As filed with the Securities and Exchange Commission on August 23, 2005

                           Registration No. [_______]
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                 --------------
                                    FORM S-3

                             REGISTRATION STATEMENT

                                      UNDER

                           THE SECURITIES ACT OF 1933

                                 --------------
                    BANC OF AMERICA COMMERCIAL MORTGAGE INC.
             (Exact name of registrant as specified in its charter)

                                    Delaware

         (State or other jurisdiction of incorporation or organization)

                                   56-1950039

                     (I.R.S. employer identification number)

                             214 North Tryon Street
                         Charlotte, North Carolina 28255
                                 (704) 386-8509
               (Address, including zip code, and telephone number,
                 including area code, of registrant's principal
                               executive offices)

                                Stephen L. Hogue
                    Banc of America Commercial Mortgage Inc.
                             214 North Tryon Street
                         Charlotte, North Carolina 28255
                                 (704) 387-2040
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

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

                                   Copies to:

Paul E. Kurzeja, Esq.                          Henry A. LaBrun, Esq.
Assistant General Counsel                      Cadwalader, Wickersham & Taft LLP
Bank of America, N.A.                          227 West Trade Street
Bank of America Corporate Center,              Charlotte, North Carolina 28202
 NC1-007-20-01
Charlotte, North Carolina  28255


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





            Approximate date of commencement of proposed sale to the public:
From time to time on or after the effective date of this Registration Statement.

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

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

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

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

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

                         CALCULATION OF REGISTRATION FEE


- ---------------------------------------- ---------------------- --------------- -------------------- -------------------
                                                                   Proposed      Proposed Maximum
                                                                   Maximum      Aggregate Offering
                                                                   Offering          Price (2)           Amount of
       Title of Securities Being             Amount to be           Price                               Registration
              Registered                      Registered           Per Unit                                 Fee
- ---------------------------------------- ---------------------- --------------- -------------------- -------------------
                                                                                           
Mortgage Pass-Through Certificates        $8,500,000,000.00 (1)      100%        $8,500,000,000.00     $1,000,450.00
- ---------------------------------------- ---------------------- --------------- -------------------- -------------------


            (1) $11,517,798,986 aggregate principal amount of Mortgage
Pass-Through Certificates registered by the Registrant under Registration
Statement No. 333-121643 (the "Prior Registration Statement") referred to below
and not previously sold is carried forward in this Registration Statement
pursuant to Rule 429. All registration fees in connection with such unsold
amount of Mortgage Pass-Through Certificates have been previously paid by the
Registrant under the Prior Registration Statement.

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

            Pursuant to Rule 429 of the Securities and Exchange Commission's
Rules and Regulations under the Securities Act of 1933, as amended, the
Prospectus and Prospectus Supplement contained in this Registration Statement
also relate to the Registrant's Registration Statement on Form S-3 (Registration
Statement No. 333-121643).

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





The information in this prospectus supplement is not complete and may be
changed. We may not sell these securities until a final prospectus supplement
has been delivered to you. This prospectus supplement and the accompanying
prospectus are 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
            will be amended or completed; dated _________ ___, 20__.

                              Prospectus Supplement


                    Banc of America Commercial Mortgage Inc.
                                    Depositor



                        ---------------------------------
                                 Master Servicer


                Mortgage Pass-Through Certificates, Series 200_-_


- ---------------------------------------
Consider carefully the risk factors
beginning on page __ in this
prospectus supplement and page __ in
the accompanying prospectus.

Neither the certificates nor the
underlying mortgage loans are insured
or guaranteed by any governmental
agency.

The certificates will represent
interests only in the trust and will
not represent interests in or
obligations of Banc of America
Commercial Mortgage Inc. or any of
its affiliates, including Bank of
America Corporation.
- ---------------------------------------



The Series 200__-__ Mortgage Pass-Through Certificates will consist of the
following classes:

o     the senior certificates consisting of the Class A Certificates;

o     the Class B Certificates;

o     the Class C Certificates; and

o     the Class R Certificates.

Only the senior certificates and the Class B Certificates are offered hereby.


Certain characteristics of the offered certificates include:

Class  Initial Certificate Balance or Notional Amount  Pass-Through Rate  Rating
- -----  ----------------------------------------------  -----------------  ------
  A                $_____________________                      ____%
  B                $_____________________                      ____%

      The underwriter, ____________________, will purchase the offered
certificates from Banc of America Commercial Mortgage Inc. and will offer them
to the public at negotiated prices determined at the time of sale. The
underwriter expects to deliver the offered certificates to purchasers on or
about ___________. Banc of America Commercial Mortgage Inc. expects to receive
from this offering approximately ___% of the initial principal amount of the
offered certificates, [plus accrued interest from __________], before deducting
expenses payable by Banc of America Commercial Mortgage Inc.



Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these offered certificates or
determined if this prospectus or the accompanying prospectus is accurate or
complete. Any representation to the contrary is a criminal offense.

                                [UNDERWRITER(S)]

______________, 200_





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

For more information

Banc of America Commercial Mortgage Inc. has
filed with the SEC additional registration
materials relating to the certificates.  You
may read and copy any of these materials at
the SEC's Public Reference Room at the
following location:


o  SEC Public Reference Section
   450 Fifth Street, N.W.
   Room 1204
   Washington, D.C. 20549

You may obtain information on the operation
of the Public Reference Room by calling the
SEC at 1-800-SEC-0330.  The SEC also
maintains an Internet site that contains
reports, proxy and information statements,
and other information that has been filed
electronically with the SEC.  The Internet
address is http://www.sec.gov.

You may also contact Banc of America
Commercial Mortgage Inc. in writing at 214
North Tryon Street, Charlotte, North
Carolina 28255, or by telephone at (704)
386-8509.

See also the sections captioned "Available
Information" and "Incorporation of Certain
Information by Reference" appearing at the
end of the accompanying prospectus.

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


                                Table of Contents

Important Notice About Information Presented in this Prospectus
Supplement and the Accompanying Prospectus

SUMMARY OF PROSPECTUS
     SUPPLEMENT.....................................................1
RISK FACTORS........................................................14
DESCRIPTION OF THE MORTGAGE POOL....................................20
     General........................................................20
     Certain Payment Characteristics................................20
     [The Index]....................................................21
     [Delinquent Mortgage Loans]....................................21
     Additional Mortgage Loan Information...........................21
     The Mortgage Loan Seller.......................................29
     Underwriting Standards.........................................29
     Representations and Warranties; Repurchases....................29
     Changes in Mortgage Pool Characteristics.......................30
SERVICING OF THE MORTGAGE LOANS.....................................30
     General........................................................30
     The Master Servicer............................................31
     Prepayment Experience of Master Servicer's Multifamily
         and Commercial Mortgage Loan Servicing Portfolio...........32
     The Special Servicer...........................................32
     Servicing and Other Compensation and Payment of Expenses.......32
     Modifications, Waivers and Amendments..........................34
     Inspections; Collection of Operating Information...............34
     Additional Obligations of the Master Servicer with
         Respect to ARM Loans.......................................35
DESCRIPTION OF THE CERTIFICATES.....................................35
     General........................................................35
     Book-Entry Registration of the Offered Certificates............36
     Distributions..................................................37
     Subordination; Allocation of Collateral Support Deficit........41
     Advances.......................................................42
     Reports to Certificateholders; Certain Available
         Information................................................43
     Voting Rights..................................................44
     Termination; Retirement of Certificates........................44
     The Trustee....................................................45
YIELD AND MATURITY CONSIDERATIONS...................................45
     Yield Considerations...........................................45
     Weighted Average Life..........................................48
     Yield Sensitivity of the Class X Certificates..................50
CERTAIN FEDERAL INCOME TAX CONSEQUENCES.............................51
     Special Tax Considerations Applicable to REMIC Residual
         Certificates...............................................52
METHOD OF DISTRIBUTION..............................................53
LEGAL MATTERS.......................................................54
RATING..............................................................54
LEGAL INVESTMENT....................................................54
CERTAIN ERISA CONSIDERATIONS........................................55


                                       i



              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 _____-_____ Certificates and the trust in abbreviated
form:

         Summary of Prospectus Supplement, which begins on page S-[__] of this
prospectus supplement and gives a brief introduction of the key features of
Series 20_____-_____ and the mortgage loans; and

         Risk Factors, which begins on page S-[__] of this prospectus supplement
and describes risks that apply to the offered certificates which are in addition
to those described in the accompanying 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 accompanying prospectus identify the pages where these sections are located.

         Certain capitalized terms are defined and used in this prospectus
supplement and the accompanying 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 "Glossary" beginning on page S-___ in this prospectus supplement. The
capitalized terms used in the accompanying prospectus are defined under the
caption "Glossary" beginning on page [___] in the prospectus.

         In this prospectus supplement, "we" refers to the depositor, and "you"
refers to a prospective investor in the offered certificates.

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

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

         [If and to the extent required by applicable law or regulation, this
prospectus supplement and the accompanying prospectus will be used by the
underwriter in connection with offers and sales related to market-making
transactions in the offered certificates with respect to which the underwriter
is a principal. The underwriter may also act as agent in such transactions. Such
sales will be made at negotiated prices at the time of sale.]


                                       ii



                        SUMMARY OF PROSPECTUS SUPPLEMENT

                                        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.

Title of Certificates                   Banc of America Commercial Mortgage Inc.
                                        Mortgage Pass-Through Certificates,
                                        Series 200__-__.

Trustee                                 _____________________. See "Description
                                        of the Certificates-The Trustee" in this
                                        prospectus supplement.

Depositor                               Banc of America Commercial Mortgage Inc.
                                        The depositor, a Delaware corporation,
                                        is a subsidiary of Bank of America, N.A.
                                        The depositor maintains its principal
                                        office at 214 North Tryon Street,
                                        NC1-027-21-02, Charlotte, North Carolina
                                        28255. See "The Depositor" in the
                                        accompanying prospectus. Neither the
                                        depositor nor any of its affiliates has
                                        insured or guaranteed the offered
                                        certificates.

Master Servicer                         _____________________. See "Servicing of
                                        the Mortgage Loans-The Master Servicer"
                                        in this prospectus supplement.

Special Servicer                        _____________________. See "Servicing of
                                        the Mortgage Loans-The Special Servicer"
                                        in this prospectus supplement.

REMIC Administrator                     _____________________. See "Certain
                                        Federal Income Tax
                                        Consequences-REMICs-Reporting and Other
                                        Administrative Matters" and "The Pooling
                                        and Servicing Agreements-Events of
                                        Default" and "-Rights Upon Event of
                                        Default" in the accompanying prospectus.

Mortgage Loan Seller                    ________________________. See
                                        "Description of the Mortgage Pool-The
                                        Mortgage Loan Seller" in this prospectus
                                        supplement.

Cut-off Date                            ___________________, 200__.

Delivery Date                           On or about ___________________, 200__.

Denominations                           The Class A Certificates will be issued,
                                        maintained and transferred on the
                                        book-entry records of The Depository
                                        Trust Company in minimum denominations
                                        of $25,000. Investments in excess of the
                                        minimum denomination may be made in
                                        multiples of $1. The Class B
                                        Certificates will be issued in fully
                                        registered, certificated form in





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

                                        denominations of $100,000. Investments
                                        in excess of the minimum denomination
                                        may be made in multiples of $1,000.
                                        There will be one Class B Certificate
                                        evidencing an additional amount equal to
                                        the remainder of the initial certificate
                                        balance of such class.

Certificate Registration                The Class A Certificates will be
                                        represented by one or more global
                                        certificates registered in the name of
                                        Cede & Co., as nominee of The Depository
                                        Trust Company. No person acquiring an
                                        interest in the Class A Certificates
                                        will be entitled to receive a Class A
                                        Certificate in fully registered,
                                        certificated form, except under the
                                        limited circumstances described in this
                                        prospectus supplement and in the
                                        accompanying prospectus. The Class B
                                        Certificates will be offered in fully
                                        registered, certificated form. See
                                        "Description of the
                                        Certificates-Book-Entry Registration of
                                        the Class A Certificates" in this
                                        prospectus supplement and "Description
                                        of the Certificates-Book-Entry
                                        Registration and Definitive
                                        Certificates" in the accompanying
                                        prospectus.

The Mortgage Pool                       The mortgage pool will consist of _____
                                        conventional, multifamily and commercial
                                        mortgage loans with an initial pool
                                        balance of $_________________. On or
                                        prior to _________ ___, 200__, we will
                                        acquire the mortgage loans from the
                                        mortgage loan seller pursuant to a
                                        mortgage loan purchase and sale
                                        agreement.

                                        Each mortgage loan is secured by a first
                                        mortgage lien on a fee simple and/or
                                        leasehold interest in a commercial or
                                        multifamily rental property. Set forth
                                        below are the number of mortgage loans,
                                        and the approximate percentage of the
                                        aggregate principal balance of the
                                        mortgage loans represented by such
                                        mortgage loans, that are secured by
                                        mortgaged properties operated for each
                                        indicated purpose:

                                                                   Percentage of
                                                    Number of       initial pool
Property Type                                  mortgage loans            balance
- -------------                                  --------------      -------------
[Multifamily............................]

[Specify various types of commercial
properties].............................]

                                        See "Risk Factors-Risks Associated With
                                        Multifamily Properties" and "-Risks
                                        Associated with ___________ Properties"
                                        and "Description of the Mortgage
                                        Pool-Additional Mortgage Loan
                                        Information" in this prospectus
                                        supplement.

                                        The mortgaged properties are located
                                        throughout ____ states. Set forth below
                                        are the number of mortgage loans, and
                                        the approximate percentage of the
                                        initial pool balance represented by such
                                        mortgage loans, that are secured by
                                        mortgaged properties located in the
                                        _____ states with the highest
                                        concentrations:


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


                                      S-2



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


                                                                   Percentage of
                                                    Number of       initial pool
State                                          mortgage loans            balance
- -----                                          --------------      -------------
[Specify all stated with a concentration
of 10% or greater.......................]

                                        ___________ of the mortgage loans, which
                                        ___________ of the mortgage loans, which
                                        represent ______% of the initial pool
                                        balance, provide for monthly payments of
                                        principal and/or interest to be due on
                                        the first day of each month; the
                                        remainder of the mortgage loans provide
                                        for monthly payments to be due on the
                                        ____, _____, _____ or _____ day of each
                                        month.

                                        The annualized rate at which interest
                                        accrues on ____ of the mortgage loans,
                                        which represent _____% of the initial
                                        pool balance, is subject to adjustment
                                        on specified due dates by adding a fixed
                                        number of basis points to the value of a
                                        base index, subject, in ______ cases, to
                                        lifetime maximum and/or minimum mortgage
                                        rates, and in _____ cases, to periodic
                                        maximum and/or minimum mortgage rates,
                                        in each case as described in this
                                        prospectus supplement. The remaining
                                        mortgage loans bear interest at fixed
                                        mortgage rates. ____ of the adjustable
                                        rate mortgage loans mentioned above,
                                        which represent ___% of the initial pool
                                        balance, provide for mortgage rate
                                        adjustments to occur monthly, while the
                                        remainder of such mortgage loans provide
                                        for mortgage rate adjustments to occur
                                        semi-annually or annually. [Identify
                                        Mortgage Loan Index] See "Description of
                                        the Mortgage Pool-Certain Payment
                                        Characteristics" in this prospectus
                                        supplement.

                                        The amount of the monthly payment on all
                                        of the adjustable rate mortgage loans is
                                        subject to adjustment on specified due
                                        dates to an amount that would amortize
                                        the outstanding principal balance of the
                                        mortgage loan over its then remaining
                                        amortization schedule and pay interest
                                        at the then applicable mortgage rate.
                                        Payment adjustments for adjustable rate
                                        mortgage loans will occur on the due
                                        date following each related interest
                                        rate adjustment.

                                        _________ of the mortgage loans provide
                                        for monthly payments of principal based
                                        on amortization schedules significantly
                                        longer than the remaining terms of such
                                        mortgage loans, thereby leaving
                                        substantial principal amounts due and
                                        payable with corresponding interest
                                        payments, on their respective maturity
                                        dates, unless prepaid prior thereto.

Description of the Certificates         The certificates will be issued pursuant
                                        to a pooling and servicing agreement,
                                        and will represent in the aggregate the
                                        entire beneficial ownership interest in
                                        the trust fund,


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


                                      S-3



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


                                        which will consist of the mortgage pool
                                        and certain related assets.

                                        The aggregate balance of the
                                        certificates as of the date they are
                                        delivered to the underwriter will equal
                                        the initial pool balance. Each of the
                                        Class A Certificates and the Class B
                                        Certificates will have the initial
                                        certificate balance set forth on the
                                        cover page, and the Class C Certificates
                                        will have an initial certificate balance
                                        of $____________. The Class R
                                        Certificates will not have a certificate
                                        balance. See "Description of the
                                        Certificates-General" in this prospectus
                                        supplement.

                                        The yearly pass-through rate applicable
                                        to each class of certificates for the
                                        initial date of distribution will be
                                        _____%. With respect to any date of
                                        distribution subsequent to the initial
                                        date of distribution, the pass-through
                                        rate for each class of certificates will
                                        equal the weighted average of the
                                        applicable effective net mortgage rates
                                        for the mortgage loans, weighted on the
                                        basis of their respective stated
                                        principal balances (as described in this
                                        prospectus supplement) immediately prior
                                        to such date of distribution.

                                        For purposes of calculating the
                                        pass-through rate for any class of
                                        certificates and any date of
                                        distribution, the applicable effective
                                        net mortgage rate for each mortgage loan
                                        is an annualized rate equal to--

                                        o   the mortgage rate in effect for such
                                            mortgage loan as of the [second] day
                                            of the most recently ended calendar
                                            month;

                                        o   reduced by ___ basis points; and

                                        o   if the accrual of interest on such
                                            mortgage loan is computed other than
                                            on the basis of a 360-day year
                                            consisting of twelve 30-day months
                                            (which is the basis of accrual for
                                            interest on the certificates), then
                                            adjusted to reflect that difference
                                            in computation.

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

Interest Distributions on the
Senior Certificates                     On each date of distribution, to the
                                        extent of the available distribution
                                        amount, holders of each class of senior
                                        certificates will be entitled to receive
                                        distributions of interest in an amount
                                        equal to--


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


                                      S-4



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


                                        o   distributable certificate interest
                                            with respect to such certificates
                                            for such date of distribution; and

                                        o   any interest not paid from any prior
                                            date of distribution.

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

                                        The distributable certificate interest
                                        in respect of any class of certificates
                                        for any date of distribution will equal
                                        one month's interest at the
                                        then-applicable pass-through rate
                                        accrued on the certificate balance of
                                        that class of certificates immediately
                                        prior to the date of distribution,
                                        reduced (to not less than zero) by the
                                        class of certificates' allocable share
                                        (in each case, calculated as described
                                        in this prospectus supplement) of any
                                        net aggregate prepayment interest
                                        shortfall (also as described in this
                                        prospectus supplement) for that date of
                                        distribution. See "Description of the
                                        Certificates-Distributions-Distributable
                                        Certificate Interest" in this prospectus
                                        supplement.

                                        The available distribution amount for
                                        any date of distribution is the total of
                                        all payments or other collections (or
                                        available advances) on or in respect of
                                        the mortgage loans that are available
                                        for distribution on the certificates on
                                        that date.

Principal Distributions on the
Senior Certificates                     On each date of distribution, to the
                                        extent of the available distribution
                                        amount remaining after the distributions
                                        of interest to be made on the senior
                                        certificates on that date, holders of
                                        the senior certificates will be entitled
                                        to distributions of principal (until the
                                        certificate balances of such classes of
                                        certificates are reduced to zero) in an
                                        aggregate amount equal to the sum of--

                                        o   the related holders' pro rata share
                                            of the scheduled principal
                                            distribution amount for such date of
                                            distribution, plus

                                        o   the entire unscheduled principal
                                            distribution amount for that date of
                                            distribution.

                                        Distributions of principal on the senior
                                        certificates will be paid to the holders
                                        of the senior certificates until the
                                        certificate balance of those
                                        certificates is reduced to zero. See
                                        "Description of the Certificates
                                        Distributions Scheduled Principal
                                        Distribution Amount and Unscheduled
                                        Principal Distribution Amount" in this
                                        prospectus supplement.


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


                                       S-5



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


Interest Distributions on the
Class B Certificates                    On each date of distribution, to the
                                        extent of the available distribution
                                        amount remaining after all distributions
                                        to be made on the senior certificates on
                                        that date, holders of the Class B
                                        Certificates will be entitled to receive
                                        distributions of interest in an amount
                                        equal to all--

                                        o   distributable certificate interest
                                            with respect to those certificates
                                            for that date of distribution; and

                                        o   any interest not paid from any prior
                                            date of distribution.

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

Principal Distributions on the
Class B Certificates                    On each date of distribution, to the
                                        extent there are amounts remaining after
                                        the distributions of interest to be made
                                        on the Class B Certificates on that
                                        date, holders of the Class B
                                        Certificates will be entitled to
                                        distributions of principal (until the
                                        certificate balance of such Class B
                                        Certificates is reduced to zero) in an
                                        amount equal to the sum of--

                                        o   such holders' pro rata share of the
                                            scheduled principal distribution
                                            amount for such date of
                                            distribution, plus

                                        o   if the certificate balances of the
                                            senior certificates have been
                                            reduced to zero, then to the extent
                                            not distributed in reduction of such
                                            certificate balances on that date of
                                            distribution, the entire unscheduled
                                            principal distribution amount for
                                            that date of distribution.

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

Certain Yield and
Prepayment Considerations               The yield on the offered certificates of
                                        any class will depend on, among other
                                        things, the pass-through rate for those
                                        certificates. The yield on any offered
                                        certificate that is purchased at a
                                        discount or premium will also be
                                        affected by the rate and timing of
                                        distributions in respect of principal on
                                        such certificate, which in turn will be
                                        affected by --

                                        o   the rate and timing of principal
                                            payments (including principal
                                            prepayments) on the mortgage loans;
                                            and

                                        o   the extent to which such principal
                                            payments are applied on any date of
                                            distribution in reduction of the


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


                                      S-6



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


                                            certificate balance of the class to
                                            which that certificate belongs.

                                        See "Description of the
                                        Certificates-Distributions-Priority" and
                                        "-Distributions-Scheduled Principal
                                        Distribution Amount and Unscheduled
                                        Principal Distribution Amount" in this
                                        prospectus supplement.

                                        An investor that purchases an offered
                                        certificate at a discount should
                                        consider the risk that a slower than
                                        anticipated rate of principal payments
                                        on that certificate will result in an
                                        actual yield that is lower than such
                                        investor's expected yield. An investor
                                        that purchases any offered certificate
                                        at a premium should consider the risk
                                        that a faster than anticipated rate of
                                        principal payments on such certificate
                                        will result in an actual yield that is
                                        lower than such investor's expected
                                        yield. Insofar as an investor's initial
                                        investment in any offered certificate is
                                        repaid, there can be no assurance that
                                        such amounts can be reinvested in a
                                        comparable alternative investment with a
                                        comparable yield.

                                        The actual rate of prepayment of
                                        principal on the mortgage loans cannot
                                        be predicted. The mortgage loans may be
                                        prepaid at any time, subject, in the
                                        case of ____ mortgage loans, to payment
                                        of a prepayment premium. The investment
                                        performance of the offered certificates
                                        may vary materially and adversely from
                                        the investment expectations of investors
                                        due to prepayments on the mortgage loans
                                        being higher or lower than anticipated
                                        by investors. The actual yield to the
                                        holder of an offered certificate may not
                                        be equal to the yield anticipated at the
                                        time of purchase of the certificate or,
                                        notwithstanding that the actual yield is
                                        equal to the yield anticipated at that
                                        time, the total return on investment
                                        expected by the investor or the expected
                                        weighted average life of the certificate
                                        may not be realized. For a discussion of
                                        certain factors affecting prepayment of
                                        the mortgage loans, including the effect
                                        of prepayment premiums, see "Yield and
                                        Maturity Considerations" in this
                                        prospectus supplement. In deciding
                                        whether to purchase any offered
                                        certificates, an investor should make an
                                        independent decision as to the
                                        appropriate prepayment assumptions to be
                                        used.

                                        [The structure of the offered
                                        certificates causes the yield of certain
                                        classes to be particularly sensitive to
                                        changes in the rates of prepayment of
                                        the mortgage loans and other factors, as
                                        follows:]

                                        [Allocation to the senior certificates,
                                        for so long as they are outstanding, of
                                        the entire unscheduled principal
                                        distribution amount for each date of
                                        distribution will generally accelerate
                                        the amortization of those certificates


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


                                      S-7



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


                                        relative to the actual amortization of
                                        the mortgage loans. Following retirement
                                        of the Class A Certificates, the
                                        unscheduled principal distribution
                                        amount for each date of distribution
                                        will be allocated to the Class B
                                        Certificates.]

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

Class R Certificates:                   Holders of the Class R Certificates are
                                        entitled to receive distributions of
                                        principal and interest as described in
                                        this prospectus supplement. Holders of
                                        those certificates may have tax
                                        liabilities with respect to their
                                        certificates during the early years of
                                        the term of the Trust Fund that
                                        substantially exceed the principal and
                                        interest payable thereon during such
                                        periods. See "Yield and Maturity
                                        Considerations", especially "-Additional
                                        Yield Considerations Applicable Solely
                                        to the Class R Certificates," in this
                                        prospectus supplement and "Certain
                                        Federal Income Tax Consequences" in this
                                        prospectus supplement and in the
                                        accompanying prospectus.

Advances                                The master servicer is required to make
                                        advances of delinquent principal and
                                        interest on the mortgage loans. In the
                                        case of each mortgage loan that is
                                        delinquent in respect of its balloon
                                        payment or as to which the related
                                        mortgaged property was acquired through
                                        foreclosure, (or similar means), the
                                        master servicer is only required to
                                        advance delinquent interest. In any
                                        event these advances are subject to the
                                        limitations set forth in this prospectus
                                        supplement. Advances are intended to
                                        maintain a regular flow of scheduled
                                        interest and principal payments to the
                                        certificateholders, rather than to
                                        guarantee or insure against losses.
                                        Accordingly, advances which cannot be
                                        reimbursed out of collections on or in
                                        respect of the related mortgage loans
                                        will represent a portion of the losses
                                        to be borne by certificateholders.

                                        The master servicer will be entitled to
                                        interest on any advances made, and the
                                        master servicer and the special servicer
                                        will each be entitled to interest on
                                        certain servicing expenses incurred by
                                        it or on its behalf, such interest
                                        accruing at the rate and payable under
                                        the circumstances described in this
                                        prospectus supplement.


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


                                      S-8



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


                                        Interest accrued on outstanding advances
                                        will result in a reduction in amounts
                                        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 "The Pooling and
                                        Servicing Agreements-Certificate
                                        Account" in the accompanying prospectus.

                                        Each distribution date statement
                                        delivered by the trustee to the
                                        certificateholders will contain
                                        information relating to the amounts of
                                        advances made with respect to the
                                        related date of distribution. See
                                        "Description of the Certificates-Reports
                                        to Certificateholders; Certain Available
                                        Information" in this prospectus
                                        supplement and "Description of
                                        Certificates-Reports to
                                        Certificateholders" in the accompanying
                                        prospectus.

Subordination; Allocation of
Collateral Support
Deficit                                 The rights of the holders of the Class B
                                        and Class C Certificates to receive
                                        distributions with respect to the
                                        mortgage loans will be subordinate to
                                        the rights of the holders of the senior
                                        certificates, and the rights of the
                                        holders of the Class C certificates to
                                        receive distributions with respect to
                                        the mortgage loans will be subordinate
                                        to the rights of the holders of the
                                        Class B Certificates, in each case to
                                        the extent described in this prospectus
                                        supplement and in the accompanying
                                        prospectus. 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
                                        such certificates on each date of
                                        distribution, and the ultimate receipt
                                        by those holders of principal in an
                                        amount equal to the entire aggregate
                                        certificate balance of the senior
                                        certificates.

                                        Similarly, but to a lesser degree, this
                                        subordination is also intended to
                                        enhance the likelihood of timely receipt
                                        by the holders of the Class B
                                        Certificates of the full amount of all
                                        interest payable in respect of those
                                        certificates on each date of
                                        distribution, and the ultimate receipt
                                        by such holders of principal in an
                                        amount equal to the entire certificate
                                        balance of the Class B Certificates.
                                        This subordination will be accomplished
                                        by the application of the available
                                        distribution amount on each date of
                                        distribution to distributions on the
                                        respective classes of certificates in
                                        the order described in this prospectus
                                        supplement under "Description of the
                                        Certificates-Distributions-Priority". No
                                        other form of credit support will be
                                        available for the benefit of the holders
                                        of the offered certificates.


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


                                      S-9



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


                                        The chart below describes the manner in
                                        which the right of various classes will
                                        be senior to the rights of other
                                        classes. Entitlement to receive
                                        principal and interest on any date of
                                        distribution is depicted in descending
                                        order.

                                        -----------------------------
                                                  Class A
                                        -----------------------------
                                                      |
                                        -----------------------------
                                                  Class B
                                        -----------------------------
                                                      |
                                        -----------------------------
                                                  Class C
                                        -----------------------------

                                        Allocation to the senior certificates,
                                        for so long as they are outstanding, of
                                        the entire unscheduled principal
                                        distribution amount for each
                                        Distribution Date will generally
                                        accelerate the amortization of such
                                        certificates relative to the actual
                                        amortization of the mortgage loans. To
                                        the extent that the senior certificates
                                        are amortized faster than the mortgage
                                        loans, the percentage interest evidenced
                                        by the senior certificates in the trust
                                        fund will be decreased (with a
                                        corresponding increase in the interest
                                        in the trust fund evidenced by the Class
                                        B and Class C Certificates). This will
                                        increase, relative to their respective
                                        certificate balances, the subordination
                                        afforded the senior certificates by the
                                        Class B and Class C Certificates.
                                        Following retirement of the Class A
                                        Certificates, allocation to the Class B
                                        Certificates, for so long as they are
                                        outstanding, of the entire unscheduled
                                        principal distribution amount for each
                                        distribution date will provide a similar
                                        benefit to such class of certificates as
                                        regards the relative amount of
                                        subordination afforded thereto by the
                                        Class C Certificates.

                                        As a result of losses and other
                                        shortfalls experienced with respect to
                                        the mortgage loans or otherwise with
                                        respect to the trust fund (which may
                                        include shortfalls arising both from
                                        interest accrued on advances and from
                                        paying for nonrecoverable advances), the
                                        aggregate stated principal balance of
                                        the mortgage pool expected to be
                                        outstanding immediately following any
                                        date of distribution may be less than
                                        the aggregate certificate balance of the
                                        certificates immediately following the
                                        distributions on such date of
                                        distribution. Such deficit will be
                                        allocated first to the Class C
                                        Certificates, then to the Class B
                                        Certificates and last to the Class A
                                        Certificates (in reduction of their
                                        certificate balances), in each case
                                        until the related certificate balance
                                        has been reduced to zero. See
                                        "Description of the Certificates -
                                        Subordination; Allocation of Collateral
                                        Support Deficit" in this prospectus
                                        supplement.


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


                                      S-10



Optional
Termination                             At its option, on any date of
                                        distribution on which the remaining
                                        aggregate stated principal balance of
                                        the mortgage pool is less than [__]% of
                                        the initial pool balance, the master
                                        servicer or the depositor may purchase
                                        all of the mortgage loans and REO
                                        properties, and thereby effect
                                        termination of the trust fund and early
                                        retirement of the then outstanding
                                        certificates. See "Description of the
                                        Certificates-Termination; Retirement of
                                        Certificates" in this prospectus
                                        supplement and in the accompanying
                                        prospectus.

Certain Federal Income Tax
Consequences                            One or more elections will be made to
                                        treat segregated portions of the trust
                                        fund as a "real estate mortgage
                                        investment conduit," also referred to in
                                        this prospectus supplement as a "REMIC"
                                        for federal income tax purposes. Upon
                                        the issuance of the offered
                                        certificates, Cadwalader, Wickersham &
                                        Taft LLP, counsel to the depositor, will
                                        deliver its opinion generally to the
                                        effect that, assuming compliance with
                                        all provisions of the pooling and
                                        servicing agreement, for federal income
                                        tax purposes, the Trust Fund will
                                        qualify as a REMIC under Sections 860A
                                        through 860G of the Internal Revenue
                                        Code. For federal income tax purposes,
                                        the Class A, Class B and Class C
                                        Certificates will be the "regular
                                        interests" in the REMIC.

                                        Under the REMIC regulations, the Class R
                                        Certificates may constitute
                                        "noneconomic" residual interests for
                                        purposes of the REMIC Regulations.
                                        Transfers of the Class R Certificates
                                        will be restricted under the pooling and
                                        servicing agreement in the case of
                                        persons other than U.S. Persons (as
                                        defined in this prospectus supplement)
                                        in a manner designed to prevent a
                                        transfer of a noneconomic residual
                                        interest from being disregarded under
                                        the REMIC regulations. See "Certain
                                        Federal Income Tax Consequences-Special
                                        Tax Considerations Applicable to REMIC
                                        Residual Certificates" in this
                                        prospectus supplement and "Certain
                                        Federal Income Tax
                                        Consequences-REMICs-Taxation of Owners
                                        of REMIC Residual Certificates-Excess
                                        Inclusions" and "-Noneconomic REMIC
                                        Residual Certificates" in the
                                        accompanying prospectus.

                                        The Class R Certificateholders may be
                                        required to report an amount of taxable
                                        income with respect to the early years
                                        of the trust fund's term that
                                        significantly exceeds distributions on
                                        the Class R Certificates during such
                                        years, with corresponding tax deductions
                                        or losses deferred until the later years
                                        of the trust fund's term. Accordingly,
                                        on a present value basis, the tax
                                        detriments occurring in the earlier
                                        years may substantially exceed the sum
                                        of any tax benefits in the later years.
                                        As a result, the


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


                                      S-11



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


                                        Class R Certificateholders'
                                        after-tax rate of return may be zero or
                                        negative, even if their pre-tax rate of
                                        return is positive.

                                        See "Yield and Maturity Considerations,"
                                        especially "-Additional Yield
                                        Considerations Applicable Solely to the
                                        Class R Certificates", and "Certain
                                        Federal Income Tax Consequences-Special
                                        Tax Considerations Applicable to REMIC
                                        Residual Certificates" in this
                                        prospectus supplement.

                                        For further information regarding the
                                        federal income tax consequences of
                                        investing in the offered certificates,
                                        see "Certain Federal Income Tax
                                        Consequences" in this prospectus
                                        supplement and in the accompanying
                                        prospectus.

Rating                                  It is a condition of their issuance that
                                        the senior certificates be rated not
                                        lower than "___", and that the Class B
                                        Certificates be rated not lower than
                                        "___", by _______________________. 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.
                                        A security rating does not address the
                                        frequency of prepayments of mortgage
                                        loans, or the corresponding effect on
                                        yield to investors.

                                        [The following disclosure is applicable
                                        to Stripped Interest Certificates, when
                                        offered... A security rating does not
                                        address the frequency or likelihood of
                                        prepayments (whether voluntary or
                                        involuntary) of mortgage loans, or the
                                        possibility that, as a result of
                                        prepayments, investors in the Class X
                                        Certificates may realize a lower than
                                        anticipated yield or may fail to recover
                                        fully their initial investment.] See
                                        "Rating" in this prospectus supplement.

Certain ERISA
Considerations                          Subject to important considerations
                                        described under "Certain ERISA
                                        Considerations" in this prospectus
                                        supplement and in the accompanying
                                        prospectus, the depositor expects that
                                        the offered certificates are eligible
                                        for purchase by persons investing assets
                                        of employee benefit plans or individual
                                        retirement accounts. A benefit plan
                                        fiduciary considering the purchase of
                                        any offered certificates should consult
                                        with its counsel to determine whether
                                        all required conditions have been
                                        satisfied.

                                        See "Certain ERISA Considerations" in
                                        this prospectus supplement and in the
                                        accompanying prospectus.

Legal Investment                        [The [______] certificates will
                                        constitute "mortgage related securities"
                                        for purposes of the Secondary Mortgage
                                        Market Enhancement Act of 1984, as
                                        amended, so long as they are rated in
                                        one of the two highest


- --------------------------------------------------------------------------------
                                      S-12



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


                                        categories by [__________,] [_________,]
                                        or another nationally recognized
                                        statistical rating organization.] [The
                                        [________] Certificates will not
                                        constitute "mortgage related securities"
                                        within the meaning of the Secondary
                                        Mortgage Market Enhancement Act of 1984,
                                        as amended.] If your investment
                                        activities are subject to legal
                                        investment laws and regulations,
                                        regulatory capital requirements, or
                                        review by regulatory authorities, then
                                        you may be subject to restrictions on
                                        investment in the offered certificates.
                                        You should consult your own legal
                                        advisors for assistance in determining
                                        the suitability of and consequences to
                                        you of the purchase, ownership, and sale
                                        of the offered certificates.

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

Certificate Ratings                     It is a requirement for issuance of the
                                        offered certificates that they receive
                                        credit ratings no lower than the
                                        following credit ratings from Fitch,
                                        Inc. and Standard & Poor's Ratings
                                        Services, a division of The McGraw-Hill
                                        Companies, Inc.:

                                               Fitch                 S&P
- ---------------------------------------  ------------------ --------------------
Class A                                       [_____]              [_____]
Class B                                       [_____]              [_____]
Class C                                       [_____]              [_____]


                                        The ratings of the offered certificates
                                        address the likelihood of the timely
                                        payment of interest and the ultimate
                                        repayment of principal by the rated
                                        final distribution date. A security
                                        rating does not address the frequency of
                                        prepayments (either voluntary or
                                        involuntary) or the possibility that
                                        certificateholders might suffer a lower
                                        than anticipated yield, nor does a
                                        security rating address the likelihood
                                        of receipt of prepayment premiums or the
                                        collection of excess interest.

                                        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. Any
                                        such revision, if negative, or
                                        withdrawal of a rating could have a
                                        material adverse effect on the affected
                                        class of offered certificates. See
                                        "Ratings" in this prospectus supplement
                                        and "Rating" in the accompanying
                                        prospectus for a discussion of the basis
                                        upon which ratings are assigned, the
                                        limitations and restrictions on ratings,
                                        and conclusions that should not be drawn
                                        from a rating.


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


                                      S-13



                                  RISK FACTORS

      You should carefully consider the following risks before making an
investment decision. In particular, distributions on your offered 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.

      o     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.

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

      o     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.

                        Risks Related to the Certificates

Materially Adverse Environmental
Conditions Will Subject the Trust
Fund to
Potential Liability.                    [An environmental site assessment was
                                        performed at [each][all but ___] of the
                                        mortgaged properties during the _____
                                        month period prior to the cut-off date.
                                        [Note any special environmental
                                        problems.] [Otherwise,] no such
                                        environmental assessment revealed any
                                        material adverse environmental condition
                                        or circumstance at any mortgaged
                                        property[, except for-

                                        o   those cases in which the condition
                                            or circumstance was remediated or an
                                            escrow for such remediation has been
                                            established; and

                                        o   those cases in which an operations
                                            and maintenance plan or periodic
                                            monitoring of nearby properties was
                                            recommended, which recommendations
                                            are consistent with industrywide
                                            practices].

                                        The pooling and servicing agreement to
                                        be dated as of the cut-off date, among
                                        the depositor, the master servicer, the
                                        special servicer, the trustee and the
                                        REMIC administrator, requires that the
                                        master servicer obtain an environmental
                                        site assessment of a mortgaged property
                                        securing a defaulted mortgage loan prior
                                        to acquiring title thereto or assuming
                                        its operation. Such prohibition
                                        effectively precludes enforcement of the
                                        security for the related mortgage note
                                        until a satisfactory environmental site
                                        assessment is obtained (or until any
                                        required remedial action is thereafter
                                        taken), but will decrease the likelihood
                                        that the trust fund will become liable
                                        for a material adverse environmental
                                        condition at the mortgaged property.
                                        However, there can be no assurance that
                                        the requirements of the pooling and
                                        servicing agreement will effectively
                                        insulate the trust fund from potential
                                        liability for a materially adverse
                                        environmental condition at any mortgaged
                                        property. See "The Pooling and Servicing
                                        Agreements-Realization Upon Defaulted
                                        Mortgage Loans", "Risk Factors-Certain
                                        Factors Affecting Delinquency,
                                        Foreclosure and Loss of the Mortgage





                                        Loans-Risk of Liability Arising from
                                        Environmental Conditions" and "Certain
                                        Legal Aspects of Mortgage
                                        Loans-Environmental Considerations" in
                                        the accompanying prospectus.

Geographic Concentration of the
Mortgaged Properties May Adversely
Affect Payments on Your
Certificates; Concentrations of
Mortgage Loans and Borrowers May
Subject the Trust Fund to an
Increased Risk of Loss.                 ______ mortgage loans, which represent
                                        ____% of the initial pool balance, are
                                        secured by liens on mortgaged properties
                                        located in _____________. In general,
                                        that concentration increases the
                                        exposure of the mortgage pool to any
                                        adverse economic or other developments
                                        that may occur in _________. In recent
                                        periods, _____________ (along with other
                                        regions of the United States) has
                                        experienced a significant downturn in
                                        the market value of real estate.

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

Increases in Monthly Payments of
Adjustable Rate Mortgage Loans May
Result in an
Increased Risk of Defaults.             ________ of the mortgage loans, which
                                        represent ____% of the initial pool
                                        balance, are adjustable rate mortgage
                                        loans. Increases in the required monthly
                                        payments on adjustable rate mortgage
                                        loans in excess of those assumed in the
                                        original underwriting of such loans may
                                        result in a default rate higher than
                                        that on mortgage loans with fixed
                                        mortgage rates.

Balloon Payments Subject Borrowers
to Greater Risk of Default Because
of an Inability to Refinance or
Sell the Mortgage Property.             [___] of the mortgage loans will have a
                                        balloon payment of principal and
                                        interest due at their respective stated
                                        maturities unless prepaid prior thereto.
                                        Mortgage loans with balloon payments
                                        involve a greater likelihood of default
                                        than fully amortizing loans because the
                                        ability of a borrower to make a balloon
                                        payment typically will depend upon its
                                        ability either to refinance the loan or
                                        to sell the related mortgaged property.
                                        See "Risk Factors-Certain Factors
                                        Affecting Delinquency,


                                      S-15



                                        Foreclosure and Loss of the Mortgage
                                        Loans-Increased Risk of Default
                                        Associated With Balloon Payments" in the
                                        accompanying prospectus.

The Borrower's Form of Entity
May Cause Special Risks                 Most of the borrowers are legal entities
                                        rather than individuals. Mortgage loans
                                        made to legal entities may entail risks
                                        of loss greater than those of mortgage
                                        loans made to individuals. For example,
                                        a legal entity, as opposed to an
                                        individual, may be more inclined to seek
                                        legal protection from its creditors
                                        under the bankruptcy laws. Unlike
                                        individuals involved in bankruptcies,
                                        most of the entities generally do not
                                        have personal assets and
                                        creditworthiness at stake. 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 addition,
                                        certain mortgage loans may not have
                                        borrower principals. In general,
                                        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 borrowers' 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. The bankruptcy of a
                                        borrower, or a general partner or
                                        managing member of a borrower, may
                                        impair the ability of the lender to
                                        enforce its rights and remedies under
                                        the related mortgage. Many of the
                                        borrowers are not special purpose
                                        entities structured to limit the
                                        possibility of becoming insolvent or
                                        bankrupt, and therefore may be more
                                        likely to become insolvent or the
                                        subject of a voluntary or involuntary
                                        bankruptcy proceeding because such
                                        borrowers may be:

                                        o   operating entities with businesses
                                            distinct from the operation of the
                                            mortgaged property with the
                                            associated liabilities and risks of
                                            operating an ongoing business; or

                                        o   individuals that have personal
                                            liabilities unrelated to the
                                            mortgaged property.

                                        However, any borrower, even a special
                                        purpose entity structured to be
                                        bankruptcy-remote, as an owner of real
                                        estate will be subject to certain
                                        potential liabilities and risks. We
                                        cannot provide assurances that any
                                        borrower will not file for bankruptcy
                                        protection or that creditors of a
                                        borrower or a corporate or individual
                                        general partner or managing member of a
                                        borrower will not initiate a bankruptcy
                                        or similar proceeding against such
                                        borrower or corporate or individual
                                        general partner or managing member.

                                        Furthermore, with respect to any related
                                        borrowers, creditors of a common parent
                                        in bankruptcy may seek to consolidate
                                        the assets of such borrowers with those
                                        of the parent. Consolidation of the
                                        assets of such borrowers would likely
                                        have an adverse effect on the funds
                                        available to make distributions on your
                                        certificates, and may lead to a
                                        downgrade, withdrawal or qualification
                                        of the ratings of your certificates.


                                      S-16



Bankruptcy Proceedings Entail
Certain Risk                            Under the federal bankruptcy law, the
                                        filing of a petition in bankruptcy by or
                                        against a borrower will stay the sale of
                                        the real 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-value of the mortgaged property,
                                        which 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: (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
                                        securitization trustee may be
                                        subordinated to financing obtained by a
                                        debtor-in-possession subsequent to its
                                        bankruptcy.

                                        Under the federal bankruptcy law, the
                                        mortgagee will be stayed from enforcing
                                        a borrower's assignment of rents and
                                        leases. The 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 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.

                                        Certain of the mortgage loans may have
                                        sponsors that have previously filed
                                        bankruptcy, which in some cases may have
                                        involved the same property which
                                        currently secures the mortgage loan. In
                                        each case, the related entity or person
                                        has emerged from bankruptcy. However, we
                                        cannot assure you that such sponsors
                                        will not be more likely than other
                                        sponsors to utilize their rights in
                                        bankruptcy in the event of any
                                        threatened action by the mortgagee to
                                        enforce its rights under the related
                                        loan documents.

Liquidity for Certificates May Be
Limited                                 Your certificates will not be listed on
                                        any securities exchange or traded on the
                                        NASDAQ Stock Market, 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. Accordingly,
                                        you may not have an active or liquid
                                        secondary market for your certificates.
                                        Lack of liquidity could result in


                                      S-17



                                        a substantial decrease in the market
                                        value of your certificates. Many other
                                        factors may affect the market value of
                                        your certificates including the
                                        then-prevailing interest rates.

Risks to the Mortgaged Properties
Relating to Recent Terrorist
Attacks and Foreign
Conflicts                               On September 11, 2001, the United States
                                        was subjected to multiple terrorist
                                        attacks which resulted in considerable
                                        uncertainty in the world financial
                                        markets. The terrorist attacks on the
                                        World Trade Center and the Pentagon
                                        suggest an increased likelihood that
                                        large public areas such as shopping
                                        malls or large office buildings could
                                        become the target of terrorist attacks
                                        in the future. The possibility of such
                                        attacks could (i) lead to damage to one
                                        or more of the mortgaged properties if
                                        any such attacks occur, (ii) result in
                                        higher costs for insurance premiums and
                                        such higher premiums could adversely
                                        affect the cash flow at such mortgaged
                                        properties or (iii) impact leasing
                                        patterns or shopping patterns which
                                        could adversely impact leasing revenue
                                        and mall traffic and percentage rent. As
                                        a result, the ability of the mortgaged
                                        properties to generate cash flow may be
                                        adversely affected. In addition, the
                                        United States is engaged in continuing
                                        military operations in Iraq, Afghanistan
                                        and elsewhere. It is uncertain what
                                        effect these operations will have on
                                        domestic and world financial markets,
                                        economies, real estate markets,
                                        insurance costs or business segments.
                                        The full impact of these events is not
                                        yet known but could include, among other
                                        things, increased volatility in the
                                        price of securities including the
                                        certificates. The terrorist attacks may
                                        also adversely affect the revenues or
                                        costs of operation of the mortgaged
                                        properties. With respect to shopping
                                        patterns, such events have significantly
                                        reduced air travel throughout the United
                                        States and, therefore, have had a
                                        negative effect on revenues in areas
                                        heavily dependent on tourism. The
                                        decrease in air travel may have a
                                        negative effect on certain of the
                                        mortgaged properties that are dependent
                                        on tourism or that are located in areas
                                        heavily dependent on tourism which could
                                        reduce the ability of the affected
                                        mortgaged properties to generate cash
                                        flow. The attacks also could result in
                                        higher costs for insurance or for
                                        security, particularly for larger
                                        properties. See "--Property Insurance
                                        May Not Protect Your Certificates from
                                        Loss in the Event of Casualty or Loss"
                                        below. Accordingly, these disruptions,
                                        uncertainties and costs could materially
                                        and adversely affect your investment in
                                        the certificates.

The Special Servicer's Ability to
Modify Balloon Payments May Not
Increase Recovery and May Extend
the Weighted Average Life of Your
Offered Certificates.

                                        In order to maximize recoveries on
                                        defaulted mortgage loans, the pooling
                                        and servicing agreement enables the
                                        special servicer to extend and modify
                                        mortgage loans that are in material
                                        default or as to which a payment default
                                        (including the failure to make a balloon
                                        payment) is reasonably foreseeable;
                                        subject, however, to the limitations
                                        described under "Servicing of the
                                        Mortgage Loans-Modifications, Waivers
                                        and Amendments" in this prospectus
                                        supplement. There can be no assurance,
                                        however, that any such extension or
                                        modification will increase the present
                                        value of recoveries in a given case. Any
                                        delay in



                                      S-18



                                        collection of a balloon payment that
                                        would otherwise be distributable in
                                        respect of a class of offered
                                        certificates, whether such delay is due
                                        to borrower default or to modification
                                        of the related mortgage loan by the
                                        special servicer, will likely extend the
                                        weighted average life of such class of
                                        offered certificates. See "Yield and
                                        Maturity Considerations" in this
                                        prospectus supplement and in the
                                        accompanying prospectus.

[Multifamily Properties Are
Subject to Risks that May Not Be
Applicable to Commercial
Properties].                            In the case of multifamily lending in
                                        particular, adverse economic conditions,
                                        either local, regional or national, may
                                        limit the amount of rent that can be
                                        charged and may result in a reduction in
                                        timely rent payments or a reduction in
                                        occupancy levels. Occupancy and rent
                                        levels may also be affected by
                                        construction of additional housing
                                        units, local military base closings and
                                        national and local politics, including
                                        current or future rent stabilization and
                                        rent control laws and agreements. In
                                        addition, the level of mortgage interest
                                        rates may encourage tenants to purchase
                                        single-family housing. Further, the cost
                                        of operating a multifamily property may
                                        increase, including the costs of
                                        utilities and the costs of required
                                        capital expenditures. All of these
                                        conditions and events may increase the
                                        possibility that a borrower may be
                                        unable to meet its obligation under its
                                        mortgage loan.]

[[___] Mortgaged Properties are
Subject to Certain Risks].              [Add disclosure relating to property
                                        types with respect to which there exists
                                        a material concentration in a particular
                                        Trust Fund.]]

Increased Concentrations Resulting
from Principal Payments on the
Mortgage Loans May Expose Your
Offered Certificates to Risk.           If and as payments in respect of
                                        principal (including any principal
                                        prepayments, liquidations and the
                                        principal portion of the repurchase
                                        prices of any mortgage loans repurchased
                                        due to breaches of representations) are
                                        received with respect to the mortgage
                                        loans, the remaining mortgage loans as a
                                        group may exhibit increased
                                        concentration with respect to the type
                                        of properties, property characteristics,
                                        number of mortgagors and affiliated
                                        mortgagors and geographic location.
                                        Because unscheduled collections of
                                        principal on the mortgage loans is
                                        payable on the Class A, Class B and
                                        Class C Certificates in sequential
                                        order, such classes that have a lower
                                        sequential priority are relatively more
                                        likely to be exposed to any risks
                                        associated with changes in
                                        concentrations of loan or property
                                        characteristics.

Subordination of Certain Classes
of Certificates May Result in a
Loss to Holders of These
Certificates.                           As and to the extent described in this
                                        prospectus supplement, the rights of the
                                        holders of the Class B and Class C
                                        Certificates to receive distributions of
                                        amounts collected or advanced on or in
                                        respect of the mortgage loans will be
                                        subordinated to those of the holders of
                                        the senior certificates and also, in the
                                        case of the holders of the Class C
                                        Certificates, also to those of the
                                        holders of the Class B Certificates. See
                                        "Description of the
                                        Certificates-Distributions-Priority" and


                                      S-19



                                        "-Subordination; Allocation of
                                        Collateral Support Deficit" in this
                                        prospectus supplement.

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


                        DESCRIPTION OF THE MORTGAGE POOL

General

      The Trust Fund will consist primarily of ___ conventional, multifamily and
commercial mortgage loans with an Initial pool balance of $_______________. Each
Mortgage Loan is evidenced by a Mortgage Note and secured by a Mortgage that
creates a first mortgage lien on a fee simple and or leasehold interest in a
Mortgaged Property. All percentages of the Mortgage Loans, or of any specified
group of Mortgage Loans, referred to in this prospectus supplement without
further description are approximate percentages by aggregate Cut-off Date
Balance. The Cut-off Date Balance of any Mortgage Loan is the unpaid principal
balance thereof as of the Cut-off Date, after application of all payments due on
or before such date, whether or not received.

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

      [On or prior to the Delivery Date, the Depositor will acquire the Mortgage
Loans from the Mortgage Loan Seller pursuant to the mortgage loan purchase and
sale agreement and will then assign its interests in the Mortgage Loans, without
recourse, to the Trustee for the benefit of the Certificateholders. See "-The
Mortgage Loan Seller" in this prospectus supplement and "The Pooling and
Servicing Agreements-Assignment of Mortgage Loans; Repurchases" in the
accompanying prospectus. For purposes of the accompanying prospectus, the
Mortgage Loan Seller constitutes a "Mortgage Asset Seller".]

      The Mortgage Loans were originated between 20__ and 20__. The Mortgage
Loan Seller originated ____ of the Mortgage Loans, which represent ___% of the
Initial Pool Balance, and acquired the remaining Mortgage Loans from the
respective originators thereof, generally in accordance with the underwriting
criteria described below under "-Underwriting Standards".

Certain Payment Characteristics

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

      ____________ of the Mortgage Loans, which represent ____% of the Initial
Pool Balance, are ARM Loans. The ARM Loans bear interest at Mortgage Rates that
are subject to adjustment on periodically occurring Interest Rate Adjustment
Dates by adding the related Gross Margin to the applicable value of the related
Index, subject in


                                      S-20



______ cases to rounding conventions and lifetime minimum and/or maximum
Mortgage Rates and, in the case of ________ Mortgage Loans, which represent
____% of the Initial Pool Balance, to periodic minimum and/or maximum Mortgage
Rates. The remaining Mortgage Loans are Fixed Rate Loans. None of the ARM Loans
is convertible into a Fixed Rate Loan.

      [Identify Mortgage Loan Index] The adjustments to the Mortgage Rates on
the ARM Loans may in each case be based on the value of the related Index as
available a specified number of days prior to the Interest Rate Adjustment Date,
or may be based on the value of the related Index as most recently published as
of an Interest Rate Adjustment Date or as of a designated date preceding an
Interest Rate Adjustment Date.

            o     ____ of the ARM Loans, which represent ___% of the Initial
                  Pool Balance, provide for Interest Rate Adjustment Dates that
                  occur monthly;

            o     ____ of the ARM Loans, which represent ___% of the Initial
                  Pool Balance, provide for Interest Rate Adjustment Dates that
                  occur semi-annually; and

            o     the remaining ARM Loans provide for Interest Rate Adjustment
                  Dates that occur annually.

      The monthly payments on each ARM Loan are subject to adjustment on each
Payment Adjustment Date to an amount that would amortize fully the principal
balance of the Mortgage Loan over its then remaining amortization schedule and
pay interest at the Mortgage Rate in effect during the one month period
preceding such Payment Adjustment Date. The ARM Loans provide for "Payment
Adjustment Dates" that occur on the Due Date following each related Interest
Rate Adjustment Date. None of the ARM Loans provide for negative amortization.

      ________ of the Mortgage Loans provide for monthly payments of principal
based on amortization schedules significantly longer than the remaining terms of
those Mortgage Loans. Thus, each of these Mortgage Loans will have a Balloon
Payment due at its stated maturity date, unless prepaid prior thereto.

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

[The Index]

      Describe Index and include 5 year history.

[Delinquent Mortgage Loans]

      [Describe those delinquent Mortgage Loans, if any, included in the Trust
Fund.]

Additional Mortgage Loan Information

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

                      Mortgage Rates as of the Cut-off Date


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




                                      S-21





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

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


                                  Gross Margins


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






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

Weighted Average
Gross Margin: ____%

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

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




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




                Maximum Lifetime Mortgage Rates for the ARM Loans



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




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

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

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

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


                                      S-22



                Minimum Lifetime Mortgage Rates for the ARM Loans


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




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

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

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

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

                 Maximum Annual Mortgage Rates for the ARM Loans


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




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

Weighted Average Maximum Annual
Mortgage Rate (ARM Loans): _____% per annum (A)

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

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

                 Minimum Annual Mortgage Rates for the ARM Loans

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




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

Weighted Average Minimum Annual
Mortgage Rate (ARM Loans): _____% per annum (A)

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

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


                                      S-23



                              Cut-off Date Balances

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






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


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

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

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

                          Types of Mortgaged Properties

                                   Aggregate              Percent by   Weighted
                        Number of   Cut-off   Aggregate    Aggregate    Average
                        Mortgage      Date     Cut-off   Cut-off Date  Occupancy
    Property Type        Loans      Balance    Balance      Balance      Rate
- ----------------------  ---------  ---------  ---------  ------------  ---------
Multifamily...........
[other property
  types]..............
Total.................

              Geographic Concentration of the Mortgaged Properties


                                         Aggregate      Percent by     Weighted
                          Number of       Cut-off       Aggregate      Average
                          Mortgage          Date         Cut-off        DSC
       State               Loans          Balance        Balance        Ratio
- ------------------------ ------------- -------------- ------------- ------------



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


                  Original Term to Stated Maturity (in Months)

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





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



Weighted Average Original
Term to Stated Maturity


                                      S-24



(All Mortgage Loans): ____ months

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

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

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


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





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


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

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

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



                               Year of Origination

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





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


                           Year of Scheduled Maturity


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





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



                                      S-25





      The following table was prepared using operating statements obtained from
the respective mortgagors or the related property managers. In each case, the
information contained in such operating statements was unaudited, and the
Depositor has made no attempt to verify its accuracy. In the case of _____
Mortgage Loans (____ ARM Loans and ____ Fixed Rate Loans), representing __% of
the Initial Pool Balance, operating statements could not be obtained, and
accordingly, Debt Service Coverage Ratios for those Mortgage Loans were not
calculated. The last day of the period (which may not correspond to the end of
the calendar year most recent to the Cut-off Date) covered by each operating
statement from which a Debt Service Coverage Ratio was calculated is set forth
in Annex A with respect to the related Mortgage Loan.


                         Debt Service Coverage Ratios(A)


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


Not Calculated (B)...............................


Total..........................
                                =============== ================== =============



Weighted Average
     Debt Service Coverage
     Ratio (All Mortgage Loans): ______x(C)


Weighted Average
     Debt Service Coverage

     Ratio (ARM Loans): ______x(D)

Weighted Average
     Debt Service Coverage

     Ratio (Fixed Rate Loans): ______(E)

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

(A)   The Debt Service Coverage Ratios are based on the most recently available
      operating statements obtained from the respective mortgagors or the
      related property managers.

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

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

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

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

      The following tables set forth the range of LTV Ratios of the Mortgage
Loans at origination and the Cut-off Date.


                                      S-26



      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 fair market value of
a Mortgaged Property could have decreased from the value determined at
origination, and the current actual loan-to-value ratio of a Mortgage Loan may
be higher than even its LTV Ratio at origination, notwithstanding taking into
account amortization since origination.

                            LTV Ratios at Origination


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






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


Weighted Average Original LTV
     Ratio (All Mortgage Loans):
     _____%

Weighted Average Original LTV
     Ratio (ARM Loans): _____%

Weighted Average Original LTV
     Ratio (Fixed Rate Loans):
     _____%


                           LTV Ratios at Cut-off Date


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





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


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

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

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


                                      S-27



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

                             Geographic Distribution


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





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


                                 Occupancy Rates

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





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


Weighted Average Occupancy Rate
     (All Mortgage Loans)(A):
     _____%

Weighted Average Occupancy Rate
     (ARM Loans)(A): _____%

Weighted Average Occupancy Rate
     (Fixed Rate Loans)(A):
     _____%


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

(A)   Physical occupancy rates calculated based on rent rolls provided by the
      respective Mortgagors or related property managers as of a date no more
      than ___ months prior to the Cut-off Date.

            Prepayment Restrictions in Effect as of the Cut-off Date


                                           % by     Cum.                        Weighted Averages
                                                           __________________________________________________________
                              Aggregate  Aggregate  % of                                                   Indicative
                               Cut-off    Cut-off  Initial              Stated    Remaining                 Cut-off
     Prepayment       Number     Date      Date     Pool   Mortgage   Remaining    Amount.         Implied    Date
    Restrictions     of Loans  Balance    Balance   Rate     Rate     Term (Mo.)  Term (Mo.)  DSCR   DSR      LTV
    ------------     --------  -------    -------   ----     ----     ----------  ----------  ----   ---      ---
                                                                              

Locked Out (A)
Yield Maintenance (B)
Declining
  Percentage Premium
____% Premium
____% Premium
No Prepayment
  Restrictions
TOTALS


- ------------------
(A)   The weighted average term to the expiration of the lock-out periods is ___
      years. _____ of the Mortgage Loans within their lock-out periods are
      subject to declining percentage Prepayment Premiums after the expiration
      of their lock-out periods; the remaining Mortgage Loans are subject to a
      yield maintenance-type Prepayment Premium following such expiration.


                                      S-28



(B)   All Mortgage Loans subject to yield maintenance-type Prepayment Premiums
      remain subject to payment of the Prepayment Premium until at least ___
      months prior to maturity.

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

      [Delinquencies. As of the Cut-off Date, [no] Mortgage Loan was more than
30 days delinquent in respect of any Monthly Payment.]

The Mortgage Loan Seller

      General. [The Mortgage Loans Seller [, a wholly-owned subsidiary of
__________,] is a _________________ organized in 19___ under the laws of
__________________. As of December 31, 200_, the Mortgage Loan Seller had a net
worth of approximately $_________________, and currently holds and services for
its own account a total residential and commercial mortgage loan portfolio of
approximately $__________________, of which approximately $__________________
constitutes multifamily mortgage loans.]

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

Underwriting Standards

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

      [Description of underwriting standards.]

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

Representations and Warranties; Repurchases

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

      [Specify significant representations and warranties.]

      If the Mortgage Loan Seller has been notified of a material breach of any
of the above representations and warranties as described in this prospectus
supplement and the accompanying prospectus and if the Mortgage Loan Seller
cannot cure the breach within 90 days following its receipt of appropriate
notice, then the Mortgage Loan Seller will be obligated to repurchase the
affected Mortgage Loan within that 90-day period. The Purchase Price that the
Mortgage Loan Seller must pay for the affected Mortgage Loans is equal to the
sum of

            o     the unpaid principal balance of the Mortgage Loan,

            o     unpaid accrued interest on the Mortgage Loan at the Mortgage
                  Rate from the date to which interest was last paid to the Due
                  Date in the Due Period in which the purchase is to occur, and

            o     certain servicing expenses that are reimbursable to the Master
                  Servicer and the Special Servicer.


                                      S-29



      The above repurchase obligation constitutes the sole remedy available to
the Certificateholders and the Trustee for any breach of the Mortgage Loan
Seller's representations and warranties regarding the Mortgage Loans. The
Mortgage Loan Seller will be the sole Warranting Party in respect of the
Mortgage Loans. The Depositor, the Master Servicer and their affiliates [(other
than the Mortgage Loan Seller)] are not obligated to repurchase any affected
Mortgage Loan in connection with a breach of the Mortgage Loan Seller's
representations and warranties. However, the Depositor will not include any
Mortgage Loan in the Mortgage Pool if anything has come to the Depositor's
attention prior to the Closing Date that would cause it to believe that the
representations and warranties made by the Mortgage Loan Seller regarding such
Mortgage Loan are not correct in all material respects. See "The Pooling and
Servicing Agreements-Representations and Warranties; Repurchases" in the
accompanying prospectus.

Changes in Mortgage Pool Characteristics

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

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

                         SERVICING OF THE MORTGAGE LOANS

General

      Each of the Master Servicer and the Special Servicer will be required to
service and administer the Mortgage Loans for which it is responsible, either
directly or through sub-servicers, on behalf of the Trustee and in the best
interests of and for the benefit of the Certificateholders (as determined by the
Master Servicer or the Special Servicer, as the case may be, in its good faith
and reasonable judgment). Such servicing and administration will be in
accordance with applicable law, the terms of the Pooling and Servicing
Agreement, the terms of the respective Mortgage Loans and, to the extent
consistent with the foregoing, in the same manner as would prudent institutional
mortgage lenders and loan servicers servicing mortgage loans comparable to the
Mortgage Loans in the jurisdictions where the Mortgaged Properties are located,
and with a view to the maximization of timely and complete recovery of principal
and interest. The above servicing and administration will be performed but
without regard to:

            o     any relationship that the Master Servicer or the Special
                  Servicer, as the case may be, or any affiliate thereof, may
                  have with the related mortgagor;

            o     the ownership of any Certificate by the Master Servicer or the
                  Special Servicer, as the case may be, or any affiliate
                  thereof;

            o     the Master Servicer's or the Special Servicer's, as the case
                  may be, obligation to make advances, whether in respect of
                  delinquent payments of principal and/or interest or to cover
                  certain servicing expenses; and


                                      S-30



            o     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.

      Except as otherwise described under "-Inspections; Collection of Operating
Information" below, the Master Servicer initially will be responsible for the
servicing and administration of the entire Mortgage Pool. The Master Servicer
will transfer its servicing responsibilities to the Special Servicer, with
respect to any Mortgage Loan

            o     which has a Balloon Payment which is past due or any other
                  payment which is more than [60] days past due,

            o     as to which the borrower has entered into or consented to
                  bankruptcy, appointment of a receiver or conservator or a
                  similar insolvency proceeding, or the borrower has become the
                  subject of a decree or order for such a proceeding which shall
                  have remained in force undischarged or unstayed for a period
                  of [60] days,

            o     as to which the Master Servicer shall have received notice of
                  the foreclosure or proposed foreclosure of any other lien on
                  the Mortgaged Property, or

            o     as to which, in the judgment of the Master Servicer, a payment
                  default has occurred or is imminent and is not likely to be
                  cured by the borrower within [60] days, and prior to
                  acceleration of amounts due under the related Mortgage Note or
                  commencement of any foreclosure or similar proceedings, with
                  respect to the above Mortgage Loans, the Master Servicer will
                  continue to receive payments on such Mortgage Loan (including
                  amounts collected by the Special Servicer), to make certain
                  calculations with respect to such Mortgage Loan and to make
                  remittances and prepare certain reports to the
                  Certificateholders with respect to such Mortgage Loan.

      If the related Mortgaged Property is acquired in respect of any such
Mortgage Loan (upon acquisition, an "REO Property"), whether through
foreclosure, deed-in-lieu of foreclosure or otherwise, the Special Servicer will
continue to be responsible for the operation and management thereof. The
Mortgage Loans serviced by the Special Servicer are referred to in this
prospectus supplement as the "Specially Serviced Mortgage Loans" and, together
with any REO Properties, constitute the "Specially Serviced Mortgage Assets".
The Master Servicer shall have no responsibility for the performance by the
Special Servicer of its duties under the Pooling and Servicing Agreement.

      If any Specially Serviced Mortgage Loan, in accordance with its original
terms or as modified in accordance with the Pooling and Servicing Agreement,
becomes a performing Mortgage Loan for at least [90] days, the Special Servicer
will return servicing of such Mortgage Loan to the Master Servicer.

      Set forth below is a description of certain pertinent provisions of the
Pooling and Servicing Agreement relating to the servicing of the Mortgage Loans.
Reference is also made to the accompanying prospectus, in particular to the
section captioned "The Pooling and Servicing Agreements", for additional
important information regarding the terms and conditions of the Pooling and
Servicing Agreement as they relate to the rights and obligations of the Master
Servicer and the Special Servicer thereunder.

The Master Servicer

      [__________________________________, a ___________________, will act as
Master Servicer with respect to the Mortgage Pool. Founded in ____ as a
____________, the Master Servicer today furnishes a variety of wholesale banking
services. As of December 31, 20__, the Master Servicer had a net worth of
approximately $__________, and a total mortgage loan servicing portfolio of
approximately $___________, of which approximately $_____________ represented
multifamily mortgage loans.

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


                                      S-31



      [If and to the extent available and relevant to an investment decision:
The following table sets forth the historical prepayment information with
respect to the Master Servicer's multifamily and commercial mortgage loan
servicing portfolio:

Prepayment Experience of Master Servicer's Multifamily and Commercial Mortgage
Loan Servicing Portfolio

      [Table to include relevant information regarding the size of the Master
Servicer's multifamily and commercial mortgage loan servicing portfolio (by
number and/or balance) and the portion of such loans that was subject to
prepayment.]]

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

The Special Servicer

      [_______________________________, a ____________________, will be
responsible for the servicing and administration of the Specially Serviced
Mortgage Assets. As of December 31, 20___, the Special Servicer had a total
mortgage loan servicing portfolio of approximately $____________, of which
approximately $_____________ represented multifamily mortgage loans.

      The Special Servicer has ___ offices in ___ states with a total staff of
____ employees. Its principal executive offices are located at
_________________________.]

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

Servicing and Other Compensation and Payment of Expenses

      The principal compensation to be paid to the Master Servicer in respect of
its master servicing activities will be the Master Servicing Fee. The "Master
Servicing Fee" will

            o     be payable monthly on a loan-by-loan basis from amounts
                  received in respect of interest on each Mortgage Loan,

            o     will accrue in accordance with the terms of the related
                  Mortgage Note at a rate equal to ________% per annum, in the
                  case of Mortgage Loans other than Specially Serviced Mortgage
                  Loans, and ____% per annum, in the case of Specially Serviced
                  Mortgage Loans, and

            o     will be computed on the basis of the same principal amount and
                  for the same period respecting which any related interest
                  payment on the related Mortgage Loan is computed.

      [As additional servicing compensation, the Master Servicer will be
entitled to retain all Prepayment Premiums, assumption and modification fees,
late charges and penalty interest and, as and to the extent described below,
Prepayment Interest Excesses collected from mortgagors. In addition, the Master
Servicer is authorized but not required to invest or direct the investment of
funds held in the Certificate Account in Permitted Investments, and the Master
Servicer will be entitled to retain any interest or other income earned on such
funds, but will be required to cover any losses from its own funds without any
right to reimbursement.]

      The principal compensation to be paid to the Special Servicer in respect
of its special servicing activities will consist of the Special Servicing Fee
(together with the Master Servicing Fee, the "Servicing Fees") and the Workout
Fee. Like the Master Servicing Fee, the "Special Servicing Fee"


                                      S-32



            o     will be payable monthly on a loan-by-loan basis from amounts
                  received in respect of interest on each Specially Serviced
                  Mortgage Loan and each Mortgage Loan as to which the related
                  mortgaged property has become an REO Property,

            o     will accrue in accordance with the terms of the related
                  Mortgage Note at a rate equal to _____% per annum, in the case
                  of Mortgage Loans other than Specially Serviced Mortgage
                  Loans, and ___% per annum, in the case of Specially Serviced
                  Mortgage Loans, and

            o     will be computed on the basis of the same principal amount and
                  for the same period respecting which any related interest
                  payment on the related Mortgage Loan is computed.

      The "Workout Fee"

            o     will equal a specified percentage (varying from ____% to ____%
                  (the "Workout Fee Rate") depending on the related unpaid
                  principal balance) of, and

            o     will be payable from, all collections and proceeds received in
                  respect of principal of each Mortgage Loan which is or has
                  been a Specially Serviced Mortgage Loan (including those for
                  which servicing has been returned to the Master Servicer);

            o     provided that, in the case of Liquidation Proceeds, the
                  otherwise fixed Workout Fee Rate will be proportionately
                  reduced to reflect the extent to which, if at all, the
                  principal portion of such Liquidation Proceeds is less than
                  the unpaid principal balance of the related Mortgage Loan
                  immediately prior to the receipt thereof.

      As additional servicing compensation, the Special Servicer will be
entitled to retain all assumption and modification fees received on Mortgage
Loans serviced thereby.

      Although the Master Servicer and Special Servicer are each required to
service and administer the Mortgage Pool in accordance with the general
servicing standard described under "-General" above and, accordingly, without
regard to its right to receive compensation under the Pooling and Servicing
Agreement, additional servicing compensation in the nature of assumption and
modification fees, Prepayment Premiums and Prepayment Interest Excesses may,
under certain circumstances, provide the Master Servicer or the Special Servicer
with an economic disincentive to comply with such standard.

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

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

      The Master Servicer generally will be required to pay all expenses
incurred by it in connection with its servicing activities under the Pooling and
Servicing Agreement, and will not be entitled to reimbursement therefor except
as expressly provided in the Pooling and Servicing Agreement. However, the
Master Servicer will be permitted to pay certain of those expenses directly out
of the Certificate Account and at times without regard to the relationship
between the expense and the funds from which it is being paid. The Master
Servicer will be responsible for all fees of any sub-servicers, other than
management fees earned in connection with the operation of an REO Property,
which management fees the Master Servicer will be authorized to pay out of
revenues received from that property


                                      S-33



(thereby reducing the portion of revenues that would otherwise be available for
distribution to Certificateholders). See "Description of the
Certificates-Distributions-Method, Timing and Amount" in this prospectus
supplement and "The Pooling and Servicing Agreements-Certificate Account" and
"-Servicing Compensation and Payment of Expenses" in the accompanying
prospectus.

Modifications, Waivers and Amendments

      The Master Servicer or the Special Servicer may, consistent with its
normal servicing practices, agree to modify, waive or amend any term of any
Mortgage Loan, without the consent of the Trustee or any Certificateholder,
subject, however, to each of the following limitations, conditions and
restrictions:

            (a) with limited exception, the Master Servicer and the Special
      Servicer may not agree to any modification, waiver or amendment that will

                  (1)   affect the amount or timing of any scheduled payments of
                        principal or interest on the Mortgage Loan or

                  (2)   in its judgment, materially impair the security for the
                        Mortgage Loan or reduce the likelihood of timely payment
                        of amounts due under the Mortgage Loan;

      Unless, in any such case, in the Master Servicer's or the Special
Servicer's judgment, as the case may be, a material default on the Mortgage Loan
has occurred or a payment default is reasonably foreseeable, and 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.

            (b) [describe additional limitations to permitted modification
      standards]

      The Master Servicer and the Special Servicer will notify the Trustee of
any modification, waiver or amendment of any term of any Mortgage Loan, and must
deliver to the Trustee or the related Custodian, for deposit in the related
Mortgage File, an original counterpart of the agreement related to that
modification, waiver or amendment, promptly (and in any event within [10]
business days) following the execution thereof. Copies of each agreement that
effects a modification, waiver or amendment of any term of any Mortgage Loan are
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.

Inspections; Collection of Operating Information

      The Special Servicer will perform physical inspections of each Mortgaged
Property at the times and in the manner as are consistent with the Special
Servicer's normal servicing procedures, but in any event

            (1)   at least once per calendar year, commencing in the calendar
                  year 200_, and

            (2)   if any scheduled payment becomes more than 60 days delinquent
                  on the related Mortgage Loan, as soon as practicable after the
                  occurrence of the delinquency. The Special Servicer will
                  prepare a written report of each such inspection describing
                  the condition of the Mortgaged Property and specifying the
                  existence of any material vacancies in the Mortgaged Property,
                  of any sale, transfer or abandonment of the Mortgaged
                  Property, of any material change in the condition or value of
                  the Mortgaged Property, or of any waste committed on the
                  Mortgaged Property.

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


                                      S-34



      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.

Additional Obligations of the Master Servicer with Respect to ARM Loans

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

            (1)   the amount that would have been received from the borrower if
                  the Mortgage Rate or Monthly Payment had been properly
                  adjusted, over

            (2)   the amount of such improperly adjusted Monthly Payment,
                  subject to reimbursement only out of such amounts as are
                  recovered from the borrower in respect of such excess.

                         DESCRIPTION OF THE CERTIFICATES

General

      The Certificates will be issued pursuant to the Pooling and Servicing
Agreement and will represent in the aggregate the entire beneficial ownership
interest in a Trust Fund consisting of:

            o     the Mortgage Loans and all payments under and proceeds of the
                  Mortgage Loans received after the Cut-off Date (exclusive of
                  payments of principal and interest due on or before the
                  Cut-off Date);

            o     any REO Property;

            o     such funds or assets as from time to time are deposited in the
                  Certificate Account;

            o     the rights of the mortgagee under all insurance policies with
                  respect to the Mortgage Loans; and

            o     certain rights of the Depositor under the mortgage loan
                  purchase and sale agreement relating to Mortgage Loan document
                  delivery requirements and the representations and warranties
                  of the Mortgage Loan Seller regarding the Mortgage Loans.

      The Certificates will consist of the following four Classes:

            (1)   the Class A Certificates (the "Senior Certificates");

            (2)   the Class B Certificates;

            (3)   the Class C Certificates; and the Class R Certificates; and

            (4)   The Class A Certificates will have an initial Certificate
                  Balance of $____________, which represents ____% of the
                  Initial Pool


                                      S-35



                  Balance; the Class B Certificates will have an initial
                  Certificate Balance of $____________, which represents ____%
                  of the Initial Pool Balance the Class C Certificates will have
                  an initial Certificate Balance of $____________, which
                  represents ___% of the Initial Pool Balance; and the Class R
                  Certificates will not have a Certificate Balance.

      The Certificate Balance of any Class of Certificates outstanding at any
time represents the maximum amount which the holders thereof are entitled to
receive as distributions allocable to principal from the cash flow on the
Mortgage Loans and the other assets in the Trust Fund. On each Distribution
Date, the Certificate Balance of each Class of Certificates will be reduced by
any distributions of principal actually made on, and any Collateral Support
Deficit actually allocated to, such Class of Certificates on such Distribution
Date.

      Only the Senior Certificates and the Class B Certificates (collectively,
the "Offered Certificates") are offered hereby. The Class C Certificates and the
Class R Certificates have not been registered under the Securities Act of 1933
and are not offered by this prospectus supplement.

      The Class A Certificates will be issued, maintained and transferred on the
book-entry records of DTC and its Participants in minimum denominations of
$25,000 and integral multiples of $1. The Class B Certificates will be issued in
fully registered, certificated form in minimum denominations of $100,000 and
integral multiples of $1,000, with one Class B Certificate evidencing an
additional amount equal to the remainder of the initial Certificate Balance of
that Class. The Class R Certificates will be issued in registered, certificated
form in minimum denominations of 20% Percentage Interest in that Class. The
"Percentage Interest" evidenced by any Offered Certificate is equal to the
initial denomination thereof as of the Delivery Date, divided by the initial
Certificate Balance of the Class to which it belongs.

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

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

Book-Entry Registration of the Offered Certificates

      General. Class A Certificate Owners that are not Direct or Indirect
Participants but desire to purchase, sell or otherwise transfer ownership of, or
other interests in, the Class A Certificates may do so only through Direct and
Indirect Participants. In addition, Class A Certificate Owners will receive all
distributions of principal of and interest on the Class A Certificates from the
Trustee through DTC and its Direct and Indirect Participants. Accordingly, Class
A Certificate Owners may experience delays in their receipt of payments. Unless
and until Definitive Class A Certificates are issued, it is anticipated that the
only registered Certificateholder of the Class A Certificates will be Cede &
Co., as nominee of DTC. Class A Certificate Owners will not be recognized by the
Trustee or the Master Servicer as Certificateholders, as such term is used in
the Pooling and Servicing Agreement,


                                      S-36



and Class A 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 Class A Certificates among Participants and to receive and transmit
distributions of principal of, and interest on, the Class A Certificates. Direct
and Indirect Participants with which Class A Certificate Owners have accounts
with respect to the Class A Certificates similarly are required to make
book-entry transfers and receive and transmit such distributions on behalf of
their respective Class A Certificate Owners. Accordingly, although Class A
Certificate Owners will not possess physical certificates evidencing their
interests in the Class A Certificates, the Rules provide a mechanism by which
Class A Certificate Owners, through their Direct and Indirect Participants, will
receive distributions and will be able to transfer their interests in the Class
A Certificates.

      None of the Depositor, the Master Servicer or the Trustee will have any
liability for any actions taken by DTC or its nominee, including, without
limitation, actions for any aspect of the records relating to or payments made
on account of beneficial ownership interests in the Class A Certificates held by
Cede & Co., as nominee for DTC, or for maintaining, supervising or reviewing any
records relating to such beneficial ownership interest.

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

      Upon the occurrence of an event described in the accompanying prospectus
in the 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 Class A Certificates as
indicated on the records of DTC of the availability of Definitive Certificates.
Upon surrender by DTC of the definitive certificates representing the Class A
Certificates and upon receipt of instructions from DTC for re-registration, the
Trustee will reissue the Class A Certificates as Definitive Class A Certificates
issued in the respective principal amounts owned by individual Class A
Certificate Owners. Thereafter the Trustee and the Master Servicer will
recognize the holders of such Definitive Class A Certificates as
Certificateholders under the Pooling and Servicing Agreement.

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

Distributions

      Method, Timing and Amount. Distributions on the Certificates will be made
by the [Trustee], to the extent of available funds, on the [11th] day of each
month or, if any such [11th] day is not a business day, then on the next
succeeding business day, commencing in _________ 200__ (each, a "Distribution
Date"). These distributions (other than the final distribution on any
Certificate) will be made to the persons in whose names the Certificates are
registered at the close of business on each Record Date, which will be the last
business day of the month preceding the month in which the related Distribution
Date occurs. Each distribution will be made by wire transfer in immediately
available funds to the account specified by the Certificateholder at a bank or
other entity having appropriate facilities such transfer shall only be made if
such Certificateholder will have provided the [Trustee] with wiring instructions
[no less than five business days prior to the related Record Date (which wiring
instructions may be in the form of a standing order applicable to all subsequent
distributions) and is the registered owner of Certificates with an aggregate
initial principal amount of at least $5,000,000], or otherwise by check mailed
to such Certificateholder. The final distribution on any Certificate will be
made in like manner, but only upon presentation and surrender of such
Certificate at the location that will be specified in a notice of the pendency
of such final distribution. All distributions made with respect to a Class of
Certificates will be allocated pro rata among the outstanding Certificates of
such Class based on their respective Percentage Interests.

      The 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:


                                      S-37



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

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

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

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

            (b)   all Advances made by the Master Servicer with respect to such
                  Distribution Date. See "The Pooling and Servicing
                  Agreements-Certificate Account" in the accompanying
                  prospectus.

      The "Due Period" for each Distribution Date will be the period that begins
on the [second] day of the month preceding the month in which such Distribution
Date occurs and ends on the [first] day of the month in which such Distribution
Date occurs. For purposes of the discussion in the accompanying prospectus, the
Due Period is also the Prepayment Period. The "Determination Date" for each
Distribution Date is the [5th] day of the month in which such Distribution Date
occurs or, if any such [5th] day is not a business day, then the next preceding
business day.

      Priority. On each Distribution Date, for so long as the Certificate
Balances of the Offered Certificates have not been reduced to zero, the
[Trustee] will (except as otherwise described under "-Termination; Retirement of
Certificates" below) apply amounts on deposit in the Certificate Account, to the
extent of the Available Distribution Amount, in the following order of priority:

            (1)   to distributions of interest to the holders of the Senior
                  Certificates, pro rata among the respective Classes thereof,
                  in an amount equal to all Distributable Certificate Interest
                  in respect of the Senior Certificates for such Distribution
                  Date and, to the extent not previously paid, for all prior
                  Distribution Dates;

            (2)   to distributions of principal to the holders of the Senior
                  Certificates in an amount equal to the sum of

                  (a)   the product of the Senior Certificates' Ownership
                        Percentage (as calculated immediately prior to such
                        Distribution Date), multiplied by the Scheduled
                        Principal Distribution Amount for such Distribution
                        Date, plus

                  (b)   the entire Unscheduled Principal Distribution Amount for
                        such Distribution Date (but not more than would be
                        necessary to reduce the aggregate Certificate Balance of
                        the Senior Certificates to zero);

            (3)   to distributions to the holders of the Class A Certificates,
                  until all amounts of Collateral Support Deficit previously
                  allocated to the Class A Certificates, but not previously
                  reimbursed, have been reimbursed in full;

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

            (5)   to distributions of principal to the holders of the Class B
                  Certificates in an amount equal to the sum of


                                      S-38



                  (a)   the product of the Class B Certificates' Ownership
                        Percentage (as calculated immediately prior to such
                        Distribution Date), multiplied by the Scheduled
                        Principal Distribution Amount for such Distribution
                        Date, plus

                  (b)   if the Certificate Balances of the Senior Certificates
                        have been reduced to zero, then to the extent not
                        distributed in reduction of such Certificate Balances on
                        such Distribution Date, the entire Unscheduled Principal
                        Distribution Amount for such Distribution Date (but not
                        more than would be necessary to reduce the Certificate
                        Balance of the Class B Certificates to zero);

            (6)   to distributions to the holders of 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;

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

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

            (9)   to distributions to the holders of 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; and

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

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

      Pass-Through Rates. The "Pass-Through Rate" applicable to each Class of
Certificates for the initial Distribution Date will equal _______% per annum.
With respect to any Distribution Date subsequent to the initial Distribution
Date, the Pass-Through Rate for each Class of Certificates will equal the
weighted average of the applicable Effective Net Mortgage Rates for the Mortgage
Loans, weighted on the basis of their respective Stated Principal Balances
immediately prior to such Distribution Date. For purposes of calculating the
Pass-Through Rate for any Class of Certificates and any Distribution Date, the
"applicable Effective Net Mortgage Rate" for each Mortgage Loan is:

      (a) if such Mortgage Loan accrues interest on the basis of a 360-day year
consisting of twelve 30-day months (a "30/360 basis", which is the basis of
accrual for interest on the Certificates), the Net Mortgage Rate in effect for
such Mortgage Loan as of the commencement of the related Due Period; and

      (b) if such Mortgage Loan does not accrue interest on a 30/360 basis, the
annualized rate at which interest would have to accrue during the one month
period preceding the Due Date for such Mortgage Loan during the related Due
Period on a 30/360 basis in order to produce the aggregate amount of interest
(adjusted to the actual Net Mortgage Rate) accrued during such period.

      The "Net Mortgage Rate" for each Mortgage Loan is equal to the related
Mortgage Rate in effect from time to time less the Servicing Fee Rate.


                                      S-39



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

      The "Accrued Certificate Interest" in respect of each Class of
Certificates for each Distribution Date is equal to one month's interest at the
Pass-Through Rate applicable to such Class of Certificates for such Distribution
Date accrued on the related Certificate Balance outstanding immediately prior to
such Distribution Date. Accrued Certificate Interest will be calculated on the
basis of a 360-day year consisting of twelve 30-day months.

      The portion of the Net Aggregate Prepayment Interest Shortfall for any
Distribution Date that is allocable to each Class of Certificates will equal the
product of

      (a) such Net Aggregate Prepayment Interest Shortfall, multiplied by

      (b) a fraction, the numerator of which is equal to the Accrued Certificate
Interest in respect of such Class of Certificates for such Distribution Date,
and the denominator of which is equal to the Accrued Certificate Interest in
respect of all the Classes of Certificates for such Distribution Date.

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

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

      The "Ownership Percentage" evidenced by any Class or Classes of
Certificates as of any date of determination will equal a fraction, expressed as
a percentage, the numerator of which is the then Certificate Balance(s) of such
Class(es) of Certificates, and the denominator of which is the then aggregate
Stated Principal Balance of the Mortgage Pool.

      Certain Calculations with Respect to Individual Mortgage Loans. The
"Stated Principal Balance" of each Mortgage Loan outstanding at any time
represents the principal balance of such Mortgage Loan ultimately due and
payable to the Certificateholders subject to the Special Servicer's right to
receive any Workout Fee with respect to such Mortgage Loan. The Stated Principal
Balance of each Mortgage Loan will initially equal the Cut-off Date


                                      S-40



Balance thereof and, on each Distribution Date, will be reduced by the portion
of the Distributable Principal for such date that is attributable to such
Mortgage Loan. The Stated Principal Balance of a Mortgage Loan may also be
reduced in connection with any forced reduction of the actual unpaid principal
balance thereof imposed by a court presiding over a bankruptcy proceeding
wherein the related borrower is the debtor. See "Certain Legal Aspects of
Mortgage Loans-Foreclosure-Bankruptcy Laws" in the accompanying prospectus. If
any Mortgage Loan is paid in full or such Mortgage Loan (or any Mortgaged
Property acquired in respect thereof) is otherwise liquidated, then, as of the
first Distribution Date that follows the end of the Due Period in which such
payment in full or liquidation occurred, and notwithstanding that a loss may
have occurred in connection with any such liquidation, the Stated Principal
Balance of such Mortgage Loan shall be zero.

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

Subordination; Allocation of Collateral Support Deficit

      The rights of holders of the Class B Certificates and the Class C
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. The rights of
holders of the Class C 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 Class B
Certificates. This subordination is intended to enhance the likelihood of timely
receipt by the holders of the Senior Certificates of the full amount of all
Distributable Certificate Interest payable in respect of such Certificates on
each Distribution Date, and the ultimate receipt by such holders of principal in
an amount equal to the entire aggregate Certificate Balance of the Senior
Certificates. Similarly, but to a lesser degree, this subordination is also
intended to enhance the likelihood of timely receipt by the holders of the Class
B Certificates of the full amount of all Distributable Certificate Interest
payable in respect of such Certificates on each Distribution Date, and the
ultimate receipt by such holders of principal in an amount equal to the entire
Certificate Balance of the Class B Certificates. This subordination will be
accomplished by the application of the Available Distribution Amount on each
Distribution Date in accordance with the order of priority described under
"-Distributions-Priority" above. No other form of Credit Support will be
available for the benefit of the holders of the Offered Certificates.

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


                                      S-41



      On each Distribution Date, immediately following the distributions to be
made to the Certificateholders on such date, the [Trustee] is to calculate the
amount, if any, by which

      (a) the aggregate Stated Principal Balance of the Mortgage Pool expected
to be outstanding immediately following such Distribution Date is less than

      (b) the then aggregate Certificate Balance of the REMIC Regular
Certificates (any such deficit, "Collateral Support Deficit"). The [Trustee]
will be required to allocate any such Collateral Support Deficit among the
respective Classes of Certificates as follows:

            o     first, to the Class C Certificates, until the remaining
                  Certificate Balance of such Class of Certificates is reduced
                  to zero;

            o     second, to the Class B Certificates, until the remaining
                  Certificate Balance of such Class of Certificates is reduced
                  to zero; and

            o     last, to the Class A Certificates, until the remaining
                  Certificate Balance of such Class of Certificates has been
                  reduced to zero.

      Any allocation of Collateral Support Deficit to a Class of Certificates
will be made by reducing the Certificate Balance thereof by the amount so
allocated. Any Collateral Support Deficit allocated to a Class of REMIC Regular
Certificates will be allocated among the respective Certificates of such Class
in proportion to the Percentage Interests evidenced thereby. In general,
Collateral Support Deficit will result from the occurrence of:

            o     losses and other shortfalls on or in respect of the Mortgage
                  Loans, including as a result of defaults and delinquencies
                  thereon, Nonrecoverable Advances made in respect thereof and
                  the payment to the Master Servicer of interest on Advances and
                  certain servicing expenses; and

            o     certain unanticipated, non-Mortgage Loan specific expenses of
                  the Trust Fund, including certain reimbursements to the
                  Trustee as described under "The Pooling and Servicing
                  Agreements - Certain Matters Regarding the Trustee" in the
                  accompanying prospectus, certain reimbursements to the Master
                  Servicer and the Depositor as described under "The Pooling and
                  Servicing Agreements - Certain Matters Regarding the Master
                  Servicer and the Depositor" in the accompanying prospectus and
                  certain federal, state and local taxes, and certain
                  tax-related expenses, payable out of the Trust Fund as
                  described under "Certain Federal Income Tax Consequences -
                  REMICs - Prohibited Transactions Tax and Other Taxes" in the
                  accompanying 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.

Advances

      [On the business day immediately preceding each Distribution Date, the
Master Servicer will be obligated, subject to the recoverability determination
described in the next paragraph, to make advances (each, an "Advance") out of
its own funds or, subject to the replacement thereof as provided in the Pooling
and Servicing Agreement, funds held in the Certificate Account that are not
required to be part of the Available Distribution Amount for such Distribution
Date, in an amount equal to the aggregate of:

            (1)   all Monthly Payments (net of the related Servicing Fee), other
                  than Balloon Payments, which were due on the Mortgage Loans
                  during the related Due Period and delinquent as of the related
                  Determination Date;

            (2)   in the case of each Mortgage Loan delinquent in respect of its
                  Balloon Payment as of the related Determination Date, an
                  amount equal to one month's interest on that Mortgage


                                      S-42



                  Loan at the related Mortgage Rate in effect as of the
                  commencement of the related Due Period (net of the related
                  Servicing Fee), but only to the extent that the related
                  mortgagor has not made a payment sufficient to cover such
                  amount under any forbearance arrangement or otherwise that has
                  been included in the Available Distribution Amount for such
                  Distribution Date; and

            (3)   in the case of each REO Property, an amount equal to thirty
                  days' imputed interest with respect thereto at the related
                  Mortgage Rate in effect as of the commencement of the related
                  Due Period (net of the related Servicing Fee), but only to the
                  extent that such amount is not covered by any net income from
                  such REO Property included in the Available Distribution
                  Amount for such Distribution Date.

      The Master Servicer's obligations to make Advances in respect of any
Mortgage Loan or REO Property will continue through liquidation of such Mortgage
Loan or disposition of such REO Property, as the case may be.

      The Master Servicer will be entitled to recover any Advance made out of
its own funds from any amounts collected in respect of the Mortgage Loan as to
which such Advance was made, whether in the form of late payments, Insurance and
Condemnation Proceeds, Liquidation Proceeds or otherwise ("Related Proceeds").
Notwithstanding the foregoing, the Master Servicer will not be obligated to make
any Advance that it determines in its reasonable good faith judgment would, if
made, not be recoverable out of Related Proceeds (a "Nonrecoverable Advance"),
and the Master Servicer 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. 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 "The Pooling and
Servicing Agreements-Certificate Account" in the accompanying prospectus.

      In connection with its recovery of any Advance or reimbursable servicing
expense, each of the Master Servicer and the Special Servicer will be entitled
to be paid, out of any amounts then on deposit in the Certificate Account,
interest at ____% per annum (the "Reimbursement Rate") accrued on the amount of
such Advance or expense from the date made to but not including the date of
reimbursement.

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

      Each Distribution Date Statement delivered 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 Certificates-Reports to
Certificateholders" in the accompanying prospectus.

Reports to Certificateholders; Certain Available Information

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

      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, for review by any holder of an Offered
Certificate, originals or copies of, among other things, the following items:


                                      S-43



            o     the Pooling and Servicing Agreement and any amendments
                  thereto,

            o     all Distribution Date Statements delivered to holders of the
                  relevant Class of Offered Certificates since the Delivery
                  Date,

            o     all officer's certificates delivered to the Trustee since the
                  Delivery Date as described under "The Pooling and Servicing
                  Agreements-Evidence as to Compliance" in the accompanying
                  prospectus,

            o     all accountants' reports delivered to the Trustee since the
                  Delivery Date as described under "The Pooling and Servicing
                  Agreements-Evidence as to Compliance" in the accompanying
                  prospectus,

            o     the most recent property inspection report prepared by or on
                  behalf of the Special Servicer and delivered to the Trustee in
                  respect of each Mortgaged Property,

            o     the most recent annual operating statements, if any, collected
                  by or on behalf of the Special Servicer and delivered to the
                  Trustee in respect of each Mortgaged Property, and

            o     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.

      Copies of any and all of the foregoing items will be available 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 such copies.

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

Voting Rights

      At all times during the term of the Pooling and Servicing Agreement, the
voting rights for the series offered hereby (the "Voting Rights") shall be
allocated among the respective Classes of Certificateholders in proportion to
the Certificate Balances of their Certificates. Voting Rights allocated to a
Class of Certificateholders shall be allocated among such Certificateholders in
proportion to the Percentage Interests evidenced by their respective
Certificates.

Termination; Retirement of Certificates

      The obligations created by the Pooling and Servicing Agreement will
terminate following the earliest of

            (1)   the final payment (or advance in respect thereof) or other
                  liquidation of the last Mortgage Loan or REO Property subject
                  thereto, and

            (2)   the purchase of all of the assets of the Trust Fund by the
                  Master Servicer or the Depositor. Written notice of
                  termination of the Pooling and Servicing Agreement will be
                  given to each Certificateholder, and the final distribution
                  will be made only upon surrender and cancellation of the
                  Certificates at the office of the Certificate Registrar or
                  other location specified in such notice of termination.


                                      S-44



      Any such purchase by the Master Servicer or the Depositor of all the
Mortgage Loans and other assets in the Trust Fund is required to be made at a
price equal to

      (a) 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
                  mutually agreed upon by the Master Servicer and the Trustee,
                  over

      (b) the aggregate of amounts payable or reimbursable to the Master
Servicer under the Pooling and Servicing Agreement.

      Such purchase will effect early retirement of the then outstanding Offered
Certificates, but the right of the Master Servicer or the Depositor to effect
such termination is subject to the requirement that the then aggregate Stated
Principal Balance of the Mortgage Pool be less than 5% of the Initial Pool
Balance.

      On the final Distribution Date, the aggregate amount paid by the Master
Servicer or the Depositor, 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 "The Pooling and Servicing
Agreements-Certificate Account" in the accompanying prospectus), will be applied
generally as described above under "-Distributions-Priority", except that the
distributions of principal described thereunder will, in the case of each Class
of Certificates, be made, subject to available funds, in an amount equal to the
related Certificate Balance then outstanding.

The Trustee

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

                        YIELD AND MATURITY CONSIDERATIONS

Yield Considerations

      General. The yield on any Offered Certificate will depend on:

                  (1)   the Pass-Through Rate in effect from time to time for
                        such Certificate;

                  (2)   the price paid for such Certificate and, if the price
                        was other than par, the rate and timing of payments of
                        principal on such Certificate; and

                  (3)   the aggregate amount of distributions on such
                        Certificate.

      Pass-Through Rate. The Pass-Through Rate applicable to each Class of
Offered Certificates for any Distribution Date (other than the initial
Distribution Date) will equal the weighted average of the applicable Effective
Net Mortgage Rates. Accordingly, the yield on the Offered Certificates will be
sensitive to

                  (1)   adjustments to the Mortgage Rates on the ARM Loans and


                                      S-45



                  (2)   changes in the relative composition of the Mortgage Pool
                        as a result of scheduled amortization, voluntary
                        prepayments and involuntary liquidations of the Mortgage
                        Loans. See "Description of the Mortgage Pool" in this
                        prospectus supplement and "-Yield Considerations-Rate
                        and Timing of Principal Payments" below.

      Rate and Timing of Principal Payments. The yield to holders of Offered
Certificates that are purchased at a discount or premium will be affected by the
rate and timing of principal payments on the Mortgage Loans (including principal
prepayments on the Mortgage Loans resulting from both voluntary prepayments by
the mortgagors and involuntary liquidations). The rate and timing of principal
payments on the Mortgage Loans will in turn be affected by the amortization
schedules thereof, the dates on which Balloon Payments are due and the rate and
timing of principal prepayments and other unscheduled collections thereon
(including for this purpose, collections made in connection with liquidations of
Mortgage Loans due to defaults, casualties or condemnations affecting the
Mortgaged Properties, or purchases of Mortgage Loans out of the Trust Fund).
Prepayments and, assuming the respective stated maturity dates therefor have not
occurred, liquidations and purchases of the Mortgage Loans, will result in
distributions on the Offered Certificates of amounts that would otherwise be
distributed over the remaining terms of the Mortgage Loans. Defaults on the
Mortgage Loans, particularly at or near their stated maturity dates, may result
in significant delays in payments of principal on the Mortgage Loans (and,
accordingly, on the Offered Certificates) while work-outs are negotiated or
foreclosures are completed. See "Servicing of the Mortgage Loans-Modifications,
Waivers and Amendments" in this prospectus supplement and "The Pooling and
Servicing Agreements-Realization Upon Defaulted Mortgage Loans" and "Certain
Legal Aspects of Mortgage Loans-Foreclosure" in the accompanying prospectus.
Because the rate of principal payments on the Mortgage Loans will depend on
future events and a variety of factors (as described below), no assurance can be
given as to such rate or the rate of principal prepayments in particular. The
Depositor is not aware of any relevant publicly available or authoritative
statistics with respect to the historical prepayment experience of a large group
of mortgage loans comparable to the Mortgage Loans.

      The extent to which the yield to maturity of any Class of Offered
Certificates may vary from the anticipated yield will depend upon the degree to
which such Certificates are purchased at a discount or premium and when, and to
what degree, payments of principal on the Mortgage Loans are in turn distributed
on such Certificates. An investor should consider, in the case of any Offered
Certificate purchased at a discount, the risk that a slower than anticipated
rate of principal payments on a Certificate could 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, the risk that a faster than
anticipated rate of principal payments on a Certificate could result in an
actual yield to the investor that is lower than the anticipated yield. In
general, the earlier a payment of principal is made 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 on the investor's Offered Certificates occurring at a rate
higher (or lower) than the rate anticipated by the investor during any
particular period would not be fully offset by a subsequent like reduction (or
increase) in the rate of principal payments.

      Losses and Shortfalls. The yield to holders of the Offered Certificates
will also depend on the extent to which such holders are required to bear the
effects of any losses or shortfalls on the Mortgage Loans. Losses and other
shortfalls on the Mortgage Loans will, with the exception of any Net Aggregate
Prepayment Interest Shortfalls, generally be borne:

            o     first, by the holders of the Class C Certificates, to the
                  extent of amounts otherwise distributable in respect of their
                  Certificates;

            o     second, by the holders of the Class B Certificates, to the
                  extent of amounts otherwise distributable in respect of their
                  Certificates; and

            o     last, by the holders of the Senior Certificates.

      As more fully described in this prospectus supplement under "Description
of the Certificates-Distributions-Distributable Certificate Interest", Net
Aggregate Prepayment Interest Shortfalls will generally be borne by the
respective Classes of Certificateholders on a pro rata basis.


                                      S-46



      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,

            o     prevailing interest rates

            o     the terms of the Mortgage Loans (for example _____________),

            o     Prepayment Premiums,

            o     adjustable Mortgage Rates and amortization terms that require
                  Balloon Payments,

            o     the demographics and relative economic vitality of the areas
                  in which the Mortgaged Properties are located and

            o     the general supply and demand for rental properties in such
                  areas

            o     the quality of management of the Mortgaged Properties,

            o     the servicing of the Mortgage Loans,

            o     possible changes in tax laws and

            o     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
                  accompanying prospectus.

      The rate of prepayment on the Mortgage Pool is likely to be affected by
prevailing market interest rates for mortgage loans of a comparable type, term
and risk level. When the prevailing market interest rate is below a mortgage
coupon, a borrower may have an increased incentive to refinance its mortgage
loan. Although most of the Mortgage Loans are ARM Loans, adjustments to the
Mortgage Rates thereon will generally be limited by lifetime and/or periodic
caps and floors and, in each case, will be based on the related Index (which may
not rise and fall consistently with mortgage interest rates then available) plus
the related Gross Margin (which may be different from margins then offered on
adjustable rate mortgage loans). See "Description of the Mortgage Pool-Certain
Payment Characteristics" and "-The Index" in this prospectus supplement. As a
result, the Mortgage Rates on the ARM Loans at any time may not be comparable to
prevailing market interest rates. In addition, as prevailing market interest
rates decline, and without regard to whether the Mortgage Rates on the ARM Loans
decline in a manner consistent therewith, related borrowers may have an
increased incentive to refinance for purposes of either

            (1)   converting to a fixed rate loan and thereby "locking in" such
                  rate, or

            (2)   taking advantage of a different index, margin or rate cap or
                  floor on another adjustable rate mortgage loan. The Mortgage
                  Loans may be prepaid at any time and, in ____ cases
                  (approximately _____% of the Initial Pool Balance), may be
                  prepaid in whole or in part without payment of a Prepayment
                  Premium.

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

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


                                      S-47



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

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

Weighted Average Life

      The weighted average life of an Offered Certificate 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 "CPR" model (as
described in the accompanying prospectus). As used in each of the following
tables, the column headed "0%" assumes that none of the Mortgage Loans is
prepaid before maturity. The columns headed "___%", "___%", "___%" and "___%"
assume that no prepayments are made on any Mortgage Loan during such Mortgage
Loan's Lock-out Period, if any, or during such Mortgage Loan's yield maintenance
period, if any, and are otherwise made on each of the Mortgage Loans at the
indicated CPRs. There is no assurance, however, that prepayments of the Mortgage
Loans (whether or not in a Lock-out Period or a yield maintenance period) will
conform to any particular CPR, and no representation is made that the Mortgage
Loans will prepay in accordance with the assumptions at any of the CPRs shown or
at any other particular prepayment rate, that all the Mortgage Loans will prepay
in accordance with the assumptions at the same rate or that Mortgage Loans that
are in a Lock-out Period or a yield maintenance period will not prepay as a
result of involuntary liquidations upon default or otherwise. A "yield
maintenance period" is any period during which a Mortgage Loan provides that
voluntary prepayments be accompanied by a Prepayment Premium calculated on the
basis of a yield maintenance formula.

      The following tables indicate the percentage of the initial Certificate
Balance of each of the Class A Certificates and the Class B Certificates that
would be outstanding after each of the dates shown at various CPRs and the
corresponding weighted average life of each such Class of Certificates. The
tables have been prepared on the basis of the following assumptions, among
others:

            (1)   scheduled monthly payments of principal and interest on the
                  Mortgage Loans, in each case prior to any prepayment of the
                  loan, will be timely received (with no defaults) and will be
                  distributed on the 15th day of each month commencing in
                  ________ 200___;

            (2)   the Mortgage Rate in effect for each Mortgage Loan as of the
                  Cut-off Date will remain in effect

                  (a)   in the case of each Fixed Rate Loan, to maturity and,

                  (b)   in the case of each ARM Loan, until its next Interest
                        Rate Adjustment Date, when a new Mortgage Rate that is
                        to remain in effect to maturity will be calculated
                        reflecting the value of the related Index as of
                        ________, 200__, subject to such Mortgage Loan's
                        lifetime and/or periodic rate caps and floors, if any;


                                      S-48



            (3)   all Mortgage Loans accrue and pay interest on a 30/360 basis;

            (4)   the monthly principal and interest payment due for each
                  Mortgage Loan on the first Due Date following the Cut-off Date
                  will continue to be due

                  (a)   in the case of each Fixed Rate Loan, on each Due Date
                        until maturity and

                  (b)   in the case of each ARM Loan, until its next Payment
                        Adjustment Date, when a new payment that is to be due on
                        each Due Date until maturity will be calculated
                        reflecting the appropriate Mortgage Rate and remaining
                        amortization term;

            (5)   any principal prepayments on the Mortgage Loans will be
                  received on their respective Due Dates at the respective
                  levels of CPR set forth in the tables, and there will be no
                  Net Aggregate Prepayment Interest Shortfalls in connection
                  therewith; and

            (6)   the Mortgage Loan Seller will not be required to repurchase
                  any Mortgage Loan, and neither the master servicer nor the
                  depositor will exercise its option to purchase all the
                  Mortgage Loans and thereby cause an early termination of the
                  Trust Fund.

      To the extent that the Mortgage Loans have characteristics that differ
from those assumed in preparing the tables set forth below, the Class A
Certificates or the Class B Certificates may mature earlier or later than
indicated by the tables. It is highly unlikely that the Mortgage Loans will
prepay at any constant rate until maturity or that all the Mortgage Loans will
prepay at the same rate. In addition, variations in the actual prepayment
experience and the balance of the Mortgage Loans that prepay may increase or
decrease the percentages of initial Certificate Balances (and weighted average
lives) shown in the following tables. Such variations may occur even if the
average prepayment experience of the Mortgage Loans were to equal any of the
specified CPR percentages. Investors are urged to conduct their own analyses of
the rates at which the Mortgage Loans may be expected to prepay. Based on the
foregoing assumptions, the following table indicates the resulting weighted
average lives of the Class A Certificates and sets forth the percentage of the
initial Certificate Balance of the Class A Certificates that would be
outstanding after each of the dates shown at the indicated CPRs.

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

Date                                       0%       %       %        %      %
- ----                                       -----   -----   -----    -----  -----
Delivery Date                              100.0   100.0   100.0    100.0  100.0
_________ 11, 2000......................
_________ 11, 2001......................
_________ 11, 2002......................
_________ 11, 2003......................
_________ 11, 2004......................
_________ 11, 2005......................
_________ 11, 2006......................
_________ 11, 2007......................
_________ 11, 2008......................
_________ 11, 2009......................
Weighted Average Life (years)(A)........


- ----

(A)   The weighted average life of a Class A Certificate is determined by


                                      S-49



            (1)   multiplying the amount of each principal distribution thereon
                  by the number of years from the date of issuance of the Class
                  A Certificates to the related Distribution Date,

            (2)   summing the results and

            (3)   dividing the sum by the aggregate amount of the reductions in
                  the principal balance of such Class A Certificate.

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

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


Date                                       0%       %       %        %      %
- ----                                       -----   -----   -----    -----  -----
Delivery Date                              100.0   100.0   100.0    100.0  100.0
_________ 11, 2000......................
_________ 11, 2001......................
_________ 11, 2002......................
_________ 11, 2003......................
_________ 11, 2004......................
_________ 11, 2005......................
_________ 11, 2006......................
_________ 11, 2007......................
_________ 11, 2008......................
_________ 11, 2009......................
Weighted Average Life (years)(A)........

- ------

(A)   The weighted average life of a Class B Certificate is determined by (1)
      multiplying the amount of each principal distribution thereon by the
      number of years from the date of issuance of the Class B Certificates to
      the related Distribution Date, (2) summing the results and (3) dividing
      the sum by the aggregate amount of the reductions in the principal balance
      of such Class B Certificate.

      [The following disclosure is applicable to Stripped Interest Certificates,
when offered...

Yield Sensitivity of the Class X Certificates

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

      The following table indicates the sensitivity of the pre-tax yield to
maturity on the Class X Certificates to various constant rates of prepayment on
the Mortgage Loans by projecting the monthly aggregate payments of interest on
the Class X Certificates and computing the corresponding pre-tax yields to
maturity on a corporate bond equivalent basis. This computation is based on the
assumptions described in the third paragraph under the heading "--Weighted
Average Life" above, including the assumptions regarding the characteristics and
performance of the Mortgage Loans which differ from the actual characteristics
and performance thereof and assuming the aggregate purchase price set forth
below. Any differences between such assumptions and the actual characteristics
and


                                      S-50



performance of the Mortgage Loans and of the Class X Certificates may result in
yields being different from those shown in such table. Discrepancies between
assumed and actual characteristics and performance underscore the hypothetical
nature of the table, which is provided only to give a general sense of the
sensitivity of yields in varying prepayment scenarios.

              Pre-Tax Yield to Maturity of the Class X Certificates
                              at the Following CPRs


Assumed Purchase Price        0%        %        %        %         %        %
- ----------------------        -----   -----    -----    -----     -----    -----
$________________...........  ____%   ____%    ____%    ____%     ____%    ____%

      Each pre-tax yield to maturity set forth in the preceding table was
calculated by determining the monthly discount rate which, when applied to the
assumed stream of cash flows to be paid on the Class X Certificates, would cause
the discounted present value of such assumed stream of cash flows to equal the
assumed purchase price listed in the table. Accrued interest is included in the
assumed purchase price and is used in computing the corporate bond equivalent
yields shown. These yields do not take into account the different interest rates
at which investors may be able to reinvest funds received by them as
distributions on the Class X Certificates, and thus do not reflect the return on
any investment in the Class X Certificates when any reinvestment rates other
than the discount rates are considered.

      Notwithstanding the assumed prepayment rates reflected in the preceding
tables, it is highly unlikely that the Mortgage Loans will be prepaid according
to one particular pattern. For this reason, and because the timing of cash flows
is critical to determining yields, the pre-tax yield to maturity on the Class X
Certificates is likely to differ from those shown in the tables, even if all of
the Mortgage Loans prepay at the indicated CPRs over any given time period or
over the entire life of the Certificates.

      There can be no assurance that the Mortgage Loans will prepay at any
particular rate or that the yield on the Class X Certificates will conform to
the yields described in this prospectus supplement. Investors are urged to make
their investment decisions based on the determinations as to anticipated rates
of prepayment under a variety of scenarios. Investors in the Class X
Certificates should fully consider the risk that a rapid rate of prepayments on
the Mortgage Loans could result in the failure of such investors to fully
recover their investments.]

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

      Upon the issuance of the Offered Certificates, [Cadwalader, Wickersham &
Taft LLP], counsel to the Depositor, will deliver the following opinion:
[Assuming compliance with the provisions of the Pooling and Servicing Agreement,
for federal income tax purposes, the Trust Fund will qualify as a "real estate
mortgage investment conduit" (a "REMIC") within the meaning of Sections 860A
through 860G (the "REMIC Provisions") of the Internal Revenue Code of 1986 (the
"Code"), and

            (1)   the Class A, Class B and Class C Certificates will evidence
                  "regular interests" in such REMIC and

            (2)   the Class R Certificates will be the sole class of "residual
                  interests" in such REMIC, each within the meaning of the REMIC
                  Provisions in effect on the date hereof.] [Assuming compliance
                  with the Pooling and Servicing Agreement, for federal income
                  tax purposes, the Trust Fund will be classified as a grantor
                  trust under Subpart E, part I of subchapter J of the Code, and
                  not as an association taxable as a corporation or as a
                  partnership.]

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


                                      S-51



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

      The Offered Certificates will be treated as [assets described in Section
7701(a)(19)(C) of the Code and] "real estate assets" within the meaning of
Section 856(c)(4)(A) of the Code, and interest (including original issue
discount, 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" within the meaning of Section 860G(a)(3) of the Code. See
"Certain Federal Income Tax Consequences-REMICs-Characterization of Investments
in REMIC Certificates" in the accompanying prospectus.

      ________________________, a _______________, will act as REMIC
Administrator for the Trust Fund. [The Master Servicer will be responsible for
the fees and normal disbursements of the REMIC Administrator.] See "Certain
Federal Income Tax Consequences-REMICs-Reporting and Other Administrative
Matters" and "The Pooling and Servicing Agreements-Certain Matters Regarding the
Master Servicer, the Special Servicer, the REMIC Administrator and the
Depositor", "-Events of Default" and "-Rights Upon Event of Default" in the
accompanying prospectus.

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

Special Tax Considerations Applicable to REMIC Residual Certificates

      The IRS has issued REMIC Regulations that significantly affect holders of
REMIC Residual Certificates. The REMIC Regulations impose restrictions on the
transfer or acquisition of certain residual interests, including the Class R
Certificates. In addition, the REMIC Regulations provide special rules
applicable to the transfer of "noneconomic" residual interests to U.S. Persons.
Pursuant to the Pooling and Servicing Agreement, the Class R Certificates may
not be transferred to certain non-U.S. Persons. See "Certain Federal Income Tax
Consequences--REMICS--Taxation of Owners of REMIC Residual Certificates" in the
accompanying prospectus. A transfer to a U.S. Person of "noneconomic" residual
interests will be disregarded for all federal income tax purposes, and the
purported transferor of "noneconomic" residual interests will continue to remain
liable for any taxes due with respect to the income on such residual interests,
if "a significant purpose of the transfer was to impede the assessment or
collection of tax." Based on the REMIC Regulations, the Class R Certificates may
constitute noneconomic residual interests during some or all of their terms for
purposes of the REMIC Regulations and, accordingly, if a significant purpose of
a transfer is to impede the assessment or collection of tax, transfers of the
Class R Certificates may be disregarded and purported transferors may remain
liable for any taxes due with respect to the income on the Class R Certificates.
All transfers of the Class R Certificates will be subject to certain
restrictions under the terms of the Pooling and Servicing Agreement that are
intended to reduce the possibility of any such transfer being disregarded to the
extent that the Class R Certificates constitute noneconomic residual interests.
See "Certain Federal Income Tax Consequences-REMICs-Taxation of Owners of REMIC
Residual Certificates-Noneconomic REMIC Residual Certificates" in the
accompanying prospectus.

      The Class R Certificateholders may be required to report an amount of
taxable income with respect to the earlier accrual periods of the term of the
Trust Fund that significantly exceeds the amount of cash distributions received
by such Certificateholders from the Trust Fund with respect to such periods.
Furthermore, the tax on such income may exceed the cash distributions with
respect to such periods. Consequently, Class R Certificateholders should have
other sources of funds sufficient to pay any federal income taxes due in the
earlier years of the Trust Fund's term as a result of their ownership of the
Class R Certificates. In addition, the required inclusion of this amount of
taxable income during the Trust Fund's earlier accrual periods and the deferral
of corresponding tax losses or deductions until later accrual periods or until
the ultimate sale or disposition of a Class R Certificate (or possibly later
under the "wash sale" rules of Section 1091 of the Code) may cause the Class R
Certificateholders' after-tax rate of return to be zero or negative even if the
Class R Certificateholders' pre-tax rate of return is positive. That is, on a
present


                                      S-52



value basis, the Class R Certificateholders' resulting tax liabilities could
substantially exceed the sum of any tax benefits and the amount of any cash
distributions on the Class R Certificates over their life.

      Potential investors in Class R Certificates should be aware that under the
Pooling and Servicing Agreement, the holder of the largest percentage interest
in the Class R Certificates will, by its acceptance of such Certificates, agree
to irrevocably appoint the Master Servicer as its agent to perform all of the
duties of the tax matters person for the REMIC.

      Purchasers of the Class R Certificates are strongly advised to consult
their tax advisors as to the economic and tax consequences of investment in such
Certificates.

      For further information regarding the federal income tax consequences of
investing in the Class R Certificates, see "Yield and Maturity
Considerations-Additional Yield Considerations Applicable Solely to the Class R
Certificates" in this prospectus supplement and "Certain Federal Income Tax
Consequences-REMICs-Taxation of Owners of REMIC Residual Certificates" in the
accompanying prospectus.

                             METHOD OF DISTRIBUTION

      Subject to the terms and conditions set forth in an Underwriting
Agreement, dated _____________, 200_ (the "Underwriting Agreement"),
______________________ (the "Underwriter") has agreed to purchase and the
Depositor has agreed to sell to the Underwriter each class of the Offered
Certificates. It is expected that delivery of the Class A Certificates will be
made only in book-entry form through the Same Day Funds Settlement System of
DTC, and that the delivery of the Class B and Class R Certificates will be made
at the offices of the Underwriter, _____________________, on or about
_____________, 200_ against payment therefor in immediately available funds.

      The Underwriting Agreement provides that the obligation of the Underwriter
to pay for and accept delivery of its Certificates is subject to, among other
things, the receipt of certain legal opinions and to the conditions, among
others, that no stop order suspending the effectiveness of the Depositor's
Registration Statement shall be in effect, and that no proceedings for such
purpose shall be pending before or threatened by the Securities and Exchange
Commission.

      The distribution of the Offered Certificates by the Underwriter may be
effected 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 the Offered Certificates, before deducting expenses
payable by the Depositor, will be approximately ____% of the aggregate
Certificate Balance of the Offered Certificates plus accrued interest thereon
from the Cut-off Date. The Underwriter may effect such transactions by selling
its Certificates to or through dealers, and such dealers may receive
compensation in the form of underwriting discounts, concessions or commissions
from the Underwriter for whom they act as agent. In connection with the sale of
the Offered Certificates, the Underwriter may be deemed to have received
compensation from the Depositor in the form of underwriting compensation. The
Underwriter and any dealers that participate with such Underwriter in the
distribution of the Offered Certificates may be deemed to be underwriters and
any profit on the resale of the Offered Certificates positioned by them may be
deemed to be underwriting discounts and commissions under the Securities Act of
1933, as amended.

      The Underwriting Agreement provides that the Depositor will indemnify the
Underwriter, and that under limited circumstances the Underwriter will indemnify
the Depositor, against certain civil liabilities under the Securities Act of
1933, as amended, or contribute to payments required to be made in respect
thereof.

      There can be no assurance that a secondary market for the Offered
Certificates will develop or, if it does develop, that it will continue. The
primary source of ongoing information available to investors concerning the
Offered Certificates will be the monthly statements discussed in the
accompanying prospectus under "Description of the Certificates--Reports to
Certificateholders," which will include information as to the outstanding
principal balance of the Offered Certificates and the status of the applicable
form of credit enhancement. Except as described in this prospectus supplement
under "Description of the Certificates--Reports to Certificateholders; Certain
Available Information", there can be no assurance that any additional
information regarding the Offered Certificates


                                      S-53



will be available through any other source. In addition, the Depositor is not
aware of any source through which price information about the Offered
Certificates will be generally available on an ongoing basis. The limited nature
of such information regarding the Offered Certificates may adversely affect the
liquidity of the Offered Certificates, even if a secondary market for the
Offered Certificates becomes available.

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

                                  LEGAL MATTERS

      Certain legal matters relating to the Certificates will be passed upon for
the Depositor by Cadwalader, Wickersham & Taft LLP. Certain legal matters
relating to the Certificates will be passed upon for the Underwriter by
Cadwalader, Wickersham & Taft LLP. Certain federal income tax matters and other
matters will be passed upon for the Depositor by Cadwalader, Wickersham & Taft
LLP.

                                     RATING

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

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

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

      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

      [As long as the [______] Certificates are rated in one of the two highest
rating categories by [_________,] [__________,] or another nationally recognized
statistical rating organization, the [______] Certificates will constitute
"mortgage related securities" within the meaning of the Secondary Mortgage
Market Enhancement Act of 1984, as amended ("SMMEA").]

      [The Class [______] Certificates will not constitute "mortgage related
securities" for purposes of SMMEA. The appropriate characterization of the
offered certificates under various legal investment restrictions, and the
ability of investors subject to these restrictions to purchase the [________]
Certificates, are subject to significant interpretive uncertainties.]

      [Except as to the status of certain classes of Certificates as "mortgage
related securities,"] no representations are made as to the proper
characterization of the Offered Certificates for legal investment, financial
institution regulatory or other purposes, or as to the ability of particular
investors to purchase the Offered Certificates under


                                      S-54



applicable legal investment or other restrictions. The uncertainties described
above (and any unfavorable future determinations concerning the 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 constitute legal
investments for them or are subject to investment, capital or other
restrictions.

      See "Legal Investment" in the accompanying prospectus.

                          CERTAIN ERISA CONSIDERATIONS

      A fiduciary of any retirement plan or other employee benefit plan or
arrangement, including individual retirement accounts and individual retirement
annuities, Keogh plans and collective investment funds and separate accounts in
which such plans, accounts or arrangements are invested, including insurance
company general accounts, that is subject to Title I of the Employee Retirement
Income Security Act of 1974, as amended ("ERISA"), or Section 4975 of the Code
(each, a "Plan") should carefully review with its legal advisors whether the
purchase or holding of Offered Certificates could give rise to a transaction
that is prohibited or is not otherwise permitted either under ERISA or Section
4975 of the Code or whether there exists any statutory or administrative
exemption applicable thereto. Certain fiduciary and prohibited transaction
issues arise only if the assets of the Trust constitute "plan assets" for
purposes of Part 4 of Title I of ERISA and Section 4975 of the Code ("Plan
Assets"). Whether the assets of the Trust will constitute Plan Assets at any
time will depend on a number of factors, including the portion of any Class of
Certificates that are held by "benefit plan investors" (as defined in U.S.
Department of Labor Regulation Section 2510.3-101).

      The U.S. Department of Labor issued an individual prohibited transaction
exemption to NationsBank Corporation (predecessor in interest to Bank of America
Corporation) an individual prohibited transaction exemption, Prohibited
Transaction Exemption ("PTE") 93-31, as amended by PTE 97-34 and PTE 2000-58
(the "Exemption"). This exemption generally exempts from the application of the
prohibited transaction provisions of Sections 406(a) and (b) and 407(a) of
ERISA, and the excise taxes imposed on such prohibited transactions pursuant to
Sections 4975(a) and (b) of the Code, certain transactions, among others,
relating to the servicing and operation of mortgage pools, such as the Mortgage
Pool, and the purchase, sale and holding of mortgage pass-through certificates,
such as the Offered Certificates, underwritten by an Exemption-Favored Party (as
hereinafter defined), provided that certain conditions set forth in the
Exemption are satisfied. "Exemption-Favored Party" shall include (a) Bank of
America Corporation, (b) each of the Underwriters, (c) any person directly or
indirectly, through one or more intermediaries, controlling, controlled by or
under common control with Bank of America Corporation (such as Banc of America
Securities LLC) or any other Underwriter, and (d) any member of the underwriting
syndicate or selling group of which a person described in (a), (b) or (c) is a
manager or co-manager with respect to the Offered Certificates.

      The Exemption sets forth five general conditions which must be satisfied
for a transaction involving the purchase, sale and holding of an Offered
Certificate to be eligible for exemptive relief thereunder.

            o     First, the acquisition of such Offered Certificate 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.

            o     Second, the Offered Certificate at the time of acquisition by
                  the Plan must be rated in one of the four highest generic
                  rating categories by Standard & Poor's Ratings Group, a
                  division of The McGraw Hill Companies, Inc. ("Standard &
                  Poor's"), Moody's Investors Service, Inc. ("Moody's"), or
                  Fitch, Inc. (" Fitch").

            o     Third, the Trustee cannot be an affiliate of any other member
                  of the Restricted Group other than an underwriter; the
                  "Restricted Group" consists of any Exemption-Favored Party,
                  the Trustee, the Depositor, the Master Servicer, the Special
                  Servicer, any


                                      S-55



                  sub-servicer, the Mortgage Loan Seller, any borrower with
                  respect to Mortgage Loans constituting more than 5% of the
                  aggregate unamortized principal balance of the Mortgage Pool
                  as of the date of initial issuance of the Certificates and any
                  affiliate of any of the aforementioned persons.

            o     Fourth, the sum of all payments made to and retained by the
                  Exemption-Favored Parties must represent not more than
                  reasonable compensation for underwriting the Offered
                  Certificates; the sum of all payments made to and retained by
                  the Depositor pursuant to the assignment of the Mortgage Loans
                  to the Trust Fund must represent not more than the fair market
                  value of such obligations; and the sum of all payments made to
                  and retained by the Master Servicer, the Special Servicer and
                  any sub-servicer must represent not more than reasonable
                  compensation for such person's services under the Pooling and
                  Servicing Agreement and reimbursement of such person's
                  reasonable expenses in connection therewith.

            o     Fifth, the investing Plan must be an accredited investor as
                  defined in Rule 501(a)(1) of Regulation D of the Commission
                  under the Securities Act.

      A fiduciary of a Plan contemplating a purchase of any Class of Offered
Certificates in the secondary market must make its own determination that, at
the time of such purchase, such Certificate continues to satisfy the second and
third general conditions set forth above. A fiduciary of a Plan contemplating
purchasing any Class of Offered Certificates, whether in the initial issuance of
such Certificates or in the secondary market, must make its own determination
that the first and fourth general conditions set forth above will be satisfied
with respect to such Certificates as of the date of such purchase. A Plan's
authorizing fiduciary will be deemed to make a representation regarding
satisfaction of the fifth general condition set forth above in connection with
the purchase of any Class of Offered Certificates.

      The Exemption also requires that the Trust meet the following
requirements:

            (i)   the Trust Fund must consist solely of assets of the type that
                  have been included in other investment pools;

            (ii)  certificates evidencing interests in such other investment
                  pools must have been rated in one of the four highest
                  categories of Fitch, Moody's or S&P for at least one year
                  prior to the Plan's acquisition of an Offered Certificate; and

            (iii) certificates evidencing interests in such other investment
                  pools must have been purchased by investors other than Plans
                  for at least one year prior to any Plan's acquisition of such
                  Certificate.

      The Depositor has confirmed to its satisfaction that such requirements
have been satisfied as of the date hereof.

      If the general conditions of the Exemption are satisfied, the Exemption
may provide an exemption from the restrictions imposed by Sections 406(a) and
407(a) of ERISA, as well as the excise taxes imposed by Sections 4975(a) and (b)
of the Code by reason of Sections 4975(c)(1) (A) through (D) of the Code, in
connection with

            (i)   the direct or indirect sale, exchange or transfer of Offered
                  Certificates in the initial issuance of Offered Certificates
                  between the Depositor or an Exemption-Favored Party and a Plan
                  when the Depositor, an Exemption-Favored Party, the Trustee,
                  the Master Servicer, the Special Servicer, a sub-servicer, the
                  Mortgage Loan Seller or a borrower is a party in interest
                  (within the meaning of Section 3(14) of ERISA) or a
                  disqualified person (within the meaning of Section 4975(e)(2)
                  of the Code) (a "Party in Interest") with respect to the
                  investing Plan,

            (ii)  the direct or indirect acquisition or disposition in the
                  secondary market of the Offered Certificates by a Plan and


                                      S-56



            (iii) the continued holding of the Offered 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 an Offered Certificate on behalf of
                  an Excluded Plan (as defined in the next sentence) by any
                  person who has discretionary authority or renders investment
                  advice with respect to the assets of such Excluded Plan.

      For purposes hereof, an "Excluded Plan" is a Plan sponsored by any member
of the Restricted Group.

      Moreover, if the general conditions of the Exemption, as well as certain
other specific conditions set forth in the Exemption, are satisfied, the
Exemption may also provide an exemption from the restrictions imposed by
Sections 406(b)(1) and (b)(2) of ERISA, and the excise taxes imposed by Sections
4975(a) and (b) of the Code by reason of Section 4975(c)(1)(E) of the Code, in
connection with

                  (1)   the direct or indirect sale, exchange or transfer of the
                        Offered Certificates in the initial issuance of the
                        Offered Certificates between the Depositor or an
                        Exemption-Favored Party and a Plan when the person who
                        has discretionary authority or renders investment advice
                        with respect to the investment of Plan assets in such
                        Certificates is

                  (a)   a borrower with respect to 5% or less of the fair market
                        value of the Mortgage Pool or

                  (b)   an affiliate of such a person,

                  (2)   the direct or indirect acquisition or disposition in the
                        secondary market of Offered Certificates by a Plan and

                  (3)   the continued holding of Offered Certificates by a Plan.

      Further, if the general conditions of the Exemption, as well as certain
other conditions set forth in 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 excise taxes imposed by Sections 4975(a) and (b) of
the Code by reason of Section 4975(c) of the Code, for transactions in
connection with the servicing, management and operation of the Mortgage Pool.

      Lastly, if the general conditions of the Exemption are satisfied, the
Exemption also may provide an exemption from the restrictions imposed by
Sections 406(a) and 407(a) of ERISA, and 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, if such restrictions are deemed to otherwise apply merely because a
person is deemed to be a Party in Interest with respect to an investing Plan by
virtue of providing services to the Plan (or by virtue of having certain
specified relationships to such a person) solely as a result of the Plan's
ownership of Offered Certificates.

      Before purchasing an Offered Certificate, a fiduciary of a Plan should
itself confirm that

                  (i)   the Offered Certificates constitute "securities" for
                        purposes of the Exemption and

                  (ii)  the specific and general conditions and the other
                        requirements set forth in the Exemption would be
                        satisfied. In addition to making its own determination
                        as to the availability of the exemptive relief provided
                        in the Exemption, the Plan fiduciary should consider the
                        availability of any other prohibited transaction class
                        exemptions.

      See "Certain ERISA Considerations" in the accompanying prospectus. There
can be no assurance that any such class exemption will apply with respect to any
particular Plan investment in the Offered Certificates or, even if it were
deemed to apply, that any exemption would apply to all transactions that may
occur in connection with such investment.

      A governmental plan as defined in Section 3(32) of ERISA is not subject to
Title I of ERISA or Section 4975 of the Code. However, such a governmental plan
may be subject to a federal, state or local law which is, to a material


                                      S-57



extent, similar to the foregoing provisions of ERISA or the Code ("Similar
Law"). A fiduciary of a governmental plan should make its own determination as
to the need for and the availability of any exemption relief under Similar Law.

      Any Plan fiduciary considering whether to purchase an Offered Certificate
on behalf of a Plan should consult with its counsel regarding the applicability
of the fiduciary responsibility and prohibited transaction provisions of ERISA
and the Code to such investment.

      The sale of Offered Certificates to a Plan is in no respect a
representation by the Depositor or the Underwriters 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.



                                      S-58





                                    GLOSSARY

      The following capitalized terms will have the respective meanings assigned
to them in this "Glossary" Section whenever they are used in this prospectus
supplement.

      "ARMS Loans" means mortgage loans that are subject to adjustment of their
mortgage rate on specified dates.

      "Balloon Payments" means certain payments under Mortgage Loans that
provide monthly payments of principal based on amortization schedules
significantly longer than the remaining terms of such mortgage loans, thereby
leaving substantial principal amounts due and payable on their respective
maturity dates, unless prepaid prior to that Mortgage Loan's maturity date.

      "Debt Service Coverage Ratio" means for any Mortgage Loan is the ratio of
- --

      o     Net Operating Income produced by the related Mortgaged Property for
            the period (annualized if the period was less than one year) covered
            by the most recent operating statement available to the depositor to

      o     the amount of the monthly payment in effect as of the cut-off date
            multiplied by 12.

      "Definitive Class A Certificate" means a Class A Certificate in fully
registered, certificated form.

      "DTC" means The Depository Trust Company.

      "Due Date" means the date on which a monthly payment on a mortgage loan is
first due.

      "ERISA" means the Employee Retirement Income Security Act of 1974, as
amended.

      "Fixed Rate Loan" means those mortgage loans which bear interest at a
fixed mortgage rate.

      "Index" means the base index to which a fixed number of basis points are
added in connection with ARM loans.

      "Initial Pool Balance" means the initial aggregate principal balance of
the Mortgage Loans.

      "Interest Rate Adjustment Date" means the date upon which the interest
rate is adjusted in connection with an ARM Loan.

      "LTV Ratio" means LTV Ratio for any Mortgage Loan, as of any date of
determination, is a fraction, expressed as a percentage--

      o     the numerator of which is the original principal balance of such
            Mortgage Loan or the balance as of the Cut-off Date of such Mortgage
            Loan, as applicable, and

      o     the denominator of which is the appraised value of the related
            Mortgaged Property as determined by an appraisal thereof obtained in
            connection with the origination of such Mortgage Loan.

      "Mortgage" means a mortgage, deed of trust or other similar security
instrument securing a Mortgaged Property.

      "Mortgage Loan" means the conventional, multifamily and commercial
mortgage loans primarily comprising the trust fund.

      "Mortgage Note" means the promissory note evidencing the Mortgage Loan.

      "Mortgaged Property" means a commercial or multifamily rental property
that has a Mortgage that creates a first mortgage lien.

      "Net Mortgage Rate" means mortgage rate in effect for a Mortgage Loan
reduced by basis points.

      "Net Operating Income" means--


                                      S-59



      o     the revenue derived from the use and operation of a Mortgaged
            Property (consisting primarily of rental income and deposit
            forfeitures);

      o     less operating expenses (such as utilities, general administrative
            expenses, management fees, advertising, repairs and maintenance);
            and

      o     less fixed expenses (such as insurance and real estate taxes).

      Net Operating Income generally does not reflect capital expenditures.

      "Prepayment Premium" means a fee or penalty charged in connection with
certain full or partial prepayments.


                                      S-60



      You should rely on the information contained or incorporated by reference
in this prospectus supplement and the accompanying prospectus. We have not
authorized anyone to provide you with different information.

      We are not offering the certificates in any state where the offer is not
permitted.

      We do not claim the accuracy of the information in this prospectus
supplement and the accompanying prospectus as of any date other than the dates
stated on their respective covers.

      Dealers will deliver a prospectus supplement and the accompanying
prospectus when acting as underwriters of the certificates and with respect to
their unsold allotments or subscriptions. In addition, all dealers selling the
certificates will deliver a prospectus supplement and the accompanying
prospectus until ________ __, 200__.


                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----

                              Prospectus Supplement


Summary....................................................................

Risk Factors...............................................................

Description of the Mortgage Pool...........................................

Servicing of the Mortgage Loans............................................

Description of the Certificates............................................

Yield and Maturity Considerations..........................................

Certain Federal Income Tax Consequences....................................

Method of Distribution.....................................................

Legal Matters..............................................................

Rating.....................................................................

Legal Investment...........................................................

Certain ERISA Considerations...............................................

Index of Principal Definitions.............................................


                                   Prospectus


Prospectus Supplement......................................................

Available Information......................................................

Incorporation of Certain Information by Reference..........................

Summary of Prospectus......................................................

Risk Factors...............................................................

Description of the Trust Funds.............................................

Yield and Maturity Considerations..........................................

The Depositor..............................................................

Description of the Certificates............................................

The Pooling and Servicing Agreements.......................................

Description of Credit Support..............................................

Certain Legal Aspects of Mortgage Loans....................................

Certain Federal Income Tax Consequences....................................

State Tax and Other Considerations.........................................

Certain ERISA Considerations...............................................

Legal Investment...........................................................

Use of Proceeds............................................................

Method of Distribution.....................................................

Legal Matters..............................................................

Financial Information......................................................

Rating.....................................................................

Index of Principal Definitions.............................................


                                  $___________

                    Banc of America Commercial Mortgage Inc.












                              Mortgage Pass-Through
                                  Certificates
                                  Series 200_-_





                 Class A Certificates Variable Rate $___________
                 Class B Certificates Variable Rate $___________



                                   -----------

                              PROSPECTUS SUPPLEMENT

                                   -----------



                                [UNDERWRITER(S)]




                             Dated __________, 200_





                                                                       VERSION 1


                    Banc of America Commercial Mortgage Inc.
                                    Depositor

                       Mortgage Pass-Through Certificates

Consider carefully the risk factors beginning on page 7 in this prospectus.

Neither the certificates nor the underlying mortgage loans are insured by any
governmental agency.

The certificates will represent interests only in the related trust and will not
represent interests in or obligations of Banc of America Commercial Mortgage
Inc. or any of its affiliates, including Bank of America Corporation.

This prospectus may be used to offer and sell any series of certificates only if
accompanied by the prospectus supplement for that series.

The Trust--

     o    may periodically issue mortgage pass-through certificates in one or
          more series with one or more classes; and

     o    will own--

          o    multifamily and commercial mortgage loans;

          o    mortgage-backed securities; and

          o    other property described in the accompanying prospectus
               supplement.

The Certificates--

     o    will represent interests in the trust and will be paid only from the
          trust assets;

     o    provide for the accrual of interest based on a fixed, variable or
          adjustable interest rate;

     o    may be offered through underwriters, which may include Banc of America
          Securities LLC, an affiliate of Banc of America Commercial Mortgage
          Inc.; and

     o    will not be listed on any securities exchange.

The Certificateholders--

     o    will receive interest and principal payments based on the rate of
          payment of principal and the timing of receipt of payments on mortgage
          loans.

Neither the SEC nor any state securities commission has approved these
certificates or determined that this prospectus is accurate or complete. Any
representation to the contrary is a criminal offense.

                               _____________, 2005







                      (This Page Intentionally Left Blank)





For more information

     Banc of America Commercial Mortgage Inc. has filed with the SEC additional
registration materials relating to the certificates. You may read and copy any
of these materials at the SEC's Public Reference Room at the following location:

   SEC Public Reference Section
   450 Fifth Street, N.W.
   Room 1204
   Washington, D.C.  20549

   You may obtain information on the operation of the Public Reference Room by
calling the SEC at 1-800-SEC-0330. The SEC also maintains an Internet site that
contains reports, proxy and information statements, and other information that
has been filed electronically with the SEC. The Internet address is
http://www.sec.gov.

   You may also contact Banc of America Commercial Mortgage Inc. in writing at
Bank of America Corporate Center, 214 North Tryon Street, Charlotte, North
Carolina 28255, or by telephone at (704) 386-8509.

   See also the sections captioned "Available Information" and "Incorporation of
Certain Information by Reference" appearing at the end of this prospectus.





                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----

SUMMARY OF PROSPECTUS........................................................1

RISK FACTORS.................................................................7
   The Limited Liquidity of Your Certificates May Have an Adverse
      Impact on Your Ability to Sell Your Certificates.......................7
   The Limited Assets of Each Trust May Adversely Impact Your
      Ability To Recover Your Investment in the Event of Loss
      on the Underlying Mortgage Assets......................................7
   Credit Support is Limited and May Not Be Sufficient to Prevent
      Loss on Your Certificates..............................................8
   Prepayments on the Underlying Mortgage Loans Will Affect the
      Average Life of Your Certificates, and the Rate and Timing of
      those Prepayments May Be Highly Unpredictable..........................8
   Certificates Purchased at a Premium or a Discount Will Be Sensitive
      to the Rate of Principal Payment.......................................9
   The Nature of Ratings Are Limited and Will Not Guarantee that You
      Will Receive Any Projected Return on Your Certificates................10
   Certain Factors Affecting Delinquency, Foreclosure and Loss of the
      Mortgage Loans........................................................10
   Inclusion of Delinquent Mortgage Loans in a Mortgage Asset Pool..........13
PROSPECTUS SUPPLEMENT.......................................................14
CAPITALIZED TERMS USED IN THIS PROSPECTUS...................................14
DESCRIPTION OF THE TRUST FUNDS..............................................15
   General..................................................................15
   Mortgage Loans...........................................................15
   MBS......................................................................19
   Certificate Accounts.....................................................20
   Credit Support...........................................................20
   Cash Flow Agreements.....................................................20
YIELD AND MATURITY CONSIDERATIONS...........................................20
   General..................................................................20
   Pass-Through Rate........................................................21
   Payment Delays...........................................................21
   Certain Shortfalls in Collections of Interest............................21
   Yield and Prepayment Considerations......................................21
   Weighted Average Life and Maturity.......................................23
   Other Factors Affecting Yield, Weighted Average Life and Maturity........24
THE DEPOSITOR...............................................................25
DESCRIPTION OF THE CERTIFICATES.............................................25
   General..................................................................25
   Distributions............................................................26
   Distributions of Interest on the Certificates............................27
   Distributions of Principal of the Certificates...........................28
   Distributions on the Certificates Concerning Prepayment
      Premiums or Concerning Equity Participations..........................28
   Allocation of Losses and Shortfalls......................................28
   Advances in Respect of Delinquencies.....................................28
   Reports to Certificateholders............................................29
   Voting Rights............................................................31
   Termination..............................................................31
   Book-Entry Registration and Definitive Certificates......................31
THE POOLING AND SERVICING AGREEMENTS........................................33
   General..................................................................33
   Assignment of Mortgage Loans; Repurchases................................33
   Representations and Warranties; Repurchases..............................35
   Collection and Other Servicing Procedures................................35
   Sub-Servicers............................................................37


                                     -i-



   Certificate Account......................................................38
   Modifications, Waivers and Amendments of Mortgage Loans..................40
   Realization Upon Defaulted Mortgage Loans................................41
   Hazard Insurance Policies................................................42
   Due-on-Sale and Due-on-Encumbrance Provisions............................43
   Servicing Compensation and Payment of Expenses...........................43
   Evidence as to Compliance................................................44
   Certain Matters Regarding the Master Servicer, the Special
      Servicer, the REMIC Administrator and the Depositor...................44
   Events of Default........................................................45
   Rights Upon Event of Default.............................................46
   Amendment................................................................47
   List of Certificateholders...............................................48
   The Trustee..............................................................48
   Duties of the Trustee....................................................48
   Certain Matters Regarding the Trustee....................................48
   Resignation and Removal of the Trustee...................................49
DESCRIPTION OF CREDIT SUPPORT...............................................49
   General..................................................................49
   Subordinate Certificates.................................................50
   Insurance or Guarantees Concerning the Mortgage Loans....................50
   Letter of Credit.........................................................50
   Certificate Insurance and Surety Bonds...................................50
   Reserve Funds............................................................50
   Cash Collateral Account..................................................51
   Credit Support with respect to MBS.......................................51
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS.....................................51
   General..................................................................51
   Types of Mortgage Instruments............................................52
   Leases and Rents.........................................................52
   Personalty...............................................................53
   Foreclosure..............................................................53
   Bankruptcy Laws..........................................................56
   Environmental Considerations.............................................57
   Due-on-Sale and Due-on-Encumbrance Provisions............................59
   Junior Liens; Rights of Holders of Senior Liens..........................59
   Subordinate Financing....................................................60
   Default Interest and Limitations on Prepayments..........................60
   Applicability of Usury Laws..............................................60
   Certain Laws and Regulations.............................................61
   Americans with Disabilities Act..........................................61
   Servicemembers Civil Relief Act..........................................61
   Forfeiture for Drug and Money Laundering Violations......................62
   Federal Deposit Insurance Act; Commercial Mortgage Loan Servicing........62
CERTAIN FEDERAL INCOME TAX CONSEQUENCES.....................................63
   General..................................................................63
   REMICs...................................................................63
   Grantor Trust Funds......................................................79
   Reportable Transactions..................................................87
STATE AND OTHER TAX CONSEQUENCES............................................87
CERTAIN ERISA CONSIDERATIONS................................................88
   General..................................................................88
   Plan Asset Regulations...................................................88
   Insurance Company General Accounts.......................................89
   Consultation With Counsel................................................89
   Tax Exempt Investors.....................................................90


                                      -ii-



LEGAL INVESTMENT............................................................90
USE OF PROCEEDS.............................................................92
METHOD OF DISTRIBUTION......................................................92
LEGAL MATTERS...............................................................93
FINANCIAL INFORMATION.......................................................93
RATING......................................................................93
AVAILABLE INFORMATION.......................................................93
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE...........................94
GLOSSARY....................................................................95


                                      -iii-



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

                              SUMMARY OF PROSPECTUS

     This summary highlights selected information from this prospectus. It does
not contain all the information you need to consider in making your investment
decision. You should carefully review this prospectus and the related prospectus
supplement in their entirety before making any investment in the certificates of
any series. As used in this prospectus, "you" refers to a prospective investor
in certificates, and "we" refers to the depositor, Banc of America Commercial
Mortgage Inc. A "Glossary" appears at the end of this prospectus.

Securities Offered........... Mortgage pass-through certificates.

Depositor.................... Banc of America Commercial Mortgage Inc., a
                              Delaware corporation and a subsidiary of Bank of
                              America, N.A., has its principal executive offices
                              at 214 North Tryon Street, Charlotte, North
                              Carolina 28255, and its telephone number is (704)
                              386-8509.

Trustee...................... The trustee for each series of certificates will
                              be named in the related prospectus supplement.

Master Servicer.............. If the trust includes mortgage loans, the master
                              servicer for the corresponding series of
                              certificates will be named in the prospectus
                              supplement.

Special Servicer............. If the trust includes mortgage loans, the special
                              servicer for the corresponding series of
                              certificates will be named, or the circumstances
                              under which a special servicer may be appointed,
                              will be described in the prospectus supplement.

MBS Administrator............ If the trust includes mortgage-backed securities,
                              the entity responsible for administering the
                              mortgage-backed securities will be named in the
                              prospectus supplement.

REMIC Administrator.......... The person responsible for the various tax-related
                              administration duties for a series of certificates
                              concerning real estate mortgage investment
                              conduits will be named in the prospectus
                              supplement.

The Mortgage Loans........... Each series of certificates will, in general,
                              consist of a pool of mortgage loans referred to as
                              a mortgage asset pool secured by first or junior
                              liens on--

                              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, hotels or
                                  motels, nursing homes, hospitals or other
                                  health care-related facilities, recreational
                                  vehicle and mobile home parks, warehouse
                                  facilities, mini-warehouse facilities,
                                  self-storage facilities, industrial plants,
                                  parking lots, entertainment or sports arenas,
                                  restaurants, marinas, mixed use or various
                                  other types of income-producing properties or
                                  unimproved land.

                              However, no one of the following types of
                              properties will be overly-represented in the trust
                              at the time the trust is formed: (1) restaurants;
                              (2) entertainment or sports arenas; (3) marinas;
                              or (4) nursing homes, hospitals or other health
                              care-related facilities.

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




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

                              The mortgage loans will not be guaranteed or
                              insured by Banc of America Commercial Mortgage
                              Inc. or any of its affiliates or, unless otherwise
                              provided in the prospectus supplement, by any
                              governmental agency or by any other person.

                              If specified in the prospectus supplement, some
                              mortgage loans may be delinquent as of the date
                              the trust is formed.

                              As described in the prospectus supplement, a
                              mortgage loan may--

                              o   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 mortgage rate, or from a fixed to an
                                  adjustable mortgage rate;

                              o   provide for level payments to maturity or for
                                  payments that adjust from time to time to
                                  accommodate changes in the mortgage rate or to
                                  reflect the occurrence of certain events, and
                                  may permit negative amortization;

                              o   be fully amortizing or may be partially
                                  amortizing or nonamortizing, with a balloon
                                  payment due on its stated maturity date;

                              o   may prohibit over its term or for a certain
                                  period prepayments and/or require payment of a
                                  premium or a yield maintenance payment in
                                  connection with certain prepayments; and

                              o   provide for payments of principal, interest or
                                  both, on due dates that occur monthly,
                                  quarterly, semi-annually or at any other
                                  interval as specified in the prospectus
                                  supplement.

                              Each mortgage loan will have had an original term
                              to maturity of not more than 40 years. No mortgage
                              loan will have been originated by Banc of America
                              Commercial Mortgage Inc., although one of its
                              affiliates may have originated some of the
                              mortgage loans.

                              If any mortgage loan, or group of related mortgage
                              loans, involves unusual credit risk, financial
                              statements or other financial information
                              concerning the related mortgaged property will be
                              included in the related prospectus supplement.

                              As described in the prospectus supplement, the
                              trust may also consist of mortgage participations,
                              mortgage pass-through certificates and/or other
                              mortgage-backed securities that evidence an
                              interest in, or are secured by a pledge of, one or
                              more mortgage loans similar to the other mortgage
                              loans in the trust and which may or may not be
                              issued, insured or guaranteed by the United States
                              or any governmental agency.

The Certificates............. Each series of certificates will be issued in one
                              or more classes pursuant to a pooling and
                              servicing agreement or other agreement specified
                              in the prospectus supplement and will represent in
                              total the entire beneficial ownership interest in
                              the trust.


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


                                      -2-



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

                              As described in the prospectus supplement, the
                              certificates of each series may consist of one or
                              more classes that--

                              o   are senior or subordinate to one or more other
                                  classes of certificates in entitlement to
                                  certain distributions on the certificates;

                              o   are "stripped principal certificates" entitled
                                  to distributions of principal, with
                                  disproportionate, nominal or no distributions
                                  of interest;

                              o   are "stripped interest certificates" entitled
                                  to distributions of interest, with
                                  disproportionate, nominal or no distributions
                                  of principal;

                              o   provide for distributions of interest or
                                  principal 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 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 trust;

                              o   provide for distributions of principal to be
                                  made, subject to available funds, based on a
                                  specified principal payment schedule or other
                                  methodology; or

                              o   provide for distribution based on collections
                                  on the mortgage assets in the trust
                                  attributable to prepayment premiums, yield
                                  maintenance payments or equity participations.

                              If specified in the prospectus supplement, a
                              series of certificates may include one or more
                              "controlled amortization classes," which will
                              entitle the holders 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 trust remains relatively
                              constant at the rate of prepayment used to
                              establish the specific principal payment schedule
                              for those certificates. Prepayment risk with
                              respect to a given mortgage asset pool does not
                              disappear, however, and the stability afforded to
                              a controlled amortization class comes at the
                              expense of one or more other classes of the same
                              series.

                              Each class of certificates, other than certain
                              classes of stripped interest certificates and
                              certain classes of REMIC residual certificates
                              will have an initial stated principal amount. Each
                              class of certificates, other than certain classes
                              of stripped principal certificates and certain
                              classes of REMIC residual certificates, will
                              accrue interest on its certificate balance or, in
                              the case of certain classes of stripped interest
                              certificates, on a notional amount, based on a
                              pass-through rate which may be fixed,


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


                                      -3-



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

                              variable or adjustable. The prospectus supplement
                              will specify the certificate balance, notional
                              amount and/or pass-through rate for each class of
                              certificates.

Distributions of Interest
  on the Certificates........ Interest on each class of certificates (other than
                              certain classes of stripped principal certificates
                              and certain classes of REMIC residual
                              certificates) of each series will accrue at the
                              applicable pass-through rate on the certificate
                              balance and will be paid on a distribution date.
                              However, in the case of certain classes of
                              stripped interest certificates, the notional
                              amount outstanding from time to time will be paid
                              to certificateholders as provided in the
                              prospectus supplement on a specified distribution
                              date.

                              Distributions of interest concerning one or more
                              classes of certificates may not commence until the
                              occurrence of certain events, such as the
                              retirement of one or more other classes of
                              certificates. Interest accrued concerning a class
                              of accrual certificates prior to the occurrence of
                              such an event will either be added to the
                              certificate balance or otherwise deferred as
                              described in the prospectus supplement.
                              Distributions of interest concerning 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 prospectus supplement.

Distributions of Principal
  of the Certificates........ Each class of certificates of each series (other
                              than certain classes of stripped interest
                              certificates and certain classes of REMIC residual
                              certificates) will have a certificate balance. The
                              certificate balance of a class of certificates
                              outstanding from time to time will represent the
                              maximum amount that the holders are then entitled
                              to receive in respect of principal from future
                              cash flow on the assets in the trust. The initial
                              total certificate balance of all classes of a
                              series of certificates will not be greater than
                              the outstanding principal balance of the related
                              mortgage assets as of a specified cut-off date,
                              after application of scheduled payments due on or
                              before that date, whether or not received. As
                              described in the prospectus supplement,
                              distributions of principal with respect to the
                              related series of certificates will be made on
                              each distribution date to the holders of the class
                              certificates of the series then entitled until the
                              certificate balances of those certificates have
                              been reduced to zero. Distributions of principal
                              with respect to one or more classes of
                              certificates--

                              o   may be made 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
                                  assets in the trust;

                              o   may not commence until the occurrence of
                                  certain events, such as the retirement of one
                                  or more other classes of certificates of the
                                  same series;

                              o   may be made, subject to certain limitations,
                                  based on a specified principal payment
                                  schedule; or

                              o   may be contingent on the specified principal
                                  payment schedule for another class of the same
                                  series and the rate at which payments and


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


                                      -4-



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

                                  other collections of principal on the mortgage
                                  assets in the trust are received. Unless
                                  otherwise specified in the prospectus
                                  supplement, distributions of principal of any
                                  class of certificates will be made on a pro
                                  rata basis among all of the certificates of
                                  that class.

Credit Support and Cash
  Flow Agreements............ If specified in the prospectus supplement, partial
                              or full protection against certain defaults and
                              losses on the assets in the trust may be provided
                              to one or more classes of certificates by (1)
                              subordination of one or more other classes of
                              certificates to classes in the same series, or by
                              (2) one or more other types of credit support,
                              such as a letter of credit, insurance policy,
                              guarantee, reserve fund, cash collateral account,
                              overcollateralization or other credit support. If
                              so provided in the prospectus supplement, the
                              trust may include--

                              o   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; or

                              o   certain other agreements, such as interest
                                  rate exchange agreements, interest rate cap or
                                  floor agreements, or other agreements designed
                                  to reduce the effects of interest rate
                                  fluctuations on the mortgage assets or on one
                                  or more classes of certificates.

                              Certain relevant information regarding any
                              applicable credit support or cash flow agreement
                              will be set forth in the prospectus supplement for
                              a series of certificates.

Advances..................... As specified in the prospectus supplement, if the
                              trust includes mortgage loans, the master
                              servicer, the special servicer, the trustee, any
                              provider of credit support, and/or another
                              specified person may be obligated to make, or have
                              the option of making, certain advances concerning
                              delinquent scheduled payments of principal and/or
                              interest on mortgage loans. Any advances made
                              concerning a particular mortgage loan will be
                              reimbursable from subsequent recoveries relating
                              to the particular mortgage loan and as described
                              in the prospectus supplement. If specified in the
                              prospectus supplement, any entity making advances
                              may be entitled to receive interest for a
                              specified period during which those advances are
                              outstanding, payable from amounts in the trust. If
                              the trust includes mortgaged-backed securities,
                              any comparable advancing obligation of a party to
                              the related pooling and servicing agreement, or of
                              a party to the related mortgage-backed securities
                              agreement, will be described in the prospectus
                              supplement.

Optional Termination......... If specified in the prospectus supplement, a
                              series of certificates may be subject to optional
                              early termination through the repurchase of the
                              mortgage assets in the trust. If provided in the
                              related prospectus supplement, upon the reduction
                              of the certificate balance of a specified class or
                              classes of certificates by a specified percentage
                              or amount, a specified party may be authorized or
                              required to solicit bids for the purchase of all
                              of the assets of the trust, or of a sufficient
                              portion of those assets to retire that class or
                              classes.


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


                                      -5-



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

Certain Federal Income
  Tax Consequences........... The certificates of each series will constitute or
                              evidence ownership of either--

                              o   "regular interests" and "residual interests"
                                  in the trust, or a designated portion of the
                                  trust, treated as a REMIC under Sections 860A
                                  through 860G of the Code; or

                              o   certificates in a trust treated as a grantor
                                  trust under applicable provisions of the Code.

                              Investors are advised to consult their tax
                              advisors and to review "Certain Federal Income Tax
                              Consequences" in this prospectus and in the
                              prospectus supplement.

Certain ERISA Considerations. Fiduciaries of retirement plans and certain other
                              employee benefit plans and arrangements, including
                              individual retirement accounts, individual
                              retirement annuities, Keogh plans, and collective
                              investment funds and separate individual
                              retirement accounts in which such plans, accounts,
                              annuities or arrangements are invested, that are
                              subject to the Employee Retirement Income Security
                              Act of 1974, as amended, Section 4975 of the
                              Internal Revenue Code of 1986, or any materially
                              similar provisions of federal, state or local law
                              should review with their legal advisors whether
                              the purchase or holding of certificates could give
                              rise to a transaction that is prohibited.

Legal Investment............. If so specified in the prospectus supplement,
                              certain classes of certificates will constitute
                              "mortgage related securities" for purposes of the
                              Secondary Mortgage Market Enhancement Act of 1984,
                              as amended. 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 for assistance in
                              determining whether and to what extent the
                              certificates constitute legal investments for
                              them.

                              See "Legal Investment" in this prospectus.

Rating....................... At their respective dates of issuance, each class
                              of certificates will be rated as of investment
                              grade by one or more nationally recognized
                              statistical rating agencies.


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


                                       -6-



                                  RISK FACTORS

   In considering an investment in the certificates of any series, you should
consider carefully the following risk factors and the risk factors in the
prospectus supplement.

The Limited Liquidity of Your Certificates May Have an Adverse Impact on Your
 Ability to Sell Your Certificates.

   The certificates of any series may have limited or no liquidity. You may be
forced to bear the risk of investing in the certificates for an indefinite
period of time. In addition, you may have no redemption rights, and the
certificates are subject to early retirement only under certain circumstances.

   Lack of a Secondary Market May Limit the Liquidity of Your Certificate. We
cannot assure you that a secondary market for the certificates will develop or,
if it does develop, that it will provide certificateholders with liquidity of
investment or that it will continue for as long as the certificates remain
outstanding.

   The prospectus supplement may indicate that an underwriter intends to
establish a secondary market in the certificates, although no underwriter will
be obligated to do so. Any secondary market may provide less liquidity to
investors than any comparable market for securities relating to single-family
mortgage loans. Unless specified in the prospectus supplement, the certificates
will not be listed on any securities exchange.

   The Limited Nature of Ongoing Information Regarding Your Certificate May
Adversely Affect Liquidity. The primary source of ongoing information regarding
the certificates, including information regarding the status of the related
mortgage assets and any credit support for the certificates, will be the
periodic reports to certificateholders to be delivered pursuant to the related
Pooling and Servicing Agreement.

   We cannot assure you that any additional ongoing information regarding the
certificates will be available through any other source. The limited nature of
the information concerning a series of certificates may adversely affect
liquidity, even if a secondary market for the certificates does develop.

   The Liquidity of Your Certificate May Be Affected by External Sources
Including Interest Rate Movement. If a secondary market does develop for the
certificates, the market value of the certificates will be affected by several
factors, including--

   o  perceived liquidity;

   o  the anticipated cash flow (which may vary widely depending upon the
      prepayment and default assumptions concerning the underlying mortgage
      loans); and

   o  prevailing interest rates.

   The price payable at any given time for certain classes of certificates may
be extremely sensitive to small fluctuations in prevailing interest rates. The
relative change in price for a certificate in response to an upward or downward
movement in prevailing interest rates may not necessarily equal the relative
change in price for the certificate in response to an equal but opposite
movement in those rates. Therefore, the sale of certificates by a holder in any
secondary market that may develop may be at a discount from the price paid by
the holder. We are not aware of any source through which price information about
the certificates will be generally available on an ongoing basis.

The Limited Assets of Each Trust May Adversely Impact Your Ability To Recover
 Your Investment in the Event of Loss on the Underlying Mortgage Assets.

   Unless specified in the prospectus supplement, neither the certificates nor
the mortgage assets in the trust will be guaranteed or insured by Banc of
America Commercial Mortgage Inc. or any of its affiliates, by any governmental
agency or by any other person or entity. No certificate will represent a claim
against or security


                                      -7-



interest in the trust funds for any other series. Therefore, if the related
trust fund has insufficient assets to make payments, no other assets will be
available for payment of the deficiency, and the holders of one or more classes
of the certificates will be required to bear the consequent loss.

   Amounts on deposit from time to time in certain accounts constituting part of
the trust, including the certificate account and any accounts maintained as
credit support, may be withdrawn for purposes other than the payment of
principal of or interest on the related series of certificates under certain
conditions. On any distribution occurring after losses or shortfalls in
collections on the mortgage assets have been incurred, all or a portion of those
losses or shortfalls will be borne on a disproportionate basis among classes of
certificates.

Credit Support is Limited and May Not Be Sufficient to Prevent Loss on Your
 Certificates.

   The prospectus supplement for a series of certificates will describe any
credit support. The credit support may not cover all potential losses. For
example, credit support may or may not cover loss by reason of fraud or
negligence by a mortgage loan originator or other parties. Any losses not
covered by credit support may, at least in part, be allocated to one or more
classes of certificates.

   A series of certificates may include one or more classes of subordinate
certificates, if provided in the prospectus supplement. Although subordination
is intended to reduce the likelihood of temporary shortfalls and ultimate losses
to holders of senior certificates, the amount of subordination will be limited
and may decline under certain circumstances. In addition, if principal payments
on one or more classes of certificates of a series are made in a specified order
of priority, any related credit support may be exhausted before the principal of
the later-paid classes of certificates of that series have been repaid in full.

   The impact of losses and shortfalls experienced with respect to the mortgage
assets may fall primarily upon those classes of certificates having a later
right of payment.

   If a form of credit support covers the certificates of more than one series
and losses on the related mortgage assets exceed the amount of the credit
support, it is possible that the holders of certificates of one (or more) series
will disproportionately benefit from that credit support, to the detriment of
the holders of certificates of one (or more) other series.

   The amount of any applicable credit support supporting one or more classes of
certificates will be determined on the basis of criteria established by each
rating agency rating such classes of certificates based on an assumed level of
defaults, delinquencies and losses on the underlying mortgage assets and certain
other factors. However, we cannot assure you that the loss experience on the
related mortgage assets will not exceed such assumed levels. If the losses on
the related mortgage assets do exceed such assumed levels, the holders of one or
more classes of certificates will be required to bear such additional losses.

Prepayments on the Underlying Mortgage Loans Will Affect the Average Life of
 Your Certificates, and the Rate and Timing of those Prepayments May Be Highly
 Unpredictable.

   As a result of prepayments on the mortgage loans in the trust, the amount and
timing of distributions of principal and/or interest on the certificates of the
related series may be highly unpredictable. Prepayments on the mortgage loans in
the trust 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. Therefore, the prepayment experience on the
mortgage loans in the trust may affect the average life of one or more classes
of 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 and legal factors. For example, if prevailing interest
rates fall significantly below the mortgage rates borne by the mortgage loans
included in the trust, principal prepayments on those mortgage loans are likely
to be higher than if prevailing interest rates remain at or above the rates
borne by those mortgage loans. Conversely, if prevailing interest rates rise
significantly above the mortgage rates borne by the mortgage loans included in
the trust, then principal prepayments on those mortgage loans are likely to be
lower than if prevailing interest rates remain at or below the mortgage rates
borne by those mortgage loans.


                                      -8-



   We cannot assure you what as to the actual rate of prepayment on the mortgage
loans in the trust will be, or that the rate of prepayment will conform to any
model in any prospectus supplement. As a result, depending on the anticipated
rate of prepayment for the mortgage loans in the trust, the retirement of any
class of certificates of the related series could occur significantly earlier or
later, and its average life could be significantly shorter or longer, than
expected.

   The extent to which prepayments on the mortgage loans in trust ultimately
affect the average life of any class of certificates of the related series will
depend on the terms and provisions of the certificates. A class of certificates
may provide that on any distribution date the holders of the certificates are
entitled to a pro rata share of the prepayments on the mortgage loans in the
trust fund that are distributable on that date.

   A class of certificates that entitles the holders to a disproportionately
large share of the prepayments on the mortgage loans in the trust increases the
likelihood of early retirement of that class if the rate of prepayment is
relatively fast. This type of early retirement risk is sometimes referred to as
"call risk."

   A class of certificates that entitles its holders to a disproportionately
small share of the prepayments on the mortgage loans in the trust increases the
likelihood of an extended average life of that class if the rate of prepayment
is relatively slow. This type of prolonged retirement risk is sometimes referred
to as "extension risk."

   As described in the prospectus supplement, the respective entitlements of the
various classes of certificate-holders of any series to receive payments (and,
in particular, prepayments) of principal of the mortgage loans in the trust may
vary based on the occurrence of certain events (e.g., the retirement of one or
more classes of certificates of that series) or subject to certain contingencies
(e.g., prepayment and default rates with respect to those mortgage loans).

   A series of certificates may include one or more controlled amortization
classes, which will entitle the holders 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 trust remains
relatively constant at the rate of prepayment used to establish the specific
principal payment schedule for the certificates. Prepayment risk concerning a
given mortgage asset pool does not disappear, however, and the stability
afforded to a controlled amortization class comes at the expense of one or more
companion classes of the same series.

   As described in the prospectus supplement, a companion class may entitle the
holders to a disproportionately large share of prepayments on the mortgage loans
in the trust when the rate of prepayment is relatively fast, and/or may entitle
the holders to a disproportionately small share of prepayments on the mortgage
loans in the trust when the rate of prepayment is relatively slow. 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 trust were allocated on a pro
rata basis.

Certificates Purchased at a Premium or a Discount Will Be Sensitive to the Rate
 of Principal Payment.

   A series of certificates may include one or more classes 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
trust fund. If the amount of interest payable with respect to a class is
disproportionately large as compared to the amount of principal, as with certain
classes of stripped interest certificates, a holder might fail to recover its
original investment under some prepayment scenarios. The yield to maturity of
any class of certificates may vary from the anticipated yield due to the degree
to which the certificates are purchased at a discount or premium and the amount
and timing of distributions.

   You should consider, in the case of any certificate purchased at a discount,
the risk that a slower than anticipated rate of principal payments on the
mortgage loans could result in an actual yield to such investor that is lower
than the anticipated yield. In the case of any certificate purchased at a
premium, you should consider the risk that a faster than anticipated rate of
principal payments could result in an actual yield to such investor that is
lower than the anticipated yield.


                                      -9-



The Nature of Ratings Are Limited and Will Not Guarantee that You Will Receive
 Any Projected Return on Your Certificates.

   Any rating assigned by a rating agency to a class of certificates will
reflect only its assessment of the likelihood that holders of the certificates
will receive payments to which the certificateholders are entitled under the
related Pooling and Servicing Agreement. Such rating will not constitute an
assessment of the likelihood that--

   o  principal prepayments on the related mortgage loans will be made;

   o  the degree to which the rate of such prepayments might differ from that
      originally anticipated; or

   o  the likelihood of early optional termination of the trust.

   Any rating will not address the possibility that prepayment of the mortgage
loans at a higher or lower rate than anticipated by an investor may cause such
investor to experience a lower than anticipated yield or that an investor
purchasing a certificate at a significant premium might fail to recover its
initial investment under certain prepayment scenarios. Therefore, a rating
assigned by a rating agency does not guarantee or ensure the realization of any
anticipated yield on a class of certificates.

   The amount, type and nature of credit support given a series of certificates
will be determined on the basis of criteria established by each rating agency
rating classes of the certificates of such series. Those criteria are sometimes
based upon an actuarial analysis of the behavior of mortgage loans in a larger
group. There can be no assurance that the historical data supporting any such
actuarial analysis will accurately reflect future experience, or that the data
derived from a large pool of mortgage loans will accurately predict the
delinquency, foreclosure or loss experience of any particular pool of mortgage
loans. In other cases, such criteria may be based upon determinations of the
values of the properties that provide security for the mortgage loans. However,
we cannot assure you that those values will not decline in the future. As a
result, the credit support required in respect of the certificates of any series
may be insufficient to fully protect the holders of such certificates from
losses on the related mortgage asset pool.

Certain Factors Affecting Delinquency, Foreclosure and Loss of the Mortgage
 Loans.

   Mortgage loans made on the security of multifamily or commercial property may
have a greater likelihood of delinquency and foreclosure, and a greater
likelihood of loss than loans made on the security of an owner-occupied
single-family property. The ability of a borrower to repay a loan secured by an
income-producing property typically is dependent primarily upon the successful
operation of such property rather than upon the existence of independent income
or assets of the borrower. Therefore, the value of an income-producing property
is directly related to the net operating income derived from such property.

   If the net operating income of the property is reduced (for example, if
rental or occupancy rates decline or real estate tax rates or other operating
expenses increase), the borrower's ability to repay the loan may be impaired. A
number of the mortgage loans may be secured by liens on owner-occupied
properties or on properties leased to a single tenant or in which only a few
tenants produce a material amount of the rental income. As the primary component
of the net operating income of a property, rental income (and maintenance
payments from tenant stockholders of a Cooperative) and the value of any
property are subject to the vagaries of the applicable real estate market and/or
business climate. Properties typically leased, occupied or used on a short-term
basis, such as health care-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 leased, occupied or
used for longer periods, such as (typically) warehouses, retail stores, office
buildings and industrial plants. Commercial Properties may be secured by
owner-occupied properties or properties leased to a single tenant. Therefore, a
decline in the financial condition of the borrower or a single tenant may have a
disproportionately greater effect on the net operating income from such
properties than would be the case with respect to properties with multiple
tenants.

   Changes in the expense components of the net operating income of a property
due to the general economic climate or economic conditions in a locality or
industry segment, such as (1) increases in interest rates, real estate and
personal property tax rates and other operating expenses including energy costs,
(2) changes in governmental


                                      -10-



rules, regulations and fiscal policies, including environmental legislation, and
(3) acts of God may also affect the net operating income and the value of the
property and the risk of default on the related mortgage loan. In some cases
leases of properties may provide that the lessee, rather than the mortgagor, is
responsible for payment of certain of these expenses. However, because leases
are subject to default risks as well as when a tenant's income is insufficient
to cover its rent and operating expenses, the existence of such "net of expense"
provisions will only temper, not eliminate, the impact of expense increases on
the performance of the related mortgage loan.

   Additional considerations may be presented by the type and use of a
particular property. For instance, properties that operate as hospitals and
nursing homes are subject to significant governmental regulation of the
ownership, operation, maintenance and financing of health care institutions.
Hotel, motel and restaurant properties are often operated pursuant to franchise,
management or operating agreements that may be terminable by the franchisor or
operator. The transferability of a hotel's or restaurant's operating, liquor and
other licenses upon a transfer of the hotel or the restaurant, whether through
purchase or foreclosure, is subject to local law requirements.

   In addition, the concentration of default, foreclosure and loss risks in
mortgage loans in the trust will generally be greater than for pools of
single-family loans because mortgage loans in the trust generally will consist
of a smaller number of higher balance loans than would a pool of single-family
loans of comparable aggregate unpaid principal balance.

   Limited Recourse Nature of the Mortgage Loans May Make Recovery Difficult in
the Event that a Mortgage Loan Defaults. We anticipate 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. In this type of mortgage
loan, recourse in the event of borrower default will be limited to the specific
real property and other assets 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, we cannot assure you that enforcement of
such recourse provisions will be practicable, or that the assets of the borrower
will be sufficient to permit a recovery concerning a defaulted mortgage loan in
excess of the liquidation value of the related property.

   Cross-Collateralization Provisions May Have Limitations on Their
Enforceability. A mortgage pool may include groups of mortgage loans which are
cross-collateralized and cross-defaulted. These arrangements are designed
primarily to ensure that all of the collateral pledged to secure the respective
mortgage loans in a cross-collateralized group. Cash flows generated on these
type of mortgage loans are available to support debt service on, and ultimate
repayment of, the total indebtedness. These arrangements seek to reduce the risk
that the inability of one or more of the mortgaged properties securing any such
group of mortgage loans to generate net operating income sufficient to pay debt
service will result in defaults and ultimate losses.

   If the properties securing a group of mortgage loans which are
cross-collateralized are not all owned by the same entity, creditors of one or
more of the related borrowers could challenge the cross-collateralization
arrangement as a fraudulent conveyance. Under federal and state fraudulent
conveyance statutes, the incurring of an obligation or the transfer of property
by a person will be subject to avoidance under certain circumstances if the
person did not receive fair consideration or reasonably equivalent value in
exchange for such obligation or transfer and was then insolvent, was rendered
insolvent by such obligation or transfer or had unreasonably small capital for
its business. A creditor seeking to enforce remedies against a property subject
to such cross-collateralization to repay such creditor's claim against the
related borrower could assert that--

   o  such borrower was insolvent at the time the cross-collateralized mortgage
      loans were made; and

   o  such borrower did not, when it allowed its property to be encumbered by a
      lien securing the indebtedness represented by the other mortgage loans in
      the group of cross-collateralized mortgage loans, receive fair
      consideration or reasonably equivalent value for, in effect,
      "guaranteeing" the performance of the other borrowers.

   Although the borrower making such "guarantee" will be receiving "guarantees"
from each of the other borrowers in return, we cannot assure you that such
exchanged "guarantees" would be found to constitute fair consideration or be of
reasonably equivalent value.


                                      -11-



   The cross-collateralized mortgage loans may be secured by mortgage liens on
properties located in different states. Because of various state laws governing
foreclosure or the exercise of a power of sale and because foreclosure actions
are usually brought in state court, and the courts of one state cannot exercise
jurisdiction over property in another state, it may be necessary upon a default
under any such mortgage loan to foreclose on the related mortgaged properties in
a particular order rather than simultaneously in order to ensure that the lien
of the related mortgages is not impaired or released.

   Increased Risk of Default Associated With Balloon Payments. Some of the
mortgage loans included in the trust may be nonamortizing or only partially
amortizing over their terms to maturity. These types of mortgage loans will
require substantial payments of principal and interest (that is, balloon
payments) at their stated maturity. These loans involve a greater likelihood of
default 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 property. The ability of a borrower to accomplish
either of these goals will be affected by--

   o  the value of the related property;

   o  the level of available mortgage rates at the time of sale or refinancing;

   o  the borrower's equity in the related property;

   o  the financial condition and operating history of the borrower and the
      related property;

   o  tax laws;

   o  rent control laws (pertaining to certain residential properties);

   o  Medicaid and Medicare reimbursement rates (pertaining to hospitals and
      nursing homes);

   o  prevailing general economic conditions; and

   o  the availability of credit for loans secured by multifamily or commercial
      property.

   Neither Banc of America Commercial Mortgage Inc. nor any of its affiliates
will be required to refinance any mortgage loan.

   As specified in the prospectus supplement, the master servicer or the special
servicer will be permitted (within prescribed limits) to extend and modify
mortgage loans that are in default or as to which a payment default is imminent.
Although the master servicer or the special servicer generally will be required
to determine that any such extension or modification is reasonably likely to
produce a greater recovery than liquidation, taking into account the time value
of money, we cannot assure you that any such extension or modification will in
fact increase the present value of receipts from or proceeds of the affected
mortgage loans.

   The Lender Under a Mortgage Loan May Have Difficulty Collecting Rents Upon
the Default and/or Bankruptcy of the Related Borrower. Each mortgage loan
included in the trust secured by property that is subject to leases typically
will be secured by an assignment of leases and rents. Under such an assignment,
the mortgagor assigns to the mortgagee its right, title and interest as lessor
under the leases of the related property, and the income derived, as further
security for the related mortgage loan, while retaining a license to collect
rents for so long as there is no default. If the borrower defaults, the license
terminates and the lender is entitled to collect rents. Some state laws may
require that the lender take possession of the 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.

   The Enforceability of Due-on-Sale and Debt-Acceleration Clauses May Be
Limited in Certain Situations. Mortgages may contain a due-on-sale clause, which
permits the lender to accelerate the maturity of the mortgage loan if the
borrower sells, transfers or conveys the related property or its interest in the
property. Mortgages also may include a debt-acceleration clause, which permits
the lender to accelerate the debt upon a monetary or


                                      -12-



nonmonetary default of the mortgagor. Such clauses are generally enforceable
subject to certain exceptions. The courts of all states will enforce clauses
providing for acceleration in the event of a material payment default. The
equity courts of any state, however, 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 acceleration unconscionable.

   Adverse Environmental Conditions May Subject a Mortgage Loan to Additional
Risk. Under the laws of certain states, contamination of real property may give
rise to a lien on the property to assure the costs of cleanup. In several
states, such a lien has priority over an existing mortgage lien on such
property. In addition, under the laws of some states and under the federal
Comprehensive Environmental Response, Compensation and Liability Act of 1980, as
amended, a lender may be liable, as an "owner" or "operator", for costs of
addressing releases or threatened releases of hazardous substances at a
property, if agents or employees of the lender have become sufficiently involved
in the operations of the borrower, regardless of whether the environmental
damage or threat was caused by the borrower or a prior owner. A lender also
risks such liability on foreclosure of the mortgage.

   Certain Special Hazard Losses May Subject Your Certificates to an Increased
Risk of Loss. Unless otherwise specified in a prospectus supplement, the master
servicer and special servicer for the trust will be required to cause the
borrower on each mortgage loan in the trust to maintain such insurance coverage
in respect of the property as is required under the related mortgage, including
hazard insurance. As described in the prospectus supplement, the master servicer
and the special servicer may satisfy its obligation to cause hazard insurance to
be maintained with respect to any property through acquisition of a blanket
policy.

   In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the improvements of the property by fire,
lightning, explosion, smoke, windstorm and hail, and riot, strike and civil
commotion, subject to the conditions and exclusions specified in each policy.
Although the policies covering the properties will be underwritten by different
insurers under different state laws in accordance with different applicable
state forms, and therefore will not contain identical terms and conditions, most
such policies typically do not cover any physical damage resulting from war,
revolution, governmental actions, floods and other water-related causes, earth
movement (including earthquakes, landslides and mudflows), wet or dry rot,
vermin, domestic animals and certain other kinds of risks. Unless the mortgage
specifically requires the mortgagor to insure against physical damage arising
from such causes, then, to the extent any consequent losses are not covered by
credit support, such losses may be borne, at least in part, by the holders of
one or more classes of certificates of the related series.

   The Recording of the Mortgages in the Name of MERS May Affect the Yield on
the Certificates. The mortgages or assignments of mortgage for some of the
mortgage loans have been or may be recorded in the name of Mortgage Electronic
Registration Systems, Inc. or MERS, solely as nominee for the mortgage loan
seller and its successors and assigns. Subsequent assignments of those mortgages
are registered electronically through the MERS system. However, if MERS
discontinues the MERS system and it becomes necessary to record an assignment of
mortgage to the trustee, then any related expenses will be paid by the trust and
will reduce the amount available to pay principal of and interest on the
certificates.

   The recording of mortgages in the name of MERS is a new practice in the
commercial mortgage lending industry. Public recording officers and others may
have limited, if any, experience with lenders seeking to foreclose mortgages,
assignments of which are registered with MERS. Accordingly, delays and
additional costs in commencing, prosecuting and completing foreclosure
proceedings and conducting foreclosure sales of the mortgaged properties could
result. Those delays and the additional costs could in turn delay the
distribution of liquidation proceeds to certificateholders and increase the
amount of losses on the loans.

Inclusion of Delinquent Mortgage Loans in a Mortgage Asset Pool.

   If provided in the prospectus supplement, the trust fund for a particular
series of certificates may include mortgage loans that are past due. As
specified in the related prospectus supplement, the servicing of such mortgage
loans will be performed by the special servicer. The same entity may act as both
master servicer and special servicer. Credit support provided with respect to a
particular series of certificates may not cover all losses related to such
delinquent mortgage loans, and investors should consider the risk that the
inclusion of such mortgage loans in the trust fund may adversely affect the rate
of defaults and prepayments concerning the subject mortgage asset pool and the
yield on the certificates of such series.


                                      -13-



                              PROSPECTUS SUPPLEMENT

   To the extent appropriate, the prospectus supplement relating to each series
of offered certificates will contain--

   o  a description of the class or classes of such offered certificates,
      including the payment provisions with respect to each such class, the
      aggregate principal amount (if any) of each such class, the rate at which
      interest accrues from time to time (if at all), with respect to each such
      class or the method of determining such rate, and whether interest with
      respect to each such class will accrue from time to time on its aggregate
      principal amount (if any) or on a specified notional amount (if at all);

   o  information with respect to any other classes of certificates of the same
      series;

   o  the respective dates on which distributions are to be made;

   o  information as to the assets, including the mortgage assets, constituting
      the related trust fund;

   o  the circumstances, if any, under which the related trust fund may be
      subject to early termination;

   o  additional information with respect to the method of distribution of such
      offered certificates;

   o  whether one or more REMIC elections will be made and the designation of
      the "regular interests" and "residual interests" in each REMIC to be
      created and the identity of the person responsible for the various
      tax-related duties in respect of each REMIC to be created;

   o  the initial percentage ownership interest in the related trust fund to be
      evidenced by each class of certificates of such series;

   o  information concerning the trustee of the related trust fund;

   o  if the related trust fund includes mortgage loans, information concerning
      the master servicer and any special servicer of such mortgage loans and
      the circumstances under which all or a portion, as specified, of the
      servicing of a mortgage loan would transfer from the master servicer to
      the special servicer;

   o  information as to the nature and extent of subordination of any class of
      certificates of such series, including a class of offered certificates;
      and

   o  whether such offered certificates will be initially issued in definitive
      or book-entry form.

                    CAPITALIZED TERMS USED IN THIS PROSPECTUS

   From time to time we use capitalized terms in this prospectus. Each of those
capitalized terms will have the meaning assigned to it in the "Glossary"
attached to this prospectus.


                                      -14-



                         DESCRIPTION OF THE TRUST FUNDS

General

   The primary assets of each trust fund will consist of mortgage assets which
will include--

   o  various types of multifamily or commercial mortgage loans;

   o  mortgage participations, pass-through certificates or other
      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

   o  a combination of such mortgage loans and mortgage backed securities.

   We will establish each trust fund and select each mortgage asset. We will
purchase mortgage assets to be included in the trust fund and select each
mortgage asset from the Mortgage Asset Seller who may not have originated the
mortgage asset or issued the MBS and may be our affiliate.

   We will not insure or guaranty the mortgage assets nor will any of its
affiliates or, unless otherwise provided in the related prospectus supplement,
by any governmental agency or instrumentality or by any other person. The
discussion below under the heading "--Mortgage Loans", unless otherwise noted,
applies equally to mortgage loans underlying any MBS included in a particular
trust fund.

Mortgage Loans

   General. The mortgage loans will be evidenced by promissory notes (referred
to in this prospectus as mortgage notes) notes secured by mortgages, deeds of
trust or similar security instruments (referred to in this prospectus as
mortgages) that create first or junior liens on fee or leasehold estates in
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, hospitals or other health care-related facilities,
      recreational vehicle and mobile home parks, warehouse facilities,
      mini-warehouse facilities, self-storage facilities, industrial plants,
      parking lots, entertainment or sports arenas, restaurants, marinas, mixed
      use or various other types of income-producing properties or unimproved
      land.

   These multifamily properties may include mixed commercial and residential
structures and apartment buildings owned by private cooperative housing
corporations. However, no one of the following types of commercial properties
will represent security for a material concentration of the mortgage loans in
any trust fund, based on principal balance at the time such trust fund is
formed: (1) restaurants; (2) entertainment or sports arenas; (3) marinas; or (4)
nursing homes, hospitals or other health care-related facilities. Unless
otherwise specified in the related prospectus supplement, each mortgage will
create a first priority mortgage lien on a borrower's fee estate in a mortgaged
property. If a mortgage creates a lien on a borrower's leasehold estate in a
property, then, unless otherwise specified in the related prospectus supplement,
the term of any such leasehold will exceed the term of the mortgage note by at
least ten years. Unless otherwise specified in the related prospectus
supplement, each mortgage loan will have been originated by a person other than
us; however, such person may be or may have been our affiliate.

   If so provided in the related prospectus supplement, mortgage assets for a
series of certificates may include mortgage loans secured by junior liens, and
the loans secured by the related senior liens may not be included in the
mortgage pool. The primary risk to holders of mortgage loans secured by junior
liens is the possibility that adequate funds will not be received in connection
with a foreclosure of the related senior liens to satisfy fully both the senior
liens and the mortgage loan. In the event that a holder of a senior lien
forecloses on a mortgaged property, the


                                      -15-



proceeds of the foreclosure or similar sale will be applied first to the payment
of court costs and fees in connection with the foreclosure, second to real
estate taxes, third in satisfaction of all principal, interest, prepayment or
acceleration penalties, if any, and any other sums due and owing to the holder
of the senior liens. The claims of the holders of the senior liens will be
satisfied in full out of proceeds of the liquidation of the related mortgaged
property, if such proceeds are sufficient, before the trust fund as holder of
the junior lien receives any payments in respect of the mortgage loan. If the
master servicer were to foreclose on any mortgage loan, it would do so subject
to any related senior liens. In order for the debt related to such mortgage loan
to be paid in full at such sale, a bidder at the foreclosure sale of such
mortgage loan would have to bid an amount sufficient to pay off all sums due
under the mortgage loan and any senior liens or purchase the mortgaged property
subject to such senior liens. In the event that such proceeds from a foreclosure
or similar sale of the related mortgaged property are insufficient to satisfy
all senior liens and the mortgage loan in the aggregate, the trust fund, as the
holder of the junior lien, and, accordingly, holders of one or more classes of
the certificates of the related series bear--

   o  the risk of delay in distributions while a deficiency judgment against the
      borrower is obtained; and

   o  the risk of loss if the deficiency judgment is not obtained and satisfied.
      Moreover, deficiency judgments may not be available in certain
      jurisdictions, or the particular mortgage loan may be a nonrecourse loan,
      which means that, absent special facts, recourse in the case of default
      will be limited to the mortgaged property and such other assets, if any,
      that were pledged to secure repayment of the mortgage loan.

   If so specified in the related prospectus supplement, the mortgage assets for
a particular series of certificates may include mortgage loans that are
delinquent as of the date such certificates are issued. In that case, the
related prospectus supplement will set forth, as to each such mortgage loan,
available information as to the period of such delinquency, any forbearance
arrangement then in effect, the condition of the related mortgaged property and
the ability of the mortgaged property to generate income to service the mortgage
debt.

   Default and Loss Considerations with Respect to the Mortgage Loans. Mortgage
loans secured by liens on income-producing properties are substantially
different from loans made on the security of owner-occupied single-family homes.
The repayment of a loan secured by a lien on an income-producing property is
typically dependent upon the successful operation of such property (that is, its
ability to generate income). Moreover, as noted above, some or all of the
mortgage loans included in a particular trust fund may be nonrecourse loans.

   Lenders typically look to the Debt Service Coverage Ratio of a loan secured
by income-producing property as an important factor in evaluating the likelihood
of default on such a loan. The Net Operating Income of a mortgaged property will
generally 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 nonowner 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 health care-related facilities, hotels and
motels, and mini-warehouse and self-storage facilities, tend to be affected more
rapidly by changes in market or business conditions than do properties typically
leased for longer periods, such as warehouses, retail stores, office buildings
and industrial plants. Commercial Properties may be owner-occupied or leased to
a small number of tenants. Thus, the Net Operating Income of such a mortgaged
property may depend substantially on the financial condition of the borrower or
a tenant, and mortgage loans secured by liens on such properties may pose a
greater likelihood of default and loss 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 likelihood 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. However,
the existence of such "net of expense" provisions will result in stable Net
Operating Income to the borrower/landlord only to the extent that the lessee is
able to absorb operating expense increases while continuing to make rent
payments.


                                      -16-



   Lenders also look to the Loan-to-Value Ratio of a mortgage loan as a factor
in evaluating the likelihood of loss if a property must be liquidated following
a default. The lower the Loan-to-Value Ratio, the greater the percentage of the
borrower's equity in a mortgaged property, and thus (a) the greater the
incentive of the borrower to perform under the terms of the related mortgage
loan (in order to protect such equity) and (b) the greater the cushion provided
to the lender against loss on liquidation following a default.

   Loan-to-Value Ratios will not necessarily constitute an accurate measure of
the likelihood 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
certain factors including changes in economic conditions and the real estate
market. 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 (recent resale value of comparable properties
      at the date of the appraisal), the cost replacement method (the cost of
      replacing the property at such date);

   o  the income capitalization method (a projection of value based upon the
      property's projected net cash flow); and

   o  or upon a selection from or interpolation of the values derived from such
      methods.

   Each of these appraisal methods can present analytical difficulties. It is
often difficult to find truly comparable properties that have recently been
sold; the replacement cost of a property may have little to do with its current
market value; and income capitalization is inherently based on inexact
projections of income and expense and the selection of an appropriate
capitalization rate and discount rate. Where more than one of these appraisal
methods are used and provide significantly different results, an accurate
determination of value and, correspondingly, a reliable analysis of the
likelihood of default and loss, is even more difficult.

   Although there may be multiple methods for determining the value of a
mortgaged property, value will in all cases be affected by property performance.
As a result, if a mortgage loan defaults because the income generated by the
related mortgaged property is insufficient to cover operating costs and expenses
and pay debt service, then the value of the mortgaged property will reflect that
and a liquidation loss may occur.

   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, there can be no assurance that all of such
factors will in fact have been prudently considered by the originators of the
mortgage loans, or that, for a particular mortgage loan, they are complete or
relevant. See "Risk Factors--Certain Factors Affecting Delinquency, Foreclosure
and Loss of the Mortgage Loans--General" and "--Certain Factors Affecting
Delinquency, Foreclosure and Loss of the Mortgage Loans--Increased Risk of
Default Associated With Balloon Payments".

   Payment Provisions of the Mortgage Loans. All of the mortgage loans will (1)
have had original terms to maturity of not more than 40 years and (2) provide
for scheduled payments of principal, interest or both, to be made on specified
dates that occur monthly, quarterly, semi-annually or annually. A mortgage loan
may--

   o  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 Mortgage Rate, or from a fixed to an adjustable
      Mortgage Rate;

   o  provide for level payments to maturity or for payments that adjust from
      time to time to accommodate changes in its interest rate or to reflect the
      occurrence of certain events, and may permit negative amortization;

   o  may be fully amortizing or may be partially amortizing or nonamortizing,
      with a balloon payment due on its stated maturity date; and

   o  may prohibit over its term or for a certain period prepayments and/or
      require payment of a premium or a yield maintenance payment in connection
      with certain prepayments, in each case as described in the related
      prospectus supplement.


                                      -17-



   A mortgage loan may also contain a provision that entitles the lender to a
share of appreciation of the related mortgaged property, or profits realized
from the operation or disposition of such mortgaged property or the benefit, if
any, resulting from the refinancing of the mortgage loan, as described in the
related prospectus supplement. See "Certain Legal Aspects of the Mortgage
Loans--Default Interest and Limitations on Prepayments" in the prospectus
regarding the enforceability of prepayment premiums and yield maintenance
charges.

   Mortgage Loan Information in Prospectus Supplements. Each prospectus
supplement will contain certain information pertaining to the mortgage loans in
the related trust fund, which, to the extent then applicable, will generally
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 such terms to maturity, and the weighted average
      original and remaining terms to maturity of the mortgage loans;

   o  the Loan-to-Value Ratios of the mortgage loans (either at origination or
      as of a more recent date), or the range of the Loan-to-Value-Ratios, and
      the weighted average of such Loan-to-Value Ratios;

   o  the Mortgage Rates borne by the mortgage loans, or the range of the
      Mortgage Rate, and the weighted average Mortgage Rate borne by the
      mortgage loans;

   o  with respect to mortgage loans with adjustable Mortgage Rates, the index
      or indices upon which such adjustments are based, the adjustment dates,
      the range of gross margins and the weighted average gross margin, and any
      limits on Mortgage Rate adjustments at the time of any adjustment and over
      the life of such mortgage 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 Debt Service
      Coverage Ratios, and the weighted average of such 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 us that
      pertains to the provisions of leases and the nature of tenants of the
      mortgaged properties. If we are unable to provide the specific information
      described above at the time any offered certificates of a series are
      initially offered, more general information of the nature described above
      will be provided in the related prospectus supplement, and specific
      information will be set forth in a report which will be available to
      purchasers of those certificates at or before their initial issuance and
      will be filed as part of a Current Report on Form 8-K with the Securities
      and Exchange Commission within fifteen days following their issuance.

   If any mortgage loan, or group of related mortgage loans, constitutes a
concentration of credit risk, financial statements or other financial
information with respect to the related mortgaged property or mortgaged
properties will be included in the related prospectus supplement.

   If and to the extent available and relevant to an investment decision in the
offered certificates of the related series, information regarding the prepayment
experience of a master servicer's multifamily and/or commercial mortgage loan
servicing portfolio will be included in the related prospectus supplement.
However, many servicers do not maintain records regarding such matters or, at
least, not in a format that can be readily aggregated. In


                                      -18-



addition, the relevant characteristics of a master servicer's servicing
portfolio may be so materially different from those of the related mortgage
asset pool that such prepayment experience would not be meaningful to an
investor. For example, differences in geographic dispersion, property type
and/or loan terms (e.g., mortgage rates, terms to maturity and/or prepayment
restrictions) between the two pools of loans could render the master servicer's
prepayment experience irrelevant. Because of the nature of the assets to be
serviced and administered by a special servicer, no comparable prepayment
information will be presented with respect to the special servicer's multifamily
and/or commercial mortgage loan servicing portfolio.

MBS

   MBS may include (1) private-label (that is, not issued, insured or guaranteed
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 (2) certificates issued and/or insured or
guaranteed by the Federal Home Loan Mortgage Corporation, the Federal National
Mortgage Association, the Governmental National Mortgage Association or the
Federal Agricultural Mortgage Corporation, 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.

   Except in the case of a pro rata mortgage participation in a single mortgage
loan or a pool of mortgage loans, each MBS included in a mortgage asset pool:
(a) either will (1) have been previously registered under the Securities Act of
1933, as amended, (2) be exempt from such registration requirements or (3) have
been held for at least the holding period specified in Rule 144(k) under the
Securities Act of 1933, as amended; and (b) will have been acquired (other than
from us or any of our affiliates) in bona fide secondary market transactions.

   Any MBS will have been issued pursuant to a MBS agreement which is a
participation and servicing agreement, a Pooling and Servicing Agreement, an
indenture or similar agreement. The issuer of the MBS and/or the servicer of the
underlying mortgage loans will be parties to the MBS agreement, generally
together with a 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 the offered certificates described in this prospectus.
Distributions in respect of the MBS will be made by the issuer of the MBS, the
servicer of the MBS, or the trustee of the MBS agreement or the MBS trustee on
the dates specified in the related prospectus supplement. The issuer of the MBS
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 offered certificates under "Description of Credit Support" may
have been provided with respect to the MBS. The type, characteristics and amount
of such credit support, if any, will be a function of the characteristics of the
underlying mortgage loans and other factors and generally will have been
established on the basis of the requirements of any rating agency that may have
assigned a rating to the MBS, or by the initial purchasers of the MBS.

   The prospectus supplement for a series of certificates that evidence
interests in MBS will specify, to the extent available--

   o  the aggregate approximate initial and outstanding principal amount(s) and
      type of the MBS to be included in the trust fund;

   o  the original and remaining term(s) to stated maturity of the MBS, if
      applicable;

   o  the pass-through or bond rate(s) of the MBS or the formula for determining
      such rate(s);

   o  the payment characteristics of the MBS;

   o  the issuer of the MBS, servicer of the MBS and trustee of the MBS, as
      applicable, of each of the MBS;


                                      -19-



   o  a description of the related 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
      and appropriate under the circumstances, such other information in respect
      of the underlying mortgage loans described under "--Mortgage
      Loans--Mortgage Loan Information in Prospectus Supplements"; and

   o  the characteristics of any cash flow agreements that relate to the MBS.

Certificate Accounts

   Each trust fund will include one or more accounts established and maintained
on behalf of the certificateholders into which all payments and collections
received or advanced with respect to the mortgage assets and other assets in the
trust fund will be deposited to the extent described in this prospectus and in
the related prospectus supplement. See "The Pooling and Servicing
Agreements--Certificate Account".

Credit Support

   If so provided in the prospectus supplement for a series of certificates,
partial or full protection against certain defaults and losses on the mortgage
assets in the related trust fund may be provided to one or more classes of
certificates of such series in the form of subordination of one or more other
classes of certificates of such series or by one or more other types of credit
support, such as a letter of credit, insurance policy, guarantee or reserve
fund, among others, or a combination of subordination and credit support. The
amount and types of credit support, the identity of the entity providing it (if
applicable) and related information with respect to each type of credit support,
if any, will be set forth in the prospectus supplement for a series of
certificates. See "Risk Factors--Credit Support Limitations" and "Description of
Credit Support".

Cash Flow Agreements

   If so provided in the prospectus supplement for a series of certificates, the
related trust fund may include guaranteed investment contracts pursuant to which
moneys held in the funds and accounts established for such series will be
invested at a specified rate. The related trust fund may also include certain
other agreements, such as interest rate exchange agreements, interest rate cap
or floor agreements, or other agreements designed to reduce the effects of
interest rate fluctuations on the mortgage assets on one or more classes of
certificates. The principal terms of any such cash flow agreement, including,
without limitation, provisions relating to the timing, manner and amount of
payments and provisions relating to the termination of the cash flow agreement,
will be described in the related prospectus supplement. The related prospectus
supplement will also identify the obligor under any such cash flow agreement.

                        YIELD AND MATURITY CONSIDERATIONS

General

   The yield on any offered certificate will depend on the price paid by the
certificateholder, the pass-through rate of the certificate and the amount and
timing of distributions on the Certificate. See "Risk Factors--Effect of
Prepayments on Average Life of Certificates". 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


                                      -20-



the effect, if any, that the payment characteristics of the MBS may have on the
yield to maturity and weighted average lives of the offered certificates of the
related series.

Pass-Through Rate

   The certificates of any class within a series may have a fixed, variable or
adjustable pass-through rate, which may or may not be based upon the interest
rates borne by the mortgage loans in the related trust fund.

   The prospectus supplement with respect to any series of certificates will
specify the pass-through rate for each class of offered certificates of such
series or, in the case of a class of offered certificates with a variable or
adjustable pass-through rate, the method of determining the pass-through rate;
the effect, if any, of the prepayment of any mortgage loan on the pass-through
rate of one or more classes of offered certificates; and whether the
distributions of interest on the offered certificates of any class will be
dependent, in whole or in part, on the performance of any obligor under a cash
flow agreement.

Payment Delays

   With respect to any series of certificates, a period of time will elapse
between the date upon which payments on the mortgage loans in the related trust
fund are due and the Distribution Date on which such payments are passed through
to certificateholders. That delay will effectively reduce the yield that would
otherwise be produced if payments on such mortgage loans were distributed to
certificateholders on the date they were due.

Certain Shortfalls in Collections of Interest

   When a principal prepayment in full or in part is made on a mortgage loan,
the borrower is generally charged interest on the amount of such prepayment only
through the date of such prepayment, instead of through the Due Date for the
next succeeding scheduled payment. However, interest accrued on any series of
certificates and distributable on any Distribution Date will generally
correspond to interest accrued on the mortgage loans to their respective Due
Dates during the related Due Period. If a prepayment on any mortgage loan is
distributable to Certificateholders on a particular Distribution Date, but such
prepayment is not accompanied by interest to the Due Date for such mortgage loan
in the related Due Period, then the interest charged to the borrower (net of
servicing and administrative fees) may be less than the corresponding amount of
interest accrued and otherwise payable on the certificates of the related
series. If and to the extent that any such shortfall is allocated to a class of
offered certificates, the yield will be adversely affected. The prospectus
supplement for each series of certificates will describe the manner in which any
such shortfalls will be allocated among the classes of such certificates. The
related prospectus supplement will also describe any amounts available to offset
such shortfalls.

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 the
principal payments to reduce the principal balance (or notional amount, if
applicable) of such certificate. The rate of principal payments on the mortgage
loans in any trust fund will in turn be affected by the amortization schedules
of the mortgage loans (which, in the case of mortgage loans, may change
periodically to accommodate adjustments to the corresponding Mortgage Rates),
the dates on which any balloon payments are due, and the rate of principal
prepayments (including for this purpose, voluntary prepayments by borrowers and
also prepayments resulting from liquidations of mortgage loans due to defaults,
casualties or condemnations affecting the related 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 below), no assurance can be
given as to such rate.

   The extent to which the yield to maturity of a class of offered certificates
of any series may vary from the anticipated yield will depend upon the degree to
which they are purchased at a discount or premium and when, and to what degree,
payments of principal on the mortgage loans in the related trust fund are in
turn distributed on such certificates (or, in the case of a class of Stripped
Interest Certificates, result in the reduction of the notional amount of the
Stripped Interest 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 in the related


                                      -21-



trust fund could result in an actual yield to such investor that is lower than
the anticipated yield and, in the case of any offered certificate purchased at a
premium, the risk that a faster than anticipated rate of principal payments on
such mortgage loans could result in an actual yield to such investor that is
lower than the anticipated yield. In addition, if an investor purchases an
offered certificate at a discount (or premium), and principal payments are made
in reduction of the principal balance or notional amount of such investor's
offered certificates at a rate slower (or faster) than the rate anticipated by
the investor during any particular period, any consequent adverse effects on
such investor's yield would not be fully offset by a subsequent increase (or
decrease) in the rate of principal payments.

   In general, the notional amount of a class of Stripped Interest Certificates
will either -

   o  be based on the principal balances of some or all of the mortgage assets
      in the related trust fund; or

   o  equal the Certificate Balances of one or more of the other classes of
      certificates of the same series.

Accordingly, the yield on such Stripped Interest Certificates will be inversely
related to the rate at which payments and other collections of principal are
received on such mortgage assets or distributions are made in reduction of the
Certificate Balances of such classes of certificates, as the case may be.

   Consistent with the foregoing, if a class of certificates of any series
consists of Stripped Interest Certificates or Stripped Principal Certificates, a
lower than anticipated rate of principal prepayments on the mortgage loans in
the related trust fund will negatively affect the yield to investors in Stripped
Principal Certificates, and a higher than anticipated rate of principal
prepayments on such mortgage loans will negatively affect the yield to investors
in Stripped Interest Certificates. If the offered certificates of a series
include any such certificates, the related prospectus supplement will include a
table showing the effect of various constant assumed levels of prepayment on
yields on such certificates. Such tables will be intended to illustrate the
sensitivity of yields to various constant assumed prepayment rates and will not
be intended to predict, or to provide information that will enable investors to
predict, yields or prepayment rates.

   The extent of prepayments of principal of the mortgage loans in any trust
fund may be affected by a number of factors, including, without limitation--

   o  the availability of mortgage credit, 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; and

   o  possible changes in tax laws and other opportunities for investment.

   In general, those factors which increase the attractiveness of selling a
mortgaged property or refinancing a mortgage loan or which enhance a borrower's
ability to do so, as well as those factors which increase the likelihood of
default under a mortgage loan, would be expected to cause the rate of prepayment
in respect of any mortgage asset pool to accelerate. In contrast, those factors
having an opposite effect would be expected to cause the rate of prepayment of
any mortgage asset pool to slow.

   The rate of principal payments on the mortgage loans in any trust fund may
also be affected by the existence of Lock-out Periods and requirements that
principal prepayments be accompanied by prepayment premiums, and by the extent
to which such provisions may be practicably enforced. To the extent enforceable,
such provisions could constitute either an absolute prohibition (in the case of
a Lock-out Period) or a disincentive (in the case of a Prepayment Premium) to a
borrower's voluntarily prepaying its mortgage loan, thereby slowing the rate of
prepayments.

   The rate of prepayment on a 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. When the prevailing market interest rate is below a
mortgage coupon, a borrower may have an increased incentive to refinance its
mortgage loan. Even in the case of adjustable rate mortgage loans, as prevailing
market interest rates decline, and without regard to whether the


                                      -22-



Mortgage Rates on such adjustable rate mortgage loans decline in a manner
consistent with the prevailing market interest rates, 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" such rate or (2) taking advantage
of a different index, margin or rate cap or floor on another adjustable rate
mortgage loan. Therefore, as prevailing market interest rates decline,
prepayment speeds would be expected to accelerate.

   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 make no representation as to the particular factors
that will affect the prepayment of the mortgage loans in any trust fund, as to
the relative importance of such factors, as to the percentage of the principal
balance of such mortgage loans that will be paid as of any date or as to the
overall rate of prepayment on such mortgage loans.

Weighted Average Life and Maturity

   The rate at which principal payments are received on the mortgage loans in
any trust fund will affect the ultimate maturity and the weighted average life
of one or more classes of the certificates of such series. Unless otherwise
specified in the related prospectus supplement, weighted average life refers to
the average amount of time that will elapse from the date of issuance of an
instrument until each dollar allocable as principal of such instrument is repaid
to the investor.

   The weighted average life and maturity of a class of certificates of any
series will be influenced by the rate at which principal on the related mortgage
loans, whether in the form of scheduled amortization or prepayments (for this
purpose, the term "prepayment" includes voluntary prepayments by borrowers and
also prepayments resulting from liquidations of mortgage loans due to default,
casualties or condemnations affecting the related mortgaged properties and
purchases of mortgage loans out of the related trust fund), is paid to such
class. Prepayment rates on loans are commonly measured relative to a prepayment
standard or model, such as the CPR prepayment model or the 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 mortgage loans for the life of such loans. SPA represents an assumed
variable rate of prepayment each month (expressed as an annual percentage)
relative to the then outstanding principal balance of a pool of mortgage loans,
with different prepayment assumptions often expressed as percentages of SPA. For
example, a prepayment assumption of 100% of SPA assumes prepayment rates of 0.2%
per annum of the then outstanding principal balance of such loans in the first
month of the life of the loans and an additional 0.2% per annum in each month
thereafter until the thirtieth month. Beginning in the thirtieth month, and in
each month thereafter during the life of the loans, 100% of SPA assumes a
constant prepayment rate of 6% per annum each month.

   Neither CPR nor SPA nor any other prepayment model or assumption purports to
be a historical description of prepayment experience or a prediction of the
anticipated rate of prepayment of any particular pool of mortgage loans.
Moreover, the CPR and SPA models were developed based upon historical prepayment
experience for single-family mortgage loans. Thus, it is unlikely that the
prepayment experience of the mortgage loans included in any trust fund will
conform to any particular level of CPR or SPA.

   The prospectus supplement with respect to each series of certificates will
contain tables, if applicable, setting forth the projected weighted average life
of each class of offered certificates of such series with a Certificate Balance,
and the percentage of the initial Certificate Balance of each such class that
would be outstanding on specified Distribution Dates, based on the assumptions
stated in such prospectus supplement, including assumptions that prepayments on
the related mortgage loans are made at rates corresponding to various
percentages of CPR or SPA, or at such other rates specified in such prospectus
supplement. Such tables and assumptions will illustrate the sensitivity of the
weighted average lives of the certificates to various assumed prepayment rates
and will not be intended to predict, or to provide information that will enable
investors to predict, the actual weighted average lives of the certificates.


                                      -23-



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 possibility that mortgage loans that require
balloon payments may default at maturity, or that the maturity of such a
mortgage loan may be extended in connection with a workout. In the case of
defaults, recovery of proceeds may be delayed by, among other things, bankruptcy
of the borrower or adverse conditions in the market where the property is
located. In order to minimize losses on defaulted mortgage loans, the master
servicer or the 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 such
certificates and, if such certificates were purchased at a discount, reduce the
yield.

   Negative Amortization. The weighted average life of a class of certificates
can be affected by mortgage loans that permit negative amortization to occur
(that is, mortgage loans that provide for the current payment of interest
calculated at a rate lower than the rate at which interest accrues, with the
unpaid portion of such interest being added to the related principal balance).
Negative amortization on one or more mortgage loans in any trust fund may result
in negative amortization on the offered 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,
which deferred interest may be added to the Certificate Balance of the
certificates. In addition, an adjustable rate mortgage loan that permits
negative amortization would be expected during a period of increasing interest
rates to amortize at a slower rate (and perhaps not at all) than if interest
rates were declining or were remaining constant. Such slower rate of mortgage
loan amortization would correspondingly be reflected in a slower rate of
amortization for one or more classes of certificates of the related series.
Accordingly, the weighted average lives of mortgage loans that permit negative
amortization (and that of the classes of certificates to which any such negative
amortization would be allocated or that would bear the effects of a slower rate
of amortization on such mortgage loans) may increase as a result of such
feature.

   Negative amortization may occur in respect of an adjustable rate mortgage
loan that--

   o  limits the amount by which its scheduled payment may adjust in response to
      a change in its Mortgage Rate;

   o  provides that its scheduled payment will adjust less frequently than its
      Mortgage Rate; or

   o  provides for constant scheduled payments notwithstanding adjustments to
      its Mortgage Rate.

   Accordingly, during a period of declining interest rates, the scheduled
payment on such a mortgage loan may exceed the amount necessary to amortize the
loan fully over its remaining amortization schedule and pay interest at the then
applicable Mortgage Rate, thereby resulting in the accelerated amortization of
such mortgage loan. Any such acceleration in amortization of its principal
balance will shorten the weighted average life of such mortgage loan and,
correspondingly, the weighted average lives of those classes of certificates
entitled to a portion of the principal payments on such mortgage loan.

   The extent to which the yield on any offered certificate will be affected by
the inclusion in the related trust fund of mortgage loans that permit negative
amortization, will depend upon (1) whether such offered certificate was
purchased at a premium or a discount and (2) the extent to which the payment
characteristics of such mortgage loans delay or accelerate the distributions of
principal on such certificate (or, in the case of a Stripped Interest
Certificate, delay or accelerate the reduction of the notional amount of a
Stripped Interest 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


                                      -24-



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 or otherwise, may also have an effect upon the payment
patterns of particular mortgage loans and thus the weighted average lives of and
yields on the certificates of the related series.

   Losses and Shortfalls on the Mortgage Assets. The yield to holders of the
offered certificates of any series will directly depend on the extent to which
such holders are required to bear the effects of any losses or shortfalls in
collections arising out of defaults on the mortgage loans in the related trust
fund and the timing of such losses and shortfalls. In general, the earlier that
any such loss or shortfall occurs, the greater will be the negative effect on
yield for any class of certificates that is required to bear the effects of such
loss or 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, such allocations
may be effected by (1) a reduction in the entitlements to interest and/or the
Certificate Balances of one or more such classes of certificates and/or (2)
establishing a priority of payments among such classes of certificates.

   The yield to maturity on a class of Subordinate Certificates may be extremely
sensitive to losses and shortfalls in collections on the mortgage loans in the
related trust fund.

   Additional Certificate Amortization. In addition to entitling the holders to
a specified portion (which may during specified periods range from none to all)
of the principal payments received on the mortgage assets in the related trust
fund, one or more classes of certificates of any series, including one or more
classes of offered certificates of such series, may provide for distributions of
principal from--

   o  amounts attributable to interest accrued but not currently distributable
      on one or more classes of Accrual Certificates;

   o  Excess Funds; or

   o  any other amounts described in the related prospectus supplement.

   The amortization of any class of certificates out of the sources described in
the preceding paragraph would shorten the weighted average life of such
certificates and, if such certificates were purchased at a premium, reduce the
yield. The related prospectus supplement will discuss the relevant factors to be
considered in determining whether distributions of principal of any class of
certificates out of such sources is likely to have any material effect on the
rate at which such certificates are amortized and the consequent yield with
respect thereto.

                                  THE DEPOSITOR

   We are Banc of America Commercial Mortgage Inc., a Delaware corporation and
were organized on December 13, 1995 for the limited purpose of acquiring, owning
and transferring mortgage assets and selling interests in the mortgage assets or
bonds secured by the mortgage assets. We are a subsidiary of Bank of America,
N.A. We maintain our principal office at 214 North Tryon Street, Charlotte,
North Carolina 28255. Our telephone number is (704) 386-8509.

   Unless otherwise noted in the related prospectus supplement, neither we nor
any of our affiliates will insure or guarantee distributions on the certificates
of any series.

                         DESCRIPTION OF THE CERTIFICATES

General

   Each series of certificates will represent the entire beneficial ownership
interest in the trust fund created pursuant to the related Pooling and Servicing
Agreement. As described in the related prospectus supplement, the


                                      -25-



certificates of each series, including the certificates of such series being
offered for sale, may consist of one or more classes of certificates that, among
other things:

   o  provide for the accrual of interest on the Certificate Balance or Notional
      Amount at a fixed, variable or adjustable rate;

   o  constitute Senior Certificates or Subordinate Certificates;

   o  constitute Stripped Interest Certificates or Stripped Principal
      Certificates;

   o  provide for distributions of interest or principal that commence only
      after the occurrence of certain events, such as the retirement of one or
      more other classes of certificates of such series;

   o  provide for distributions of principal 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 distributions of principal to be made, subject to available
      funds, based on a specified principal payment schedule or other
      methodology; or

   o  provide for distributions based on collections on the mortgage assets in
      the related trust fund attributable to Prepayment Premiums and Equity
      Participations.

   If so specified in the related prospectus supplement, a class of certificates
may have two or more component parts, each having characteristics that are
otherwise described in this prospectus as being attributable to separate and
distinct classes. For example, a class of certificates may have a Certificate
Balance on which it accrues interest at a fixed, variable or adjustable rate.
Such class of certificates may also have certain characteristics attributable to
Stripped Interest Certificates insofar as it may also entitle the holders of
Stripped Interest Certificates to distributions of interest accrued on a
Notional Amount at a different fixed, variable or adjustable rate. In addition,
a class of certificates may accrue interest on one portion of its Certificate
Balance at one fixed, variable or adjustable rate and on another portion of its
Certificate Balance at a different fixed, variable or adjustable rate.

   Each class of offered certificates of a series will be issued in minimum
denominations corresponding to the principal balances or, in case of certain
classes of Stripped Interest Certificates or REMIC 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 or may be offered in book-entry format through the facilities of
DTC. The offered certificates of each series (if issued in fully registered
definitive form) 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 with that transfer or exchange. Interests in a class of certificates
offered in book-entry format will be transferred on the book-entry records of
DTC and its participating organizations. If so specified in the related
prospectus supplement, arrangements may be made for clearance and settlement
through Clearstream Banking, societe anonyme, or the Euroclear System if they
are participants in DTC.

Distributions

   Distributions on the certificates of each series will be made on each
Distribution Date from the Available Distribution Amount for such series and
such Distribution Date. The particular components of the Available Distribution
Amount for any series and Distribution Date will be more specifically described
in the related prospectus supplement. Except as otherwise specified in the
related prospectus supplement, the Distribution Date for a series of
certificates will be the 11th day of each month (or, if any such 11th day is not
a business day, the next succeeding business day), commencing in the month
immediately following the month in which such series of certificates is issued.


                                      -26-



   Except as otherwise specified in the related prospectus supplement,
distributions on the certificates of each series (other than the final
distribution in retirement of any such certificate) will be made to the persons
in whose names such certificates are registered at the close of business on the
Record Date, and the amount of each distribution will be determined as of the
close of business on the date specified in the related prospectus supplement.
All distributions with respect to each class of certificates on each
Distribution Date will be allocated pro rata among the outstanding certificates
in such class in proportion to the respective percentage interests evidenced by
those certificates unless otherwise specified in the related prospectus
supplement. Payments will be made either by wire transfer in immediately
available funds to the account of a certificateholder at a bank or other entity
having appropriate facilities therefor, if such certificateholder has provided
the person required to make such payments with wiring instructions no later than
the related Record Date or such other date specified in the related prospectus
supplement (and, if so provided in the related prospectus supplement, such
certificate-holder holds certificates in the requisite amount or denomination
specified in the prospectus supplement), or by check mailed to the address of
such certificateholder as it appears on the Certificate Register; provided,
however, that the final distribution in retirement of any class of certificates
(whether issued in fully registered definitive form or in book-entry format)
will be made only upon presentation and surrender of such certificates at the
location specified in the notice to certificateholders of such final
distribution.

Distributions of Interest on the Certificates

   Each class of certificates of each series (other than certain classes of
Stripped Principal Certificates and certain classes of REMIC Residual
Certificates that have no pass-through rate) may have a different pass-through
rate, which in each case may be fixed, variable or adjustable. The related
prospectus supplement will specify the pass-through rate or, in the case of a
variable or adjustable pass-through rate, the method for determining the
pass-through rate, for each class of offered certificates. 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
a class of Accrual Certificates, which will be entitled to distributions of
accrued interest commencing only on the Distribution Date or under the
circumstances specified in the related prospectus supplement, and other than any
class of Stripped Principal Certificates or REMIC Residual Certificates that is
not entitled to any distributions of interest) will be made on each Distribution
Date based on the Accrued Certificate Interest for such class and such
Distribution Date, subject to the sufficiency of that portion, if any, of the
Available Distribution Amount allocable to such class on such Distribution Date.
Prior to the time interest is distributable on any class of Accrual
Certificates, the amount of Accrued Certificate Interest otherwise distributable
on such class will be added to the Certificate Balance of such Accrual
Certificates on each Distribution Date or otherwise deferred as described in the
related prospectus supplement. Unless otherwise provided in the related
prospectus supplement, the Accrued Certificate Interest for each Distribution
Date on a class of Stripped Interest Certificates will be similarly calculated
except that it will accrue on a Notional Amount. Reference to a Notional Amount
with respect to a class of Stripped Interest Certificates is solely for
convenience in making certain calculations and does not represent the right to
receive any distributions of principal. If so specified in the related
prospectus supplement, the amount of Accrued Certificate Interest that is
otherwise distributable on (or, in the case of Accrual Certificates, that may
otherwise be added to the Certificate Balance of) one or more classes of the
certificates of a series may be reduced to the extent that any Prepayment
Interest Shortfalls, as described under "Yield and Maturity
Considerations--Certain Shortfalls in Collections of Interest", exceed the
amount of any sums that are applied to offset the amount of such shortfalls. The
particular manner in which such shortfalls will be allocated among some or all
of the classes of certificates of that series will be specified in the related
prospectus supplement. The related prospectus supplement will also describe the
extent to which the amount of Accrued Certificate Interest that is otherwise
distributable on (or, in the case of Accrual Certificates, that may otherwise be
added to the Certificate Balance of) a class of offered certificates may be
reduced as a result of any other contingencies, including delinquencies, losses
and deferred interest on or in respect of the mortgage assets in the related
trust fund. Unless otherwise provided in the related prospectus supplement, any
reduction in the amount of Accrued Certificate Interest otherwise distributable
on a class of certificates by reason of the allocation to such class of a
portion of any deferred interest on or in respect of the mortgage assets in the
related trust fund will result in a corresponding increase in the Certificate
Balance of such class. See "Risk Factors--Effect of Prepayments on Average Life
of Certificates" and "--Effect of Prepayments on Yield of Certificates" and
"Yield and Maturity Considerations--Certain Shortfalls in Collections of
Interest".


                                      -27-



Distributions of Principal of the Certificates

   Each class of certificates of each series (other than certain classes of
Stripped Interest Certificates and certain classes of REMIC Residual
Certificates) will have a Certificate Balance, which, at any time, will equal
the then maximum amount that the holders of certificates of such class will be
entitled to receive as principal out of the future cash flow on the mortgage
assets and other assets included in the related trust fund. The outstanding
Certificate Balance of a class of certificates will be reduced by distributions
of principal made from time to time and, if and to the extent so provided in the
related prospectus supplement, further by any losses incurred in respect of the
related mortgage assets allocated thereto from time to time. In turn, the
outstanding Certificate Balance of a class of certificates may be increased as a
result of any deferred interest on or in respect of the related mortgage assets
being allocated thereto from time to time, and will be increased, in the case of
a class of Accrual Certificates prior to the Distribution Date on which
distributions of interest are required to commence, by the amount of any Accrued
Certificate Interest in respect of such Accrual Certificate (reduced as
described above). The initial aggregate Certificate Balance of all classes of a
series of certificates will not be greater than the aggregate outstanding
principal balance of the related mortgage assets as of a specified date, after
application of scheduled payments due on or before such date, whether or not
received. The initial Certificate Balance of each class of a series of
certificates will be specified in the related prospectus supplement. As and to
the extent described in the related prospectus supplement, distributions of
principal with respect to a series of certificates will be made on each
Distribution Date to the holders of the class or classes of certificates of such
series entitled thereto until the Certificate Balances of such certificates have
been reduced to zero. Distributions of principal with respect to one or more
classes of certificates may be made at a rate that is faster (and, in some
cases, substantially faster) than the rate at which payments or other
collections of principal are received on the mortgage assets in the related
trust fund. Distributions of principal with respect to one or more classes of
certificates may not commence until the occurrence of certain events, such as
the retirement of one or more other classes of certificates of the same series,
or may be made at a rate that is slower (and, in some cases, substantially
slower) than the rate at which payments or other collections of principal are
received on the mortgage assets in the related trust fund. Distributions of
principal with respect to Controlled Amortization Classes may be made, subject
to available funds, based on a specified principal payment schedule.
Distributions of principal with respect to Companion Classes may be contingent
on the specified principal payment schedule for a Controlled Amortization Class
of the same series and the rate at which payments and other collections of
principal on the mortgage assets in the related trust fund are received. Unless
otherwise specified in the related prospectus supplement, distributions of
principal of any class of offered certificates will be made on a pro rata basis
among all of the certificates of such class.

Distributions on the Certificates Concerning Prepayment Premiums or Concerning
 Equity Participations

   If so provided in the related prospectus supplement, Prepayment Premiums or
payments in respect of Equity Participations received on or in connection with
the mortgage assets in any trust fund will be distributed on each Distribution
Date to the holders of the class of certificates of the related series entitled
thereto in accordance with the provisions described in such prospectus
supplement. Alternatively, we or any of our affiliates may retain such items or
by any other specified person and/or may be excluded as trust assets.

Allocation of Losses and Shortfalls

   The amount of any losses or shortfalls in collections on the mortgage assets
in any trust fund (to the extent not covered or offset by draws on any reserve
fund or under any instrument of credit support) will be allocated among the
respective classes of certificates of the related series in the priority and
manner, and subject to the limitations, specified in the related prospectus
supplement. As described in the related prospectus supplement, such allocations
may be effected by (1) a reduction in the entitlements to interest and/or the
Certificate Balances of one or more such classes of certificates and/or (2)
establishing a priority of payments among such classes of certificates. See
"Description of Credit Support".

Advances in Respect of Delinquencies

   If and to the extent provided in the related prospectus supplement, if a
trust fund includes mortgage loans, the master servicer, the 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


                                      -28-



own funds or from excess funds held in the related Certificate Account that are
not part of the Available Distribution Amount for the related series of
certificates for such Distribution Date, an amount up to the aggregate of any
payments of principal (other than the principal portion of any balloon payments)
and interest that were due on or in respect of such mortgage loans during the
related Due Period and were delinquent on the related Determination Date.

   Advances are intended to maintain a regular flow of scheduled interest and
principal payments to holders of the class or classes of certificates entitled
thereto, rather than to guarantee or insure against losses. Accordingly, all
advances made out of a specific entity's own funds will be reimbursable out of
related recoveries on the mortgage loans (including amounts drawn under any fund
or instrument constituting credit support) respecting which such advances were
made and such other specific sources as may be identified in the related
prospectus supplement, including, in the case of a series that includes one or
more classes of Subordinate Certificates, if so identified, collections on other
mortgage assets in the related trust fund that would otherwise be distributable
to the holders of one or more classes of such Subordinate Certificates. No
advance will be required to be made by a master servicer, special servicer or
trustee if, in the judgment of the master servicer, special servicer or trustee,
as the case may be, such advance would not be recoverable from recoveries on the
mortgage loans or another specifically identified source; and, if previously
made by a master servicer, special servicer or trustee, such an advance will be
reimbursable thereto from any amounts in the related Certificate Account prior
to any distributions being made to the related series of Certificateholders.

   If advances have been made by a master servicer, special servicer, trustee or
other entity from excess funds in a Certificate Account, such master servicer,
special servicer, trustee or other entity, as the case may be, will be required
to replace such funds in such Certificate Account on or prior to any future
Distribution Date to the extent that funds in such Certificate Account on such
Distribution Date are less than payments required to be made to the related
series of Certificateholders on such date. If so specified in the related
prospectus supplement, the obligation of a master servicer, special servicer,
trustee or other entity to make advances may be secured by a cash advance
reserve fund or a surety bond. If applicable, information regarding the
characteristics of, and the identity of any obligor on, any such surety bond,
will be set forth in the related prospectus supplement.

   If and to the extent so provided in the related prospectus supplement, any
entity making advances will be entitled to receive interest on certain or all of
such advances for a specified period during which such advances are outstanding
at the rate specified in such prospectus supplement, and such entity will be
entitled to payment of such interest periodically from general collections on
the mortgage loans in the related trust fund prior to any payment to the related
series of Certificateholders or as otherwise provided in the related Pooling and
Servicing Agreement and described in such prospectus supplement.

   The prospectus supplement for any series of certificates evidencing an
interest in a trust fund that includes MBS will describe any comparable
advancing obligation of a party to the related Pooling and Servicing Agreement
or of a party to the agreement pursuant to which the MBS was issued.

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, manager
or trustee, as provided in the related prospectus supplement, will forward to
each such holder, a Distribution Date Statement that, unless otherwise provided
in the related prospectus supplement, will set forth, among other things, in
each case to the extent applicable:

   o  the amount of such distribution to holders of such class of offered
      certificates that was applied to reduce the Certificate Balance of such
      class;

   o  the amount of such distribution to holders of such class of offered
      certificates that was applied to pay Accrued Certificate Interest;

   o  the amount, if any, of such distribution to holders of such class of
      offered certificates that was allocable to (A) Prepayment Premiums and (B)
      payments on account of Equity Participations;


                                      -29-



   o  the amount, if any, by which such distribution is less than the amounts to
      which holders of such class of offered certificates are entitled;

   o  if the related trust fund includes mortgage loans, the aggregate amount of
      advances included in such 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, if the related trust fund includes MBS, the amount of
      administrative compensation received by the MBS Administrator;

   o  information regarding the aggregate principal balance of the related
      mortgage assets on or about such Distribution Date;

   o  if the related trust fund includes mortgage loans, information regarding
      the number and aggregate principal balance of such mortgage loans that are
      delinquent;

   o  if the related trust fund includes mortgage loans, information regarding
      the aggregate amount of losses incurred and principal prepayments made
      with respect to such mortgage loans during the specified period, generally
      corresponding in length to the 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 Certificate Balance or Notional Amount, as the case may be, of such
      class of certificates at the close of business on such Distribution Date,
      separately identifying any reduction in such Certificate Balance or
      Notional Amount due to the allocation of any losses in respect of the
      related mortgage assets, any increase in such Certificate Balance or
      Notional Amount due to the allocation of any negative amortization in
      respect of the related mortgage assets and any increase in the Certificate
      Balance of a class of Accrual Certificates, if any, in the event that
      Accrued Certificate Interest has been added to such balance;

   o  if such class of offered certificates has a variable pass-through rate or
      an adjustable pass-through rate, the pass-through rate applicable thereto
      for such Distribution Date and, if determinable, for the next succeeding
      Distribution Date;

   o  the amount deposited in or withdrawn from any reserve fund on such
      Distribution Date, and the amount remaining on deposit in such reserve
      fund as of the close of business on such Distribution Date;

   o  if the related trust fund includes one or more instruments of credit
      support, such as a letter of credit, an insurance policy and/or a surety
      bond, the amount of coverage under each such instrument as of the close of
      business on such Distribution Date; and

   o  the amount of credit support being afforded by any classes of Subordinate
      Certificates.

   In the case of information furnished pursuant to the first 3 bulleted items
above, the amounts will be expressed as a dollar amount per specified
denomination of the relevant class of offered certificates or as a percentage.
The prospectus supplement for each series of certificates may describe
additional information to be included in reports to the holders of the offered
certificates of such series.

   Within a reasonable period of time after the end of each calendar year, the
master servicer, manager or trustee for a series of certificates, as the case
may be, will be required to furnish to each person who at any time during the
calendar year was a holder of an offered certificate of such series a statement
containing the information set forth in the first 3 bulleted items above,
aggregated for such calendar year or the applicable portion during which such
person was a certificateholder. Such obligation will be deemed to have been
satisfied to the extent that substantially comparable information is provided
pursuant to any requirements of the Internal Revenue Code of 1986, as


                                      -30-



amended, are from time to time in force. See, however, "--Book-Entry
Registration and Definitive Certificates" below.

   If the trust fund for a series of certificates includes MBS, the ability of
the related master servicer, manager or trustee, as the case may be, to include
in any Distribution Date Statement information regarding the mortgage loans
underlying such MBS will depend on the reports received with respect to such
MBS. In such cases, the related prospectus supplement will describe the
loan-specific information to be included in the Distribution Date Statements
that will be forwarded to the holders of the offered certificates of that series
in connection with distributions made to them.

Voting Rights

   The voting rights evidenced by each series of certificates will be allocated
among the respective classes of such series in the manner described in the
related prospectus supplement.

   Certificateholders will generally not have a right to vote, except with
respect to required consents to certain amendments to the related Pooling and
Servicing Agreement and as otherwise specified in the related prospectus
supplement. See "The Pooling and Servicing Agreements--Amendment". The holders
of specified amounts of certificates of a particular series will have the right
to act as a group to remove the related trustee and also upon the occurrence of
certain events which if continuing would constitute an Event of Default on the
part of the related master servicer, special servicer or REMIC administrator.
See "The Pooling and Servicing Agreements--Events of Default", "--Rights Upon
Event of Default" and "--Resignation and Removal of the Trustee".

Termination

   The obligations created by the Pooling and Servicing Agreement for each
series of certificates will terminate following (1) the final payment or other
liquidation of the last mortgage asset subject thereto or the disposition of all
property acquired upon foreclosure of any mortgage loan subject thereto and (2)
the payment (or provision for payment) to the Certificateholders of that series
of all amounts required to be paid to them pursuant to such Pooling and
Servicing Agreement. Written notice of termination of a Pooling and Servicing
Agreement will be given to each certificateholder of the related series, and the
final distribution will be made only upon presentation and surrender of the
certificates of such series at the location to be specified in the notice of
termination.

   If so specified in the related prospectus supplement, a series of
certificates may be subject to optional early termination through the repurchase
of the mortgage assets in the related trust fund by the party or parties
specified in the prospectus supplement, under the circumstances and in the
manner set forth in the prospectus supplement. If so provided in the related
prospectus supplement upon the reduction of the Certificate Balance of a
specified class or classes of certificates by a specified percentage or amount
or upon a specified date, a party designated in the prospectus supplement may be
authorized or required to solicit bids for the purchase of all the mortgage
assets of the related trust fund, or of a sufficient portion of such mortgage
assets to retire such class or classes, under the circumstances and in the
manner set forth in the prospectus supplement.

Book-Entry Registration and Definitive Certificates

   If so provided in the prospectus supplement for a series of certificates, one
or more classes of the offered certificates of such series will be offered in
book-entry format through the facilities of DTC, and each such class will be
represented by one or more global certificates registered in the name of DTC or
its nominee.

   DTC is a limited-purpose trust company organized under the New York Banking
Law, a "banking corporation" within the meaning of the New York Banking Law, a
member of the Federal Reserve System, a "clearing corporation" within the
meaning of the New York Uniform Commercial Code, and a "clearing agency"
registered pursuant to the provisions of Section 17A of the Exchange Act. DTC
was created to hold securities for its participating organizations and
facilitate the clearance and settlement of securities transactions between its
participating organizations through electronic computerized book-entry changes
in their accounts, thereby eliminating the need for physical movement of
securities certificates. 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


                                      -31-



Association of Securities Dealers, Inc. The rules applicable to DTC and its
participating organizations are on file with the Securities and Exchange
Commission.

   Purchases of book-entry certificates under the DTC system must be made by or
through Direct Participants, which will receive a credit for the book-entry
certificates on DTC's records. The ownership interest of each actual purchaser
of a Book-Entry Certificate is in turn to be recorded on the Direct and Indirect
Participants' records. Certificate Owners will not receive written confirmation
from DTC of their purchases, but Certificate Owners are expected to receive
written confirmations providing details of such transactions, as well as
periodic statements of their holdings, from the Direct or Indirect Participant
through which each Certificate Owner entered into the transaction. Transfers of
ownership interests in the book-entry certificates are to be accomplished by
entries made on the books of DTC's participating organizations acting on behalf
of Certificate Owners. Certificate Owners will not receive certificates
representing their ownership interests in the book-entry certificates, except in
the event that use of the book-entry system for the book-entry certificates of
any series is discontinued as described below.

   DTC has no knowledge of the actual Certificate Owners of the book-entry
certificates; DTC's records reflect only the identity of the Direct Participants
to whose accounts such certificates are credited, which may or may not be the
Certificate Owners. DTC's participating organizations will remain responsible
for keeping account of their holdings on behalf of their customers.

   Conveyance of notices and other communications by DTC to Direct Participants,
by Direct Participants to Indirect Participants, and by Direct Participants and
Indirect Participants to Certificate Owners will be governed by arrangements
among them, subject to any statutory or regulatory requirements as may be in
effect from time to time.

   Distributions on the book-entry certificates will be made to DTC. DTC's
practice is to credit Direct Participants' accounts on the related Distribution
Date in accordance with their respective holdings shown on DTC's records unless
DTC has reason to believe that it will not receive payment on such date.
Disbursement of such distributions by DTC's participating organizations to
Certificate Owners will be governed by standing instructions and customary
practices, as is the case with securities held for the accounts of customers in
bearer form or registered in "street name", and will be the responsibility of
each such participating organization (and not of DTC, the depositor or any
trustee, master servicer, special servicer or Manager), subject to any statutory
or regulatory requirements as may be in effect from time to time. Accordingly,
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 book-entry certificates will be the nominee of DTC, and the
Certificate Owners will not be recognized as certificateholders under the
Pooling and Servicing Agreement. Certificate Owners will be permitted to
exercise the rights of certificateholders under the related Pooling and
Servicing Agreement only indirectly through DTC's participating organization who
in turn will exercise their rights through DTC. We have been informed that DTC
will take action permitted to be taken by a certificateholder under a Pooling
and Servicing Agreement only at the direction of one or more Direct Participants
to whose account with DTC interests in the book-entry certificates are credited.

   Because DTC can act only on behalf of Direct Participants, who in turn act on
behalf of Indirect Participants and certain Certificate Owners, the ability of a
Certificate Owner to pledge its interest in book-entry certificates to persons
or entities that do not participate in the DTC system, or otherwise take actions
in respect of its interest in book-entry certificates, may be limited due to the
lack of a physical certificate evidencing such interest.

   Unless otherwise specified in the related prospectus supplement, certificates
initially issued in book-entry form will be issued in fully registered
definitive form to Certificate Owners or their nominees, rather than to DTC or
its nominee, only if (1) the depositor advises the trustee in writing that DTC
is no longer willing or able to discharge properly its responsibilities as
depository with respect to such certificates and the depositor is unable to
locate a qualified successor or (2) the depositor notifies DTC of its intent to
terminate the book-entry system through DTC and, upon receipt of notice of such
intent from DTC, the Participants holding beneficial interests in the
Certificates agree to initiate such termination. Upon the occurrence of either
of the events described in the preceding sentence, DTC will be required to
notify all Direct Participants of the availability through DTC of Certificates
in fully registered form. Upon surrender by DTC of the certificate or
certificates representing a class of book-entry certificates, together with
instructions for registration, the trustee for the related series or other
designated party will be required to issue to the Certificate Owners identified
in such instructions the Certificates in fully registered


                                      -32-



definitive form to which they are entitled, and thereafter the holders of such
Definitive Certificates will be recognized as "certificateholders" under and
within the meaning of the related Pooling and Servicing Agreement.

                      THE POOLING AND SERVICING AGREEMENTS

General

   The certificates of each series will be issued pursuant to a Pooling and
Servicing Agreement. In general, the parties to a Pooling and Servicing
Agreement will include the depositor, the trustee, the master servicer, the
special servicer and, if one or more REMIC elections have been made with respect
to the trust fund, the REMIC administrator. However, a Pooling and Servicing
Agreement that relates to a trust fund that includes MBS may include a manager
as a party, but may not include a master servicer, special servicer or other
servicer as a party. All parties to each Pooling and Servicing 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 may perform the
functions of master servicer, special servicer, manager or REMIC administrator.
If so specified in the related prospectus supplement, the master servicer may
also perform the duties of special servicer, and the master servicer, the
special servicer or the trustee may also perform the duties of REMIC
administrator. Any party to a Pooling and Servicing Agreement or any affiliate
of any party may own certificates issued under the Pooling and Servicing
Agreement; however, unless other specified in the related prospectus supplement,
except with respect to required consents to certain amendments to a Pooling and
Servicing Agreement, certificates issued under the Pooling and Servicing
Agreement that are held by the master servicer or special servicer for the
related Series will not be allocated Voting Rights.

   A form of a Pooling and Servicing Agreement has been filed as an exhibit to
the Registration Statement of which this prospectus is a part. However, the
provisions of each Pooling and Servicing Agreement will vary depending upon the
nature of the certificates to be issued under the Pooling and Servicing
Agreement and the nature of the related trust fund. The following summaries
describe certain provisions that may appear in a Pooling and Servicing 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 and Servicing Agreement that materially differs
from the description of the Pooling and Servicing Agreement contained in this
prospectus and, if the related trust fund includes MBS, will summarize all of
the material provisions of the related agreement that provided for the issuance
of the MBS. 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 and Servicing Agreement for each series of
certificates and the description of such provisions in the related prospectus
supplement. We will provide a copy of the Pooling and Servicing Agreement
(without exhibits) that relates to any series of certificates without charge
upon written request of a holder of a certificate of such series addressed to it
at its principal executive offices specified in this prospectus under "The
Depositor".

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, together with, unless otherwise specified in
the related prospectus supplement, all principal and interest to be received on
or with respect to such mortgage loans after the Cut-off Date, other than
principal and interest due on or before the Cut-off Date. The trustee will,
concurrently with such assignment, deliver the certificates to or at our
direction in exchange for the mortgage loans and the other assets to be included
in the trust fund for such series. Each mortgage loan will be identified in a
schedule appearing as an exhibit to the related Pooling and Servicing Agreement.
Such schedule generally will include detailed information that pertains to each
mortgage loan included in the related trust fund, which information will
typically include the address of the related mortgaged property and type of such
property; the Mortgage Rate and, if applicable, the applicable index, gross
margin, adjustment date and any rate cap information; the original and remaining
term to maturity; the amortization term; and the original and outstanding
principal balance.

   In addition, unless otherwise specified in the related prospectus supplement,
we will, as to each mortgage loan to be included in a trust fund, deliver, or
cause to be delivered, to the related trustee (or to a custodian appointed by
the trustee as described below) the mortgage note endorsed, without recourse,
either in blank or to the order of such trustee (or its nominee), the mortgage
with evidence of recording indicated (except for any mortgage not returned


                                      -33-



from the public recording office), an assignment of the mortgage in blank or to
the trustee (or its nominee) in recordable form, together with any intervening
assignments of the mortgage with evidence of recording (except for any such
assignment not returned from the public recording office), and, if applicable,
any riders or modifications to such mortgage note and mortgage, together with
certain other documents at such times as set forth in the related Pooling and
Servicing Agreement. Such assignments may be blanket assignments covering
mortgages on mortgaged properties located in the same county, if permitted by
law. Notwithstanding the foregoing, a trust fund may include mortgage loans
where the original mortgage note is not delivered to the trustee if we deliver
or cause to be delivered, to the related trustee (or such custodian) a copy or a
duplicate original of the mortgage note, together with an affidavit certifying
that the original mortgage note has been lost or destroyed. In addition, if we
cannot deliver, with respect to any mortgage loan, the mortgage or any
intervening assignment with evidence of recording concurrently with the
execution and delivery of the related Pooling and Servicing Agreement because of
a delay caused by the public recording office, we will deliver, or cause to be
delivered, to the related trustee (or such custodian) a true and correct
photocopy of such mortgage or assignment as submitted for recording. We will
deliver, or cause to be delivered, to the related trustee (or such custodian)
such mortgage or assignment with evidence of recording indicated after receipt
of such mortgage from the public recording office. If we cannot deliver, with
respect to any mortgage loan, the mortgage or any intervening assignment with
evidence of recording concurrently with the execution and delivery of the
related Pooling and Servicing Agreement because such mortgage or assignment has
been lost, we will deliver, or cause to be delivered, to the related trustee (or
such custodian) a true and correct photocopy of such mortgage or assignment with
evidence of recording. Unless otherwise specified in the related prospectus
supplement, assignments of mortgage to the trustee (or its nominee) will be
recorded in the appropriate public recording office, except in states where, in
the opinion of counsel acceptable to the trustee, such recording is not required
to protect the trustee's interests in the mortgage loan against the claim of any
subsequent transferee or any successor to or creditor of us or the originator of
such mortgage loan. Notwithstanding the foregoing, with respect to any mortgage
for which the related assignment of mortgage, assignment of assignment of
leases, security agreements and/or UCC financing statements has been recorded in
the name of Mortgage Electronic Registration Systems, Inc. ("MERS") or its
designee, no assignment of mortgage, assignment of assignment of leases,
security agreements and/or UCC financing statements in favor of the trustee will
be required to be prepared or delivered and instead, the mortgage loan seller
shall take all actions as are necessary to cause the Trust to be shown as, and
the trustee shall take all actions necessary to confirm that it is shown as, the
owner of the related Mortgage Loan on the records of MERS for purposes of the
system or recording transfers of beneficial ownership of mortgages maintained by
MERS.

   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 such custodian) will hold such documents in trust
for the benefit of the certificateholders of such series. Unless otherwise
specified in the related prospectus supplement, if any such document is found to
be missing or defective, and such omission or defect, as the case may be,
materially and adversely affects the interests of the certificateholders of the
related series, the trustee (or such custodian) will be required to notify the
master servicer, the special servicer and the depositor, and one of such persons
will be required to notify the relevant mortgage asset seller. In that case, and
if the mortgage asset seller cannot deliver the document or cure the defect
within a specified number of days after receipt of such notice, then, except as
otherwise specified below or in the related prospectus supplement, the mortgage
asset seller will be obligated to repurchase the related mortgage loan from the
trustee at a price generally equal to the Purchase Price, or at such other price
as will be specified in the related prospectus supplement. If so provided in the
prospectus supplement for a series of certificates, a mortgage asset seller, in
lieu of repurchasing a mortgage loan as to which there is missing or defective
loan documentation, will have the option, exercisable upon certain conditions
and/or within a specified period after initial issuance of such series of
certificates, to replace such mortgage loan with one or more other mortgage
loans, in accordance with standards that will be described in the prospectus
supplement. Unless otherwise specified in the related prospectus supplement,
this repurchase or substitution obligation will constitute the sole remedy to
holders of the certificates of any series or to the related trustee on their
behalf for missing or defective mortgage loan documentation, and neither we nor,
unless it is the mortgage asset seller, the master servicer or the special
servicer will be obligated to purchase or replace a mortgage loan if a mortgage
asset seller defaults on its obligation to do so.

   The trustee will be authorized at any time to appoint one or more custodians
pursuant to a custodial agreement to hold title to the mortgage loans in any
trust fund and to maintain possession of and, if applicable, to review the
documents relating to such mortgage loans, in any case as the agent of the
trustee. The identity of any such


                                      -34-



custodian to be appointed on the date of initial issuance of the certificates
will be set forth in the related prospectus supplement. Any such custodian may
be one of our affiliates.

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 covering, by way of example--

o  the accuracy of the information set forth for such mortgage loan on the
   schedule of mortgage loans appearing as an exhibit to the related Pooling and
   Servicing Agreement;

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, the 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
and Servicing Agreement will provide that the master servicer and/or trustee
will be required to notify promptly any Warranting Party of any breach of any
representation or warranty made by it in respect of a mortgage loan that
materially and adversely affects the interests of the Certificateholders of the
related series. If such Warranting Party cannot cure such breach within a
specified period following the date on which it was notified of such breach,
then, unless otherwise provided in the related prospectus supplement, it will be
obligated to repurchase such mortgage loan from the trustee at the applicable
Purchase Price. If so provided in the prospectus supplement for a series of
certificates, a Warranting Party, in lieu of repurchasing a mortgage loan as to
which a breach has occurred, will have the option, exercisable upon certain
conditions and/or within a specified period after initial issuance of such
series of certificates, to replace such mortgage loan with one or more other
mortgage loans, in accordance with standards that will be described in the
prospectus supplement. Unless otherwise specified in the related prospectus
supplement, this repurchase or substitution obligation will constitute the sole
remedy available to holders of the certificates of any series or to the related
trustee on their behalf for a breach of representation and warranty by a
Warranting Party, and neither the depositor nor the master servicer, in either
case unless it is the Warranting Party, will be obligated to purchase or replace
a mortgage loan if a Warranting Party defaults on its obligation to do so.

   In some cases, representations and warranties will have been made in respect
of a mortgage loan as of a date prior to the date upon which the related series
of certificates is issued, and thus may not address events that may occur
following the date as of which they were made. However, the depositor will not
include any mortgage loan in the trust fund for any series of certificates if
anything has come to the depositor's attention that would cause it to believe
that the representations and warranties made in respect of such mortgage loan
will not be accurate in all material respects as of the date of issuance. The
date as of which the representations and warranties regarding the mortgage loans
in any trust fund were made will be specified in the related prospectus
supplement.

Collection and Other Servicing Procedures

   Unless otherwise specified in the related prospectus supplement, the master
servicer and the special servicer for any mortgage pool, directly or through
sub-servicers, will each be obligated under the related Pooling and Servicing
Agreement to service and administer the mortgage loans in such mortgage pool for
the benefit of the related certificateholders, in accordance with applicable law
and further in accordance with the terms of such Pooling and Servicing
Agreement, such mortgage loans and any instrument of credit support included in
the related trust fund.


                                      -35-



Subject to the foregoing, the master servicer and the special servicer will each
have full power and authority to do any and all things in connection with such
servicing and administration that it may deem necessary and desirable.

   As part of its servicing duties, each of the master servicer and the special
servicer will be required to make reasonable efforts to collect all payments
called for under the terms and provisions of the mortgage loans that it services
and will be obligated to follow such collection procedures as it would follow
with respect to mortgage loans that are comparable to such mortgage loans and
held for its own account, provided (1) such procedures are consistent with the
terms of the related Pooling and Servicing Agreement and (2) do not impair
recovery under any instrument of credit support included in the related trust
fund. Consistent with the foregoing, the master servicer and the special
servicer will each be permitted, in its discretion, unless otherwise specified
in the related prospectus supplement, to waive any Prepayment Premium, late
payment charge or other charge in connection with any mortgage loan.

   The master servicer and the special servicer for any trust fund, either
separately or jointly, directly or through sub-servicers, will also be required
to perform as to the mortgage loans in such trust fund various other customary
functions of a servicer of comparable loans, including maintaining escrow or
impound accounts, if required under the related Pooling and Servicing Agreement,
for payment of taxes, insurance premiums, ground rents and similar items, or
otherwise monitoring the timely payment of those items; attempting to collect
delinquent payments; supervising foreclosures; negotiating modifications;
conducting property inspections on a periodic or other basis; managing (or
overseeing the management of) mortgaged properties acquired on behalf of such
trust fund through foreclosure, deed-in-lieu of foreclosure or otherwise; and
maintaining servicing records relating to such mortgage loans. The related
prospectus supplement will specify when and the extent to which servicing of a
mortgage loan is to be transferred from the master servicer to the special
servicer. In general, and subject to the discussion in the related prospectus
supplement, a special servicer will be responsible for the servicing and
administration of--

o  mortgage loans that are delinquent in respect of a specified number of
   scheduled payments;

o  mortgage loans as to which the related borrower has entered into or consented
   to bankruptcy, appointment of a receiver or conservator or similar insolvency
   proceeding, or the related borrower has become the subject of a decree or
   order for such a proceeding which shall have remained in force undischarged
   or unstayed for a specified number of days; and

o  REO Properties.

   If so specified in the related prospectus supplement, a Pooling and Servicing
Agreement also may provide that if a default on a mortgage loan has occurred or,
in the judgment of the related master servicer, a payment default is reasonably
foreseeable, the related master servicer may elect to transfer the servicing of
the mortgage loan, in whole or in part, to the related special servicer. Unless
otherwise provided in the related prospectus supplement, when the circumstances
no longer warrant a special servicer's continuing to service a particular
mortgage loan (e.g., the related borrower is paying in accordance with the
forbearance arrangement entered into between the special servicer and such
borrower), the master servicer will resume the servicing duties with respect
thereto. If and to the extent provided in the related Pooling and Servicing
Agreement and described in the related prospectus supplement, a special servicer
may perform certain limited duties in respect of mortgage loans for which the
master servicer is primarily responsible (including, if so specified, performing
property inspections and evaluating financial statements); and a master servicer
may perform certain limited duties in respect of any mortgage loan for which the
special servicer is primarily responsible (including, if so specified,
continuing to receive payments on such mortgage loan (including amounts
collected by the special servicer)), making certain calculations with respect to
such mortgage loan and making remittances and preparing certain reports to the
trustee and/or certificateholders with respect to such mortgage loan. 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".

   A mortgagor'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 mortgagor that is unable to make mortgage loan payments may also be
unable to make timely payment of taxes and otherwise to maintain and insure the
related mortgaged property. In general, the related special servicer will be
required to monitor any mortgage loan that is in default, evaluate whether the
causes of the default can be


                                      -36-



corrected over a reasonable period without significant impairment of the value
of the related mortgaged property, initiate corrective action in cooperation
with the Mortgagor if cure is likely, inspect the related mortgaged property and
take such other actions as it deems necessary and appropriate. A significant
period of time may elapse before the special servicer is able to assess the
success of any such corrective action or the need for additional initiatives.
The time within which the special 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 of the related series may vary considerably depending on
the particular mortgage loan, the mortgaged property, the mortgagor, 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 mortgagor files a
bankruptcy petition, the special servicer may not be permitted to accelerate the
maturity of the mortgage loan or to foreclose on the related mortgaged property
for a considerable period of time. See "Certain Legal Aspects of Mortgage
Loans--Bankruptcy Laws."

   Mortgagors may, from time to time, request partial releases of the mortgaged
properties, easements, consents to alteration or demolition and other similar
matters. In general, the master servicer may approve such a request if it has
determined, exercising its business judgment in accordance with the applicable
servicing standard, that such approval will not adversely affect the security
for, or the timely and full collectibility of, the related mortgage loan. Any
fee collected by the master servicer for processing such request will be
retained by the master servicer as additional servicing compensation.

   In the case of mortgage loans secured by junior liens on the related
mortgaged properties, unless otherwise provided in the related prospectus
supplement, the master servicer will be required to file (or cause to be filed)
of record a request for notice of any action by a superior lienholder under a
senior lien for the protection of the related trustee's interest, where
permitted by local law and whenever applicable state law does not require that a
junior lienholder be named as a party defendant in foreclosure proceedings in
order to foreclose such junior lienholder's equity of redemption. Unless
otherwise specified in the related prospectus supplement, the master servicer
also will be required to notify any superior lienholder in writing of the
existence of the mortgage loan and request notification of any action (as
described below) to be taken against the mortgagor or the mortgaged property by
the superior lienholder. If the master servicer is notified that any superior
lienholder has accelerated or intends to accelerate the obligations secured by
the related senior lien, or has declared or intends to declare a default under
the mortgage or the promissory note secured by that senior lien, or has filed or
intends to file an election to have the related mortgaged property sold or
foreclosed, then, unless otherwise specified in the related prospectus
supplement, the master servicer and the special servicer will each be required
to take, on behalf of the related trust fund, whatever actions are necessary to
protect the interests of the related certificateholders and/or to preserve the
security of the related mortgage loan, subject to the application of the REMIC
Provisions. Unless otherwise specified in the related prospectus supplement, the
master servicer or special servicer, as applicable, will be required to advance
the necessary funds to cure the default or reinstate the senior lien, if such
advance is in the best interests of the related certificateholders and the
master servicer or special servicer, as applicable, determines such advances are
recoverable out of payments on or proceeds of the related mortgage loan.

Sub-Servicers

   A master servicer or special servicer may delegate its servicing obligations
in respect of the mortgage loans to one or more third-party sub-servicers;
provided that, unless otherwise specified in the related prospectus supplement,
such master servicer or special servicer will remain obligated under the related
Pooling and Servicing Agreement. A sub-servicer for any series of certificates
may be an affiliate of the depositor. Unless otherwise provided in the related
prospectus supplement, each subservicing agreement between a master servicer and
a sub-servicer must provide for servicing of the applicable mortgage loans
consistent with the related Pooling and Servicing Agreement. Unless otherwise
provided in the related prospectus supplement, the master servicer and special
servicer in respect of any mortgage asset pool will each be required to monitor
the performance of sub-servicers retained by it and will have the right to
remove a sub-servicer retained by it at any time it considers such removal to be
in the best interests of certificateholders.

   Unless otherwise provided in the related prospectus supplement, a master
servicer or special servicer will be solely liable for all fees owed by it to
any sub-servicer, irrespective of whether the master servicer's or special
servicer's compensation pursuant to the related Pooling and Servicing Agreement
is sufficient to pay such fees.


                                      -37-



Each Sub-Servicer will be reimbursed by the master servicer or special servicer,
as the case may be, that retained it for certain expenditures which it makes,
generally to the same extent such master servicer or special servicer would be
reimbursed under a Pooling and Servicing Agreement. See "--Certificate Account"
and "--Servicing Compensation and Payment of Expenses".

Certificate Account

   General. The master servicer, the trustee and/or the special servicer will,
as to each trust fund that includes mortgage loans, establish and maintain or
cause to be established and maintained the corresponding Certificate Account,
which will be established so as to comply with the standards of each rating
agency that has rated any one or more classes of certificates of the related
series. A Certificate Account may be maintained as an interest-bearing or a
noninterest-bearing account and the funds held in the 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. Unless
otherwise provided in the related prospectus supplement, any interest or other
income earned on funds in a Certificate Account will be paid to the related
master servicer, trustee or special servicer as additional compensation. A
Certificate Account may be maintained with the related master servicer, special
servicer, trustee 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, a Certificate Account may contain funds relating to more than one
series of mortgage pass-through certificates and may contain other funds
representing payments on mortgage loans owned by the related master servicer or
special servicer or serviced by either on behalf of others.

   Deposits. Unless otherwise provided in the related Pooling and Servicing
Agreement and described in the related prospectus supplement, the following
payments and collections received or made by the master servicer, the trustee or
the special servicer subsequent to the Cut-off Date (other than payments due on
or before the Cut-off Date) are 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 and Servicing Agreement--

   o  all payments on account of principal, including principal prepayments, on
      the mortgage loans;

   o  all payments on account of interest on the mortgage loans, including any
      default interest collected, in each case net of any portion of such
      default interest retained by the master servicer or the special servicer
      as its servicing compensation or as compensation to the trustee;

   o  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) and all other amounts
      received and retained in connection with the liquidation of defaulted
      mortgage loans or property acquired in respect of such defaulted mortgage
      loans, by foreclosure or otherwise, 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;

   o  any amounts paid under any instrument or drawn from any fund that
      constitutes credit support for the related series of certificates;

   o  any advances made with respect to delinquent scheduled payments of
      principal and interest on the mortgage loans;

   o  any amounts paid under any cash flow agreement;

   o  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",
      all proceeds of the


                                      -38-



      purchase of any defaulted mortgage loan as described under "--Realization
      Upon Defaulted Mortgage Loans", and all proceeds of any mortgage asset
      purchased as described under "Description of the
      Certificates--Termination";

   o  to the extent that any such item does not constitute additional servicing
      compensation to the master servicer or the special servicer and is not
      otherwise retained by the depositor or another specified person, any
      payments on account of modification or assumption fees, late payment
      charges, Prepayment Premiums or Equity Participations with respect to the
      mortgage loans;

   o  all payments required to be deposited in the Certificate Account with
      respect to any deductible clause in any blanket insurance policy as
      described under "--Hazard Insurance Policies";

   o  any amount required to be deposited by the master servicer, the special
      servicer or the trustee in connection with losses realized on investments
      for the benefit of the master servicer, the special servicer or the
      trustee, as the case may be, of funds held in the Certificate Account; and

   o  any other amounts required to be deposited in the Certificate Account as
      provided in the related Pooling and Servicing Agreement and described in
      the related prospectus supplement.

   Withdrawals. Unless otherwise provided in the related Pooling and Servicing
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--

   o  to make distributions to the certificateholders on each Distribution Date;

   o  to pay the master servicer or the special servicer any servicing fees not
      previously retained by the master servicer or the special servicer, such
      payment to be made out of payments and other collections of interest on
      the particular mortgage loans as to which such fees were earned;

   o  to reimburse the master servicer, the special servicer or any other
      specified person for unreimbursed advances of delinquent scheduled
      payments of principal and interest made by it, and certain unreimbursed
      servicing expenses incurred by it, with respect to particular mortgage
      loans in the trust fund and particular properties acquired in respect of
      the trust fund. Reimbursement for advances made or expenses incurred that
      are related to particular mortgage loans or properties will normally only
      be made out of amounts that represent late payments collected on those
      mortgage loans, Liquidation Proceeds, Insurance and Condemnation Proceeds
      collected on those mortgage loans and properties, any form of credit
      support related to those mortgage loans and net income collected on those
      properties. However, if in the judgment of the master servicer, the
      special servicer or such other person, as applicable, the advances and/or
      expenses will not be recoverable from the above amounts, the reimbursement
      will be made from amounts collected on other mortgage loans in the same
      trust fund or, if and to the extent so provided by the related Pooling and
      Servicing Agreement and described in the related prospectus supplement,
      only from that portion of amounts collected on such other mortgage loans
      that is otherwise distributable on one or more classes of Subordinate
      Certificates of the related series;

   o  if and to the extent described in the related prospectus supplement, to
      pay the master servicer, the special servicer or any other specified
      person interest accrued on the advances and servicing expenses described
      in the bulleted clause immediately listed above incurred by it while such
      remain outstanding and unreimbursed;

   o  to pay for costs and expenses incurred by the trust fund for environmental
      site assessments performed with respect to mortgaged properties that
      constitute security for defaulted mortgage loans, and for any containment,
      clean-up or remediation of hazardous wastes and materials present on such
      mortgaged properties, as described under "--Realization Upon Defaulted
      Mortgage Loans";


                                      -39-



   o  to reimburse the master servicer, the special servicer, the REMIC
      administrator, the depositor, the trustee, or any of their respective
      directors, officers, employees and agents, as the case may be, for certain
      expenses, costs and liabilities incurred thereby, as and to the extent
      described under "--Certain Matters Regarding the Master Servicer, the
      Special Servicer, the REMIC Administrator and the Depositor" and
      "--Certain Matters Regarding the Trustee";

   o  if and to the extent described in the related prospectus supplement, to
      pay the fees of the trustee, the REMIC administrator and any provider of
      credit support;

   o  if and to the extent described in the related prospectus supplement, to
      reimburse prior draws on any form of credit support;

   o  to pay the master servicer, the special servicer or the trustee, as
      appropriate, interest and investment income earned in respect of amounts
      held in the Certificate Account as additional compensation;

   o  to pay any servicing expenses not otherwise required to be advanced by the
      master servicer, the special servicer or any other specified person;

   o  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 and to the extent described under "Certain Federal Income
      Tax Consequences--REMICs--Prohibited Transactions Tax and Other Taxes";

   o  to pay for the cost of various opinions of counsel obtained pursuant to
      the related Pooling and Servicing Agreement for the benefit of
      certificateholders;

   o  to make any other withdrawals permitted by the related Pooling and
      Servicing Agreement and described in the related prospectus supplement;
      and

   o  to clear and terminate the Certificate Account upon the termination of the
      trust fund.

Modifications, Waivers and Amendments of Mortgage Loans

   The master servicer and the special servicer may each agree to modify, waive
or amend any term of any mortgage loan serviced by it in a manner consistent
with the applicable "Servicing Standard" as defined in the related prospectus
supplement; provided that, unless otherwise set forth in the related prospectus
supplement, the modification, waiver or amendment will--

   o  not affect the amount or timing of any scheduled payments of principal or
      interest on the mortgage loan;

   o  will not, in the judgment of the master servicer or the special servicer,
      as the case may be, materially impair the security for the mortgage loan
      or reduce the likelihood of timely payment of amounts due; and

   o  will not adversely affect the coverage under any applicable instrument of
      credit support.

   Unless otherwise provided in the related prospectus supplement, the special
servicer also may agree to any other modification, waiver or amendment if, in
its judgment,--

   o  a material default on the mortgage loan has occurred or a payment default
      is reasonably foreseeable or imminent;

   o  such modification, waiver or amendment is reasonably likely to produce a
      greater recovery with respect to the mortgage loan, taking into account
      the time value of money, than would liquidation; and

   o  unless inconsistent with the applicable "servicing standard", such
      modification, waiver or amendment will not materially adversely affect the
      coverage under any applicable instrument of credit support.


                                      -40-



Realization Upon Defaulted Mortgage Loans

   If a default on a mortgage loan has occurred, 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 comparably convert ownership of, or acquire title to
the related mortgaged property, by operation of law or otherwise. In connection
with such foreclosure or other conversion of ownership, the special servicer
shall follow the servicing standard. A Pooling and Servicing Agreement may grant
the special servicer the right to direct the master servicer to advance costs
and expenses to be incurred in any such proceedings, and such advances may be
subject to reimbursement requirements. A Pooling and Servicing Agreement may
require the special servicer to consult with independent counsel regarding the
order and manner should foreclose upon or comparably proceed against such
properties if a mortgage loan or group of cross-collateralized mortgage loans
are secured by real properties in multiple states including certain states with
a statute, rule or regulation comparable to California's "one action" rule.
Unless otherwise provided in the related prospectus supplement, when applicable
state law permits the special servicer to select between judicial and
non-judicial foreclosure in respect of any mortgaged property, a special
servicer may make such selection so long as the selection is made in a manner
consistent with the servicing standard. Unless otherwise specified in the
related prospectus supplement, the special servicer may not, however, acquire
title to any mortgaged property, have a receiver of rents appointed with respect
to any mortgaged property or take any other action with respect to any mortgaged
property that would cause the trustee, for the benefit of the related series of
Certificateholders, or any other specified person to be considered to hold title
to, to be a "mortgagee-in-possession" of, or to be an "owner" or an "operator"
of such mortgaged property within the meaning of certain federal environmental
laws, unless the special servicer has previously received a report prepared by a
person who regularly conducts environmental audits (which report will be an
expense of the trust fund) and either:

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

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

   A Pooling and Servicing Agreement may grant to the master servicer, the
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 price (which, if less than
the Purchase Price, will be specified in the related prospectus supplement), any
mortgage loan as to which a specified number of scheduled payments are
delinquent. In addition, unless otherwise specified in the related prospectus
supplement, the special servicer may offer to sell any defaulted mortgage loan
if and when the special servicer determines, consistent with its normal
servicing procedures, that such a sale would produce a greater recovery, taking
into account the time value of money, than would liquidation of the related
mortgaged property. In the absence of any such sale, the special servicer will
generally be required to proceed against the related mortgaged property, subject
to the discussion above.

   Unless otherwise provided in the related prospectus supplement, if title to
any mortgaged property is acquired by a trust fund as to which a REMIC election
has been made, the special servicer, on behalf of the trust fund, will be
required to sell the mortgaged property before the close of the third calendar
year following the year of acquisition, unless (1) the IRS grants an extension
of time to sell such property or (2) the trustee receives an opinion of
independent counsel to the effect that the holding of the property by the trust
fund for longer than such period will not result in the imposition of a tax on
the trust fund or cause the trust fund (or any designated portion of the trust
fund) to fail to qualify as a REMIC under the Code at any time that any
certificate is outstanding. Subject to the foregoing and any other tax-related
limitations, 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. Unless otherwise provided in the related prospectus
supplement, if title to any mortgaged property is acquired by a trust fund as to


                                      -41-



which a REMIC election has been made, the special servicer will also be required
to ensure that the mortgaged property is administered so that it constitutes
"foreclosure property" within the meaning of Code Section 860G(a)(8) at all
times, that the sale of such property does not result in the receipt by the
trust fund of any income from nonpermitted assets as described in Code Section
860F(a)(2)(B), and that the trust fund does not derive any "net income from
foreclosure property" within the meaning of Code Section 860G(c)(2), with
respect to such property unless the method of operation that produces such
income would produce a greater after-tax return than a different method of
operation of such property. If the trust fund acquires title to any mortgaged
property, the special servicer, on behalf of the trust fund, may be required to
retain an independent contractor to manage and operate such property. The
retention of an independent contractor, however, will not relieve the special
servicer of its obligation to manage such mortgaged property as required under
the related Pooling and Servicing Agreement.

   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 plus the aggregate amount of reimbursable expenses
incurred by the special servicer and/or the master servicer in connection with
such mortgage loan, then, to the extent that such shortfall is not covered by
any instrument or fund constituting credit support, the trust fund will realize
a loss in the amount of such shortfall. The special servicer and/or the master
servicer will be entitled to reimbursement out of the Liquidation Proceeds
recovered on any defaulted mortgage loan, prior to the distribution of such
Liquidation Proceeds to certificateholders, any and all 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. In addition, if and to the extent set forth in the related prospectus
supplement, amounts otherwise distributable on the certificates may be further
reduced by interest payable to the master servicer and/or special servicer on
such servicing expenses and advances.

   Except as otherwise provided in the prospectus supplement, if any mortgaged
property suffers damage such that the proceeds, if any, of the related hazard
insurance policy are insufficient to restore fully the damaged property, neither
the special servicer nor the master servicer will be required to expend its own
funds to effect such restoration.

Hazard Insurance Policies

   Unless otherwise specified in the related prospectus supplement, each Pooling
and Servicing Agreement will require the master servicer (or the special
servicer with respect to mortgage loans serviced by the special servicer) to use
reasonable efforts to cause each mortgage loan borrower to maintain a hazard
insurance policy that provides for such coverage as is required under the
related mortgage or, if the mortgage permits the holder to dictate to the
borrower the insurance coverage to be maintained on the related mortgaged
property, such coverage as is consistent with the master servicer's (or special
servicer's) normal servicing procedures. Unless otherwise specified in the
related prospectus supplement, such coverage generally will be in an amount
equal to the lesser of the principal balance owing on such mortgage loan and the
replacement cost of the related mortgaged property. The ability of a master
servicer (or special 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 (or
special servicer) under any such policy (except for amounts to be applied to the
restoration or repair of the mortgaged property or released to the borrower in
accordance with the master servicer's (or special 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
and Servicing Agreement may provide that the master servicer (or special
servicer) may satisfy its obligation to cause each borrower to maintain such a
hazard insurance policy by maintaining a blanket policy insuring against hazard
losses on the mortgage loans in a trust fund, which may contain a deductible
clause (not in excess of a customary amount). If such blanket policy contains a
deductible clause, the master servicer (or special servicer) will be required,
in the event of a casualty covered by such blanket policy, to deposit in the
related Certificate Account all additional sums that would have been deposited
in the Certificate Account under an individual policy but were not because of
such deductible clause.

   In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the improvements of the property by fire,
lightning, explosion, smoke, windstorm and hail, and riot, strike and civil


                                      -42-



commotion, subject to the conditions and exclusions specified in each policy.
Although the policies covering the mortgaged properties will be underwritten by
different insurers under different state laws in accordance with different
applicable state forms, and therefore will not contain identical terms and
conditions, most such policies typically do not cover any physical damage
resulting from war, revolution, governmental actions, floods and other
water-related causes, earth movement (including earthquakes, landslides and
mudflows), wet or dry rot, vermin and domestic animals. Accordingly, a mortgaged
property may not be insured for losses arising from any such cause unless the
related mortgage specifically requires, or permits the holder to require, such
coverage.

   The hazard insurance policies covering the mortgaged properties will
typically contain co-insurance clauses that in effect require an insured at all
times to carry insurance of a specified percentage (generally 80% to 90%) of the
full replacement value of the improvements on the property in order to recover
the full amount of any partial loss. If the insured's coverage falls below this
specified percentage, such clauses generally provide that the insurer's
liability in the event of partial loss does not exceed the lesser of (1) the
replacement cost of the improvements less physical depreciation and (2) such
proportion of the loss as the amount of insurance carried bears to the specified
percentage of the full replacement cost of such improvements.

Due-on-Sale and Due-on-Encumbrance Provisions

   Certain of the mortgage loans may contain a due-on-sale clause that entitles
the lender to accelerate payment of the mortgage loan upon any sale or other
transfer of the related mortgaged property made without the lender's consent.
Certain of the mortgage loans may also contain a due-on-encumbrance clause that
entitles the lender to accelerate the maturity of the mortgage loan upon the
creation of any other lien or encumbrance upon the mortgaged property. Unless
otherwise provided in the related prospectus supplement, the master servicer (or
special servicer) will determine whether to exercise any right the trustee may
have under any such provision in a manner consistent with the master servicer's
(or special servicer's) normal servicing procedures. Unless otherwise specified
in the related prospectus supplement, the master servicer or special servicer,
as applicable, 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 Provisions".

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, including
mortgage loans serviced by the related special servicer. If and to the extent
described in the related prospectus supplement, a special servicer's primary
compensation with respect to a series of certificates may consist of any or all
of the following components--

o  a specified portion of the interest payments on each mortgage loan in the
   related trust fund, whether or not serviced by it;

o  an additional specified portion of the interest payments on each mortgage
   loan then currently serviced by it; and

o  subject to any specified limitations, a fixed percentage of some or all of
   the collections and proceeds received with respect to each mortgage loan
   which was at any time serviced by it, including mortgage loans for which
   servicing was returned to the master servicer.

   Insofar as any portion of the master servicer's or special servicer's
compensation consists of a specified portion of the interest payments on a
mortgage loan, such compensation will generally be based on a percentage of the
principal balance of such mortgage loan outstanding from time to time and,
accordingly, will decrease with the amortization of the mortgage loan. As
additional compensation, a master servicer or special servicer may be entitled
to 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 related Certificate
Account. A more detailed description of each master servicer's and special
servicer's compensation will be provided in the related prospectus supplement.
Any sub-servicer will receive as its sub-servicing compensation a portion of the
servicing compensation to be paid to the master servicer or special servicer
that retained such sub-servicer.


                                      -43-



   In addition to amounts payable to any sub-servicer, a master servicer or
special 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, payment of fees and disbursements of
the trustee and any custodians appointed by the trustee and payment of expenses
incurred in connection with distributions and reports to certificateholders.
Certain other expenses, including certain expenses related to mortgage loan
defaults and liquidations and, to the extent so provided in the related
prospectus supplement, interest on such expenses at the rate specified in the
prospectus supplement, may be required to be borne by the trust fund.

Evidence as to Compliance

   Unless otherwise specified in the related prospectus supplement, each Pooling
and Servicing Agreement will provide that on or before a specified date in each
year, beginning the first such date that is at least a specified number of
months after the Cut-off Date, there will be furnished to the related trustee a
report of a firm of independent certified public accountants stating that (1) it
has obtained a letter of representation regarding certain matters from the
management of the master servicer which includes an assertion that the master
servicer has complied with certain minimum mortgage loan servicing standards (to
the extent applicable to commercial and multifamily mortgage loans), identified
in the Uniform Single Attestation Program for Mortgage Bankers established by
the Mortgage Bankers Association of America, with respect to the master
servicer's servicing of commercial and multifamily mortgage loans during the
most recently completed calendar year and (2) on the basis of an examination
conducted by such firm in accordance with standards established by the American
Institute of Certified Public Accountants, such representation is fairly stated
in all material respects, subject to such exceptions and other qualifications
that, in the opinion of such firm, such standards require it to report. In
rendering its report such firm may rely, as to the matters relating to the
direct servicing of commercial and multifamily mortgage loans by sub-servicers,
upon comparable reports of firms of independent public accountants rendered on
the basis of examinations conducted in accordance with the same standards
(rendered within one year of such report) with respect to those sub-servicers.
The prospectus supplement may provide that additional reports of independent
certified public accountants relating to the servicing of mortgage loans may be
required to be delivered to the trustee.

   Each Pooling and Servicing Agreement will also provide that, on or before a
specified date in each year, beginning the first such date that is at least a
specified number of months after the Cut-off Date, the master servicer and
special servicer shall each deliver to the related trustee an annual statement
signed by one or more officers of the master servicer or the special servicer,
as the case may be, to the effect that, to the best knowledge of each such
officer, the master servicer or the special servicer, as the case may be, has
fulfilled in all material respects its obligations under the Pooling and
Servicing Agreement throughout the preceding year or, if there has been a
material default in the fulfillment of any such obligation, such statement shall
specify each such known default and the nature and status of such default. Such
statement may be provided as a single form making the required statements as to
more than one Pooling and Servicing Agreement.

   Unless otherwise specified in the related prospectus supplement, copies of
the annual accountants' statement and the annual statement of officers of a
master servicer or special servicer may be obtained by certificateholders upon
written request to the trustee.

Certain Matters Regarding the Master Servicer, the Special Servicer, the REMIC
 Administrator and the Depositor

   Any entity serving as master servicer, special servicer or REMIC
administrator under a Pooling and Servicing 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 and Servicing
Agreement will permit the master servicer, the special servicer and any REMIC
administrator to resign from its obligations under the Pooling and Servicing
Agreement only upon a determination that such obligations are no longer
permissible under applicable law or are in material conflict by reason of
applicable law with any other activities carried on by it. No such resignation
will become effective until the trustee or other successor has assumed the
obligations and duties of the resigning master servicer, special servicer or
REMIC administrator, as the case may be, under the Pooling and Servicing
Agreement. The master servicer and


                                      -44-



special 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 and Servicing Agreement.

   Unless otherwise specified in the related prospectus supplement, each Pooling
and Servicing Agreement will further provide that none of the master servicer,
the special servicer, the REMIC administrator, the depositor, any extension
adviser or any director, officer, employee or agent of any 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 and Servicing
Agreement or for errors in judgment; provided, however, that none of the master
servicer, the special servicer, the REMIC administrator, the depositor, any
extension adviser or any such person will be protected against any liability
that would otherwise be imposed by reason of willful misfeasance, bad faith or
gross negligence in the performance of obligations or duties under the Pooling
and Servicing Agreement or by reason of reckless disregard of such obligations
and duties. Unless otherwise specified in the related prospectus supplement,
each Pooling and Servicing Agreement will further provide that the master
servicer, the special servicer, the REMIC administrator, the depositor, any
extension adviser and any director, officer, employee or agent of any of them
will be entitled to indemnification by the related trust fund against any loss,
liability or expense incurred in connection with any legal action that relates
to such Pooling and Servicing Agreement or the related series of certificates;
provided, however, that such indemnification will not extend to any loss,
liability or expense incurred by reason of willful misfeasance, bad faith or
negligence in the performance of obligations or duties under such Pooling and
Servicing Agreement, or by reason of reckless disregard of such obligations or
duties. In addition, each Pooling and Servicing Agreement will provide that none
of the master servicer, the special servicer, the REMIC administrator, any
extension adviser or the depositor will be under any obligation to appear in,
prosecute or defend any legal action that is not incidental to its respective
responsibilities under the Pooling and Servicing Agreement and that in its
opinion may involve it in any expense or liability. However, each of the master
servicer, the special servicer, the REMIC administrator, any extension adviser
and the depositor will be permitted, in the exercise of its discretion, to
undertake any such action that it may deem necessary or desirable with respect
to the enforcement and/or protection of the rights and duties of the parties to
the Pooling and Servicing Agreement and the interests of the related series of
certificateholders under the Pooling and Servicing Agreement. In such event, the
legal expenses and costs of such action, and any liability resulting from such
action, will be expenses, costs and liabilities of the related series of
certificateholders, and the master servicer, the special servicer, the REMIC
administrator, any extension adviser or the depositor, as the case may be, will
be entitled to charge the related Certificate Account for this expense.

   Any person into which the master servicer, the special servicer, the REMIC
administrator 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, the REMIC administrator or the depositor is a party, or any
person succeeding to the business of the master servicer, the special servicer,
the REMIC administrator or the depositor, will be the successor of the master
servicer, the special servicer, the REMIC administrator or the depositor, as the
case may be, under the related Pooling and Servicing Agreement.

   Unless otherwise specified in the related prospectus supplement, a REMIC
administrator will be entitled to perform any of its duties under the related
Pooling and Servicing Agreement either directly or by or through agents or
attorneys, and the REMIC administrator will not be responsible for any willful
misconduct or gross negligence on the part of any such agent or attorney
appointed by it with due care.

Events of Default

   Unless otherwise provided in the prospectus supplement for a series of
certificates, Events of Default under the related Pooling and Servicing
Agreement will include, without limitation--

   o  any failure by the master servicer to distribute or cause to be
      distributed to the certificateholders of such series, or to remit to the
      trustee for distribution to such certificateholders, any amount required
      to be so distributed or remitted, pursuant to, and at the time specified
      by, the terms of the Pooling and Servicing Agreement;


                                      -45-



   o  any failure by the special servicer to remit to the master servicer or the
      trustee, as applicable, any amount required to be so remitted, pursuant
      to, and at the time specified by, the terms of the Pooling and Servicing
      Agreement;

   o  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 related Pooling and Servicing Agreement, which
      failure continues unremedied for thirty days after written notice of such
      failure has been given to the master servicer or the special servicer, as
      the case may be, by any other party to the related 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 entitled to not less than 25%
      (or such other percentage specified in the related prospectus supplement)
      of the Voting Rights for such series;

   o  any failure by a REMIC administrator (if other than the trustee) duly to
      observe or perform in any material respect any of its covenants or
      obligations under the related Pooling and Servicing Agreement, which
      failure continues unremedied for thirty days after written notice of such
      notice has been given to the REMIC administrator by any other party to the
      related Pooling and Servicing Agreement, or to the REMIC administrator,
      with a copy to each other party to the related Pooling and Servicing
      Agreement, by certificateholders entitled to not less than 25% (or such
      other percentage specified in the related prospectus supplement) of the
      Voting Rights for such series;

   o  certain events involving a determination by a rating agency that the
      master servicer or the special servicer is no longer approved by such
      rating agency to serve in such capacity; and

   o  certain events of insolvency, readjustment of debt, marshaling of assets
      and liabilities, or similar proceedings in respect of or relating to the
      master servicer, the special servicer or the REMIC administrator (if other
      than the trustee), and certain actions by or on behalf of the master
      servicer, the special servicer or the REMIC administrator (if other than
      the trustee) indicating its insolvency or inability to pay its
      obligations.

   Material variations to the foregoing Events of Default (other than to add
thereto or shorten cure periods or eliminate notice requirements) will be
specified in the related prospectus supplement. Unless otherwise specified in
the related prospectus supplement, when a single entity acts as master servicer,
special servicer and REMIC administrator, or in any two of the foregoing
capacities, for any trust fund, an Event of Default in one capacity will (except
where related only to a Rating Agency's evaluation of the acceptability of such
entity to act in a particular capacity) constitute an event of default in each
capacity.

Rights Upon Event of Default

   If an Event of Default occurs with respect to the master servicer, the
special servicer or a REMIC administrator under a Pooling and Servicing
Agreement, then, in each and every such case, so long as the Event of Default
remains unremedied, the trustee will be authorized, and at the direction of
certificateholders of the related series entitled to not less than 51% (or such
other percentage specified in the related prospectus supplement) of the Voting
Rights for such series, the trustee will be required, to terminate all of the
rights and obligations of the defaulting party as master servicer, special
servicer or REMIC administrator, as applicable, under the Pooling and Servicing
Agreement, whereupon the trustee will succeed to all of the responsibilities,
duties and liabilities of the defaulting party as master servicer, special
servicer or REMIC administrator, as applicable, under the Pooling and Servicing
Agreement (except that if the defaulting party is required to make advances
under the Pooling and Servicing Agreement regarding delinquent mortgage loans,
but the trustee is prohibited by law from obligating itself to make such
advances, or if the related prospectus supplement so specifies, the trustee will
not be obligated to make such advances) and will be entitled to similar
compensation arrangements. Unless otherwise specified in the related prospectus
supplement, if the trustee is unwilling or unable so to act, it may (or, at the
written request of Certificateholders of the related series entitled to not less
than 51% (or such other percentage specified in the related prospectus
supplement) of the Voting Rights for such series, it will be required to)
appoint, or petition a court of competent jurisdiction to appoint, a loan
servicing institution or other entity that (unless otherwise provided in the
related prospectus supplement) is acceptable to each applicable rating agency to
act as successor to the master


                                      -46-



servicer, special servicer or REMIC administrator, as the case may be, under the
Pooling and Servicing Agreement. Pending such appointment, the trustee will be
obligated to act in such capacity.

   If the same entity is acting as both trustee and REMIC administrator, it may
be removed in both such capacities as described under "--Resignation and Removal
of the Trustee" below.

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

Amendment

   Except as otherwise specified in the related prospectus supplement, each
Pooling and Servicing Agreement may be amended by the parties thereto, without
the consent of any of the holders of certificates covered by such Pooling and
Servicing Agreement, (1) to cure any ambiguity, (2) to correct or supplement any
provision in the Pooling and Servicing Agreement which may be inconsistent with
any other provision in the Pooling and Servicing Agreement or to correct any
error, (3) to change the timing and/or nature of deposits in the Certificate
Account, provided that (A) such change would not adversely affect in any
material respect the interests of any Certificateholder, as evidenced by an
opinion of counsel, and (B) such change would not result in the withdrawal,
downgrade or qualification of any of the then-current ratings on the
certificates, as evidenced by a letter from each applicable rating agency, (4)
if a REMIC election has been made with respect to the related trust fund, to
modify, eliminate or add to any of its provisions (A) to such extent as shall be
necessary to maintain the qualification of the trust fund (or any designated
portion of the trust fund) as a REMIC or to avoid or minimize the risk of
imposition of any tax on the related trust fund, provided that the trustee has
received an opinion of counsel to the effect that (1) such action is necessary
or desirable to maintain such qualification or to avoid or minimize such risk,
and (2) such action will not adversely affect in any material respect the
interests of any holder of certificates covered by the Pooling and Servicing
Agreement, or (B) to restrict the transfer of the REMIC Residual Certificates,
provided that the depositor has determined that the then-current ratings of the
classes of the certificates that have been rated will not be withdrawn,
downgraded or qualified, as evidenced by a letter from each applicable rating
agency, and that any such amendment will not give rise to any tax with respect
to the transfer of the REMIC Residual Certificates to a non-permitted transferee
(See "Certain Federal Income Tax Consequences--REMICs--Tax and Restrictions on
Transfers of REMIC Residual Certificates to Certain Organizations" in this
prospectus supplement), (5) to make any other provisions with respect to matters
or questions arising under such Pooling and Servicing Agreement or any other
change, provided that such action will not adversely affect in any material
respect the interests of any certificateholder, or (6) to amend specified
provisions that are not material to holders of any class of certificates offered
by this prospectus.

   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
by an amendment evidencing, in each case, not less than 66 2/3% (or such other
percentage specified in the related prospectus supplement) of the aggregate
Percentage Interests constituting such class for the purpose of adding any
provisions to or changing in any manner or eliminating any of the provisions of
such Pooling and Servicing Agreement or of modifying in any manner the rights of
the holders of certificates covered by such Pooling and Servicing Agreement,
except that no such amendment may (1) reduce in any manner the amount of, or
delay the timing of, payments received on mortgage loans which are required to
be distributed on a certificate of any class without the consent of the holder
of such certificate or (2) reduce the aforesaid percentage of certificates of
any class the holders of which are required to consent to any such amendment


                                      -47-



without the consent of the holders of all certificates of such class covered by
such Pooling and Servicing Agreement then outstanding.

   Notwithstanding the foregoing, if one or more REMIC elections have been made
with respect to the related trust fund, the trustee will not be required to
consent to any amendment to a Pooling and Servicing Agreement without having
first received an opinion of counsel to the effect that such amendment or the
exercise of any power granted to the master servicer, the special servicer, the
depositor, the trustee or any other specified person in accordance with such
amendment will not result in the imposition of a tax on the related trust fund
or cause such trust fund (or any designated portion of the trust fund) to fail
to qualify as a REMIC.

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 and Servicing Agreement, the trustee
or other specified person will afford such certificateholders access during
normal business hours to the most recent list of certificateholders of that
series held by such person. If such list is as of a date more than 90 days prior
to the date of receipt of such certificateholders' request, then such person, if
not the registrar for such series of certificates, will be required to request
from such registrar a current list and to afford such requesting
certificateholders access thereto promptly upon receipt.

The Trustee

   The trustee under each Pooling and Servicing 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, special servicer or REMIC administrator and its
affiliates.

Duties of the Trustee

   The trustee for each series of certificates will make no representation as to
the validity or sufficiency of the related Pooling and Servicing Agreement, such
certificates or any underlying mortgage asset or related document and will not
be accountable for the use or application by or on behalf of any master servicer
or special servicer of any funds paid to the master servicer or special servicer
in respect of the certificates or the underlying mortgage assets. 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 and Servicing 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 and Servicing Agreement, a
trustee will be required to examine such documents and to determine whether they
conform to the requirements of such agreement.

Certain Matters Regarding the Trustee

   As and to the extent described in the related prospectus supplement, the fees
and normal disbursements of any trustee may be the expense of the related master
servicer or other specified person or may be required to be borne by the related
trust fund.

   Unless otherwise specified in the related prospectus supplement, the trustee
for each series of certificates will be entitled to indemnification, from
amounts held in the Certificate Account for such series, for any loss, liability
or expense incurred by the trustee in connection with the trustee's acceptance
or administration of its trusts under the related Pooling and Servicing
Agreement; provided, however, that such indemnification will not extend 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 and Servicing Agreement, or by reason
of its reckless disregard of such obligations or duties.

   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 and Servicing Agreement or perform any of its
duties under the Pooling and Servicing Agreement either directly or by or
through agents or attorneys, and the


                                      -48-



trustee will not be responsible for any willful misconduct or negligence on the
part of any such agent or attorney appointed by it with due care.

Resignation and Removal of the Trustee

   The trustee may resign at any time, in which event the depositor will be
obligated to appoint a successor trustee. The depositor may also remove the
trustee if the trustee ceases to be eligible to continue as such under the
Pooling and Servicing Agreement or if the trustee becomes insolvent. Upon
becoming aware of such circumstances, the depositor will be obligated to appoint
a successor trustee. The trustee may also be removed at any time by the holders
of certificates of the applicable series evidencing not less than 33 1/3% (or
such other percentage specified in the related prospectus supplement) of the
Voting Rights for such series. Any resignation or removal of the trustee and
appointment of a successor trustee will not become effective until acceptance of
the appointment by the successor trustee. Notwithstanding anything in this
prospectus to the contrary, if any entity is acting as both trustee and REMIC
administrator, then any resignation or removal of such entity as the trustee
will also constitute the resignation or removal of such entity as REMIC
administrator, and the successor trustee will serve as successor to the REMIC
administrator as well.

                          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 a letter of credit, the subordination of
one or more classes of certificates, the use of a pool insurance policy or
guarantee insurance, the establishment of one or more reserve funds and/or cash
collateral accounts, overcollateralization, or another method of credit support
described in the related prospectus supplement, or any combination of the
foregoing. If and to the extent so provided in the related prospectus
supplement, any of the foregoing forms of credit support may provide credit
enhancement for more than one series of certificates.

   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 and Servicing
Agreement. If losses or shortfalls occur that exceed the amount covered by the
related credit support or that are of a type not covered by such credit support,
certificateholders will bear their allocable share of deficiencies. Moreover, if
a form of credit support covers the offered certificates of more than one series
and losses on the related mortgage assets exceed the amount of such credit
support, it is possible that the holders of offered certificates of one (or
more) such series will be disproportionately benefited by such credit support to
the detriment of the holders of offered certificates of one (or more) other such
series.

   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 such credit support;

o  any conditions to payment under the credit support not otherwise described in
   this prospectus;

o  the conditions (if any) under which the amount of coverage under such credit
   support may be reduced and under which such credit support may be terminated
   or replaced; and

o  the material provisions relating to such credit support.

   Additionally, the related prospectus supplement will set forth certain
information with respect to the obligor, if any, under any instrument of credit
support. See "Risk Factors--Credit Support Limitations".


                                      -49-



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 certain
types of losses or shortfalls. The related prospectus supplement will set forth
information concerning the method and amount of subordination provided by a
class or classes of Subordinate Certificates in a series and the circumstances
under which such subordination will be available.

   If the mortgage assets in any trust fund are divided into separate groups,
each supporting a separate class or classes of certificates of the related
series, credit support may be provided by cross-support provisions requiring
that distributions be made on Senior Certificates evidencing interests in one
group of mortgage assets prior to distributions on Subordinate Certificates
evidencing interests in a different group of mortgage assets within the trust
fund. The prospectus supplement for a series that includes a cross-support
provision will describe the manner and conditions for applying such provisions.

Insurance or Guarantees Concerning the 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. The related prospectus
supplement will describe the nature of such default risks and the extent of such
coverage.

Letter of Credit

   If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on such certificates or certain
classes of certificates will be covered by one or more letters of credit, issued
by a bank or other financial institution (which may be an affiliate of the
depositor) specified in such prospectus supplement. Under a letter of credit,
the providing institution will be obligated to honor draws in an aggregate fixed
dollar amount, net of unreimbursed payments under the letter of credit,
generally equal to a percentage specified in the related prospectus supplement
of the aggregate principal balance of some or all of the related mortgage assets
on the related Cut-off Date or of the initial aggregate Certificate Balance of
one or more classes of certificates. If so specified in the related prospectus
supplement, the letter of credit may permit draws only in the event of certain
types of losses and shortfalls. The amount available under the letter of credit
will, in all cases, be reduced to the extent of the unreimbursed payments under
the letter of credit and may otherwise be reduced as described in the related
prospectus supplement. The obligations of the providing institution 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.

Certificate Insurance and Surety Bonds

   If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on such certificates or certain
classes of certificates will be covered by insurance policies or surety bonds
provided by one or more insurance companies or sureties. Such instruments may
cover, with respect to one or more classes of certificates of the related
series, timely distributions of interest or distributions of principal on the
basis of a schedule of principal distributions set forth in or determined in the
manner specified in the related prospectus supplement. The related prospectus
supplement will describe any limitations on the draws that may be made under any
such instrument.

Reserve Funds

   If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on such certificates or certain
classes will be covered (to the extent of available funds) by one or more
reserve funds in which cash, a letter of credit, Permitted Investments, a demand
note or a combination will be deposited, in the amounts specified in such
prospectus supplement. If so specified in the related prospectus


                                      -50-



supplement, the reserve fund for a series may also be funded over time by a
specified amount of certain collections received on the related mortgage assets.

   Amounts on deposit in any reserve fund for a series will be applied for the
purposes, in the manner, and to the extent specified in the related prospectus
supplement. If so specified in the related prospectus supplement, reserve funds
may be established to provide protection only against certain types of losses
and shortfalls. Following each Distribution Date, amounts in a reserve fund in
excess of any amount required to be maintained in such reserve funds may be
released from the reserve fund under the conditions and to the extent specified
in the related prospectus supplement.

   If so specified in the related prospectus supplement, amounts deposited in
any reserve fund will be invested in Permitted Investments. Unless otherwise
specified in the related prospectus supplement, any reinvestment income or other
gain from such investments will be credited to the related reserve fund for such
series, and any loss resulting from such investments will be charged to such
reserve fund. However, such income may be payable to any related master servicer
or another service provider as additional compensation for its services. The
reserve fund, if any, for a series will not be a part of the trust fund unless
otherwise specified in the related prospectus supplement.

Cash Collateral Account

   If so specified in the related prospectus supplement, all or any portion of
credit enhancement for a series of certificates may be provided by the
establishment of a cash collateral account. A cash collateral account will be
similar to a reserve fund except that generally a cash collateral account is
funded initially by a loan from a cash collateral lender, the proceeds of which
are invested with the cash collateral lender or other eligible institution. The
loan from the cash collateral lender will be repaid from such amounts as are
specified in the related prospectus supplement. Amounts on deposit in the cash
collateral account will be available in generally the same manner described
above with respect to a reserve fund. As specified in the related prospectus
supplement, a cash collateral account may be deemed to be part of the assets of
the related Trust, may be deemed to be part of the assets of a separate cash
collateral trust or may be deemed to be property of the party specified in the
related prospectus supplement and pledged for the benefit of the holders of one
or more classes of certificates of a series.

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 such
form of credit support, the information indicated above with respect thereto, to
the extent such information is material and available.

                     CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

   The following discussion contains general summaries of certain legal aspects
of mortgage loans secured by commercial and multifamily residential properties.
Because such legal aspects are governed by applicable state law (which laws may
differ substantially), the summaries do not purport to be complete, to reflect
the laws of any particular state, or to encompass the laws of all states in
which the security for the mortgage loans (or mortgage loans underlying any MBS)
is situated. Accordingly, the summaries are qualified in their entirety by
reference to the applicable laws of those states. See "Description of the Trust
Funds--Mortgage Loans". For purposes of the following discussion, "mortgage
loan" includes a mortgage loan underlying an MBS.

General

   Each mortgage loan will be evidenced by a note or bond and secured by an
instrument granting a security interest in real property, which may be a
mortgage, deed of trust or a deed to secure debt, depending upon the prevailing
practice and law in the state in which the related mortgaged property is
located. mortgages, deeds of trust and deeds to secure debt are in this
prospectus collectively referred to as "mortgages". A mortgage creates a lien
upon, or grants a title interest in, the real property covered by that mortgage,
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


                                      -51-



agreements or intercreditor agreements with others that hold interests in the
real property, the knowledge of the parties to the mortgage and, generally, the
order of recordation of the mortgage in the appropriate public recording office.
However, the lien of a recorded mortgage will generally be subordinate to
later-arising liens for real estate taxes and assessments and other charges
imposed under governmental police powers.

Types of Mortgage Instruments

   There are two parties to a mortgage: a mortgagor (the borrower and usually
the owner of the subject property) and a mortgagee (the lender). In contrast, a
deed of trust is a three-party instrument, among a trustor (the equivalent of a
borrower), a trustee to whom the real property is conveyed, and a beneficiary
(the lender) for whose benefit the conveyance is made. Under a deed of trust,
the trustor grants the property, irrevocably until the debt is paid, in trust
and generally with a power of sale, to the trustee to secure repayment of the
indebtedness evidenced by the related note. A deed to secure debt typically has
two parties, pursuant to which the borrower, or grantor, conveys title to the
real property to the grantee, or lender, generally with a power of sale, until
such time as the debt is repaid. In a case where the borrower is a land trust,
there would be an additional party because legal title to the property is held
by a land trustee under a land trust agreement for the benefit of the borrower.
At origination of a mortgage loan involving a land trust, the borrower may
execute a separate undertaking to make payments on the mortgage note. In no
event is the land trustee personally liable for the mortgage note obligation.
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 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 and/or may be accompanied by a separate 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
from such leases and rents, 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; in cases where hotels or motels constitute
loan security, the rates are generally pledged by the borrower as additional
security for the loan. In general, the lender must file financing statements in
order to perfect its security interest in the room rates and must file
continuation statements, generally every five years, to maintain perfection of
such security interest. In certain cases, mortgage loans secured by hotels or
motels may be included in a trust fund even if the security interest in the room
rates was not perfected or the requisite UCC filings were allowed to lapse. Even
if the lender's security interest in room rates is perfected under applicable
nonbankruptcy law, it will generally be required to commence a foreclosure
action or otherwise take possession of the property in order to enforce its
rights to collect the room rates following a default. In the bankruptcy setting,
however, the lender will be stayed from enforcing its rights to collect room
rates, but those room rates (in light of certain revisions to the Bankruptcy
Code which are effective for all bankruptcy cases commenced on or after October
22, 1994) constitute "cash collateral" and therefore cannot be used by the
bankruptcy debtor without lender's consent or a hearing at which the lender's
interest in the room rates is given adequate protection (e.g., the lender
receives cash payments from otherwise unencumbered funds or a replacement lien
on unencumbered property, in either case equal in value to the amount of room
rates that the debtor proposes to use, or other similar relief). See
"--Bankruptcy Laws".

   In the case of office and retail properties, the bankruptcy or insolvency of
a major tenant or a number of smaller tenants may have an adverse impact on the
mortgaged properties affected and the income produced by such mortgaged
properties. Under bankruptcy law, a tenant has the option of assuming
(continuing), or rejecting (terminating) or, subject to certain conditions,
assigning to a third party any unexpired lease. If the tenant assumes its lease,
the tenant must cure all defaults under the lease and provide the landlord with
adequate assurance of its future performance under the lease. If the tenant
rejects the lease, the landlord's claim for breach of the lease would (absent
collateral securing the claim) be treated as a general unsecured claim. The
amount of the claim would be limited to the amount owed for unpaid pre-petition
lease payments unrelated to the rejection, plus the greater of one


                                      -52-



year's lease payments or 15% of the remaining lease payments payable under the
lease (but not to exceed three years' lease payments). If the tenant assigns its
lease, the tenant must cure all defaults under the lease and the proposed
assignee must demonstrate adequate assurance of future performance under the
lease.

Personalty

   In the case of certain types of mortgaged properties, such as hotels, motels
and nursing homes, personal property (to the extent owned by the borrower and
not previously pledged) may constitute a significant portion of the property's
value as security. The creation and enforcement of liens on personal property
are governed by the UCC. Accordingly, if a borrower pledges personal property as
security for a mortgage loan, the lender generally must file UCC financing
statements in order to perfect its security interest in the mortgage loan, and
must file continuation statements, generally every five years, to maintain that
perfection. In certain cases, mortgage loans secured in part by personal
property may be included in a trust fund even if the security interest in such
personal property was not perfected or the requisite UCC filings were allowed to
lapse.

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 nonjudicial 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.

   Judicial Foreclosure. A judicial foreclosure proceeding is conducted in a
court having jurisdiction over the mortgaged property. Generally, the action is
initiated by the service of legal pleadings upon all parties having a
subordinate interest of record in the real property and all parties in
possession of the property, under leases or otherwise, whose interests are
subordinate to the mortgage. Delays in completion of the foreclosure may
occasionally result from difficulties in locating defendants. When the lender's
right to foreclose is contested, the legal proceedings can be time-consuming.
Upon successful completion of a judicial foreclosure proceeding, the court
generally issues a judgment of foreclosure and appoints a referee or other
officer to conduct a public sale of the mortgaged property, the proceeds of
which are used to satisfy the judgment. Such sales are made in accordance with
procedures that vary from state to state.

   Equitable and Other Limitations on Enforceability of Certain Provisions.
United States courts have traditionally imposed general equitable principles to
limit the remedies available to lenders in foreclosure actions. These principles
are generally designed to relieve borrowers from the effects of mortgage
defaults perceived as harsh or unfair. Relying on such principles, a court may
alter the specific terms of a loan to the extent it considers necessary to
prevent or remedy an injustice, undue oppression or overreaching, or may require
the lender to undertake affirmative actions to determine the cause of the
borrower's default and the likelihood that the borrower will be able to
reinstate the loan. In some cases, courts have substituted their judgment for
the lender's 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 nonmonetary default, such as a failure to
adequately maintain the mortgaged property or an impermissible further
encumbrance of the mortgaged property. Finally, some courts have addressed the
issue of whether federal or state constitutional provisions reflecting due
process concerns for adequate notice require that a borrower receive notice in
addition to statutorily-prescribed minimum notice. For the most part, these
cases have upheld the reasonableness of the notice provisions or have found that
a public sale under a mortgage providing for a power of sale does not involve
sufficient state action to trigger constitutional protections.


                                      -53-



   In addition, some states may have statutory protection such as the right of
the borrower to reinstate mortgage loans after commencement of foreclosure
proceedings but prior to a foreclosure sale.

   Nonjudicial Foreclosure/Power of Sale. In states permitting nonjudicial
foreclosure proceedings, foreclosure of a deed of trust is generally
accomplished by a nonjudicial 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 nonjudicial public sale to be conducted
generally following a request from the beneficiary/lender to the trustee to sell
the property upon default by the borrower and after notice of sale is given in
accordance with the terms of the mortgage and applicable state law. In some
states, prior to such sale, the trustee under the deed of trust must record a
notice of default and notice of sale and send a copy to the borrower and to any
other party who has recorded a request for a copy of a notice of default and
notice of sale. In addition, in some states the trustee must provide notice to
any other party having an interest of record in the real property, including
junior lienholders. A notice of sale must be posted in a public place and, in
most states, published for a specified period of time in one or more newspapers.
The borrower or junior lienholder may then have the right, during a
reinstatement period required in some states, to cure the default by paying the
entire actual amount in arrears (without regard to the acceleration of the
indebtedness), plus the lender's expenses incurred in enforcing the obligation.
In other states, the borrower or the junior lienholder is not provided a period
to reinstate the loan, but has only the right to pay off the entire debt to
prevent the foreclosure sale. Generally, state law governs the procedure for
public sale, the parties entitled to notice, the method of giving notice and the
applicable time periods.

   Public Sale. A third party may be unwilling to purchase a mortgaged property
at a public sale because of the difficulty in determining the exact status of
title to the property (due to, among other things, redemption rights that may
exist) and because of the possibility that physical deterioration of the
property may have occurred during the foreclosure proceedings. Therefore, it is
common for the lender to purchase the mortgaged property for an amount equal to
the secured indebtedness and accrued and unpaid interest plus the expenses of
foreclosure, in which event the borrower's debt will be extinguished, or for a
lesser amount in order to preserve its right to seek a deficiency judgment if
such is available under state law and under the terms of the mortgage loan
documents. (The mortgage loans, however, may be nonrecourse. See "Risk
Factors--Certain Factors Affecting Delinquency, Foreclosure and Loss of the
Mortgage Loans--Limited Recourse Nature of the Mortgage Loans".) Thereafter,
subject to the borrower's right in some states to remain in possession during a
redemption period, the lender will become the owner of the property and have
both the benefits and burdens of ownership, including the obligation to pay debt
service on any senior mortgages, to pay taxes, to obtain casualty insurance and
to make such repairs as are necessary to render the property suitable for sale.
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 lender also will commonly obtain the services of a real estate
broker and pay the broker's commission in connection with the sale or lease of
the property. Depending upon market conditions, the ultimate proceeds of the
sale of the property may not equal the lender's investment in the property.
Moreover, because of the expenses associated with acquiring, owning and selling
a mortgaged property, a lender could realize an overall loss on a mortgage loan
even if the mortgaged property is sold at foreclosure, or resold after it is
acquired through foreclosure, for an amount equal to the full outstanding
principal amount of the loan plus accrued interest.

   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.


                                      -54-



   The equity of redemption is a common-law (nonstatutory) right which should be
distinguished from post-sale statutory rights of redemption. In some states,
after sale pursuant to a deed of trust or foreclosure of a mortgage, the
borrower and foreclosed junior lienors are given a statutory period in which to
redeem the property. In some states, statutory redemption may occur only upon
payment of the foreclosure sale price. In other states, redemption may be
permitted if the former borrower pays only a portion of the sums due. The effect
of a statutory right of redemption is to diminish the ability of the lender to
sell the foreclosed property because the exercise of a right of redemption would
defeat the title of any purchaser through a foreclosure. Consequently, the
practical effect of the redemption right is to force the lender to maintain the
property and pay the expenses of ownership until the redemption period has
expired. In some states, a post-sale statutory right of redemption may exist
following a judicial foreclosure, but not following a trustee's sale under a
deed of trust.

   Anti-Deficiency Legislation. Some or all of the mortgage loans may be
nonrecourse loans, as to which recourse in the case of default will be limited
to the mortgaged property and such other assets, if any, that were pledged to
secure the mortgage loan. However, even if a mortgage loan by its terms provides
for recourse to the borrower's other assets, a lender's ability to realize upon
those assets may be limited by state law. For example, in some states a lender
cannot obtain a deficiency judgment against the borrower following foreclosure
or sale under a deed of trust. A deficiency judgment is a personal judgment
against the former borrower equal to the difference between the net amount
realized upon the public sale of the real property and the amount due to the
lender. Other statutes may require the lender to exhaust the security afforded
under a mortgage before bringing a personal action against the borrower. In
certain other states, the lender has the option of bringing a personal action
against the borrower on the debt without first exhausting such security;
however, in some of those states, the lender, following judgment on such
personal action, may be deemed to have elected a remedy and thus may be
precluded from foreclosing upon the security. Consequently, lenders in those
states where such an election of remedy provision exists will usually proceed
first against the security. Finally, other statutory provisions, designed to
protect borrowers from exposure to large deficiency judgments that might result
from bidding at below-market values at the foreclosure sale, limit any
deficiency judgment to the excess of the outstanding debt over the fair market
value of the property at the time of the sale.

   Leasehold Considerations. Mortgage loans may be secured by a mortgage on the
borrower's leasehold interest in a ground lease. Leasehold mortgage loans are
subject to certain risks not associated with mortgage loans secured by a lien on
the fee estate of the borrower. The most significant of these risks is that if
the borrower's leasehold were to be terminated upon a lease default, the
leasehold mortgagee could 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, requires the lessor to grant
the mortgagee a new lease if the existing lease is rejected in a bankruptcy
proceeding, 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.
Certain mortgage loans, however, may be secured by ground leases which do not
contain these provisions.

   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 nonowner tenants. Such loans are subject to certain risks not
associated with mortgage loans secured by a lien on the fee estate of a borrower
in real property. Such a loan typically is subordinate to the mortgage, if any,
on the cooperative's building which, if foreclosed, could extinguish the equity
in the building and the proprietary leases of the dwelling units derived from
ownership of the shares of the cooperative. Further, transfer of shares in a
cooperative are subject to various regulations as well as to restrictions under
the governing documents of the cooperative, and the shares may be canceled 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,


                                      -55-



however, generally provides that the lender's right to reimbursement is subject
to the right of the cooperative to receive sums due under the proprietary
leases.

Bankruptcy Laws

   Operation of the Bankruptcy Code and related state laws may interfere with or
affect the ability of a lender to realize upon collateral and/or to enforce a
deficiency judgment. For example, under the Bankruptcy Code, virtually all
actions (including foreclosure actions and deficiency judgment proceedings) to
collect a debt are automatically stayed upon the filing of the bankruptcy
petition and, often, no interest or principal payments are made during the
course of the bankruptcy case. The delay and the consequences caused by such
automatic stay can be significant. Also, under the Bankruptcy Code, the filing
of a petition in bankruptcy by or on behalf of a junior lienor may stay the
senior lender from taking action to foreclose out such junior lien.

   Under the Bankruptcy Code, provided certain substantive and procedural
safeguards protective of the lender are met, the amount and terms of a mortgage
loan secured by a lien on property of the debtor may be modified under certain
circumstances. For example, the outstanding amount of the loan may be reduced to
the then-current value of the property (with a corresponding partial reduction
of the amount of lender's security interest) pursuant to a confirmed plan or
lien avoidance proceeding, thus leaving the lender a general unsecured creditor
for the difference between such value and the outstanding balance of the loan.
Other modifications may include the reduction in the amount of each scheduled
payment, by means of a reduction in the rate of interest and/or an alteration of
the repayment schedule (with or without affecting the unpaid principal balance
of the loan), and/or by an extension (or shortening) of the term to maturity.
Some bankruptcy courts have approved plans, based on the particular facts of the
reorganization case, that effected the cure of a mortgage loan default by paying
arrearages over a number of years. Also, a bankruptcy court may permit a debtor,
through its rehabilitative plan, to reinstate a loan mortgage payment schedule
even if the lender has obtained a final judgment of foreclosure prior to the
filing of the debtor's petition.

   Federal bankruptcy law may also have the effect of interfering with or
affecting the ability of a secured lender to enforce the borrower's assignment
of rents and leases related to the mortgaged property. Under the Bankruptcy
Code, a lender may be stayed from enforcing the assignment, and the legal
proceedings necessary to resolve the issue could be time-consuming, with
resulting delays in the lender's receipt of the rents. Recent amendments to the
Bankruptcy Code, however, may minimize the impairment of the lender's ability to
enforce the borrower's assignment of rents and leases. In addition to the
inclusion of hotel revenues within the definition of "cash collateral" as noted
previously in the Section entitled "--Leases and Rents", the amendments provide
that a pre-petition security interest in rents or hotel revenues extends (unless
the bankruptcy court orders otherwise based on the equities of the case) to such
post-petition rents or revenues and is intended to overrule those cases that
held that a security interest in rents is unperfected under the laws of certain
states until the lender has taken some further action, such as commencing
foreclosure or obtaining a receiver prior to activation of the assignment of
rents.

   If a borrower's ability to make payment on a mortgage loan is dependent on
its receipt of rent payments under a lease of the related property, that ability
may be impaired by the commencement of a bankruptcy case relating to a lessee
under such lease. Under the Bankruptcy Code, the filing of a petition in
bankruptcy by or on behalf of a lessee results in a stay in bankruptcy 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 lease that occurred prior to the filing of the
lessee's petition. In addition, the Bankruptcy Code generally provides that a
trustee or debtor-in-possession may, subject to approval of the court, (1)
assume the lease and retain it or assign it to a third party or (2) reject the
lease. If the lease is assumed, the trustee or debtor-in-possession (or
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. Such remedies may be insufficient, and any assurances provided to
the lessor may, in fact, be inadequate. If the lease is rejected, the lessor
will be treated as an unsecured creditor with respect to its claim for damages
for termination of the lease. The Bankruptcy Code also limits a lessor's damages
for lease rejection to the rent reserved by the lease (without regard to
acceleration) for the greater of one year, or 15%, not to exceed three years, of
the remaining term of the lease.

   Pursuant to the federal doctrine of "substantive consolidation" or to the
(predominantly state law) doctrine of "piercing the corporate veil", a
bankruptcy court, in the exercise of its equitable powers, also has the
authority to


                                      -56-



order that the assets and liabilities of a related entity be consolidated with
those of an entity before it. Thus, property ostensibly the property of one
entity may be determined to be the property of a different entity in bankruptcy,
the automatic stay applicable to the second entity extended to the first and the
rights of creditors of the first entity impaired in the fashion set forth above
in the discussion of ordinary bankruptcy principles. Depending on facts and
circumstances not wholly in existence at the time a loan is originated or
transferred to the trust fund, the application of any of these doctrines to one
or more of the mortgagors in the context of the bankruptcy of one or more of
their affiliates could result in material impairment of the rights of the
Certificateholders.

   For each mortgagor that is described as a "special purpose entity", "single
purpose entity" or "bankruptcy remote entity" in the related prospectus
supplement, the activities that may be conducted by such mortgagor and its
ability to incur debt are restricted by the applicable mortgage or the
organizational documents of such mortgagor in such manner as is intended to make
the likelihood of a bankruptcy proceeding being commenced by or against such
mortgagor remote, and such mortgagor has been organized and is designed to
operate in a manner such that its separate existence should be respected
notwithstanding a bankruptcy proceeding in respect of one or more affiliated
entities of such mortgagor. However, the depositor makes no representation as to
the likelihood of the institution of a bankruptcy proceeding by or in respect of
any mortgagor or the likelihood that the separate existence of any mortgagor
would be respected if there were to be a bankruptcy proceeding in respect of any
affiliated entity of a mortgagor.

Environmental Considerations

   General. A lender may be subject to environmental risks when taking a
security interest in real property. Of particular concern may be properties that
are or have been used for industrial, manufacturing, military or disposal
activity. Such environmental risks include the possible diminution of the value
of a contaminated property or, as discussed below, potential liability for
clean-up costs or other remedial actions that could exceed the value of the
property or the amount of the lender's loan. In certain circumstances, a lender
may decide to abandon a contaminated mortgaged property as collateral for its
loan rather than foreclose and risk liability for clean-up costs.

   Superlien Laws. Under the laws of many states, contamination on a property
may give rise to a lien on the property for clean-up costs. In several states,
such a lien has priority over all existing liens, including those of existing
mortgages. In these states, the lien of a mortgage may lose its priority to such
a "superlien".

   CERCLA. CERCLA, imposes strict liability on present and past "owners" and
"operators" of contaminated real property for the costs of clean-up. A secured
lender may be liable as an "owner" or "operator" of a contaminated mortgaged
property if agents or employees of the lender have become sufficiently involved
in the management of such mortgaged property or the operations of the borrower.
Such liability may exist even if the lender did not cause or contribute to the
contamination and regardless of whether or not the lender has actually taken
possession of a mortgaged property through foreclosure, deed in lieu of
foreclosure or otherwise. Moreover, such liability is not limited to the
original or unamortized principal balance of a loan or to the value of the
property securing a loan. Excluded from CERCLA's definition of "owner" or
"operator", however, is a person "who without participating in the management of
the facility, holds indicia of ownership primarily to protect his security
interest". This is the so-called "secured creditor exemption."

   The Asset Conservation, Lender Liability and Deposit Insurance Act of 1996,
amended, among other things, the provisions of CERCLA with respect to lender
liability and the secured creditor exemption. The Act offers substantial
protection of lenders by defining the activities in which a lender can engage
and still have the benefit of the secured creditor exemption. In order for a
lender to be deemed to have participated in the management of a mortgaged
property, the lender must actually participate in the operational affairs of the
property of the borrower. The Asset Conservation, Lender Liability and Deposit
Insurance Act of 1996 provides that "merely having the capacity to influence, or
unexercised right to control" operations does not constitute participation in
management. A lender will lose the protection of the secured creditor exemption
only if it exercises decision making control over the borrower's environmental
compliance and hazardous substance handling and disposal practices, or assumes
day-to-day management of operational functions of the mortgaged property. The
Asset Conservation, Lender Liability and Deposit Insurance Act of 1996 also
provides that a lender will continue to have the benefit of the secured-creditor
exemption even if it forecloses on a mortgaged property, purchases it at a
foreclosure sale or


                                      -57-



accepts a deed-in-lieu of foreclosure provided that the lender seeks to sell the
mortgaged property at the earliest practicable commercially reasonable time on
commercially reasonable terms.

   Certain Other Federal and State Laws. Many states have statutes similar to
CERCLA, and not all those statutes provide for a secured creditor exemption. In
addition, under federal law, there is potential liability relating to hazardous
wastes and underground storage tanks under the federal Resource Conservation and
Recovery Act.

   In addition, the definition of "hazardous substances" under CERCLA
specifically excludes petroleum products. Subtitle I of the Resource
Conservation and Recovery Act governs underground petroleum storage tanks. Under
the Asset Conservation, Lender Liability and Deposit Insurance Act of 1996, the
protections accorded to lenders under CERCLA are also accorded to the holders of
security interests in underground storage tanks. It should be noted, however,
that liability for cleanup of petroleum contamination may be governed by state
law, which may not provide for any specific protection of secured creditors.

   In a few states, transfers of some types of properties are conditioned upon
cleanup of contamination prior to transfer. In these cases, a lender that
becomes the owner of a property through foreclosure, deed in lieu of foreclosure
or otherwise, may be required to clean up the contamination before selling or
otherwise transferring the property.

   Beyond statute-based environmental liability, there exist common law causes
of action (for example, actions based on nuisance or on toxic tort resulting in
death, personal injury or damage to property) related to hazardous environmental
conditions on a property. While it may be more difficult to hold a lender liable
in such cases, unanticipated or uninsured liabilities of the borrower may
jeopardize the borrower's ability to meet its loan obligations.

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

   To reduce the likelihood of such a loss, unless otherwise specified in the
related prospectus supplement, the Pooling and Servicing Agreement will provide
that neither the master servicer nor the special servicer, acting on behalf of
the trustee, may acquire title to a mortgaged property or take over its
operation unless the special servicer, based solely (as to environmental
matters) on a report prepared by a person who regularly conducts environmental
audits, has made the determination that it is appropriate to do so, as described
under "The Pooling and Servicing Agreements--Realization Upon Defaulted Mortgage
Loans".

   If a lender forecloses on a mortgage secured by a property, the operations on
which are subject to environmental laws and regulations, the lender will be
required to operate the property in accordance with those laws and regulations.
Such compliance may entail substantial expense, especially in the case of
industrial or manufacturing properties.

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

   Environmental Site Assessments. In most cases, an environmental site
assessment of each mortgaged property will have been performed in connection
with the origination of the related mortgage loan or at some time prior to the
issuance of the related certificates. Environmental site assessments, however,
vary considerably in their content, quality and cost. Even when adhering to good
professional practices, environmental consultants will sometimes not detect
significant environmental problems because to do an exhaustive environmental
assessment would be far too costly and time-consuming to be practical.


                                      -58-



Due-on-Sale and Due-on-Encumbrance Provisions

   Certain of the mortgage loans may contain "due-on-sale" and
"due-on-encumbrance" clauses that purport to permit the lender to accelerate the
maturity of the loan if the borrower transfers or encumbers the related
mortgaged property. In recent years, court decisions and legislative actions
placed substantial restrictions on the right of lenders to enforce such clauses
in many states. However, the Garn Act generally preempts state laws that
prohibit the enforcement of due-on-sale clauses and permits lenders to enforce
these clauses in accordance with their terms, subject to certain limitations as
set forth in the Garn Act and the regulations promulgated under the Garn Act.
Accordingly, 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, without regard to the master servicer's
ability to demonstrate that a sale threatens its legitimate security interest.

Junior Liens; Rights of Holders of Senior Liens

   If so provided in the related prospectus supplement, mortgage assets for a
series of certificates may include mortgage loans secured by junior liens, and
the loans secured by the related senior liens may not be included in the
mortgage pool. In addition to the risks faced by the holder of a first lien,
holders of mortgage loans secured by junior liens also face the risk that
adequate funds will not be received in connection with a foreclosure on the
related mortgaged property to satisfy fully both the senior liens and the
mortgage loan. In the event that a holder of a senior lien forecloses on a
mortgaged property, the proceeds of the foreclosure or similar sale will be
applied first to the payment of court costs and fees in connection with the
foreclosure, second to real estate taxes, third in satisfaction of all
principal, interest, prepayment or acceleration penalties, if any, and any other
sums due and owing to the holder of the senior liens. The claims of the holders
of the senior liens will be satisfied in full out of proceeds of the liquidation
of the related mortgaged property, if such proceeds are sufficient, before the
trust fund as holder of the junior lien receives any payments in respect of the
mortgage loan. In the event that such proceeds from a foreclosure or similar
sale of the related mortgaged property are insufficient to satisfy all senior
liens and the mortgage loan in the aggregate, the trust fund, as the holder of
the junior lien, and, accordingly, holders of one or more classes of the
certificates of the related series bear (1) the risk of delay in distributions
while a deficiency judgment against the borrower is obtained and (2) the risk of
loss if the deficiency judgment is not realized upon. Moreover, deficiency
judgments may not be available in certain jurisdictions or the mortgage loan may
be nonrecourse.

   The rights of the trust fund (and therefore the certificateholders), as
beneficiary under a junior deed of trust or as mortgagee under a junior
mortgage, are subordinate to those of the mortgagee or beneficiary under the
senior mortgage or deed of trust, including the prior rights of the senior
mortgagee or beneficiary to receive rents, hazard insurance and condemnation
proceeds and to cause the property securing the mortgage loan to be sold upon
default of the mortgagor or trustor, thereby extinguishing the junior
mortgagee's or junior beneficiary's lien unless the master servicer asserts its
subordinate interest in a property in foreclosure litigation or satisfies the
defaulted senior loan. As discussed more fully below, in many states a junior
mortgagee or beneficiary may satisfy a defaulted senior loan in full, adding the
amounts expended to the balance due on the junior loan. Absent a provision in
the senior mortgage, no notice of default is required to be given to the junior
mortgagee.

   The form of the mortgage or deed of trust used by many institutional lenders
confers on the mortgagee or beneficiary the right both to receive all proceeds
collected under any hazard insurance policy and all awards made in connection
with any condemnation proceedings, and to apply such proceeds and awards to any
indebtedness secured by the mortgage or deed of trust, in such order as the
mortgage or beneficiary may determine. Thus, in the event improvements on the
property are damaged or destroyed by fire or other casualty, or in the event the
property is taken by condemnation, the mortgagee or beneficiary under the senior
mortgage or deed of trust will have the prior right to collect any insurance
proceeds payable under a hazard insurance policy and any award of damages in
connection with the condemnation and to apply the same to the indebtedness
secured by the senior mortgage or deed of trust. Proceeds in excess of the
amount of senior mortgage indebtedness will, in most cases, be applied to the
indebtedness of a junior mortgage or trust deed to the extent the junior
mortgage or deed of trust so provides. The laws of certain states may limit the
ability of mortgagees or beneficiaries to apply the proceeds of hazard insurance
and partial condemnation awards to the secured indebtedness. In such states, the
mortgagor or trustor must be allowed to use the proceeds of hazard insurance to
repair the damage unless the security of the mortgagee or beneficiary has been
impaired. Similarly, in certain states, the mortgagee or


                                      -59-



beneficiary is entitled to the award for a partial condemnation of the real
property security only to the extent that its security is impaired.

   The form of mortgage or deed of trust used by many institutional lenders
typically contains a "future advance" clause, which provides, in essence, that
additional amounts advanced to or on behalf of the mortgagor or trustor by the
mortgagee or beneficiary are to be secured by the mortgage or deed of trust.
While such a clause is valid under the laws of most states, the priority of any
advance made under the clause depends, in some states, on whether the advance
was an "obligatory" or "optional" advance. If the mortgagee or beneficiary is
obligated to advance the additional amounts, the advance may be entitled to
receive the same priority as amounts initially made under the mortgage or deed
of trust, notwithstanding that there may be intervening junior mortgages or
deeds of trust and other liens between the date of recording of the mortgage or
deed of trust and the date of the future advance, and notwithstanding that the
mortgagee or beneficiary had actual knowledge of such intervening junior
mortgages or deeds of trust and other liens at the time of the advance. Where
the mortgagee or beneficiary is not obligated to advance the additional amounts
and has actual knowledge of the intervening junior mortgages or deeds of trust
and other liens, the advance may be subordinate to such intervening junior
mortgages or deeds of trust and other liens. Priority of advances under a
"future advance" clause rests, in many other states, on state law giving
priority to all advances made under the loan agreement up to a "credit limit"
amount stated in the recorded mortgage.

Subordinate Financing

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

Default Interest and Limitations on Prepayments

   Forms of notes and mortgages used by lenders may contain provisions
obligating the mortgagor to pay a late charge or additional interest if payments
are not timely made, and in some circumstances may provide for prepayment fees
or yield maintenance penalties if the obligation is paid prior to maturity or
prohibit such prepayment for a specified period. In certain states, there are or
may be specific limitations upon the late charges which a lender may collect
from a mortgagor for delinquent payments. Certain states also limit the amounts
that a lender may collect from a mortgagor as an additional charge if the loan
is prepaid. The enforceability under the laws of a number of states and the
Bankruptcy Code of provisions providing for prepayment fees of penalties upon,
or prohibition of, an involuntary prepayment is unclear, and no assurance can be
given that, at the time a prepayment premium is required to be made on a
mortgage loan in connection with an involuntary prepayment, the obligation to
make such payment, or the provisions of any such prohibition, will be
enforceable under applicable state law. The absence of a restraint on
prepayment, particularly with respect to mortgage loans having higher Mortgage
Rates, may increase the likelihood of refinancing or other early retirements of
the mortgage loans.

Applicability of Usury Laws

   Title V of the Depository Institutions Deregulation and Monetary Control Act
of 1980 provides that state usury limitations shall not apply to certain types
of residential (including multifamily) first mortgage loans originated by
certain lenders after March 31, 1980. Title V of the Depository Institutions
Deregulation and Monetary Control Act of 1980 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 of the


                                      -60-



Depository Institutions Deregulation and Monetary Control Act of 1980 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 of the
Depository Institutions Deregulation and Monetary Control Act of 1980. Certain
states have taken action to reimpose interest rate limits and/or to limit
discount points or other charges.

   No mortgage loan originated in any state in which application of Title V of
the Depository Institutions Deregulation and Monetary Control Act of 1980 has
been expressly rejected or a provision limiting discount points or other charges
has been adopted, will (if originated after that rejection or adoption) be
eligible for inclusion in a trust fund unless (i) such mortgage loan provides
for such interest rate, discount points and charges as are permitted in such
state or (ii) such mortgage loan provides that the terms are to be construed in
accordance with the laws of another state under which such interest rate,
discount points and charges would not be usurious and the borrower's counsel has
rendered an opinion that such choice of law provision would be given effect.

Certain Laws and Regulations

   The mortgaged properties will be subject to compliance with various federal,
state and local statutes and regulations. Failure to comply (together with an
inability to remedy any such failure) could result in material diminution in the
value of a mortgaged property which could, together with the possibility of
limited alternative uses for a particular mortgaged property (i.e., a nursing or
convalescent home or hospital), result in a failure to realize the full
principal amount of the related mortgage loan.

Americans with Disabilities Act

   Under the ADA, in order to protect individuals with disabilities, public
accommodations (such as hotels, restaurants, shopping centers, hospitals,
schools and social service center establishments) must remove architectural and
communication barriers which are structural in nature from existing places of
public accommodation to the extent "readily achievable." In addition, under the
ADA, alterations to a place of public accommodation or a commercial facility are
to be made so that, to the maximum extent feasible, such altered portions are
readily accessible to and usable by disabled individuals. The "readily
achievable" standard takes into account, among other factors, the financial
resources of the affected site, owner, landlord or other applicable person. In
addition to imposing a possible financial burden on the borrower in its capacity
as owner or landlord, the ADA may also impose such requirements on a foreclosing
lender who succeeds to the interest of the borrower as owner or landlord.
Furthermore, since the "readily achievable" standard may vary depending on the
financial condition of the owner or landlord, a foreclosing lender who is
financially more capable than the borrower of complying with the requirements of
the ADA may be subject to more stringent requirements than those to which the
borrower is subject.

Servicemembers Civil Relief Act

   Under the terms of the Servicemembers Civil Relief Act (the "Relief Act"), a
borrower who enters military service after the origination of such borrower's
mortgage loan (including a borrower who was in reserve status and is called to
active duty after origination of the mortgage loan), upon notification by such
borrower, shall not be charged interest, including fees and charges, in excess
of 6% per annum during the period of such borrower's active duty status, unless
a court or administrative agency 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 or the National Oceanic and Atmospheric
Administration assigned to duty with the military. The California Military and
Veterans Code provides protection equivalent to that provided by the Relief Act
to California national guard members called up to active service by the Governor
of California, California national guard members called up to active service by
the President and reservists called to active duty. Because the Relief Act and
the California Military Code apply to borrowers who enter military service, no
information can be provided as to the number of mortgage loans that may be
affected by the Relief Act or the California Military and Veterans Code.
Application of the Relief Act or the California Military and Veterans Code would
adversely affect, for an indeterminate period of time, the ability of a master
servicer or special 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 or the California Military and Veterans Code 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


                                      -61-



with such certificates. In addition, application of the Relief Act or the
California Military and Veterans Code imposes limitations that would impair the
ability of the master servicer or special 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.

Forfeiture for Drug and Money Laundering Violations

   Federal law provides that property purchased or improved with assets derived
from criminal activity or otherwise tainted, or used in the commission of
certain offenses, can be seized and ordered forfeited to the United States of
America. The offenses which can trigger such a seizure and forfeiture include,
among others, violations of the Racketeer Influenced and Corrupt Organizations
Act, the Bank Secrecy Act, the anti-money laundering laws and regulations,
including the USA Patriot Act of 2001 and the regulations issued pursuant to
that Act, as well as the narcotic drug laws. In many instances, the United
States may seize the property even before a conviction occurs.

   In the event of a forfeiture proceeding, a lender may be able to establish
its interest in the property by proving that (1) its mortgage was executed and
recorded before the commission of the illegal conduct from which the assets used
to purchase or improve the property were derived or before the commission of any
other crime upon which the forfeiture is based, or (2) the lender, at the time
of the execution of the mortgage, "did not know or was reasonably without cause
to believe that the property was subject to forfeiture." However, there is no
assurance that such a defense will be successful.

Federal Deposit Insurance Act; Commercial Mortgage Loan Servicing

   Under the Federal Deposit Insurance Act, federal bank regulatory authorities,
including the Office of the Comptroller of the Currency (OCC), have the power to
determine if any activity or contractual obligation of a bank constitutes an
unsafe or unsound practice or violates a law, rule or regulation applicable to
such bank. If Bank of America, N.A. or another bank is a servicer and/or a
mortgage loan seller for a series and the OCC, which has primary regulatory
authority over Bank of America, N.A. and other banks, were to find that any
obligation of Bank of America, N.A. or such other bank under the related Pooling
and Servicing Agreement or other agreement or any activity of Bank of America,
N.A. or such other bank constituted an unsafe or unsound practice or violated
any law, rule or regulation applicable to it, the OCC could order Bank of
America, N.A. or such other bank among other things to rescind such contractual
obligation or terminate such activity.

   In March 2003, the OCC issued a temporary cease and desist order against a
national bank (as to which no conservator or receiver had been appointed)
asserting that, contrary to safe and sound banking practices, the bank was
receiving inadequate servicing compensation in connection with several credit
card securitizations sponsored by its affiliates because of the size and
subordination of the contractual servicing fee, and ordered the bank, among
other things, to immediately resign as servicer, to cease all servicing activity
within 120 days and to immediately withhold funds from collections in an amount
sufficient to compensate if for its actual costs and expenses of servicing
(notwithstanding the priority of payments in the related securitization
agreements).

   While the depositor does not believe that the OCC would consider, with
respect to any series, (i) provisions relating to Bank of America, N.A. or
another bank acting as a servicer under the related Pooling and Servicing
Agreement, (ii) the payment or amount of the servicing compensation payable to
Bank of America, N.A. or another bank or (iii) any other obligation of Bank of
America, N.A. or another bank under the related Pooling and Servicing Agreement
or other contractual agreement under which the depositor may purchase mortgage
loans from Bank of America, N.A. or another bank, to be unsafe or unsound or
violative of any law, rule or regulation applicable to it, there can be no
assurance that the OCC in the future would not conclude otherwise. If the OCC
did reach such a conclusion, and ordered Bank of America, N.A. or another bank
to rescind or amend any such agreement, payments on certificates could be
delayed or reduced.


                                      -62-



                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

General

   The following general discussion of the anticipated material federal income
tax consequences of the purchase, ownership and disposition of offered
certificates of any series thereof, to the extent it relates to matters of law
or legal conclusions with respect thereto, represents the opinion of counsel to
the depositor with respect to that series on the material matters associated
with such consequences, subject to any qualifications set forth in this
prospectus. Counsel to the depositor for each series will be Cadwalader,
Wickersham & Taft LLP, and a copy of the legal opinion of such counsel rendered
in connection with any series of certificates will be filed by the depositor
with the Securities and Exchange Commission on a Current Report on Form 8-K
within 15 days after the Closing Date for such series of certificates. This
discussion is directed primarily to certificateholders that hold the
certificates as "capital assets" within the meaning of Section 1221 of the Code
(although portions thereof may also apply to certificateholders who do not hold
certificates as capital assets) and it does not purport to discuss all federal
income tax consequences that may be applicable to the individual circumstances
of particular investors, some of which (such as banks, insurance companies and
foreign investors) may be subject to special treatment under the Code. Further,
the authorities on which this discussion, and the opinion referred to below, are
based are subject to change or differing interpretations, which could apply
retroactively. Prospective investors should note that no rulings have been or
will be sought from the IRS with respect to any of the federal income tax
consequences discussed below, and no assurance can be given the IRS will not
take contrary positions. In addition to the federal income tax consequences
described in this prospectus, potential investors are advised to consider the
state and local tax consequences, if any, of the purchase, ownership and
disposition of offered certificates. See "State and Other Tax Consequences".
Prospective investors are advised to consult their tax advisors concerning the
federal, state, local or other tax consequences to them of the purchase,
ownership and disposition of offered certificates.

   The following discussion addresses securities of two general types: (1) REMIC
Certificates representing interests in a trust fund, or a portion thereof, that
the REMIC administrator will elect to have treated as a REMIC under the REMIC
Provisions of the Code, and (2) Grantor Trust Certificates representing
interests in a Grantor Trust Fund as to which no such election will be made. The
prospectus supplement for each series of certificates will indicate whether a
REMIC election (or elections) will be made for the related trust fund and, if
such an election is to be made, will identify all "regular interests" and
"residual interests" in the REMIC. For purposes of this tax discussion,
references to a "Certificateholder" or a "holder" are to the beneficial owner of
a certificate.

   The following discussion is limited in applicability to offered certificates.
Moreover, this discussion applies only to the extent that mortgage assets held
by a trust fund consist solely of mortgage loans. To the extent that other
mortgage assets, including REMIC certificates and mortgage pass-through
certificates, are to be held by a trust fund, the tax consequences associated
with the inclusion of such assets will be disclosed in the related prospectus
supplement. In addition, if cash flow agreements other than guaranteed
investment contracts are included in a trust fund, the anticipated material tax
consequences associated with such cash flow agreements also will be discussed in
the related prospectus supplement. See "Description of the Trust Funds--Cash
Flow Agreements".

   Furthermore, the following discussion is based in part upon the rules
governing original issue discount that are set forth in Sections 1271-1273 and
1275 of the Code and in the OID Regulations, and in part upon the REMIC
Provisions and the REMIC Regulations. The OID Regulations do not adequately
address certain issues relevant to, and in some instances provide that they are
not applicable to, securities such as the certificates.

REMICs

   Classification of REMICs. Upon the issuance of each series of REMIC
Certificates, counsel to the depositor will give its opinion generally to the
effect that, assuming compliance with all provisions of the related Pooling and
Servicing Agreement and any other governing documents, the related trust fund
(or each applicable portion thereof) will qualify as one or more REMICs and the
REMIC Certificates offered with respect thereto will be considered to evidence
ownership of REMIC Regular Certificates or REMIC Residual Certificates in a
REMIC within the meaning of the REMIC Provisions. The following general
discussion of the anticipated federal income tax consequences of the purchase,
ownership and disposition of REMIC Certificates, to the extent it relates to
matters of law or legal conclusions with respect thereto, represents the opinion
of counsel to the depositor for the applicable


                                      -63-



series as specified in the related prospectus supplement, subject to any
qualifications set forth in this prospectus. In addition, counsel to the
depositor have prepared or reviewed the statements in this prospectus under the
heading "Certain Federal Income Tax Consequences--REMICs," and are of the
opinion that such statements are correct in all material respects. Such
statements are intended as an explanatory discussion of the possible effects of
the classification of any trust fund (or applicable portion thereof) as one or
more REMICs for federal income tax purposes on investors generally and of
related tax matters affecting investors generally, but do not purport to furnish
information in the level of detail or with the attention to an investor's
specific tax circumstances that would be provided by an investor's own tax
advisor. Accordingly, each investor is advised to consult its own tax advisors
with regard to the tax consequences to it of investing in REMIC Certificates.

   If an entity electing to be treated as a REMIC fails to comply with one or
more of the ongoing requirements of the Code for such status during any taxable
year, the Code provides that the entity will not be treated as a REMIC for such
year and thereafter. In that event, such entity may be taxable as a corporation
under Treasury regulations, and the related REMIC Certificates may not be
accorded the status or given the tax treatment described below. Although the
Code authorizes the Treasury Department to issue regulations providing relief in
the event of an inadvertent termination of REMIC status, no such regulations
have been issued. Any such relief, moreover, may be accompanied by sanctions,
such as the imposition of a corporate tax on all or a portion of the trust
fund's income for the period in which the requirements for such status are not
satisfied. The Pooling and Servicing Agreement with respect to each REMIC will
include provisions designed to maintain the trust fund's status as a REMIC under
the REMIC Provisions. It is not anticipated that the status of any trust fund as
a REMIC will be inadvertently terminated.

   Characterization of Investments in REMIC Certificates. In general, unless
otherwise provided in the related prospectus supplement, the REMIC Certificates
will be "real estate assets" within the meaning of Section 856(c)(5)(B) of the
Code and assets described in Section 7701(a)(19)(C) of the Code in the same
proportion that the assets of the REMIC underlying such certificates would be so
treated. However, to the extent that the REMIC assets constitute mortgages on
property not used for residential or certain other prescribed purposes, the
REMIC Certificates will not be treated as assets qualifying under Section
7701(a)(19)(C). Moreover, if 95% or more of the assets of the REMIC qualify for
any of the foregoing characterizations at all times during a calendar year, the
REMIC Certificates will qualify for the corresponding status in their entirety
for that calendar year. Interest (including original issue discount) on the
REMIC Regular Certificates and income allocated to the REMIC Residual
Certificates will be interest described in Section 856(c)(3)(B) of the Code to
the extent that such certificates are treated as "real estate assets" within the
meaning of Section 856(c)(5)(B) of the Code. In addition, except as otherwise
provided in the applicable prospectus supplement, the REMIC Regular Certificates
will be "qualified mortgages" for a REMIC within the meaning of Section
860G(a)(3) of the Code. The determination as to the percentage of the REMIC's
assets that constitute assets described in the foregoing sections of the Code
will be made with respect to each calendar quarter based on the average adjusted
basis of each category of the assets held by the REMIC during such calendar
quarter. The REMIC Administrator will report those determinations to
Certificateholders in the manner and at the times required by applicable
Treasury regulations.

   Tiered REMIC Structures. For certain series of REMIC Certificates, two or
more separate elections may be made to treat designated portions of the related
trust fund as REMICs for federal income tax purposes. As to each such series of
REMIC Certificates, in the opinion of counsel to the depositor, assuming
compliance with all provisions of the related Pooling and Servicing Agreement,
the Tiered REMICs will each qualify as a REMIC and the REMIC Certificates issued
by the Tiered REMICs, will be considered to evidence ownership of REMIC Regular
Certificates or REMIC Residual Certificates in the related REMIC within the
meaning of the REMIC Provisions.

   Solely for purposes of determining whether the REMIC Certificates will be
"real estate assets" within the meaning of Section 856(c)(5)(B) of the Code and
"loans secured by an interest in real property" under Section 7701(a)(19)(C) of
the Code, and whether the income on such certificates is interest described in
Section 856(c)(3)(B) of the Code, the Tiered REMICs will be treated as one
REMIC.

   Taxation of Owners of REMIC Regular Certificates.

   General. Except as otherwise stated in this discussion, REMIC Regular
Certificates will be treated for federal income tax purposes as debt instruments
issued by the REMIC and not as ownership interests in the REMIC or its


                                      -64-



assets. Moreover, holders of REMIC Regular Certificates that otherwise report
income under a cash method of accounting will be required to report income with
respect to REMIC Regular Certificates under an accrual method.

   Original Issue Discount. Certain REMIC Regular Certificates may be issued
with "original issue discount" within the meaning of Section 1273(a) of the
Code. Any holders of REMIC Regular Certificates issued with original issue
discount generally will be required to include original issue discount in income
as it accrues, in accordance with the "constant yield" method described below,
in advance of the receipt of the cash attributable to such income. In addition,
Section 1272(a)(6) of the Code provides special rules applicable to REMIC
Regular Certificates and certain other debt instruments issued with original
issue discount. Final regulations have not been issued under that section.

   The Code requires that a reasonable prepayment assumption be used with
respect to mortgage loans held by a REMIC in computing the accrual of original
issue discount on REMIC Regular Certificates issued by that REMIC, and that
adjustments be made in the amount and rate of accrual of such discount to
reflect differences between the actual prepayment rate and the prepayment
assumption. The prepayment assumption is to be determined in a manner prescribed
in Treasury regulations; as noted above, those regulations have not been issued.
The Committee Report indicates that the regulations will provide that the
prepayment assumption used with respect to a REMIC Regular Certificate must be
the same as that used in pricing the initial offering of such REMIC Regular
Certificate. The Prepayment Assumption used in reporting original issue discount
for each series of REMIC Regular Certificates will be consistent with this
standard and will be disclosed in the related prospectus supplement. However,
neither the depositor nor any other person will make any representation that the
mortgage loans will in fact prepay at a rate conforming to the Prepayment
Assumption or at any other rate.

   The original issue discount, if any, on a REMIC Regular Certificate will be
the excess of its stated redemption price at maturity over its issue price. The
issue price of a particular class of REMIC Regular Certificates will be the
first cash price at which a substantial amount of REMIC Regular Certificates of
that class is sold (excluding sales to bond houses, brokers and underwriters).
If less than a substantial amount of a particular class of REMIC Regular
Certificates is sold for cash on or prior to the Closing Date, the issue price
for such class will be the fair market value of such class on the Closing Date.
Under the OID Regulations, the stated redemption price of a REMIC Regular
Certificate is equal to the total of all payments to be made on such Certificate
other than "qualified stated interest". "Qualified stated interest" is interest
that is unconditionally payable at least annually (during the entire term of the
instrument) at a single fixed rate, or, as discussed below under "Variable Rate
REMIC Regular Certificates," at a qualified variable rate.

   If the accrued interest to be paid on the first Distribution Date is computed
with respect to a period that begins prior to the Closing Date, a portion of the
purchase price paid for a REMIC Regular Certificate will reflect such accrued
interest. In such cases, information returns provided to the Certificateholders
and the IRS will be based on the position that the portion of the purchase price
paid for the interest accrued with respect to periods prior to the Closing Date
is treated as part of the overall cost of such REMIC Regular Certificate (and
not as a separate asset the cost of which is recovered entirely out of interest
received on the next Distribution Date) and that portion of the interest paid on
the first Distribution Date in excess of interest accrued for a number of days
corresponding to the number of days from the Closing Date to the first
Distribution Date should be included in the stated redemption price of such
REMIC Regular Certificate. However, the OID Regulations state that all or some
portion of such accrued interest may be treated as a separate asset the cost of
which is recovered entirely out of interest paid on the first Distribution Date.
It is unclear how an election to do so would be made under the OID Regulations
and whether such an election could be made unilaterally by a Certificateholder.

   Notwithstanding the general definition of original issue discount, original
issue discount on a REMIC Regular Certificate will be considered to be de
minimis if it is less than 0.25% of the stated redemption price of the REMIC
Regular Certificate multiplied by its weighted average maturity. For this
purpose, the weighted average maturity of the REMIC Regular Certificate is
computed as the sum of the amounts determined, as to each payment included in
the stated redemption price of such REMIC Regular Certificate, by multiplying
(i) the number of complete years (rounding down for partial years) from the
issue date until such payment is expected to be made (presumably taking into
account the Prepayment Assumption) by (ii) a fraction, the numerator of which is
the amount of the payment, and the denominator of which is the stated redemption
price at maturity of such REMIC Regular Certificate. Under the OID Regulations,
original issue discount of only a de minimis amount (other than de minimis
original issue discount attributable to a so-called "teaser" interest rate or an
initial interest holiday) will be included in income as


                                      -65-



each payment of stated principal is made, based on the product of the total
amount of such de minimis original issue discount and a fraction, the numerator
of which is the amount of such principal payment and the denominator of which is
the outstanding stated principal amount of the REMIC Regular Certificate. The
OID Regulations also would permit a Certificateholder to elect to accrue de
minimis original issue discount into income currently based on a constant yield
method. See "--Taxation of Owners of REMIC Regular Certificates--Market
Discount" below for a description of such election under the OID Regulations.

   If original issue discount on a REMIC Regular Certificate is in excess of a
de minimis amount, the holder of such Certificate must include in ordinary gross
income the sum of the "daily portions" of original issue discount for each day
during its taxable year on which it held such REMIC Regular Certificate,
including the purchase date but excluding the disposition date. In the case of
an original holder of a REMIC Regular Certificate, the daily portions of
original issue discount will be determined as follows.

   As to each "accrual period", that is, unless otherwise stated in the related
prospectus supplement, each period that begins on a date that corresponds to a
Distribution Date (or in the case of the first such period, begins on the
Closing Date) and ends on the day preceding the immediately following
Distribution Date, a calculation will be made of the portion of the original
issue discount that accrued during such accrual period. The portion of original
issue discount that accrues in any accrual period will equal the excess, if any,
of (1) the sum of (a) the present value, as of the end of the accrual period, of
all of the distributions remaining to be made on the REMIC Regular Certificate,
if any, in future periods and (b) the distributions made on such REMIC Regular
Certificate during the accrual period of amounts included in the stated
redemption price, over (2) the adjusted issue price of such REMIC Regular
Certificate at the beginning of the accrual period. The present value of the
remaining distributions referred to in the preceding sentence will be calculated
(1) assuming that distributions on the REMIC Regular Certificate will be
received in future periods based on the mortgage loans being prepaid at a rate
equal to the Prepayment Assumption, (2) using a discount rate equal to the
original yield to maturity of the Certificate and (3) taking into account events
(including actual prepayments) that have occurred before the close of the
accrual period. For these purposes, the original yield to maturity of the
Certificate will be calculated based on its issue price and assuming that
distributions on the Certificate will be made in all accrual periods based on
the mortgage loans being prepaid at a rate equal to the Prepayment Assumption.
The adjusted issue price of a REMIC Regular Certificate at the beginning of any
accrual period will equal the issue price of such Certificate, increased by the
aggregate amount of original issue discount that accrued with respect to such
Certificate in prior accrual periods, and reduced by the amount of any
distributions made on such REMIC Regular Certificate in prior accrual periods of
amounts included in the stated redemption price. The original issue discount
accruing during any accrual period, computed as described above, will be
allocated ratably to each day during the accrual period to determine the daily
portion of original issue discount for such day.

   A subsequent purchaser of a REMIC Regular Certificate that purchases such
Certificate at a cost (excluding any portion of such cost attributable to
accrued qualified stated interest) less than its remaining stated redemption
price will also be required to include in gross income the daily portions of any
original issue discount with respect to such Certificate. However, each such
daily portion will be reduced, if such cost is in excess of its "adjusted issue
price", in proportion to the ratio such excess bears to the aggregate original
issue discount remaining to be accrued on such REMIC Regular Certificate. The
adjusted issue price of a REMIC Regular Certificate on any given day equals the
sum of (1) the adjusted issue price (or, in the case of the first accrual
period, the issue price) of such Certificate at the beginning of the accrual
period which includes such day and (2) the daily portions of original issue
discount for all days during such accrual period prior to such day.

   The IRS proposed regulations on August 24, 2004 that create a special rule
for accruing original issue discount on REMIC Regular Certificates providing for
a delay between record and payment dates, such that the period over which
original issue discount accrues coincides with the period over which the
certificateholder's right to interest payment accrues under the governing
contract provisions rather than over the period between distribution dates. If
the proposed regulations are adopted in the same form as proposed, taxpayers
would be required to accrue interest from the issue date to the first record
date, but would not be required to accrue interest after the last record date.
The proposed regulations are limited to REMIC Regular Certificates with delayed
payment for periods of fewer than 32 days. The proposed regulations are proposed
to apply to any REMIC regular certificate issued after the date the final
regulations are published in the Federal Register.


                                      -66-



   Variable Rate REMIC Regular Certificates. REMIC Regular Certificates may
provide for interest based on a variable rate. Under the OID Regulations,
interest is treated as payable at a variable rate if, generally, (1) the issue
price does not exceed the original principal balance by more than a specified
amount and (2) the interest compounds or is payable at least annually at current
values of (a) one or more "qualified floating rates", (b) a single fixed rate
and one or more qualified floating rates, (c) a single "objective rate", or (d)
a single fixed rate and a single objective rate that is a "qualified inverse
floating rate". A floating rate is a qualified floating rate if variations in
the rate can reasonably be expected to measure contemporaneous variations in the
cost of newly borrowed funds, where the rate is subject to a fixed multiple that
is greater than 0.65, but not more than 1.35. The rate may also be increased or
decreased by a fixed spread or subject to a fixed cap or floor, or a cap or
floor that is not reasonably expected as of the issue date to affect the yield
of the instrument significantly. An objective rate (other than a qualified
floating rate) is a rate that is determined using a single fixed formula and
that is based on objective financial or economic information, provided that the
information is not (1) within the control of the issuer or a related party or
(2) unique to the circumstances of the issuer or a related party. A qualified
inverse floating rate is a rate equal to a fixed rate minus a qualified floating
rate that inversely reflects contemporaneous variations in the cost of newly
borrowed funds; an inverse floating rate that is not a qualified floating rate
may nevertheless be an objective rate. A class of REMIC 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 REMIC Regular Certificates. However, if final regulations dealing
with contingent interest with respect to REMIC 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 REMIC Regular Certificates as
ordinary income. Investors should consult their tax advisors regarding the
appropriate treatment of any REMIC Regular Certificate that does not pay
interest at a fixed rate or variable rate as described in this paragraph.

   Under the REMIC Regulations, a REMIC 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, REMIC Regular Certificates
that qualify as regular interests under this rule will be treated 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 REMIC 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 REMIC Regular Certificate generally to be determined by
assuming that interest will be payable for the life of the REMIC Regular
Certificate based on the initial rate for the relevant class. Unless otherwise
specified in the applicable prospectus supplement, variable interest will be
treated as qualified stated interest, other than variable interest on an
interest-only 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, REMIC Regular Certificates bearing an interest
rate that is a weighted average of the net interest rates on mortgage loans
having fixed or adjustable rates, will be treated 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 REMIC 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 for the initial interest accrual period will be deemed


                                      -67-



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 REMIC
Regular Certificates.

   Market Discount. A Certificateholder that purchases a REMIC Regular
Certificate at a market discount, that is, in the case of a REMIC Regular
Certificate issued without original issue discount, at a purchase price less
than its remaining stated principal amount, or in the case of a REMIC Regular
Certificate issued with original issue discount, at a purchase price less than
its adjusted issue price will recognize gain upon receipt of each distribution
representing stated redemption price. In particular, under Section 1276 of the
Code such a Certificateholder generally will be required to allocate the portion
of each such distribution representing stated redemption price first to accrued
market discount not previously included in income, and to recognize ordinary
income to that extent. A Certificateholder may elect to include market discount
in income currently as it accrues rather than including it on a deferred basis
in accordance with the foregoing. If made, such election will apply to all
market discount bonds acquired by such Certificateholder on or after the first
day of the first taxable year to which such election applies. In addition, the
OID Regulations permit a Certificateholder to elect to accrue all interest and
discount (including de minimis market or original issue discount) in income as
interest, and to amortize premium, based on a constant yield method. If such an
election were made with respect to a REMIC Regular Certificate with market
discount, the Certificateholder would be deemed to have made an election to
include currently market discount in income with respect to all other debt
instruments having market discount that such Certificateholder acquires during
the taxable year of the election or thereafter, including de minimis market
discount discussed in the following paragraph. Similarly, a Certificateholder
that made this election for a Certificate that is acquired at a premium would be
deemed to have made an election to amortize bond premium with respect to all
debt instruments having amortizable bond premium that such Certificateholder
owns or acquires. See "--Taxation of Owners of REMIC Regular
Certificates--Premium" below. Each of these elections to accrue interest,
discount and premium with respect to a Certificate on a constant yield method or
as interest would be irrevocable except with the approval of the IRS.

   However, market discount with respect to a REMIC Regular Certificate will be
considered to be de minimis for purposes of Section 1276 of the Code if such
market discount is less than 0.25% of the remaining stated redemption price of
such REMIC Regular Certificate multiplied by the number of complete years to
maturity remaining after the date of its purchase. In interpreting a similar
rule with respect to original issue discount on obligations payable in
installments, the OID Regulations refer to the weighted average maturity of
obligations, and it is likely that the same rule will be applied with respect to
market discount, presumably taking into account the Prepayment Assumption. If
market discount is treated as de minimis under this rule, it appears that the
actual discount would be treated in a manner similar to original issue discount
of a de minimis amount. See "--Taxation of Owners of REMIC Regular
Certificates--Original Issue Discount" above. Such treatment would result in
discount being included in income at a slower rate than discount would be
required to be included in income using the method described above.

   Section 1276(b)(3) of the Code specifically authorizes the Treasury
Department to issue regulations providing for the method for accruing market
discount on debt instruments, the principal of which is payable in more than one
installment. Until regulations are issued by the Treasury Department, certain
rules described in the Committee Report apply. The Committee Report indicates
that in each accrual period market discount on REMIC Regular Certificates should
accrue, at the Certificateholder's option: (1) on the basis of a constant yield
method, (2) in the case of a REMIC Regular Certificate issued without original
issue discount, in an amount that bears the same ratio to the total remaining
market discount as the stated interest paid in the accrual period bears to the
total amount of stated interest remaining to be paid on the REMIC Regular
Certificate as of the beginning of the accrual period, or (3) in the case of a
REMIC Regular Certificate issued with original issue discount, in an amount that
bears the same ratio to the total remaining market discount as the original
issue discount accrued in the accrual period bears to the total original issue
discount remaining on the REMIC Regular Certificate at the beginning of the
accrual period. Moreover, the Prepayment Assumption used in calculating the
accrual of original issue discount is also used in calculating the accrual of
market discount. Because the regulations referred to in this paragraph have not
been issued, it is not possible to predict what effect such regulations might
have on the tax treatment of a REMIC Regular Certificate purchased at a discount
in the secondary market.

   To the extent that REMIC Regular Certificates provide for monthly or other
periodic distributions throughout their term, the effect of these rules may be
to require market discount to be includible in income at a rate that is not
significantly slower than the rate at which such discount would accrue if it
were original issue discount. Moreover,


                                      -68-



in any event a holder of a REMIC Regular Certificate generally will be required
to treat a portion of any gain on the sale or exchange of such 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.

   Further, under Section 1277 of the Code a holder of a REMIC Regular
Certificate may be required to defer a portion of its interest deductions for
the taxable year attributable to any indebtedness incurred or continued to
purchase or carry a REMIC Regular Certificate purchased with market discount.
For these purposes, the de minimis rule referred to above applies. Any such
deferred interest expense would not exceed the market discount that accrues
during such taxable year and is, in general, allowed as a deduction not later
than the year in which such market discount is includible in income. If such
holder elects to include market discount in income currently as it accrues on
all market discount instruments acquired by such holder in that taxable year or
thereafter, the interest deferral rule described above will not apply.

   Premium. A REMIC Regular Certificate purchased at a cost (excluding any
portion of such cost attributable to accrued qualified stated interest) greater
than its remaining stated redemption price will be considered to be purchased at
a premium. The holder of such a REMIC Regular Certificate may elect under
Section 171 of the Code to amortize such premium under the constant yield method
over the life of the Certificate. If made, such an election will apply to all
debt instruments having amortizable bond premium that the holder owns or
subsequently acquires. Amortizable premium will be treated as an offset to
interest income on the related debt instrument, rather than as a separate
interest deduction. The OID Regulations also permit Certificateholders to elect
to include all interest, discount and premium in income based on a constant
yield method, further treating the Certificateholder as having made the election
to amortize premium generally. See "--Taxation of Owners of REMIC Regular
Certificates--Market Discount" above. Although final Treasury regulations issued
under Section 171 of the Code do not by their terms apply to prepayable
obligations such as REMIC Regular Certificates, the Committee Report states that
the same rules that apply to accrual of market discount (which rules will
require use of a Prepayment Assumption in accruing market discount with respect
to REMIC Regular Certificates without regard to whether such certificates have
original issue discount) will also apply in amortizing bond premium.

   Realized Losses. Under Section 166 of the Code, both corporate holders of the
REMIC Regular Certificates and noncorporate holders of the REMIC Regular
Certificates that acquire such certificates in connection with a trade or
business should be allowed to deduct, as ordinary losses, any losses sustained
during a taxable year in which their certificates become wholly or partially
worthless as the result of one or more realized losses on the mortgage loans.
However, it appears that a noncorporate holder that does not acquire a REMIC
Regular Certificate in connection with a trade or business will not be entitled
to deduct a loss under Section 166 of the Code until such holder's Certificate
becomes wholly worthless (i.e., until its Certificate Balance has been reduced
to zero) and that the loss will be characterized as a short-term capital loss.

   Each holder of a REMIC Regular Certificate will be required to accrue
interest and original issue discount with respect to such Certificate, without
giving effect to any reductions in distributions attributable to defaults or
delinquencies on the mortgage loans or the Underlying Certificates until it can
be established that any such reduction ultimately will not be recoverable. As a
result, the amount of taxable income reported in any period by the holder of a
REMIC Regular Certificate could exceed the amount of economic income actually
realized by the holder in such period. Although the holder of a REMIC Regular
Certificate eventually will recognize a loss or reduction in income attributable
to previously accrued and included income that, as the result of a realized
loss, ultimately will not be realized, the law is unclear with respect to the
timing and character of such loss or reduction in income.

   Taxation of Owners of REMIC Residual Certificates.

   General. Although a REMIC is a separate entity for federal income tax
purposes, a REMIC generally is not subject to entity-level taxation, except with
regard to prohibited transactions and certain other transactions. See
"--Prohibited Transactions Tax and Other Taxes" below. Rather, the taxable
income or net loss of a REMIC is generally taken into account by the holder of
the REMIC Residual Certificates. Accordingly, the REMIC Residual Certificates
will be subject to tax rules that differ significantly from those that would
apply if the REMIC Residual Certificates were treated for federal income tax
purposes as direct ownership interests in the mortgage loans or as debt
instruments issued by the REMIC.


                                      -69-



   A REMIC Residual Certificateholder generally will be required to report its
daily portion of the taxable income or, subject to the limitations noted in this
discussion, the net loss of the REMIC for each day during a calendar quarter
that such holder owned such REMIC Residual Certificate. For this purpose, the
taxable income or net loss of the REMIC will be allocated to each day in the
calendar quarter ratably using a "30 days per month/90 days per quarter/360 days
per year" convention unless otherwise disclosed in the related prospectus
supplement. The daily amounts so allocated will then be allocated among the
REMIC Residual Certificateholders in proportion to their respective ownership
interests on such day. Any amount included in the gross income or allowed as a
loss of any REMIC Residual Certificateholder by virtue of this paragraph will be
treated as ordinary income or loss. The taxable income of the REMIC will be
determined under the rules described below in "--Taxable Income of the REMIC"
and will be taxable to the REMIC Residual Certificateholders without regard to
the timing or amount of cash distributions by the REMIC until the REMIC's
termination. Ordinary income derived from REMIC Residual Certificates will be
"portfolio income" for purposes of the taxation of taxpayers subject to
limitations under Section 469 of the Code on the deductibility of "passive
losses".

   A holder of a REMIC Residual Certificate that purchased such Certificate from
a prior holder of such Certificate also will be required to report on its
federal income tax return amounts representing its daily share of the taxable
income (or net loss) of the REMIC for each day that it holds such REMIC Residual
Certificate. Those daily amounts generally will equal the amounts of taxable
income or net loss determined as described above. The Committee Report indicates
that certain modifications of the general rules may be made, by regulations,
legislation or otherwise to reduce (or increase) the income of a REMIC Residual
Certificateholder that purchased such REMIC Residual Certificate from a prior
holder of such Certificate at a price greater than (or less than) the adjusted
basis (as defined below) such REMIC Residual Certificate would have had in the
hands of an original holder of such Certificate. The REMIC Regulations, however,
do not provide for any such modifications.

   Any payments received by a holder of a REMIC Residual Certificate from the
seller of such Certificate in connection with the acquisition of such REMIC
Residual Certificate will be taken into account in determining the income of
such holder for federal income tax purposes. Although it is possible that any
such payment would be includible in income immediately upon its receipt, the IRS
might assert that such payment should be included in income over time according
to an amortization schedule or according to some other method. Because of the
uncertainty concerning the treatment of such payments, holders of REMIC Residual
Certificates should consult their tax advisors concerning the treatment of such
payments for income tax purposes.

   The amount of income REMIC Residual Certificateholders will be required to
report (or the tax liability associated with such income) may exceed the amount
of cash distributions received from the REMIC for the corresponding period.
Consequently, REMIC Residual Certificateholders should have other sources of
funds sufficient to pay any federal income taxes due as a result of their
ownership of REMIC Residual Certificates or unrelated deductions against which
income may be offset, subject to the rules relating to "excess inclusions" and
"noneconomic" residual interests discussed below. The fact that the tax
liability associated with the income allocated to REMIC Residual
Certificateholders may exceed the cash distributions received by such REMIC
Residual Certificateholders for the corresponding period may significantly
adversely affect such REMIC Residual Certificateholders' after-tax rate of
return. Such disparity between income and distributions may not be offset by
corresponding losses or reductions of income attributable to the REMIC Residual
Certificateholder until subsequent tax years and, then, may not be completely
offset due to changes in the Code, tax rates or character of the income or loss.

   Taxable Income of the REMIC. The taxable income of the REMIC will equal the
income from the mortgage loans (including interest, market discount and, if
applicable, original issue discount and less premium) and other assets of the
REMIC plus any cancellation of indebtedness income due to the allocation of
realized losses to REMIC Regular Certificates, less the deductions allowed to
the REMIC for interest (including original issue discount and reduced by any
premium on issuance) on the REMIC Regular Certificates (and any other class of
REMIC Certificates constituting "regular interests" in the REMIC not offered
hereby), amortization of any premium on the mortgage loans, bad debt losses with
respect to the mortgage loans and, except as described below, for servicing,
administrative and other expenses.

   For purposes of determining its taxable income, the REMIC will have an
initial aggregate basis in its assets equal to the sum of the issue prices of
all REMIC Certificates (or, if a class of REMIC Certificates is not sold
initially, such Class's fair market value). Such aggregate basis will be
allocated among the mortgage loans and the


                                      -70-



other assets of the REMIC in proportion to their respective fair market values.
The issue price of any REMIC Certificates offered hereby will be determined in
the manner described above under "--Taxation of Owners of REMIC Regular
Certificates--Original Issue Discount". The issue price of a REMIC Certificate
received in exchange for an interest in the mortgage loans or other property
will equal the fair market value of such interests in the mortgage loans or
other property. Accordingly, if one or more classes of REMIC Certificates are
retained initially rather than sold, the REMIC Administrator may be required to
estimate the fair market value of such interests in order to determine the basis
of the REMIC in the mortgage loans and other property held by the REMIC.

   The method of accrual by the REMIC of original issue discount income and
market discount income with respect to mortgage loans that it holds will be
equivalent to the method for accruing original issue discount income for holders
of REMIC Regular Certificates (that is, under the constant yield method taking
into account the Prepayment Assumption), but without regard to the de minimis
rule applicable to REMIC Regular Certificates. However, a REMIC that acquires
loans at a market discount must include such market discount in income
currently, as it accrues, on a constant yield basis. See "--Taxation of Owners
of REMIC Regular Certificates" above, which describes a method for accruing such
discount income that is analogous to that required to be used by a REMIC as to
mortgage loans with market discount that it holds.

   A mortgage loan will be deemed to have been acquired with discount (or
premium) to the extent that the REMIC's basis in that mortgage loan, determined
as described in the preceding paragraph, is less than (or greater than) its
stated redemption price. Any such discount will be includible in the income of
the REMIC as it accrues, in advance of receipt of the cash attributable to such
income, under a method similar to the method described above for accruing
original issue discount on the REMIC Regular Certificates. It is anticipated
that each REMIC will elect under Section 171 of the Code to amortize any premium
on the mortgage loans. Premium on any mortgage loan to which such election
applies may be amortized under a constant yield method, presumably taking into
account a Prepayment Assumption. Further, such an election would not apply to
any mortgage loan originated on or before September 27, 1985. Instead, premium
on such a mortgage loan should be allocated among the principal payments thereon
and be deductible by the REMIC as those payments become due or upon the
prepayment of such mortgage loan.

   A REMIC will be allowed deductions for interest (including original issue
discount) on the REMIC Regular Certificates (including any other class of REMIC
Certificates constituting "regular interests" in the REMIC not offered hereby)
equal to the deductions that would be allowed if the REMIC Regular Certificates
(including any other class of REMIC Certificates constituting "regular
interests" in the REMIC not offered hereby) were indebtedness of the REMIC.
Original issue discount will be considered to accrue for this purpose as
described above under "--Taxation of Owners of REMIC Regular
Certificates--Original Issue Discount", except that the de minimis rule and the
adjustments for subsequent holders of REMIC Regular Certificates (including any
other class of REMIC Certificates constituting "regular interests" in the REMIC
not offered hereby) described in that section will not apply.

   If a class of REMIC Regular Certificates is issued with an Issue Premium, the
REMIC will have additional income in each taxable year in an amount equal to the
portion of the Issue Premium that is considered to be amortized or repaid in
that year. Although the matter is not entirely certain, it is likely that Issue
Premium would be amortized under a constant yield method in a manner analogous
to the method of accruing original issue discount described above under
"--Taxation of Owners of REMIC Regular Certificates--Original Issue Discount".

   As a general rule, the taxable income of a REMIC will be determined in the
same manner as if the REMIC were an individual having the calendar year as its
taxable year and using the accrual method of accounting. However, no item of
income, gain, loss or deduction allocable to a prohibited transaction will be
taken into account. See "--Prohibited Transactions Tax and Other Taxes" below.
Further, the limitation on miscellaneous itemized deductions imposed on
individuals by Section 67 of the Code (which allows such deductions only to the
extent they exceed in the aggregate two percent of the taxpayer's adjusted gross
income) will not be applied at the REMIC level so that the REMIC will be allowed
deductions for servicing, administrative and other noninterest expenses in
determining its taxable income. All such expenses will be allocated as a
separate item to the holders of REMIC Certificates, subject to the limitation of
Section 67 of the Code. See "--Possible Pass-Through of Miscellaneous Itemized
Deductions" below. If the deductions allowed to the REMIC exceed its gross
income for a calendar quarter, such excess will be the net loss for the REMIC
for that calendar quarter.


                                      -71-



   Basis Rules, Net Losses and Distributions. The adjusted basis of a REMIC
Residual Certificate will be equal to the amount paid for such REMIC Residual
Certificate, increased by amounts included in the income of the REMIC Residual
Certificateholder and decreased (but not below zero) by distributions made, and
by net losses allocated, to such REMIC Residual Certificateholder.

   A REMIC Residual Certificateholder is not allowed to take into account any
net loss for any calendar quarter to the extent such net loss exceeds such REMIC
Residual Certificateholder's adjusted basis in its REMIC Residual Certificate as
of the close of such calendar quarter (determined without regard to such net
loss). Any loss that is not currently deductible by reason of this limitation
may be carried forward indefinitely to future calendar quarters and, subject to
the same limitation, may be used only to offset income from the REMIC Residual
Certificate. The ability of REMIC Residual Certificateholders to deduct net
losses may be subject to additional limitations under the Code, as to which
REMIC Residual Certificateholders should consult their tax advisors.

   Any distribution on a REMIC Residual Certificate will be treated as a
nontaxable return of capital to the extent it does not exceed the holder's
adjusted basis in such REMIC Residual Certificate. To the extent a distribution
on a REMIC Residual Certificate exceeds such adjusted basis, it will be treated
as gain from the sale of such REMIC Residual Certificate. Holders of certain
REMIC Residual Certificates may be entitled to distributions early in the term
of the related REMIC under circumstances in which their bases in such REMIC
Residual Certificates will not be sufficiently large that such distributions
will be treated as nontaxable returns of capital. Their bases in such REMIC
Residual Certificates will initially equal the amount paid for such REMIC
Residual Certificates and will be increased by their allocable shares of taxable
income of the REMIC. However, such bases increases may not occur until the end
of the calendar quarter, or perhaps the end of the calendar year, with respect
to which such REMIC taxable income is allocated to the REMIC Residual
Certificateholders. To the extent such REMIC Residual Certificateholders'
initial bases are less than the distributions to such REMIC Residual
Certificateholders, and increases in such initial bases either occur after such
distributions or (together with their initial bases) are less than the amount of
such distributions, gain will be recognized to such REMIC Residual
Certificateholders on such distributions and will be treated as gain from the
sale of their REMIC Residual Certificates.

   The effect of these rules is that a REMIC Residual Certificateholder may not
amortize its basis in a REMIC Residual Certificate, but may only recover its
basis through distributions, through the deduction of any net losses of the
REMIC or upon the sale of its REMIC Residual Certificate. See "--Sales of REMIC
Certificates" below. For a discussion of possible modifications of these rules
that may require adjustments to income of a holder of a REMIC Residual
Certificate other than an original holder in order to reflect any difference
between the cost of such REMIC Residual Certificate to such REMIC Residual
Certificateholder and the adjusted basis such REMIC Residual Certificate would
have in the hands of an original holder see "--Taxation of Owners of REMIC
Residual Certificates--General" above.

   Regulations have been issued addressing the federal income tax treatment of
"inducement fees" received by transferees of non-economic residual interests.
These regulations require inducement fees to be included in income over a period
reasonably related to the period in which the related residual interest is
expected to generate taxable income or net loss to its holder. Under two safe
harbor methods, inducement fees are permitted to be included in income (i) in
the same amounts and over the same period that the taxpayer uses for financial
reporting purposes, provided that such period is not shorter than the period the
REMIC is expected to generate taxable income or (ii) ratably over the remaining
anticipated weighted average life of all the regular and residual interests
issued by the REMIC, determined based on actual distributions projected as
remaining to be made on such interests under the Prepayment Assumption. If the
holder of a non-economic residual interest sells or otherwise disposes of the
non-economic residual interest, any unrecognized portion of the inducement fee
is required to be taken into account at the time of the sale of disposition.
Prospective purchasers of the REMIC Residual Certificates should consult with
their tax advisors regarding the effect of these regulations.

   Excess Inclusions. Any "excess inclusions" with respect to a REMIC Residual
Certificate will be subject to federal income tax in all events. In general, the
"excess inclusions" with respect to a REMIC Residual Certificate for any
calendar quarter will be the excess, if any, of (1) the daily portions of REMIC
taxable income allocable to such REMIC Residual Certificate over (2) the sum of
the "daily accruals" (as defined below) for each day during such quarter that
such REMIC Residual Certificate was held by such REMIC Residual
Certificateholder. The daily accruals of a REMIC Residual Certificateholder will
be determined by allocating to each day during a calendar quarter its ratable
portion of the product of the "adjusted issue price" of the REMIC Residual
Certificate at the


                                      -72-



beginning of the calendar quarter and 120% of the "long-term Federal rate" in
effect on the Closing Date. For this purpose, the adjusted issue price of a
REMIC Residual Certificate as of the beginning of any calendar quarter will be
equal to the issue price of the REMIC Residual Certificate, increased by the sum
of the daily accruals for all prior quarters and decreased (but not below zero)
by any distributions made with respect to such REMIC Residual Certificate before
the beginning of such quarter. The issue price of a REMIC Residual Certificate
is the initial offering price to the public (excluding bond houses and brokers)
at which a substantial amount of the REMIC Residual Certificates were sold. The
"long-term Federal rate" is an average of current yields on Treasury securities
with a remaining term of greater than nine years, computed and published monthly
by the IRS.

   For REMIC Residual Certificateholders, an excess inclusion (1) will not be
permitted to be offset by deductions, losses or loss carryovers from other
activities, (2) will be treated as "unrelated business taxable income" to an
otherwise tax-exempt organization and (3) will not be eligible for any rate
reduction or exemption under any applicable tax treaty with respect to the 30%
United States withholding tax imposed on distributions to REMIC Residual
Certificateholders that are foreign investors. See, however, "--Foreign
Investors in REMIC Certificates" below.

   In the case of any REMIC Residual Certificates held by a real estate
investment trust, the aggregate excess inclusions with respect to such REMIC
Residual Certificates, reduced (but not below zero) by the real estate
investment trust taxable income (within the meaning of Section 857(b)(2) of the
Code, excluding any net capital gain), will be allocated among the shareholders
of such trust in proportion to the dividends received by such shareholders from
such trust, and any amount so allocated will be treated as an excess inclusion
with respect to a REMIC Residual Certificate as if held directly by such
shareholder. Treasury regulations yet to be issued could apply a similar rule to
regulated investment companies, common trust funds and certain cooperatives; the
REMIC Regulations currently do not address this subject.

   Noneconomic REMIC Residual Certificates. Under the REMIC Regulations,
transfers of "noneconomic" REMIC Residual Certificates will be disregarded for
all federal income tax purposes if "a significant purpose of the transfer was to
enable the transferor to impede the assessment or collection of tax". If such
transfer is disregarded, the purported transferor will continue to remain liable
for any taxes due with respect to the income on such "noneconomic" REMIC
Residual Certificate. The REMIC Regulations provide that a REMIC Residual
Certificate is noneconomic unless, based on the Prepayment Assumption and on any
required or permitted clean up calls, or required liquidation provided for in
the REMIC's organizational documents, (1) the present value of the expected
future distributions (discounted using the "applicable Federal rate" for
obligations whose term ends on the close of the last quarter in which excess
inclusions are expected to accrue with respect to the REMIC Residual
Certificate, which rate is computed and published monthly by the IRS) on the
REMIC Residual Certificate equals at least the present value of the expected tax
on the anticipated excess inclusions, and (2) the transferor reasonably expects
that the transferee will receive distributions with respect to the REMIC
Residual Certificate at or after the time the taxes accrue on the anticipated
excess inclusions in an amount sufficient to satisfy the accrued taxes. 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. Under the REMIC
Regulations, 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, (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 and (3) the transferee represents to the transferor that it will not
cause income from the REMIC Residual Certificate to be attributable to a foreign
permanent establishment or fixed base (within the meaning of an applicable
income tax treaty) of the transferee or any other person. Accordingly, all
transfers of REMIC Residual Certificates that may constitute noneconomic
residual interests will be subject to certain restrictions under the terms of
the related Pooling and Servicing Agreement that are intended to reduce the
possibility of any such transfer being disregarded. Such restrictions will
require the transferee to provide an affidavit to certify to the matters in the
preceding sentence. The transferor must have no actual knowledge or reason to
know that those statements are false.


                                      -73-



   In addition to the three conditions set forth above, the REMIC Regulations
contain a fourth requirement that must be satisfied in one of two alternative
ways for the transferor to have a "safe harbor" against ignoring the transfer:

      (1) the present value of the anticipated tax liabilities associated with
   holding the noneconomic residual interest not exceed the sum of:

         (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 "minimum transfer price"
alternative, the transferee is assumed to pay tax at the highest rate of tax
specified in Section 11(b)(1) of the Code (currently 35%) or, in certain
circumstances, the minimum tax rate specified in Section 55 of the Code.
Further, present values generally are computed using a discount rate equal to
the short-term Federal rate set forth in Section 1274(d) of the Code for the
month of the transfer and the compounding period used by the transferee; or

      (2) (i) the transferee must be a domestic "C" corporation (other than a
   corporation exempt from taxation of a regulated investment company or real
   estate investment trust) that meets certain gross and net asset tests
   (generally, $100 million of gross assets and $10 million of net assets for
   the current year and the two preceding fiscal years);

         (ii) the transferee must agree in writing that it will transfer the
      REMIC Residual Certificate only to a subsequent transferee that is an
      eligible corporation and meets the requirements for a safe harbor
      transfer; and

         (iii) the facts and circumstances known to the transferor on or before
      the date of the transfer must not reasonably indicate that the taxes
      associated with ownership of the REMIC Residual Certificate will not be
      paid by the transferee.

   The related prospectus supplement will disclose whether offered REMIC
Residual Certificates may be considered "noneconomic" residual interests under
the REMIC Regulations; provided, however, that any disclosure that a REMIC
Residual Certificate will not be considered "noneconomic" will be based upon
certain assumptions, and the depositor will make no representation that a REMIC
Residual Certificate will not be considered "noneconomic" for purposes of the
above-described rules. See "--Foreign Investors in REMIC Certificates" below for
additional restrictions applicable to transfers of certain REMIC Residual
Certificates to foreign persons.

   Mark-to-Market Rules. The IRS has issued regulations, 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 owned by 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 requirement, a REMIC Residual Certificate will not be treated
as a security and thus generally may not be marked to market.

   Possible Pass-Through of Miscellaneous Itemized Deductions. Fees and expenses
of a REMIC generally will be allocated to certain types of holders of the
related REMIC Residual Certificates. The applicable Treasury regulations
indicate, however, that in the case of a REMIC that is similar to a single class
grantor trust, all or a portion of such fees and expenses should be allocated to
such types of holders of the related REMIC Regular Certificates. Unless
otherwise stated in the related prospectus supplement, such fees and expenses
will be allocated to the related REMIC Residual Certificates in their entirety
and not to the holders of the related REMIC Regular Certificates.

   With respect to REMIC Residual Certificates or REMIC Regular Certificates the
holders of which receive an allocation of fees and expenses in accordance with
the preceding discussion, if any holder thereof is an individual, estate or
trust, or a "pass-through entity" beneficially owned by one or more individuals,
estates or trusts, (1) an


                                      -74-



amount equal to such individual's, estate's or trust's share of such fees and
expenses will be added to the gross income of such holder and (2) such
individual's, estate's or trust's share of such fees and expenses will be
treated as a miscellaneous itemized deduction allowable subject to the
limitation of Section 67 of the Code, which permits such deductions only to the
extent they exceed in the aggregate 2% of a taxpayer's adjusted gross income. In
addition, Section 68 of the Code provides that the amount of itemized deductions
otherwise allowable for an individual whose adjusted gross income exceeds a
specified amount will be reduced by the lesser of (1) 3% of the excess of the
individual's adjusted gross income over such amount or (2) 80% of the amount of
itemized deductions otherwise allowable for the taxable year. The amount of
additional taxable income reportable by REMIC Certificateholders that are
subject to the limitations of either Section 67 or Section 68 of the Code may be
substantial. Furthermore, in determining the alternative minimum taxable income
of such a holder of a REMIC Certificate that is an individual, estate or trust,
or a "pass-through entity" beneficially owned by one or more individuals,
estates or trusts, no deduction will be allowed for such holder's allocable
portion of servicing fees and other miscellaneous itemized deductions of the
REMIC, even though an amount equal to the amount of such fees and other
deductions will be included in such holder's gross income. Accordingly, such
REMIC Certificates may not be appropriate investments for individuals, estates,
or trusts, or pass-through entities beneficially owned by one or more
individuals, estates or trusts. Such prospective investors should consult with
their tax advisors prior to making an investment in such certificates.

   Under tax legislation enacted in 2001, the limitations on deductions under
Section 68 will be phased out beginning in 2006 and will be eliminated after
2009.

   Sales of REMIC Certificates. If a REMIC Certificate is sold, the selling
Certificateholder will recognize gain or loss equal to the difference between
the amount realized on the sale and its adjusted basis in the REMIC Certificate.
The adjusted basis of a REMIC Regular Certificate generally will equal the cost
of such REMIC Regular Certificate to such Certificateholder, increased by income
reported by such Certificateholder with respect to such REMIC Regular
Certificate (including original issue discount and market discount income) and
reduced (but not below zero) by distributions on such REMIC Regular Certificate
received by such Certificateholder and by any amortized premium. The adjusted
basis of a REMIC Residual Certificate will be determined as described above
under "--Taxation of Owners of REMIC Residual Certificates--Basis Rules, Net
Losses and Distributions". Except as provided in the following four paragraphs,
any such gain or loss will be capital gain or loss, provided such REMIC
Certificate is held as a capital asset (generally, property held for investment)
within the meaning of Section 1221 of the Code. The Code as of the date of this
prospectus provides for tax rates for individuals on ordinary income that are
higher than the tax rates for long-term capital gains of individuals for
property held for more than one year. No such rate differential exists for
corporations. In addition, the distinction between a capital gain or loss and
ordinary income or loss remains relevant for other purposes.

   Gain from the sale of a REMIC Regular Certificate that might otherwise be a
capital gain will be treated as ordinary income to the extent such gain does not
exceed the excess, if any, of (1) the amount that would have been includible in
the seller's income with respect to such REMIC Regular Certificate assuming that
income had accrued thereon at a rate equal to 110% of the "applicable Federal
rate" (generally, a rate based on an average of current yields on treasury
securities having a maturity comparable to that of the certificate based on the
application of the Prepayment Assumption to such certificate), determined as of
the date of purchase of such REMIC Regular Certificate, over (2) the amount of
ordinary income actually includible in the seller's income prior to such sale.
In addition, gain recognized on the sale of a REMIC Regular Certificate by a
seller who purchased such REMIC Regular Certificate at a market discount will be
taxable as ordinary income in an amount not exceeding the portion of such
discount that accrued during the period such REMIC Certificate was held by such
holder, reduced by any market discount included in income under the rules
described above under "--Taxation of Owners of REMIC Regular
Certificates--Market Discount" and "--Premium".

   REMIC Certificates will be "evidences of indebtedness" within the meaning of
Section 582(c)(1) of the Code, so that gain or loss recognized from the sale of
a REMIC Certificate by a bank or thrift institution to which such Section
applies will be ordinary income or loss.

   A portion of any gain from the sale of a REMIC Regular Certificate that might
otherwise be capital gain may be treated as ordinary income to the extent that
such Certificate is held as part of a "conversion transaction" within the
meaning of Section 1258 of the Code. A conversion transaction generally is one
in which the taxpayer has taken two or more positions in the same or similar
property that reduce or eliminate market risk, if substantially all of the


                                      -75-



taxpayer's return is attributable to the time value of the taxpayer's net
investment in such transaction. The amount of gain so realized in a conversion
transaction that is recharacterized as ordinary income generally will not exceed
the amount of interest that would have accrued on the taxpayer's net investment
at 120% of the appropriate "applicable Federal rate" at the time the taxpayer
enters into the conversion transaction, subject to appropriate reduction for
prior inclusion of interest and other ordinary income items from the
transaction.

   Finally, a taxpayer may elect to have net capital gain taxed at ordinary
income rates rather than capital gains rates in order to include such net
capital gain in total net investment income for the taxable year, for purposes
of the rule that limits the deduction of interest on indebtedness incurred to
purchase or carry property held for investment to a taxpayer's net investment
income.

   Except as may be provided in Treasury Department regulations yet to be
issued, if the seller of a REMIC Residual Certificate reacquires such REMIC
Residual Certificate, or acquires any other residual interest in a REMIC or any
similar interest in a "taxable mortgage pool" (as defined in Section 7701(i) of
the Code) during the period beginning six months before, and ending six months
after, the date of such sale, such sale will be subject to the "wash sale" rules
of Section 1091 of the Code. In that event, any loss realized by the REMIC
Residual Certificateholder on the sale will not be deductible, but instead will
be added to such REMIC Residual Certificateholder's adjusted basis in the
newly-acquired asset.

   Prohibited Transactions Tax and Other Taxes. The Code imposes a tax on REMICs
equal to 100% of the net income derived from "prohibited transactions". In
general, subject to certain specified exceptions a prohibited transaction means
the disposition of a mortgage loan, the receipt of income from a source other
than a mortgage loan or certain other permitted investments, the receipt of
compensation for services, or gain from the disposition of an asset purchased
with the payments on the mortgage loans for temporary investment pending
distribution on the REMIC Certificates. It is not anticipated that any REMIC
will engage in any prohibited transactions in which it would recognize a
material amount of net income.

   In addition, certain contributions to a REMIC made after the day on which the
REMIC issues all of its interests could result in the imposition of a tax on the
REMIC equal to 100% of the value of the contributed property. Each Pooling and
Servicing Agreement will include provisions designed to prevent the acceptance
of any contributions that would be subject to such tax.

   REMICs also are 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. "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.
As provided in each Pooling and Servicing Agreement, a REMIC may recognize "net
income from foreclosure property" subject to federal income tax to the extent
that the REMIC Administrator determines that such method of operation will
result in a greater after-tax return to the trust fund than any other method of
operation.

   Unless otherwise disclosed in the related prospectus supplement, it is not
anticipated that any material state or local income or franchise tax will be
imposed on any REMIC.

   Unless otherwise stated in the related prospectus supplement, and to the
extent permitted by then applicable laws, any prohibited transactions tax or
contributions tax will be borne by the related REMIC administrator, master
servicer, special servicer, manager or trustee, in any case out of its own
funds, provided that such person has sufficient assets to do so, and provided
further that such tax arises out of a breach of such person's obligations under
the related Pooling and Servicing Agreement and in respect of compliance with
applicable laws and regulations. Any such tax not borne by a REMIC
administrator, a master servicer, special servicer, manager or trustee will be
charged against the related trust fund resulting in a reduction in amounts
payable to holders of the related REMIC Certificates.

   Tax and Restrictions on Transfers of REMIC Residual Certificates to Certain
Organizations. If a REMIC Residual Certificate is transferred to a "disqualified
organization" (as defined below), a tax would be imposed in an amount
(determined under the REMIC Regulations) equal to the product of (1) the present
value (discounted using the "applicable Federal rate" for obligations whose term
ends on the close of the last quarter in which excess inclusions are expected to
accrue with respect to the REMIC Residual Certificate) of the total anticipated
excess


                                      -76-



inclusions with respect to such REMIC Residual Certificate for periods after the
transfer and (2) the highest marginal federal income tax rate applicable to
corporations. The anticipated excess inclusions must be determined as of the
date that the REMIC Residual Certificate is transferred and must be based on
events that have occurred up to the time of such transfer, the Prepayment
Assumption and any required or permitted clean up calls or required liquidation
provided for in the REMIC's organizational documents. Such a tax generally would
be imposed on the transferor of the REMIC Residual Certificate, except that
where such transfer is through an agent for a disqualified organization, the tax
would instead be imposed on such agent. However, a transferor of a REMIC
Residual Certificate would in no event be liable for such tax with respect to a
transfer if the transferee furnishes to the transferor an affidavit that the
transferee is not a disqualified organization and, as of the time of the
transfer, the transferor does not have actual knowledge that such affidavit is
false. Moreover, an entity will not qualify as a REMIC unless there are
reasonable arrangements designed to ensure that (1) residual interests in such
entity are not held by disqualified organizations and (2) information necessary
for the application of the tax described herein will be made available.
Restrictions on the transfer of REMIC Residual Certificates and certain other
provisions that are intended to meet this requirement will be included in each
Pooling and Servicing Agreement, and will be discussed in any prospectus
supplement relating to the offering of any REMIC Residual Certificate.

   In addition, if a "pass-through entity" (as defined below) includes in income
excess inclusions with respect to a REMIC Residual Certificate, and a
disqualified organization is the record holder of an interest in such entity,
then a tax will be imposed on such entity equal to the product of (1) the amount
of excess inclusions on the REMIC Residual Certificate that are allocable to the
interest in the pass-through entity held by such disqualified organization and
(2) the highest marginal federal income tax rate imposed on corporations. A
pass-through entity will not be subject to this tax for any period, however, if
each record holder of an interest in such pass-through entity furnishes to such
pass-through entity (1) such holder's social security number and a statement
under penalties of perjury that such social security number is that of the
record holder or (2) a statement under penalties of perjury that such record
holder is not a disqualified organization.

   If an "electing large partnership" holds a REMIC Residual Certificate, all
interests in the electing large partnership are treated as held by disqualified
organizations for purposes of the tax imposed upon a pass-through entity by
Section 860E(c) of the Code. An exception to this tax, otherwise available to a
pass-through entity that is furnished certain affidavits by record holders of
interests in the entity and that does not know such affidavits are false, is not
available to an electing large partnership.

   For these purposes, a "disqualified organization" means (1) the United
States, any State or political subdivision thereof, any foreign government, any
international organization, or any agency or instrumentality of the foregoing
(but would not include instrumentalities described in Section 168(h)(2)(D) of
the Code or the Federal Home Loan Mortgage Corporation), (2) any organization
(other than a cooperative described in Section 521 of the Code) that is exempt
from federal income tax, unless it is subject to the tax imposed by Section 511
of the Code or (3) any organization described in Section 1381(a)(2)(C) of the
Code. In addition, a "pass-through entity" means any regulated investment
company, real estate investment trust, trust, partnership or certain other
entities described in Section 860E(e)(6) of the Code. In addition, a person
holding an interest in a pass-through entity as a nominee for another person
will, with respect to such interest, be treated as a pass-through entity. For
these purposes, an "electing large partnership" means a partnership (other than
a service partnership or certain commodity pools) having more than 100 members
that has elected to apply certain simplified reporting provisions under the
Code.

   Termination. A REMIC will terminate immediately after the Distribution Date
following receipt by the REMIC of the final payment in respect of the mortgage
loans or upon a sale of the REMIC's assets following the adoption by the REMIC
of a plan of complete liquidation. The last distribution on a REMIC Regular
Certificate will be treated as a payment in retirement of a debt instrument. In
the case of a REMIC Residual Certificate, if the last distribution on such REMIC
Residual Certificate is less than the REMIC Residual Certificateholder's
adjusted basis in such Certificate, such REMIC Residual Certificateholder should
(but may not) be treated as realizing a loss equal to the amount of such
difference, and such loss may be treated as a capital loss.

   Reporting and Other Administrative Matters. Solely for purposes of the
administrative provisions of the Code, the REMIC will be treated as a
partnership and REMIC Residual Certificateholders will be treated as partners.
Unless otherwise stated in the related prospectus supplement, the holder of the
largest percentage interest in a class of REMIC Residual Certificates will be
the "tax matters person" with respect to the related REMIC, and the REMIC


                                      -77-



administrator will file REMIC federal income tax returns on behalf of the
related REMIC, and will be designated as and will act as agent of, and
attorney-in-fact for, the tax matters person with respect to the REMIC in all
respects.

   As the tax matters person, the REMIC administrator, subject to certain notice
requirements and various restrictions and limitations, generally will have the
authority to act on behalf of the REMIC and the REMIC Residual
Certificateholders in connection with the administrative and judicial review of
items of income, deduction, gain or loss of the REMIC, as well as the REMIC's
classification. REMIC Residual Certificateholders generally will be required to
report such REMIC items consistently with their treatment on the related REMIC's
tax return and may in some circumstances be bound by a settlement agreement
between the REMIC Administrator, as tax matters person, and the IRS concerning
any such REMIC item. Adjustments made to the REMIC tax return may require a
REMIC Residual Certificateholder to make corresponding adjustments on its
return, and an audit of the REMIC's tax return, or the adjustments resulting
from such an audit, could result in an audit of a REMIC Residual
Certificateholder's return. Any person that holds a REMIC Residual Certificate
as a nominee for another person may be required to furnish to the related REMIC,
in a manner to be provided in Treasury Department regulations, the name and
address of such person and other information.

   Reporting of interest income, including any original issue discount, with
respect to REMIC Regular Certificates is required annually, and may be required
more frequently under Treasury Department regulations. These information reports
generally are required to be sent to individual holders of REMIC Regular
Interests and the IRS; holders of REMIC Regular Certificates that are
corporations, trusts, securities dealers and certain other nonindividuals will
be provided interest and original issue discount income information and the
information set forth in the following paragraph upon request in accordance with
the requirements of the applicable regulations. The information must be provided
by the later of 30 days after the end of the quarter for which the information
was requested, or two weeks after the receipt of the request. Reporting with
respect to REMIC Residual Certificates, including income, excess inclusions,
investment expenses and relevant information regarding qualification of the
REMIC's assets will be made as required under the Treasury Department
regulations, generally on a quarterly basis.

   As applicable, the REMIC Regular Certificate information reports will include
a statement of the adjusted issue price of the REMIC Regular Certificate at the
beginning of each accrual period. In addition, the reports will include
information required by regulations with respect to computing the accrual of any
market discount. Because exact computation of the accrual of market discount on
a constant yield method would require information relating to the holder's
purchase price that the REMIC may not have, such regulations only require that
information pertaining to the appropriate proportionate method of accruing
market discount be provided. See "--Taxation of Owners of REMIC Regular
Certificates--Market Discount".

   Unless otherwise specified in the related prospectus supplement, the
responsibility for complying with the foregoing reporting rules will be borne by
the REMIC administrator.

   Backup Withholding with Respect to REMIC Certificates. Payments of interest
and principal, and proceeds from the sale of REMIC Certificates, may be subject
to the "backup withholding tax" at a rate of 28% (increasing to 30% after 2010)
unless the recipient of such payments is a U.S. Person and provides IRS Form W-9
with the correct taxpayer identification number; is a non-U.S. Person and
provides IRS Form W-8BEN identifying the non-U.S. Person and stating that the
beneficial owner is not a U.S. Person; or can be treated as an exempt recipient
within the meaning of Treasury Regulations Section 1.6049-4(c)(1)(ii). Any
amounts deducted and withheld from a distribution to a recipient would be
allowed as a credit against such recipient's federal income tax. Information
reporting requirements may also apply regardless of whether withholding is
required. Furthermore, certain penalties may be imposed by the IRS on a
recipient of payments that is required to supply information but that does not
do so in the proper manner.

   Foreign Investors in REMIC Certificates. A REMIC Regular Certificateholder
that is not a U.S. Person and is not subject to federal income tax as a result
of any direct or indirect connection to the United States in addition to its
ownership of a REMIC Regular Certificate will not, unless otherwise disclosed in
the related prospectus supplement, be subject to United States federal income or
withholding tax in respect of a distribution on a REMIC Regular Certificate,
provided that the holder provides appropriate documentation. The appropriate
documentation includes Form W-8BEN, if the non-U.S. Person is a corporation or
individual eligible for the benefits of the portfolio interest exemption or an
exemption based on a treaty; Form W-8ECI if the non-U.S. Person is eligible for
an exemption on the basis of its income from the REMIC Regular Certificate being
effectively connected to a United States trade or


                                      -78-



business; Form W-8BEN or Form W-8IMY if the non-U.S. Person is a trust,
depending on whether such trust is classified as the beneficial owner of the
REMIC Regular Certificate; and Form W8IMY, with supporting documentation as
specified in the Treasury Regulations, required to substantiate exemptions from
withholding on behalf of its partners, if the non-U.S. Person is a partnership.
An intermediary (other than a partnership) must provide Form W-8IMY, revealing
all required information, including its name, address, taxpayer identification
number, the country under the laws of which it is created, and certification
that it is not acting for its own account. A "qualified intermediary" must
certify that it has provided, or will provide, a withholding statement as
required under Treasury Regulations Section 1.1441-1(e)(5)(v), but need not
disclose the identify of this account holders on its Form W-8IMY, and may
certify its account holders' status without including each beneficial owner's
certification. A non-"qualified intermediary" must additionally certify that it
has provided, or will provide, a withholding on behalf of its associated with
the appropriate Form W-8 and W-9 required to substantiate exemptions from
withholding on behalf of its beneficial owners. The term "intermediary" means a
person acting as custodian, a broker, nominee or otherwise as an agent for the
beneficial owner of a REMIC Regular Certificate. A "qualified intermediary" is
generally a foreign financial institution or clearing organization or a non-U.S.
branch or office of a U.S. financial institution or clearing organization that
is a party to a withholding agreement with the IRS.

   It is possible that the IRS may assert that the foregoing tax exemption
should not apply with respect to a REMIC Regular Certificate held by a REMIC
Residual Certificateholder that owns directly or indirectly a 10% or greater
interest in the REMIC Residual Certificates. If the holder does not qualify for
exemption, distributions of interest, including distributions in respect of
accrued original issue discount, to such holder may be subject to a tax rate of
30%.

   In addition, the foregoing rules will not apply to exempt a United States
shareholder of a controlled foreign corporation from taxation on such United
States shareholder's allocable portion of the interest income received by such
controlled foreign corporation.

   Further, it appears that a REMIC Regular Certificate would not be included in
the estate of a nonresident alien individual and would not be subject to United
States estate taxes. However, Certificateholders who are nonresident alien
individuals should consult their tax advisors concerning this question.

   Unless otherwise stated in the related prospectus supplement, transfers of
REMIC Residual Certificates to investors that are not United States Persons will
be prohibited under the related Pooling and Servicing Agreement.

Grantor Trust Funds

   Classification of Grantor Trust Funds. With respect to each series of Grantor
Trust Certificates, in the opinion of counsel to the depositor for such series,
assuming compliance with all provisions of the related Pooling and Servicing
Agreement, the related Grantor Trust Fund will be classified as a grantor trust
under subpart E, part I of subchapter J of the Code and not as a partnership or
an association taxable as a corporation. The following general discussion of the
anticipated federal income tax consequences of the purchase, ownership and
disposition of Grantor Trust Certificates, to the extent it relates to matters
of law or legal conclusions with respect thereto, represents the opinion of
counsel to the depositor for the applicable series as specified in the related
prospectus supplement, subject to any qualifications set forth in this
prospectus. In addition, counsel to the depositor has prepared or reviewed the
statements in this prospectus under the heading "Certain Federal Income Tax
Consequences--Grantor Trust Funds," and is of the opinion that such statements
are correct in all material respects. Such statements are intended as an
explanatory discussion of the possible effects of the classification of any
Grantor Trust Fund as a grantor trust for federal income tax purposes on
investors generally and of related tax matters affecting investors generally,
but do not purport to furnish information in the level of detail or with the
attention to an investor's specific tax circumstances that would be provided by
an investor's own tax advisor. Accordingly, each investor is advised to consult
its own tax advisors with regard to the tax consequences to it of investing in
Grantor Trust Certificates.

   Characterization of Investments in Grantor Trust Certificates.

   Grantor Trust Fractional Interest Certificates. In the case of Grantor Trust
Fractional Interest Certificates, unless otherwise disclosed in the related
prospectus supplement, counsel to the depositor will deliver an opinion that, in
general, Grantor Trust Fractional Interest Certificates will represent interests
in (1) "loans . . . secured by an


                                      -79-



interest in real property" within the meaning of Section 7701(a)(19)(C)(v) of
the Code; (2) "obligation[s] (including any participation or certificate of
beneficial ownership therein) which . . . [are] principally secured by an
interest in real property" within the meaning of Section 860G(a)(3) of the Code;
and (3) "real estate assets" within the meaning of Section 856(c)(5)(B) of the
Code. In addition, counsel to the depositor will deliver an opinion that
interest on Grantor Trust Fractional Interest Certificates will to the same
extent be considered "interest on obligations secured by mortgages on real
property or on interests in real property" within the meaning of Section
856(c)(3)(B) of the Code.

   Grantor Trust Strip Certificates. Even if Grantor Trust Strip Certificates
evidence an interest in a Grantor Trust Fund consisting of mortgage loans that
are "loans . . . secured by an interest in real property" within the meaning of
Section 7701(a)(19)(C)(v) of the Code and "real estate assets" within the
meaning of Section 856(c)(5)(B) of the Code, and the interest on which is
"interest on obligations secured by mortgages on real property" within the
meaning of Section 856(c)(3)(B) of the Code, it is unclear whether the Grantor
Trust Strip Certificates, and the income therefrom, will be so characterized.
However, the policies underlying such sections (namely, to encourage or require
investments in mortgage loans by thrift institutions and real estate investment
trusts) may suggest that such characterization is appropriate. Counsel to the
depositor will not deliver any opinion on these questions. Prospective
purchasers to which such characterization of an investment in Grantor Trust
Strip Certificates is material should consult their tax advisors regarding
whether the Grantor Trust Strip Certificates, and the income therefrom, will be
so characterized.

   The Grantor Trust Strip Certificates will be "obligation[s] (including any
participation or Certificate of beneficial ownership therein) which . . . [are]
principally secured by an interest in real property" within the meaning of
Section 860G(a)(3)(A) of the Code.

   Taxation of Owners of Grantor Trust Fractional Interest Certificates.

   General. Holders of a particular series of Grantor Trust Fractional Interest
Certificates generally will be required to report on their federal income tax
returns their shares of the entire income from the mortgage loans (including
amounts used to pay reasonable servicing fees and other expenses) and will be
entitled to deduct their shares of any such reasonable servicing fees and other
expenses. Because of stripped interests, market or original issue discount, or
premium, the amount includible in income on account of a Grantor Trust
Fractional Interest Certificate may differ significantly from the amount
distributable thereon representing interest on the mortgage loans. Under Section
67 of the Code, an individual, estate or trust holding a Grantor Trust
Fractional Interest Certificate directly or through certain pass-through
entities will be allowed a deduction for such reasonable servicing fees and
expenses only to the extent that the aggregate of such holder's miscellaneous
itemized deductions exceeds two percent of such holder's adjusted gross income.
In addition, Section 68 of the Code provides that the amount of itemized
deductions otherwise allowable for an individual whose adjusted gross income
exceeds a specified amount will be reduced by the lesser of (1) 3% of the excess
of the individual's adjusted gross income over such amount or (2) 80% of the
amount of itemized deductions otherwise allowable for the taxable year. The
amount of additional taxable income reportable by holders of Grantor Trust
Fractional Interest Certificates who are subject to the limitations of either
Section 67 or Section 68 of the Code may be substantial. Further,
Certificateholders (other than corporations) subject to the alternative minimum
tax may not deduct miscellaneous itemized deductions in determining such
holder's alternative minimum taxable income. Under tax legislation enacted in
2001, this limitation on deductions under Section 68 will be phased out
beginning in 2006 and will be eliminated after 2009. Although it is not entirely
clear, it appears that in transactions in which multiple classes of Grantor
Trust Certificates (including Grantor Trust Strip Certificates) are issued, such
fees and expenses should be allocated among the classes of Grantor Trust
Certificates using a method that recognizes that each such class benefits from
the related services. In the absence of statutory or administrative
clarification as to the method to be used, it currently is intended to base
information returns or reports to the IRS and Certificateholders on a method
that allocates such expenses among classes of Grantor Trust Certificates with
respect to each period based on the distributions made to each such class during
that period.

   The federal income tax treatment of Grantor Trust Fractional Interest
Certificates of any series will depend on whether they are subject to the
"stripped bond" rules of Section 1286 of the Code. Grantor Trust Fractional
Interest Certificates may be subject to those rules if (1) a class of Grantor
Trust Strip Certificates is issued as part of the same series of certificates or
(2) the depositor or any of its affiliates retains (for its own account or for
purposes of


                                      -80-



resale) a right to receive a specified portion of the interest payable on a
mortgage asset. Further, the IRS has ruled that an unreasonably high servicing
fee retained by a seller or servicer will be treated as a retained ownership
interest in mortgages that constitutes a stripped coupon. The related prospectus
supplement will include information regarding servicing fees paid to a master
servicer, a special servicer, any sub-servicer or their respective affiliates.

   If Stripped Bond Rules Apply. If the stripped bond rules apply, each Grantor
Trust Fractional Interest Certificate will be treated as having been issued with
"original issue discount" within the meaning of Section 1273(a) of the Code,
subject, however, to the discussion below regarding the treatment of certain
stripped bonds as market discount bonds and the discussion regarding de minimis
market discount. See "--Taxation of Owners of Grantor Trust Fractional Interest
Certificates--Market Discount" below. Under the stripped bond rules, the holder
of a Grantor Trust Fractional Interest Certificate (whether a cash or accrual
method taxpayer) will be required to report interest income from its Grantor
Trust Fractional Interest Certificate for each month in an amount equal to the
income that accrues on such Certificate in that month calculated under a
constant yield method, in accordance with the rules of the Code relating to
original issue discount.

   The original issue discount on a Grantor Trust Fractional Interest
Certificate will be the excess of such Certificate's stated redemption price
over its issue price. The issue price of a Grantor Trust Fractional Interest
Certificate as to any purchaser will be equal to the price paid by such
purchaser of the Grantor Trust Fractional Interest Certificate. The stated
redemption price of a Grantor Trust Fractional Interest Certificate will be the
sum of all payments to be made on such Certificate, other than "qualified stated
interest", if any, as well as such certificate's share of reasonable servicing
fees and other expenses. See "--Taxation of Owners of Grantor Trust Fractional
Interest Certificates--If Stripped Bond Rules Do Not Apply" for a definition of
"qualified stated interest". In general, the amount of such income that accrues
in any month would equal the product of such holder's adjusted basis in such
Grantor Trust Fractional Interest Certificate at the beginning of such month
(see "--Sales of Grantor Trust Certificates" below) and the yield of such
Grantor Trust Fractional Interest Certificate to such holder. Such yield would
be computed as the rate (compounded based on the regular interval between
payment dates) that, if used to discount the holder's share of future payments
on the mortgage loans, would cause the present value of those future payments to
equal the price at which the holder purchased such Certificate. In computing
yield under the stripped bond rules, a Certificateholder's share of future
payments on the mortgage loans will not include any payments made in respect of
any ownership interest in the mortgage loans retained by the depositor, the
master servicer, the special servicer, any sub-servicer or their respective
affiliates, but will include such Certificateholder's share of any reasonable
servicing fees and other expenses.

   Section 1272(a)(6) of the Code requires (1) the use of a reasonable
prepayment assumption in accruing original issue discount and (2) adjustments in
the accrual of original issue discount when prepayments do not conform to the
prepayment assumption, with respect to certain categories of debt instruments,
and regulations could be adopted applying those provisions to the Grantor Trust
Fractional Interest Certificates. It is unclear whether those provisions would
be applicable to the Grantor Trust Fractional Interest Certificates or whether
use of a reasonable prepayment assumption may be required or permitted without
reliance on these rules. It is also uncertain, if a prepayment assumption is
used, whether the assumed prepayment rate would be determined based on
conditions at the time of the first sale of the Grantor Trust Fractional
Interest Certificate or, with respect to any holder, at the time of purchase of
the Grantor Trust Fractional Interest Certificate by that holder.
Certificateholders are advised to consult their tax advisors concerning
reporting original issue discount in general and, in particular, whether a
prepayment assumption should be used in reporting original issue discount with
respect to Grantor Trust Fractional Interest Certificates.

   In the case of a Grantor Trust Fractional Interest Certificate acquired at a
price equal to the principal amount of the mortgage loans allocable to such
Certificate, the use of a prepayment assumption generally would not have any
significant effect on the yield used in calculating accruals of interest income.
In the case, however, of a Grantor Trust Fractional Interest Certificate
acquired at a discount or premium (that is, at a price less than or greater than
such principal amount, respectively), the use of a reasonable prepayment
assumption would increase or decrease such yield, and thus accelerate or
decelerate, respectively, the reporting of income.

   If a prepayment assumption is not used, then when a mortgage loan prepays in
full, the holder of a Grantor Trust Fractional Interest Certificate acquired at
a discount or a premium generally will recognize ordinary income or loss equal
to the difference between the portion of the prepaid principal amount of the
mortgage loan that is allocable to such Certificate and the portion of the
adjusted basis of such Certificate that is allocable to such Certificateholder's
interest in the mortgage loan. If a prepayment assumption is used, it appears
that no separate


                                      -81-



item of income or loss should be recognized upon a prepayment. Instead, a
prepayment should be treated as a partial payment of the stated redemption price
of the Grantor Trust Fractional Interest Certificate and accounted for under a
method similar to that described for taking account of original issue discount
on REMIC Regular Certificates. See "--REMICs--Taxation of Owners of REMIC
Regular Certificates--Original Issue Discount" above. It is unclear whether any
other adjustments would be required to reflect differences between an assumed
prepayment rate and the actual rate of prepayments.

   In the absence of statutory or administrative clarification, it is currently
intended to base information reports or returns to the IRS and
Certificateholders in transactions subject to the stripped bond rules on a
Prepayment Assumption that will be disclosed in the related prospectus
supplement and on a constant yield computed using a representative initial
offering price for each class of certificates. However, neither the depositor
nor any other person will make any representation that the mortgage loans will
in fact prepay at a rate conforming to such Prepayment Assumption or any other
rate and Certificateholders should bear in mind that the use of a representative
initial offering price will mean that such information returns or reports, even
if otherwise accepted as accurate by the IRS, will in any event be accurate only
as to the initial Certificateholders of each series who bought at that price.

   In light of the application of Section 1286 of the Code, a beneficial owner
of a stripped bond generally will be required to compute accruals of original
issue discount based on its yield, possibly taking into account its own
prepayment assumption. The information necessary to perform the related
calculations for information reporting purposes, however, generally will not be
available to the trustee. Accordingly, any information reporting provided by the
trustee with respect to these stripped bonds, which information will be based on
pricing information as of the closing date, will largely fail to reflect the
accurate accruals of original issue discount for these certificates. Prospective
investors therefore should be aware that the timing of accruals of original
issue discount applicable to a stripped bond generally will be different than
that reported to holders and the IRS. Prospective investors should consult their
own tax advisors regarding their obligation to compute and include in income the
correct amount of original issue discount accruals and any possible tax
consequences to them if they should fail to do so.

   Under Treasury regulations Section 1.1286-1, certain stripped bonds are to be
treated as market discount bonds and, accordingly, any purchaser of such a bond
is to account for any discount on the bond as market discount rather than
original issue discount. This treatment only applies, however, if immediately
after the most recent disposition of the bond by a person stripping one or more
coupons from the bond and disposing of the bond or coupon (1) there is no
original issue discount (or only a de minimis amount of original issue discount)
or (2) the annual stated rate of interest payable on the original bond is no
more than one percentage point lower than the gross interest rate payable on the
original mortgage loan (before subtracting any servicing fee or any stripped
coupon). If interest payable on a Grantor Trust Fractional Interest Certificate
is more than one percentage point lower than the gross interest rate payable on
the mortgage loans, the related prospectus supplement will disclose that fact.
If the original issue discount or market discount on a Grantor Trust Fractional
Interest Certificate determined under the stripped bond rules is less than 0.25%
of the stated redemption price multiplied by the weighted average maturity of
the mortgage loans, then such original issue discount or market discount will be
considered to be de minimis. Original issue discount or market discount of only
a de minimis amount will be included in income in the same manner as de minimis
original issue and market discount described in "--Taxation of Owners of Grantor
Trust Fractional Interest Certificates--If Stripped Bond Rules Do Not Apply" and
"--Market Discount" below.

   If Stripped Bond Rules Do Not Apply. Subject to the discussion below on
original issue discount, if the stripped bond rules do not apply to a Grantor
Trust Fractional Interest Certificate, the Certificateholder will be required to
report its share of the interest income on the mortgage loans in accordance with
such Certificateholder's normal method of accounting. The original issue
discount rules will apply, even if the stripped bond rules do not apply, to a
Grantor Trust Fractional Interest Certificate to the extent it evidences an
interest in mortgage loans issued with original issue discount.

   The original issue discount, if any, on the mortgage loans will equal the
difference between the stated redemption price of such mortgage loans and their
issue price. For a definition of "stated redemption price," see "--Taxation of
Owners of REMIC Regular Certificates--Original Issue Discount" above. In
general, the issue price of a mortgage loan will be the amount received by the
borrower from the lender under the terms of the mortgage loan, less any "points"
paid by the borrower, and the stated redemption price of a mortgage loan will
equal its principal amount, unless the mortgage loan provides for an initial
"teaser," or below-market interest rate. The determination as to whether
original issue discount will be considered to be de minimis will be calculated
using the same test as in


                                      -82-



the REMIC discussion. See "--Taxation of Owners of REMIC Regular
Certificates--Original Issue Discount" above.

   In the case of mortgage loans bearing adjustable or variable interest rates,
the related prospectus supplement will describe the manner in which such rules
will be applied with respect to those mortgage loans by the trustee or master
servicer, as applicable, in preparing information returns to the
Certificateholders and the IRS.

   If original issue discount is in excess of a de minimis amount, all original
issue discount with respect to a mortgage loan will be required to be accrued
and reported in income each month, based on a constant yield. The OID
Regulations suggest that no prepayment assumption is appropriate in computing
the yield on prepayable obligations issued with original issue discount. In the
absence of statutory or administrative clarification, it currently is not
intended to base information reports or returns to the IRS and
Certificateholders on the use of a prepayment assumption in transactions not
subject to the stripped bond rules. However, Section 1272(a)(6) of the Code may
require that a prepayment assumption be made in computing yield with respect to
all mortgage-backed securities. Certificateholders are advised to consult their
own tax advisors concerning whether a prepayment assumption should be used in
reporting original issue discount with respect to Grantor Trust Fractional
Interest Certificates. Certificateholders should refer to the related prospectus
supplement with respect to each series to determine whether and in what manner
the original issue discount rules will apply to mortgage loans in such series.

   A purchaser of a Grantor Trust Fractional Interest Certificate that purchases
such Grantor Trust Fractional Interest Certificate at a cost less than such
certificate's allocable portion of the aggregate remaining stated redemption
price of the mortgage loans held in the related trust fund will also be required
to include in gross income such certificate's daily portions of any original
issue discount with respect to such mortgage loans. However, each such daily
portion will be reduced, if the cost of such Grantor Trust Fractional Interest
Certificate to such purchaser is in excess of such Certificate's allocable
portion of the aggregate "adjusted issue prices" of the mortgage loans held in
the related trust fund, approximately in proportion to the ratio such excess
bears to such Certificate's allocable portion of the aggregate original issue
discount remaining to be accrued on such mortgage loans. The adjusted issue
price of a mortgage loan on any given day equals the sum of (1) the adjusted
issue price (or, in the case of the first accrual period, the issue price) of
such mortgage loan at the beginning of the accrual period that includes such day
and (2) the daily portions of original issue discount for all days during such
accrual period prior to such day. The adjusted issue price of a mortgage loan at
the beginning of any accrual period will equal the issue price of such mortgage
loan, increased by the aggregate amount of original issue discount with respect
to such mortgage loan that accrued in prior accrual periods, and reduced by the
amount of any payments made on such mortgage loan in prior accrual periods of
amounts included in its stated redemption price.

   Unless otherwise provided in the related prospectus supplement, the trustee
or master servicer, as applicable, will provide to any holder of a Grantor Trust
Fractional Interest Certificate such information as such holder may reasonably
request from time to time with respect to original issue discount accruing on
Grantor Trust Fractional Interest Certificates. See "--Grantor Trust Reporting"
below.

   Market Discount. If the stripped bond rules do not apply to a Grantor Trust
Fractional Interest Certificate, a Certificateholder may be subject to the
market discount rules of Sections 1276 through 1278 of the Code to the extent an
interest in a mortgage loan is considered to have been purchased at a "market
discount", that is, in the case of a mortgage loan issued without original issue
discount, at a purchase price less than its remaining stated redemption price
(as defined above), or in the case of a mortgage loan issued with original issue
discount, at a purchase price less than its adjusted issue price (as defined
above). If market discount is in excess of a de minimis amount (as described
below), the holder generally will be required to include in income in each month
the amount of such discount that has accrued (under the rules described in the
next paragraph) through such month that has not previously been included in
income, but limited, in the case of the portion of such discount that is
allocable to any mortgage loan, to the payment of stated redemption price on
such mortgage loan that is received by (or, in the case of accrual basis
Certificateholders, due to) the trust fund in that month. A Certificateholder
may elect to include market discount in income currently as it accrues (under a
constant yield method based on the yield of the Certificate to such holder)
rather than including it on a deferred basis in accordance with the foregoing
under rules similar to those described in "--Taxation of Owners of REMIC Regular
Interests--Market Discount" above.

   Section 1276(b)(3) of the Code authorized the Treasury Department to issue
regulations providing for the method for accruing market discount on debt
instruments, the principal of which is payable in more than one


                                      -83-



installment. Until such time as regulations are issued by the Treasury
Department, certain rules described in the Committee Report apply. Under those
rules, in each accrual period market discount on the mortgage loans should
accrue, at the holder's option: (1) on the basis of a constant yield method, (2)
in the case of a mortgage loan issued without original issue discount, in an
amount that bears the same ratio to the total remaining market discount as the
stated interest paid in the accrual period bears to the total stated interest
remaining to be paid on the mortgage loan as of the beginning of the accrual
period, or (3) in the case of a mortgage loan issued with original issue
discount, in an amount that bears the same ratio to the total remaining market
discount as the original issue discount accrued in the accrual period bears to
the total original issue discount remaining at the beginning of the accrual
period. The prepayment assumption, if any, used in calculating the accrual of
original issue discount is to be used in calculating the accrual of market
discount. The effect of using a prepayment assumption could be to accelerate the
reporting of such discount income. Because the regulations referred to in this
paragraph have not been issued, it is not possible to predict what effect such
regulations might have on the tax treatment of a mortgage loan purchased at a
discount in the secondary market.

   Because the mortgage loans will provide for periodic payments of stated
redemption price, such discount may be required to be included in income at a
rate that is not significantly slower than the rate at which such discount would
be included in income if it were original issue discount.

   Market discount with respect to mortgage loans may be considered to be de
minimis and, if so, will be includible in income under de minimis rules similar
to those described above in "--REMICs--Taxation of Owners of REMIC Regular
Certificates--Original Issue Discount" above within the exception that it is
less likely that a prepayment assumption will be used for purposes of such rules
with respect to the mortgage loans.

   Further, under the rules described above in "--REMICs--Taxation of Owners of
REMIC Regular Certificates--Market Discount", any discount that is not original
issue discount and exceeds a de minimis amount may require the deferral of
interest expense deductions attributable to accrued market discount not yet
includible in income, unless an election has been made to report market discount
currently as it accrues. This rule applies without regard to the origination
dates of the mortgage loans.

   Premium. If a Certificateholder is treated as acquiring the underlying
mortgage loans at a premium, that is, at a price in excess of their remaining
stated redemption price, such Certificateholder may elect under Section 171 of
the Code to amortize using a constant yield method the portion of such premium
allocable to mortgage loans originated after September 27, 1985. Amortizable
premium is treated as an offset to interest income on the related debt
instrument, rather than as a separate interest deduction. However, premium
allocable to mortgage loans originated before September 28, 1985 or to mortgage
loans for which an amortization election is not made, should be allocated among
the payments of stated redemption price on the mortgage loan and be allowed as a
deduction as such payments are made (or, for a Certificateholder using the
accrual method of accounting, when such payments of stated redemption price are
due).

   It is unclear whether a prepayment assumption should be used in computing
amortization of premium allowable under Section 171 of the Code. If premium is
not subject to amortization using a prepayment assumption and a mortgage loan
prepays in full, the holder of a Grantor Trust Fractional Interest Certificate
acquired at a premium should recognize a loss equal to the difference between
the portion of the prepaid principal amount of the mortgage loan that is
allocable to the Certificate and the portion of the adjusted basis of the
Certificate that is allocable to the mortgage loan. If a prepayment assumption
is used to amortize such premium, it appears that such a loss would be
unavailable. Instead, if a prepayment assumption is used, a prepayment should be
treated as a partial payment of the stated redemption price of the Grantor Trust
Fractional Interest Certificate and accounted for under a method similar to that
described for taking account of original issue discount on REMIC Regular
Certificates. See "--REMICs--Taxation of Owners of REMIC Regular
Certificates--Original Issue Discount" above. It is unclear whether any other
adjustments would be required to reflect differences between the prepayment
assumption and the actual rate of prepayments.

   Taxation of Owners of Grantor Trust Strip Certificates. The "stripped coupon"
rules of Section 1286 of the Code will apply to the Grantor Trust Strip
Certificates. Except as described above in "--Taxation of Owners of Grantor
Trust Fractional Interest Certificates--If Stripped Bond Rules Apply", no
regulations or published rulings under Section 1286 of the Code have been issued
and some uncertainty exists as to how it will be applied to securities such as
the Grantor Trust Strip Certificates. Accordingly, holders of Grantor Trust
Strip Certificates


                                      -84-



should consult their tax advisors concerning the method to be used in reporting
income or loss with respect to such Certificates.

   The OID Regulations do not apply to "stripped coupons", although they provide
general guidance as to how the original issue discount sections of the Code will
be applied. In addition, the discussion below is subject to the discussion under
"--Possible Application of Proposed Contingent Payment Rules" below and assumes
that the holder of a Grantor Trust Strip Certificate will not own any Grantor
Trust Fractional Interest Certificates.

   Under the stripped coupon rules, it appears that original issue discount will
be required to be accrued in each month on the Grantor Trust Strip Certificates
based on a constant yield method. In effect, each holder of Grantor Trust Strip
Certificates would include as interest income in each month an amount equal to
the product of such holder's adjusted basis in such Grantor Trust Strip
Certificate at the beginning of such month and the yield of such Grantor Trust
Strip Certificate to such holder. Such yield would be calculated based on the
price paid for that Grantor Trust Strip Certificate by its holder and the
payments remaining to be made thereon at the time of the purchase, plus an
allocable portion of the servicing fees and expenses to be paid with respect to
the mortgage loans. See "--Taxation of Owners of Grantor Trust Fractional
Interest Certificates--If Stripped Bond Rules Apply" above.

   As noted above, Section 1272(a)(6) of the Code requires that a prepayment
assumption be used in computing the accrual of original issue discount with
respect to certain categories of debt instruments, and that adjustments be made
in the amount and rate of accrual of such discount when prepayments do not
conform to such prepayment assumption. Regulations could be adopted applying
those provisions to the Grantor Trust Strip Certificates. It is unclear whether
those provisions would be applicable to the Grantor Trust Strip Certificates or
whether use of a prepayment assumption may be required or permitted in the
absence of such regulations. It is also uncertain, if a prepayment assumption is
used, whether the assumed prepayment rate would be determined based on
conditions at the time of the first sale of the Grantor Trust Strip Certificate
or, with respect to any subsequent holder, at the time of purchase of the
Grantor Trust Strip Certificate by that holder.

   The accrual of income on the Grantor Trust Strip Certificates will be
significantly slower if a prepayment assumption is permitted to be made than if
yield is computed assuming no prepayments. In the absence of statutory or
administrative clarification, it currently is intended to base information
returns or reports to the IRS and Certificateholders on the Prepayment
Assumption disclosed in the related prospectus supplement and on a constant
yield computed using a representative initial offering price for each class of
certificates. However, neither the depositor nor any other person will make any
representation that the mortgage loans will in fact prepay at a rate conforming
to the Prepayment Assumption or at any other rate and Certificateholders should
bear in mind that the use of a representative initial offering price will mean
that such information returns or reports, even if otherwise accepted as accurate
by the IRS, will in any event be accurate only as to the initial
Certificateholders of each series who bought at that price. Prospective
purchasers of the Grantor Trust Strip Certificates should consult their tax
advisors regarding the use of the Prepayment Assumption.

   It is unclear under what circumstances, if any, the prepayment of a mortgage
loan will give rise to a loss to the holder of a Grantor Trust Strip
Certificate. If a Grantor Trust Strip Certificate is treated as a single
instrument (rather than an interest in discrete mortgage loans) and the effect
of prepayments is taken into account in computing yield with respect to such
Grantor Trust Strip Certificate, it appears that no loss may be available as a
result of any particular prepayment unless prepayments occur at a rate faster
than the Prepayment Assumption. However, if a Grantor Trust Strip Certificate is
treated as an interest in discrete mortgage loans, or if the Prepayment
Assumption is not used, then when a mortgage loan is prepaid, the holder of a
Grantor Trust Strip Certificate should be able to recognize a loss equal to the
portion of the adjusted issue price of the Grantor Trust Strip Certificate that
is allocable to such mortgage loan.

   Possible Application of Contingent Payment Rules. The coupon stripping rules'
general treatment of stripped coupons is to regard them as newly issued debt
instruments in the hands of each purchaser. To the extent that payments on the
Grantor Trust Strip Certificates would cease if the mortgage loans were prepaid
in full, the Grantor Trust Strip Certificates could be considered to be debt
instruments providing for contingent payments. Under the OID Regulations, debt
instruments providing for contingent payments are not subject to the same rules
as debt instruments providing for noncontingent payments. Treasury Department
regulations have been promulgated regarding contingent payment debt instruments,
but it appears that Grantor Trust Strip Certificates, due to their similarity to
other mortgage-backed securities (such as REMIC regular interests and debt
instruments subject to


                                      -85-



Section 1272(a)(6) of the Code) that are expressly excepted from the application
of such Regulations, may also be excepted from such regulations. Like the OID
Regulations, the contingent payment regulations do not specifically address
securities, such as the Grantor Trust Strip Certificates, that are subject to
the stripped bond rules of Section 1286 of the Code.

   If the contingent payment rules similar to those under the OID Regulations
were to apply, the holder of a Grantor Trust Strip Certificate would be required
to apply a "noncontingent bond method." Under the "noncontingent bond method,"
the issuer of a Grantor Trust Strip Certificate determines a projected payment
schedule. Holders of Grantor Trust Strip Certificates are bound by the issuer's
projected payment schedule. The projected payment schedule consists of all
noncontingent payments and a projected amount for each contingent payment based
on the comparable yield (as described below) of the Grantor Trust Strip
Certificate. The projected amount of each payment is determined so that the
projected payment schedule reflects the projected yield. The projected amount of
each payment must reasonably reflect the relative expected values of the
payments to be received by the holders of a Grantor Trust Strip Certificate. The
comparable yield referred to above is a rate that, as of the issue date,
reflects the yield at which the issuer would issue a fixed rate debt instrument
with terms and conditions similar to the contingent payment debt instrument,
including general market conditions, the credit quality of the issuer, and the
terms and conditions of the mortgage loans. The holder of a Grantor Trust Strip
Certificate would be required to include as interest income in each month the
adjusted issue price of the Grantor Trust Strip Certificate at the beginning of
the period multiplied by the comparable yield.

   Certificateholders should consult their tax advisors concerning the possible
application of the contingent payment rules to the Grantor Trust Strip
Certificates.

   Sales of Grantor Trust Certificates. Any gain or loss, equal to the
difference between the amount realized on the sale or exchange of a Grantor
Trust Certificate and its adjusted basis, recognized on such sale or exchange of
a Grantor Trust Certificate by an investor who holds such Grantor Trust
Certificate as a capital asset, will be capital gain or loss, except to the
extent of accrued and unrecognized market discount, which will be treated as
ordinary income, and (in the case of banks and other financial institutions)
except as provided under Section 582(c) of the Code. The adjusted basis of a
Grantor Trust Certificate generally will equal its cost, increased by any income
reported by the seller (including original issue discount and market discount
income) and reduced (but not below zero) by any previously reported losses, any
amortized premium and by any distributions with respect to such Grantor Trust
Certificate. The Code as of the date of this prospectus generally provides for
tax rates of noncorporate taxpayers on ordinary income that are higher than the
rates on long-term capital gains (generally, property held for more than one
year). No such rate differential exists for corporations. In addition, the
distinction between a capital gain or loss and ordinary income or loss remains
relevant for other purposes.

   Gain or loss from the sale of a Grantor Trust Certificate may be partially or
wholly ordinary and not capital in certain circumstances. Gain attributable to
accrued and unrecognized market discount will be treated as ordinary income, as
will gain or loss recognized by banks and other financial institutions subject
to Section 582(c) of the Code. Furthermore, a portion of any gain that might
otherwise be capital gain may be treated as ordinary income to the extent that
the Grantor Trust Certificate is held as part of a "conversion transaction"
within the meaning of Section 1258 of the Code. A conversion transaction
generally is one in which the taxpayer has taken two or more positions in the
same or similar property that reduce or eliminate market risk, if substantially
all of the taxpayer's return is attributable to the time value of the taxpayer's
net investment in such transaction. The amount of gain realized in a conversion
transaction that is recharacterized as ordinary income generally will not exceed
the amount of interest that would have accrued on the taxpayer's net investment
at 120% of the appropriate "applicable Federal rate" (which rate is computed and
published monthly by the IRS) at the time the taxpayer enters into the
conversion transaction, subject to appropriate reduction for prior inclusion of
interest and other ordinary income items from the transaction.

   Finally, a taxpayer may elect to have net capital gain taxed at ordinary
income rates rather than capital gains rates in order to include such net
capital gain in total net investment income for that taxable year, for purposes
of the rule that limits the deduction of interest on indebtedness incurred to
purchase or carry property held for investment to a taxpayer's net investment
income.

   Grantor Trust Reporting. Unless otherwise provided in the related prospectus
supplement, the trustee or master servicer, as applicable, will furnish to each
holder of a Grantor Trust Certificate with each distribution a statement


                                      -86-



setting forth the amount of such distribution allocable to principal on the
underlying mortgage loans and to interest thereon at the related pass-through
rate. In addition, the trustee or master servicer, as applicable, will furnish,
within a reasonable time after the end of each calendar year, to each holder of
a Grantor Trust Certificate who was such a holder at any time during such year,
information regarding the amount of servicing compensation received by the
master servicer, the special servicer or any sub-servicer, and such other
customary factual information as the depositor or the reporting party deems
necessary or desirable to enable holders of Grantor Trust Certificates to
prepare their tax returns and will furnish comparable information to the IRS as
and when required by law to do so. Because the rules for accruing discount and
amortizing premium with respect to the Grantor Trust Certificates are uncertain
in various respects, there is no assurance the IRS will agree with the trustee's
or master servicer's, as the case may be, information reports of such items of
income and expense. Moreover, such information reports, even if otherwise
accepted as accurate by the IRS, will in any event be accurate only as to the
initial Certificateholders that bought their certificates at the representative
initial offering price used in preparing such reports.

   Backup Withholding. In general, the rules described above in
"--REMICs--Backup Withholding with Respect to REMIC Certificates" will also
apply to Grantor Trust Certificates.

   Foreign Investors. In general, the discussion with respect to REMIC Regular
Certificates in "--REMICs--Foreign Investors in REMIC Certificates" above
applies to Grantor Trust Certificates except that Grantor Trust Certificates
will, unless otherwise disclosed in the related prospectus supplement, be
eligible for exemption from U.S. withholding tax, subject to the conditions
described in such discussion, only to the extent the related mortgage loans were
originated after July 18, 1984.

   To the extent that interest on a Grantor Trust Certificate would be exempt
under Sections 871(h)(1) and 881(c) of the Code from United States withholding
tax, and the Grantor Trust Certificate is not held in connection with a
Certificateholder's trade or business in the United States, such Grantor Trust
Certificate will not be subject to United States estate taxes in the estate of a
nonresident alien individual.

   On June 20, 2002, the IRS published proposed regulations which will, when
effective, establish a reporting framework for interests in "widely held fixed
investment trusts" that will place the responsibility of reporting on the person
in the ownership chain who holds an interest for a beneficial owner. A
widely-held investment trust is defined as an entity classified as a "trust"
under Treasury Regulations Section 301.7701-4(c), in which any interest is held
by a middleman, which includes, but is not limited to (i) a custodian of a
person's account, (ii) a nominee and (iii) a broker holding an interest for a
customer in "street name." These regulations were proposed to be effective
beginning January 1, 2004, but such date passed and the regulations have not
been finalized. It is unclear when, or if, these regulations will become final.

Reportable Transactions

   Any holder of an offered certificate that reports any item or items of
income, gain, expense, or loss in respect of that certificate for tax purposes
in an amount that differs from the amount reported for book purposes by more
than $10 million, on a gross basis, in any taxable year may be subject to
certain disclosure requirements for "reportable transactions." Prospective
investors should consult their tax advisers concerning any possible tax return
disclosure obligation with respect to the offered certificates.

                        STATE AND OTHER TAX CONSEQUENCES

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


                                      -87-



                          CERTAIN ERISA CONSIDERATIONS

General

   The Employee Retirement Income Security Act of 1974, as amended, 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 and collective investment funds and separate accounts
(and as applicable, insurance company general accounts) in which such plans,
accounts or arrangements are invested that are subject to the fiduciary
responsibility provisions of ERISA and Section 4975 of the Code ("Plans"), and
on persons who are fiduciaries with respect to such 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. However, such plans may
be subject to the provisions of other applicable federal and state law
materially similar to ERISA or the Code. Moreover, any such plan which is
qualified and exempt from taxation under Sections 401(a) and 501(a) of the Code
is subject to the prohibited transaction rules set forth in Section 503 of the
Code.

   ERISA generally imposes on Plan fiduciaries certain general fiduciary
requirements, including those of investment prudence and diversification and the
requirement that a Plan's investments be made in accordance with the documents
governing the Plan. In addition, Section 406 of ERISA and Section 4975 of the
Code prohibit a broad range of transactions involving assets of a Plan and
persons 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 or a penalty imposed pursuant to Section
502(i) of ERISA, 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.

Plan Asset Regulations

   A Plan's investment in offered certificates may cause the underlying mortgage
assets and other assets included in a related trust fund to be deemed assets of
such Plan. The Plan Asset Regulations provide that when a Plan acquires an
equity interest in an entity, the Plan's assets include both such equity
interest and an undivided interest in each of the underlying assets of the
entity, unless certain exceptions not applicable here apply, or unless the
equity participation in the entity by "benefit plan investors" (i.e., Plans and
certain employee benefit plans not subject to ERISA) is not "significant", both
as defined in the Plan Asset Regulations. For this purpose, in general, equity
participation by benefit plan investors will be "significant" on any date if 25%
or more of the value of any class of equity interests in the entity is held by
benefit plan investors. Equity participation in a trust fund will be significant
on any date if immediately after the most recent acquisition of any Certificate,
25% or more of any class of certificates is held by benefit plan investors.

   Any person who has discretionary authority or control respecting the
management or disposition of Plan assets, and any person who provides investment
advice with respect to such assets for a fee, is a fiduciary of the investing
Plan. If the mortgage assets and other assets included in a trust fund
constitute Plan assets, then any party exercising management or discretionary
control regarding those assets, such as the master servicer, any special
servicer, any sub-servicer, the trustee, the obligor under any credit
enhancement mechanism, or certain affiliates thereof may be deemed to be a Plan
"fiduciary" and thus subject to the fiduciary responsibility provisions and
prohibited transaction provisions of ERISA and the Code with respect to the
investing Plan. In addition, if the mortgage assets and other assets included in
a trust fund 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 or the Code.

   The Plan Asset Regulations provide that where a Plan acquires a "guaranteed
governmental mortgage pool certificate", the Plan's assets include such
certificate but do not solely by reason of the Plan's holdings of such
certificate include any of the mortgages underlying such certificate. The Plan
Asset Regulations include in the definition of a "guaranteed governmental
mortgage pool certificate" Ginnie Mae, Freddie Mac, Farmer Mac and Fannie Mae
Certificates. Accordingly, even if such MBS included in a trust fund were deemed
to be assets of Plan investors, the mortgages underlying such MBS would not be
treated as assets of such Plans. Private label mortgage participations, mortgage
pass-through certificates or other mortgage-backed securities are not
"guaranteed


                                      -88-



governmental mortgage pool certificates" within the meaning of the Plan Asset
Regulations; potential Plan investors should consult their counsel and review
the ERISA discussion in the related prospectus supplement before purchasing
certificates if such MBS are included in the trust fund.

   The DOL has granted to certain underwriters administrative exemptions, each
an "Exemption", for certain mortgage-backed and asset-backed certificates
underwritten in whole or in part by the underwriters. An Exemption might be
applicable to the initial purchase, the holding, and the subsequent resale by a
Plan of certain certificates, such as the offered certificates, underwritten by
the underwriters, representing interests in pass-through trusts that consist of
certain receivables, loans and other obligations, provided that the conditions
and requirements of the Exemption are satisfied. The loans described in the
Exemptions include mortgage loans such as the mortgage assets. However, it
should be noted that in issuing the Exemptions, the DOL may not have considered
interests in pools of the exact nature as some of the offered certificates. If
all of the conditions of an Exemption are met, whether or not a Plan's assets
would be deemed to include an ownership interest in the mortgage assets, the
acquisition, holding and resale of the offered certificates by Plans would be
exempt from certain of the prohibited transaction provisions of ERISA and the
Code.

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) 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 any of the Exemptions solely because they (1) are subordinated
to other classes of certificates in the trust and/or (2) have not received a
rating at the time of the acquisition in one of the four highest rating
categories from a nationally recognized statistical rating agency. All other
conditions of one of the Exemptions would have to be satisfied in order for PTCE
95-60 to be available. Before purchasing such class of certificates, an
insurance company general account seeking to rely on 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 has issued final regulations
providing guidance for the purpose of determining, in cases where insurance
policies supported by an insurer's general account are issued to or for the
benefit of a Plan on or before December 31, 1998, which general account assets
constitute Plan assets. Any assets of an insurance company general account which
support insurance policies issued to a Plan after December 31, 1998 or issued to
Plans on or before December 31, 1998 for which the insurance company does not
comply with the 401(c) Regulations may be treated as Plan assets. In addition,
because Section 401(c) does not relate to insurance company separate accounts,
separate account assets are still treated as Plan assets of any Plan invested in
such separate account. Insurance companies contemplating the investment of
general account assets in the offered certificates should consult with their
legal counsel with respect to the applicability of Section 401(c) of ERISA.

Consultation With Counsel

   Any Plan fiduciary which proposes to purchase offered certificates on behalf
of or with assets of a Plan should consider its general fiduciary obligations
under ERISA and should consult with its counsel with respect to the potential
applicability of ERISA and the Code to such investment and the availability of
any prohibited transaction exemption in connection with any planned purchase.

Tax Exempt Investors

   A Plan that is exempt from federal income taxation pursuant to Section 501 of
the Code nonetheless will be subject to federal income taxation to the extent
that its income is "unrelated business taxable income" within the meaning of
Section 512 of the Code. All "excess inclusions" of a REMIC allocated to a REMIC
Residual


                                      -89-



Certificate held by a Plan will be considered unrelated business taxable income
and thus will be subject to federal income tax. See "Certain Federal Income Tax
Consequences--REMICs--Taxation of Owners of REMIC Residual Certificates--Excess
Inclusions".

                                LEGAL INVESTMENT

   If so specified in the related prospectus supplement, certain classes of the
offered certificates will constitute "mortgage related securities" for purposes
of SMMEA. Generally, the only classes of the offered certificates which will
qualify as "mortgage related securities" will be those that (1) are rated in one
of two highest rating categories by at least one nationally recognized
statistical rating organization; and (2) are part of a series evidencing
interests in a trust fund consisting of loans originated by certain types of
originators specified in SMMEA and secured by first liens on real estate. The
appropriate characterization of those offered certificates not qualifying as
"mortgage related securities" for purposes of SMMEA ("Non-SMMEA Certificates")
under various legal investment restrictions, and thus the ability of investors
subject to these restrictions to purchase such offered certificates, may be
subject to significant interpretive uncertainties. 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 Non-SMMEA Certificates constitute legal investments for
them.

   Those Classes of offered certificates qualifying as "mortgage related
securities" 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 before the October
3, 1991 cutoff for those enactments, limiting to various extents the ability of
certain entities (in particular, insurance companies) to invest in "mortgage
related securities" secured by liens on residential, or mixed residential and
commercial properties, in most cases by requiring the affected investors to rely
solely upon existing state law, and not SMMEA. Pursuant to Section 347 of the
Riegle Community Development and Regulatory Improvement Act of 1994, which
amended the definition of "mortgage related security" to include, in relevant
part, offered certificates satisfying the rating and qualified originator
requirements for "mortgage related securities," but evidencing interests in a
trust fund consisting, in whole or in part, of first liens on one or more
parcels of real estate upon which are located one or more commercial structures,
states were authorized to enact legislation, on or before September 23, 2001,
specifically referring to Section 347 and prohibiting or restricting the
purchase, holding or investment by state-regulated entities in those types of
offered certificates. Accordingly, the investors affected by any state
legislation overriding the preemptive effect of SMMEA 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
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(m)
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


                                      -90-



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 of the 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 ("NCUA") has adopted rules, codified at 12 C.F.R. Part 703,
which permit federal credit unions to invest in "mortgage related securities",
other than stripped mortgage related securities (unless the credit union
complies with the requirements of 12 C.F.R. Section 703.16(e) for investing in
those securities), residual interests in mortgage related securities, and
commercial mortgage related securities, subject to compliance with general rules
governing investment policies and practices; however, credit unions approved for
the NCUA's "investment pilot program" under 12 C.F.R. Section 703.19 may be able
to invest in those prohibited forms of securities, while "RegFlex credit unions"
may invest in commercial mortgage related securities under certain conditions
pursuant to 12 C.F.R. Section 742.4(b)(2). The OTS has issued Thrift Bulletin
13a (December 1, 1998), "Management of Interest Rate Risk, Investment
Securities, and Derivatives Activities," and Thrift Bulletin 73a (December 18,
2001), "Investing in Complex Securities," 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 Federal Deposit
Insurance Corporation, the OCC and the OTS, effective May 26, 1998, and by the
NCUA, effective October 1, 1998. That 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.

   Investors 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 series or classes may be deemed unsuitable investments, or may otherwise
be restricted, under those rules, policies or guidelines (in certain instances
irrespective of SMMEA).

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

   Except as to the status of certain classes of offered certificates as
"mortgage related securities," no representations are made as to the proper
characterization of the 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 or
series 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.

                                 USE OF PROCEEDS

   The net proceeds to be received from the sale of the certificates of any
series will be applied by the depositor to the purchase of trust assets or will
be used by the depositor to cover expenses related thereto. The depositor
expects to sell the certificates from time to time, but the timing and amount of
offerings of certificates will depend on a number of factors, including the
volume of mortgage assets acquired by the depositor, prevailing interest rates,
availability of funds and general market conditions.


                                      -91-



                             METHOD OF DISTRIBUTION

   The certificates offered hereby 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 the net proceeds to the
depositor from such sale.

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

      1. By negotiated firm commitment or best efforts underwriting and public
   re-offering by underwriters, which may include Banc of America Securities
   LLC, an affiliate of the depositor;

      2. By placements by the depositor with institutional investors through
   dealers; and

      3. By direct placements by the depositor with institutional investors.

   In addition, if specified in the related prospectus supplement, the offered
certificates of a series may be offered in whole or in part to the seller of the
related mortgage assets that would comprise the trust fund for such
certificates.

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

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

   It is anticipated that the underwriting agreement pertaining to the sale of
the offered certificates of any series will provide that the obligations of the
underwriters will be subject to certain conditions precedent, that the
underwriters will be obligated to purchase all such certificates if any are
purchased (other than in connection with an underwriting on a best efforts
basis) and that, in limited circumstances, the depositor will indemnify the
several underwriters and the underwriters will indemnify the depositor against
certain civil liabilities, including liabilities under the Securities Act of
1933, as amended, or will contribute to payments required to be made in respect
to such liabilities.

   The prospectus supplement with respect to any series offered by placements
through dealers will contain information regarding the nature of such offering
and any agreements to be entered into between the depositor and purchasers of
offered certificates of such series.

   The depositor anticipates that the offered certificates will be sold
primarily to institutional investors. Purchasers of offered certificates,
including dealers, may, depending on the facts and circumstances of such
purchases, be deemed to be "underwriters" within the meaning of the Securities
Act of 1933, as amended, in connection with reoffers and sales by them of
offered certificates. Holders of offered certificates should consult with their
legal advisors in this regard prior to any such reoffer or sale.


                                      -92-



   If and to the extent required by applicable law or regulation, this
prospectus will be used by Banc of America Securities LLC in connection with
offers and sales related to market-making transactions in offered certificates
previously offered hereunder in transactions with respect to which Banc of
America Securities LLC acts as principal. Banc of America Securities LLC may
also act as agent in such transactions. Sales may be made at negotiated prices
determined at the time of sale.

                                  LEGAL MATTERS

   Certain legal matters relating to the certificates will be passed upon for
the depositor by Cadwalader, Wickersham & Taft LLP. Certain legal matters
relating to the certificates will be passed upon for the underwriter by the
counsel described in the related prospectus supplement under "Legal Matters".
Certain federal income tax matters and other matters will be passed upon for the
depositor by Cadwalader, Wickersham & Taft LLP.

                              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. The
depositor has determined that its financial statements will not be material to
the offering of any offered certificates.

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

   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.

                              AVAILABLE INFORMATION

   The depositor has filed with the Securities and Exchange Commission a
Registration Statement (of which this prospectus forms a part) under the
Securities Act of 1933, as amended, with respect to the offered certificates.
This prospectus and the prospectus supplement relating to each series of offered
certificates contain summaries of the material terms of the documents referred
to in this prospectus or in such prospectus supplement, but do not contain all
of the information set forth in the Registration Statement pursuant to the rules
and regulations of the Commission. For further information, reference is made to
such Registration Statement and the exhibits thereto. Such Registration
Statement and exhibits can be inspected and copied at prescribed rates at the
public reference facilities maintained by the Commission at its Public Reference
Section, 450 Fifth Street, N.W., Washington, D.C. 20549, and at its Midwest
Regional Offices located as follows: Citicorp Center, 500 West Madison Street,
Suite 1400, Chicago, Illinois 60661-2511. You may obtain information on the
operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330. The
SEC also maintains an internet site that contains reports, proxy and


                                      -93-



information statements, and other information that has been filed electronically
with the SEC. The Internet address is http://www.sec.gov.

   No dealer, salesman, or other person has been authorized to give any
information, or to make any representations, other than those contained in this
prospectus or any related prospectus supplement, and, if given or made, such
information or representations must not be relied upon as having been authorized
by the depositor or any other person. Neither the delivery of this prospectus or
any related prospectus supplement nor any sale made under this prospectus or any
related prospectus supplement shall under any circumstances create an
implication that there has been no change in the information in this prospectus
since the date of this prospectus or in such prospectus supplement since the
date of the prospectus supplement. This prospectus and any related prospectus
supplement are not an offer to sell or a solicitation of an offer to buy any
security in any jurisdiction in which it is unlawful to make such offer or
solicitation.

   The master servicer, the trustee or another specified person will cause to be
provided to registered holders of the offered certificates of each series
periodic unaudited reports concerning the related trust fund. If beneficial
interests in a class or series of offered certificates are being held and
transferred in book-entry format through the facilities of The DTC as described
in this prospectus, then unless otherwise provided in the related prospectus
supplement, such reports will be sent on behalf of the related trust fund to a
nominee of DTC as the registered holder of the offered certificates. Conveyance
of notices and other communications by DTC to its participating organizations,
and directly or indirectly through such participating organizations to the
beneficial owners of the applicable offered certificates, will be governed by
arrangements among them, subject to any statutory or regulatory requirements as
may be in effect from time to time. See "Description of the
Certificates--Reports to Certificateholders" and "--Book-Entry Registration and
Definitive Certificates".

   The depositor will file or cause to be filed with the Securities and Exchange
Commission such periodic reports with respect to each trust fund as are required
under the Securities Exchange Act of 1934 and the rules and regulations of the
Securities and Exchange Commission. The depositor intends to make a written
request to the staff of the Securities and Exchange Commission that the staff
either (1) issue an order pursuant to Section 12(h) of the Securities Exchange
Act of 1934, as amended, exempting the depositor from certain reporting
requirements under the Securities Exchange Act of 1934, as amended, with respect
to each trust fund or (2) state that the staff will not recommend that the
Commission take enforcement action if the depositor fulfills its reporting
obligations as described in its written request. If such request is granted, the
depositor will file or cause to be filed with the Securities and Exchange
Commission as to each trust fund the periodic unaudited reports to holders of
the offered certificates referenced in the preceding paragraph; however, because
of the nature of the trust funds, it is unlikely that any significant additional
information will be filed. In addition, because of the limited number of
certificateholders expected for each series, the depositor anticipates that a
significant portion of such reporting requirements will be permanently suspended
following the first fiscal year for the related trust fund.

                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

   The depositor hereby incorporates 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, as amended, prior to the termination of an offering of offered
certificates evidencing interests in that trust fund. The depositor will provide
or cause to be provided without charge to each person to whom this prospectus is
delivered in connection with the offering of one or more classes of offered
certificates, upon written or oral request of such person, a copy of any or all
documents or reports incorporated in this prospectus by reference, in each case
to the extent such documents or reports relate to one or more of such classes of
such offered certificates, other than the exhibits to such documents (unless
such exhibits are specifically incorporated by reference in such documents).
Such requests to the depositor should be directed in writing to its principal
executive offices at 214 North Tryon Street, Charlotte, North Carolina 28255, or
by telephone at (704) 386-8509.

                                    GLOSSARY

   The following capitalized terms will have the respective meanings assigned to
them in this "Glossary" section whenever they are used in this prospectus.


                                      -94-



   "401(c) Regulations" means those regulations issued by the DOL which provide
guidance for the purpose of determining, in cases where insurance policies
supported by an insurer's general account are issued to or for the benefit of a
Plan on or before December 31, 1998, which general account assets constitute
Plan assets.

   "Accrued Certificate Interest" means for each Distribution Date an amount
equal to interest at the applicable pass-through rate accrued for a specified
period (generally the most recently ended calendar month) on the outstanding
Certificate Balance of such class of certificates immediately prior to such
Distribution Date.

   "Accrual Certificates" means one or more classes of certificates that may not
be entitled to distributions of interest until the occurrence of certain events,
such as the retirement of one or more other classes of certificates.

   "ADA" means the Americans with Disabilities Act of 1990, as amended.

   "Available Distribution Amount" means unless otherwise provided in the
related prospectus supplement for any series of certificates and any
Distribution Date the total of all payments or other collections (or advances in
lieu of such collections and advances) on, under or in respect of the mortgage
assets and any other assets included in the related trust fund that are
available for distribution to the holders of certificates of such series on such
date.

   "Bankruptcy Code" means the U.S. Bankruptcy Code.

   "CERCLA" means the federal Comprehensive Environmental Response, Compensation
and Liability Act of 1980, as amended.

   "Certificate Account" means for the trust fund one or more established and
maintained on behalf of the certificateholders into which all payments and
collections received or advanced with respect to the mortgage assets and other
assets in the trust fund will be deposited to the extent described this
prospectus and the related prospectus supplement.

   "Certificate Balance" means the initial stated principal amount of each
individual class of certificates for a given series other than real estate
mortgage investment conduit residual certificates or certain classes of stripped
interest certificates.

   "Certificate Owner" means the actual purchaser of a book-entry certificate.

   "Closing Date" means date of the initial issuance of the certificates of a
given series.

   "Code" means the Internal Revenue Code of 1986, as amended.

   "Commercial Property" means office buildings, retail stores and
establishments, hotels or motels, nursing homes, hospitals or other health
care-related facilities, recreational vehicle and mobile home parks, warehouse
facilities, mini-warehouse facilities, self-storage facilities, industrial
plants, parking lots, entertainment or sports arenas, restaurants, marinas,
mixed use or various other types of income-producing properties or unimproved
land comprising some or all of the mortgaged properties included in the trust
fund.

   "Committee Report" means the Conference Committee Report accompanying the Tax
Reform Act of 1986.

   "Companion Class" means one or more classes of certificate where
distributions of principal with respect to one or more other classes of
certificates may be contingent on the specified principal payment schedule for a
Controlled Amortization Class of the same series and the rate at which payments
and other collections of principal on the mortgage assets in the related trust
fund are received.

   "Controlled Amortization Class" means one or more classes of certificates
where distributions of principal may be made, subject to available funds, based
on a specified principal payment schedule.

   "CPR" means the constant prepayment rate model representing an assumed
constant rate of prepayment each month (expressed as an annual percentage)
relative to the then outstanding principal balance of a pool of mortgage loans
for the life of such mortgage loans.


                                      -95-



   "Cut-off Date" means the specified date initial aggregate outstanding
principal balance of the related mortgage assets as of a specified date.

   "Debt Service Coverage Ratio" means at any given time for a mortgage loan the
ratio of --

   o  the Net Operating Income derived from the related mortgaged property for a
      twelve-month period to

   o  the annualized scheduled payments of principal and/or interest on the
      mortgage loan and any other loans senior to it that are secured by the
      related mortgaged property.

   "Determination Date" means the date upon which that all scheduled payments on
the mortgage loans in the trust fund are received or advanced by the master
servicer, special servicer or other specified person will be distributed to
certificateholders of the related series on the next succeeding Distribution
Date.

   "Direct Participant" means the securities brokers and dealers, banks, trust
companies and clearing corporations and may include certain other organizations
that maintain accounts with DTC.

   "Distribution Date" means the date as described in the prospectus supplement
upon which distributions on or with respect to the certificates will be made.

   "DOL" means the United States Department of Labor.

   "DTC" means The Depository Trust Company.

   "Due Date" means a specified date upon which scheduled payments of interest,
principal or both are to be made under a mortgage loan and may occur monthly,
quarterly, semi-annually or annually.

   "Due Period" means a specified time period (generally corresponding in length
to the period between Distribution Dates).

   "Equity Participation" means a provision under a mortgage loan that entitles
the lender to a share of appreciation of the related mortgaged property, or
profits realized from the operation or disposition of such mortgaged property or
the benefit, if any, resulting from the refinancing of the mortgage loan.

   "ERISA" means the Employee Retirement Income Security Act of 1974, as
amended.

   "Excess Funds" means in general that portion of the amounts distributable in
respect of the certificates of any series on any Distribution Date that
represent--

   o  interest received or advanced on the mortgage assets in the trust fund
      that is in excess of the interest currently accrued on the certificates of
      such series; or

   o  Prepayment Premiums, payments from Equity Participations or any other
      amounts received on the mortgage assets in the trust fund that do not
      constitute payments of interest or principal.

   "Exchange Act" means the Securities Exchange Act of 1934, as amended.

   "Fannie Mae" means Federal National Mortgage Association.

   "Freddie Mac" means Federal Home Loan Mortgage Corporation.

   "Garn Act" means the Garn-St Germain Depository Institutions Act of 1982.

   "Ginnie Mae" means Governmental National Mortgage Association.

   "Grantor Trust Certificates" means certificates in a trust treated as a
grantor trust under applicable provisions of the Code.


                                      -96-



   "Grantor Trust Fractional Interest Certificate" means a Grantor Trust
Certificate representing an undivided equitable ownership interest in the
principal of the mortgage loans constituting the related Grantor Trust Fund,
together with interest at a pass-through rate.

   "Grantor Trust Fund" means that portion of the trust fund as to which no
REMIC election has been made.

   "Grantor Trust Strip Certificate" means a Grantor Trust Certificate
representing ownership of all or a portion of the difference between interest
paid on the mortgage loans constituting the related Grantor Trust Fund (net of
normal administration fees) and interest paid to the holders of Grantor Trust
Fractional Interest Certificates issued with respect to such Grantor Trust Fund.

   "Indirect Participant" means those banks, brokers, dealers and trust
companies that clear through or maintain a custodial relationship with a Direct
Participant, either directly or indirectly.

   "Insurance and Condemnation Proceeds" means proceeds applied to the
restoration of a mortgaged property or released to the related borrower in
connection with the full or partial condemnation of such mortgaged property.

   "IRS" means the Internal Revenue Service.

   "Issue Premium" means, in the case of a class of REMIC Regular Certificates
issued at a price in excess of the stated redemption price of that class, the
amount of such excess.

   "Liquidation Proceeds" means all proceeds received under any hazard, title or
other insurance policy (other than Insurance and Condemnation Proceeds) and all
other amounts received and retained in connection with the liquidation of
defaulted mortgage loans or property acquired in respect of such defaulted
mortgage loans, by foreclosure or otherwise.

   "Loan-to-Value Ratio" means for a mortgage loan the ratio (expressed as a
percentage) of --

   o  the then outstanding principal balance of the mortgage loan and any other
      loans senior that are secured by the related mortgaged property to

   o  its fair market value as determined by an appraisal of such property
      conducted by or on behalf of the originator in connection with the
      origination of the mortgage loan.

   "Lock-out Period" means the period in which prepayments are prohibited under
a mortgage loan.

   "MBS" means mortgage participations, pass-through certificates or other
mortgage-backed securities that may comprise the assets of the trust fund.

   "MERS" means Mortgage Electronic Registration Systems, Inc.

   "Mortgage Asset Seller" means the entity from whom the depositor purchased a
mortgage asset either directly or indirectly, included in the trust fund. The
Mortgage Asset Seller may or may not be the originator of the related mortgage
loan or the issuer of the MBS and may be an affiliate of the depositor.

   "Mortgage Rate" means the rate at which a mortgage loan accrues interest
which may be fixed over its term or that adjusts from time to time, converted at
the borrower's election from an adjustable to a fixed rate, or from a fixed to
an adjustable rate.

   "Multifamily Properties" means 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 comprising some or
all of the mortgaged properties included in the trust fund.

   "Net Operating Income" means for any given period, the total operating
revenues derived from a mortgaged property during such period, minus the total
operating expenses incurred in respect of such mortgaged property during such
period other than --


                                      -97-



   o  noncash 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 such mortgaged property.

   "NCUA" means the National Credit Union Administration.

   "Notional Amount" means the amount upon which a Stripped Interest Certificate
is calculated to accrue interest which is either--

   o  based on the principal balances of some or all of the mortgage assets in
      the related trust fund; or

   o  equal to the Certificate Balances of one or more other classes of
      certificates of the same series.

   "OCC" means the Office of the Comptroller of the Currency.

   "OID Regulations" means the Treasury Department regulations issued under
Sections 1271-1273 and 1275 of the Code.

   "OTS" means the Office of Thrift Supervision.

   "Parties in Interest" means "parties in interest" as defined in ERISA and
"disqualified person" as defined in Section 4975 of the Code.

   "Percentage Interest" means the undivided percentage interest represented by
an offered certificate of a particular class which will be equal to the
percentage obtained by dividing the initial principal balance or notional amount
of such certificate by the initial Certificate Balance or Notional Amount of
such class.

   "Permitted Investments" means 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 into which funds from the Certificate
Account may be invested.

   "Plan" means retirement plans, and on certain other employee benefit plans
and arrangements, including individual retirement accounts, individual
retirement annuities, Keogh plans and collective investment funds and separate
accounts (and as applicable, insurance company general accounts) in which such
plans, accounts or arrangements are invested that are subject to the fiduciary
responsibility provisions of ERISA or Section 4975 of the Code.

   "Plan Asset Regulations" means Section 2510.3-101 of the regulations issued
by the DOL, concerning what constitutes assets of a Plan.

   "Pooling and Servicing Agreement" means pooling and servicing agreement or
other agreement specified in the related prospectus supplement pursuant to which
certificates of each series will be issued.

   "Prepayment Assumption" means the prepayment assumption used in reporting
original issue discount for each series of REMIC Regular Certificates or, if
applicable, Grantor Trust Certificates, as disclosed in the related prospectus
supplement.

   "Prepayment Interest Shortfall" means the result when a prepayment on any
mortgage loan is distributable to certificateholders on a particular
Distribution Date, but such prepayment is not accompanied by interest thereon to
the Due Date for such mortgage loan in the related Due Period, then the interest
charged to the borrower (net of servicing and administrative fees) may be less
than the corresponding amount of interest accrued and otherwise payable on the
certificates of the related series.

   "Prepayment Premium" means the payment of any premium or yield maintenance
charge in connection with certain prepayments under a mortgage loan.


                                      -98-



   "PTCE 95-60" means Prohibited Transaction Class Exemption 95-60.

   "Purchase Price" means the price as specified in the prospectus supplement at
which a Mortgage Asset Seller will be required to repurchase a mortgage loan
under the conditions set forth in the prospectus supplement.

   "Record Date" means last business day of the month preceding the month in
which the applicable Distribution Date occurs.

   "Relief Act" means the Servicemembers Relief Act.

   "REMIC" means a real estate mortgage investment conduit, within the meaning
of, and formed in accordance with, the REMIC Provisions of the Code.

   "REMIC Certificates" means certificates representing interests in a trust
fund, or a portion of the trust fund, that the REMIC administrator will elect to
have treated as REMIC.

   "REMIC Provisions" means Sections 860A through 860G of the Code.

   "REMIC Regular Certificates" means certificates evidencing or constituting
ownership of "regular interests" in the trust fund or a designated portion of
the trust under the REMIC Provisions.

   "REMIC Regulations" means the Treasury Department regulations issued under
the REMIC Provisions.

   "REMIC Residual Certificateholder" means the holder of a REMIC Residual
Certificate.

   "REMIC Residual Certificates" means certificates evidencing or constituting
ownership of "residual interests" in the trust or a designated portion of the
trust under the REMIC Provisions.

   "REO Properties" means mortgaged properties acquired on behalf of the trust
fund through foreclosure, deed-in-lieu of foreclosure or otherwise.

   "RICO" means the Racketeer Influenced and Corrupt Organizations statute.

   "Senior Certificates" means certificates in a given series that are senior to
one or more other classes of certificates in entitlement to certain
distributions;

   "SMMEA" means the Secondary Mortgage Market Enhancement Act of 1984, as
amended.

   "SPA" means the standard prepayment assumption representing an assumed
variable rate of prepayment each month (expressed as an annual percentage)
relative to the then outstanding principal balance of a pool of mortgage loans,.

   "Stripped Interest Certificate" means those certificates entitled to
distributions of interest, with disproportionate, nominal or no distributions of
principal.

   "Stripped Principal Certificate" means entitled to distributions of
principal, with disproportionate, nominal or no distributions of interest;

   "Subordinate Certificates" means certificates in a given series that are
subordinate to one or more other classes of certificates in entitlement to
certain distributions;

   "Tiered REMIC" means designated portions of the trust fund treated as two or
more REMICs.

   "Treasury Department" means the United States Treasury Department.

   "UCC" means for any jurisdiction the Uniform Commercial Code as in effect in
that jurisdiction.

   "U.S. Person" means--


                                      -99-



   o  a citizen or resident of the United States;

   o  a corporation or partnership created or organized in, or under the laws
      of, the United States, any state or the District of Columbia, including an
      entity treated as a corporation or partnership for federal income tax
      purposes;

   o  an estate whose income is subject to United States federal income tax
      purposes regardless of the source of its income; or

   o  a trust as to which--

      1. a court in the United States is able to exercise primary supervision
   over the administration of the trust, and

      2. one or more United States persons have the authority to control all
   substantial decisions of the trust.

   In addition, to the extent provided in the Treasury Department regulations, a
trust will be a U.S. Person if it was in existence on August 20, 1996 and it
elected to be treated as a U.S. Person.

   "Voting Rights" means the voting rights evidenced by each series of
certificates.

   "Warranting Party" means a party that makes certain representations and
warranties regarding the mortgage loans.


                                     -100-





                                                                       VERSION 2

PROSPECTUS

                    Banc of America Commercial Mortgage Inc.
                                    Depositor

                       Mortgage Pass-Through Certificates

Consider carefully the risk factors beginning on page 7 in this prospectus.

Neither the certificates nor the underlying mortgage loans are insured by any
governmental agency.

The certificates will represent interests only in the related trust and will not
represent interests in or obligations of Banc of America Commercial Mortgage
Inc. or any of its affiliates, including Bank of America Corporation.

This prospectus may be used to offer and sell any series of certificates only if
accompanied by the prospectus supplement for that series.

The Trust--

      o     may periodically issue mortgage pass-through certificates in one or
            more series with one or more classes; and

      o     will own--

            o     multifamily and commercial mortgage loans;

            o     mortgage-backed securities; and

            o     other property described in the accompanying prospectus
                  supplement.

The Certificates--

      o     will represent interests in the trust and will be paid only from the
            trust assets;

      o     provide for the accrual of interest based on a fixed, variable or
            adjustable interest rate;

      o     may be offered through underwriters, which may include Banc of
            America Securities LLC, an affiliate of Banc of America Commercial
            Mortgage Inc.; and

      o     will not be listed on any securities exchange.

The Certificateholders--

      o     will receive interest and principal payments based on the rate of
            payment of principal and the timing of receipt of payments on
            mortgage loans.

Neither the SEC nor any state securities commission has approved these
certificates or determined that this prospectus is accurate or complete. Any
representation to the contrary is a criminal offense.

                               _____________, 2005









                      (This Page Intentionally Left Blank)







For more information

     Banc of America Commercial Mortgage Inc. has filed with the SEC additional
registration materials relating to the certificates. You may read and copy any
of these materials at the SEC's Public Reference Room at the following location:

     SEC Public Reference Section
     450 Fifth Street, N.W.
     Room 1204
     Washington, D.C.  20549

     You may obtain information on the operation of the Public Reference Room by
calling the SEC at 1-800-SEC-0330. The SEC also maintains an Internet site that
contains reports, proxy and information statements, and other information that
has been filed electronically with the SEC. The Internet address is
http://www.sec.gov.

     You may also contact Banc of America Commercial Mortgage Inc. in writing at
Bank of America Corporate Center, 214 North Tryon Street, Charlotte, North
Carolina 28255, or by telephone at (704) 386-8509.

     See also the sections captioned "Available Information" and "Incorporation
of Certain Information by Reference" appearing at the end of this prospectus.





                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----

SUMMARY OF PROSPECTUS.........................................................1
RISK FACTORS..................................................................7
   The Limited Liquidity of Your Certificates May Have an Adverse
      Impact on Your Ability to Sell Your Certificates........................7
   The Limited Assets of Each Trust May Adversely Impact Your
      Ability To Recover Your Investment in the Event of Loss on
      the Underlying Mortgage Assets..........................................7
   Credit Support is Limited and May Not Be Sufficient to
      Prevent Loss on Your Certificates.......................................8
   Prepayments on the Underlying Mortgage Loans Will Affect the
      Average Life of Your Certificates, and the Rate and Timing
      of those Prepayments May Be Highly Unpredictable........................8
   Certificates Purchased at a Premium or a Discount Will Be
      Sensitive to the Rate of Principal Payment..............................9
   The Nature of Ratings Are Limited and Will Not Guarantee that
      You Will Receive Any Projected Return on Your Certificates.............10
   Certain Factors Affecting Delinquency, Foreclosure and Loss
      of the Mortgage Loans..................................................10
   Inclusion of Delinquent Mortgage Loans in a Mortgage Asset Pool...........13
   Health Care-Related Properties May Have Certain Risks Related to
      Governmental Subsidy and Government Regulation.........................14
PROSPECTUS SUPPLEMENT........................................................14
CAPITALIZED TERMS USED IN THIS PROSPECTUS....................................15
DESCRIPTION OF THE TRUST FUNDS...............................................16
   General...................................................................16
   Mortgage Loans............................................................16
   MBS.......................................................................21
   Certificate Accounts......................................................22
   Credit Support............................................................22
   Cash Flow Agreements......................................................23
YIELD AND MATURITY CONSIDERATIONS............................................23
   General...................................................................23
   Pass-Through Rate.........................................................23
   Payment Delays............................................................23
   Certain Shortfalls in Collections of Interest.............................23
   Yield and Prepayment Considerations.......................................24
   Weighted Average Life and Maturity........................................25
   Other Factors Affecting Yield, Weighted Average Life and Maturity.........26
THE DEPOSITOR................................................................28
DESCRIPTION OF THE CERTIFICATES..............................................28
   General...................................................................28
   Distributions.............................................................29
   Distributions of Interest on the Certificates.............................29
   Distributions of Principal of the Certificates............................30
   Distributions on the Certificates Concerning Prepayment Premiums
      or Concerning Equity Participations....................................31
   Allocation of Losses and Shortfalls.......................................31
   Advances in Respect of Delinquencies......................................31
   Reports to Certificateholders.............................................32
   Voting Rights.............................................................33
   Termination...............................................................33
   Book-Entry Registration and Definitive Certificates.......................34
THE POOLING AND SERVICING AGREEMENTS.........................................35
   General...................................................................35
   Assignment of Mortgage Loans; Repurchases.................................36
   Representations and Warranties; Repurchases...............................37


                                      -i-



   Collection and Other Servicing Procedures.................................38
   Sub-Servicers.............................................................40
   Certificate Account.......................................................40
   Modifications, Waivers and Amendments of Mortgage Loans...................43
   Realization Upon Defaulted Mortgage Loans.................................43
   Hazard Insurance Policies.................................................45
   Due-on-Sale and Due-on-Encumbrance Provisions.............................45
   Servicing Compensation and Payment of Expenses............................46
   Evidence as to Compliance.................................................46
   Certain Matters Regarding the Master Servicer, the Special
      Servicer, the REMIC Administrator and the Depositor....................47
   Events of Default.........................................................48
   Rights Upon Event of Default..............................................49
   Amendment.................................................................49
   List of Certificateholders................................................50
   The Trustee...............................................................50
   Duties of the Trustee.....................................................51
   Certain Matters Regarding the Trustee.....................................51
   Resignation and Removal of the Trustee....................................51
DESCRIPTION OF CREDIT SUPPORT................................................51
   General...................................................................51
   Subordinate Certificates..................................................52
   Insurance or Guarantees Concerning the Mortgage Loans.....................52
   Letter of Credit..........................................................52
   Certificate Insurance and Surety Bonds....................................53
   Reserve Funds.............................................................53
   Cash Collateral Account...................................................53
   Credit Support with respect to MBS........................................54
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS......................................54
   General...................................................................54
   Types of Mortgage Instruments.............................................54
   Leases and Rents..........................................................54
   Personalty................................................................55
   Foreclosure...............................................................55
   Bankruptcy Laws...........................................................58
   Environmental Considerations..............................................59
   Due-on-Sale and Due-on-Encumbrance Provisions.............................61
   Junior Liens; Rights of Holders of Senior Liens...........................61
   Subordinate Financing.....................................................62
   Default Interest and Limitations on Prepayments...........................63
   Applicability of Usury Laws...............................................63
   Certain Laws and Regulations..............................................63
   Americans with Disabilities Act...........................................63
   Servicemembers Civil Relief Act...........................................64
   Forfeiture for Drug and Money Laundering Violations.......................64
   Federal Deposit Insurance Act; Commercial Mortgage Loan Servicing.........64
CERTAIN FEDERAL INCOME TAX CONSEQUENCES......................................65
   General...................................................................65
   REMICs....................................................................66
   Grantor Trust Funds.......................................................81
   Reportable Transactions...................................................90
STATE AND OTHER TAX CONSEQUENCES.............................................90
CERTAIN ERISA CONSIDERATIONS.................................................90
   General...................................................................90
   Plan Asset Regulations....................................................90
   Insurance Company General Accounts........................................91


                                     -ii-



   Consultation With Counsel.................................................92
   Tax Exempt Investors......................................................92
LEGAL INVESTMENT.............................................................92
USE OF PROCEEDS..............................................................94
METHOD OF DISTRIBUTION.......................................................94
LEGAL MATTERS................................................................95
FINANCIAL INFORMATION........................................................95
RATING.......................................................................95
AVAILABLE INFORMATION........................................................96
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE............................97
GLOSSARY.....................................................................97


                                      -iii-



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

                              SUMMARY OF PROSPECTUS

     This summary highlights selected information from this prospectus. It does
not contain all the information you need to consider in making your investment
decision. You should carefully review this prospectus and the related prospectus
supplement in their entirety before making any investment in the certificates of
any series. As used in this prospectus, "you" refers to a prospective investor
in certificates, and "we" refers to the depositor, Banc of America Commercial
Mortgage Inc. A "Glossary" appears at the end of this prospectus.

Securities Offered........................  Mortgage pass-through certificates.

Depositor.................................  Banc of America Commercial Mortgage
                                            Inc., a Delaware corporation and a
                                            subsidiary of Bank of America, N.A.,
                                            has its principal executive offices
                                            at 214 North Tryon Street,
                                            Charlotte, North Carolina 28255, and
                                            its telephone number is (704)
                                            386-8509.

Trustee...................................  The trustee for each series of
                                            certificates will be named in the
                                            related prospectus supplement.

Master Servicer...........................  If the trust includes mortgage
                                            loans, the master servicer for the
                                            corresponding series of certificates
                                            will be named in the prospectus
                                            supplement.

Special Servicer..........................  If the trust includes mortgage
                                            loans, the special servicer for the
                                            corresponding series of certificates
                                            will be named, or the circumstances
                                            under which a special servicer may
                                            be appointed, will be described in
                                            the prospectus supplement.

MBS Administrator.........................  If the trust includes
                                            mortgage-backed securities, the
                                            entity responsible for administering
                                            the mortgage-backed securities will
                                            be named in the prospectus
                                            supplement.

REMIC Administrator.......................  The person responsible for the
                                            various tax-related administration
                                            duties for a series of certificates
                                            concerning real estate mortgage
                                            investment conduits will be named in
                                            the prospectus supplement.

The Mortgage Loans........................  Each series of certificates will, in
                                            general, consist of a pool of
                                            mortgage loans referred to as a
                                            mortgage asset pool secured by first
                                            or junior liens on--

                                            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,
                                                hotels or motels, nursing homes,
                                                hospitals or other health
                                                care-related facilities (as
                                                described immediately below),
                                                recreational vehicle and mobile
                                                home parks, warehouse
                                                facilities, mini-warehouse
                                                facilities, self-storage
                                                facilities, industrial plants,
                                                parking lots, entertainment or
                                                sports arenas, restaurants,
                                                marinas, mixed use or various
                                                other types of income-producing
                                                properties or unimproved land.

                                            The health care-related facilities
                                            described in the second bulleted
                                            paragraph above may include--

                                            o   facilities providing acute
                                                medical care services;


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





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


                                            o   skilled nursing facilities;

                                            o   nursing homes;

                                            o   congregate care homes;

                                            o   assisted living facilities;
                                                and

                                            o   senior and age restricted
                                                housing.

                                            However, no one of the following
                                            types of properties will be
                                            overly-represented in the trust at
                                            the time the trust is formed: (1)
                                            restaurants; (2) entertainment or
                                            sports arenas; (3) marinas; or (4)
                                            nursing homes, hospitals or other
                                            health care-related facilities.

                                            The mortgage loans will not be
                                            guaranteed or insured by Banc of
                                            America Commercial Mortgage Inc. or
                                            any of its affiliates or, unless
                                            otherwise provided in the prospectus
                                            supplement, by any governmental
                                            agency or by any other person.

                                            If specified in the prospectus
                                            supplement, some mortgage loans may
                                            be delinquent as of the date the
                                            trust is formed.

                                            As described in the prospectus
                                            supplement, a mortgage loan may--

                                            o   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 mortgage
                                                rate, or from a fixed to an
                                                adjustable mortgage rate;

                                            o   provide for level payments to
                                                maturity or for payments that
                                                adjust from time to time to
                                                accommodate changes in the
                                                mortgage rate or to reflect the
                                                occurrence of certain events,
                                                and may permit negative
                                                amortization;

                                            o   be fully amortizing or may be
                                                partially amortizing or
                                                nonamortizing, with a balloon
                                                payment due on its stated
                                                maturity date;

                                            o   may prohibit over its term or
                                                for a certain period prepayments
                                                and/or require payment of a
                                                premium or a yield maintenance
                                                payment in connection with
                                                certain prepayments; and

                                            o   provide for payments of
                                                principal, interest or both, on
                                                due dates that occur monthly,
                                                quarterly, semi-annually or at
                                                any other interval as specified
                                                in the prospectus supplement.

                                            Each mortgage loan will have had an
                                            original term to maturity of not
                                            more than 40 years. No mortgage loan
                                            will have been originated by Banc of
                                            America Commercial Mortgage Inc.,
                                            although one of its affiliates may
                                            have originated some of the mortgage
                                            loans.


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


                                      -2-



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


                                            If any mortgage loan, or group of
                                            related mortgage loans, involves
                                            unusual credit risk, financial
                                            statements or other financial
                                            information concerning the related
                                            mortgaged property will be included
                                            in the related prospectus
                                            supplement.

                                            As described in the prospectus
                                            supplement, the trust may also
                                            consist of mortgage participations,
                                            mortgage pass-through certificates
                                            and/or other mortgage-backed
                                            securities that evidence an interest
                                            in, or are secured by a pledge of,
                                            one or more mortgage loans similar
                                            to the other mortgage loans in the
                                            trust and which may or may not be
                                            issued, insured or guaranteed by the
                                            United States or any governmental
                                            agency.

The Certificates..........................  Each series of certificates will be
                                            issued in one or more classes
                                            pursuant to a pooling and servicing
                                            agreement or other agreement
                                            specified in the prospectus
                                            supplement and will represent in
                                            total the entire beneficial
                                            ownership interest in the trust.

                                            As described in the prospectus
                                            supplement, the certificates of each
                                            series may consist of one or more
                                            classes that--

                                            o   are senior or subordinate to
                                                one or more other classes of
                                                certificates in entitlement to
                                                certain distributions on the
                                                certificates;

                                            o   are "stripped principal
                                                certificates" entitled to
                                                distributions of principal, with
                                                disproportionate, nominal or no
                                                distributions of interest;

                                            o   are "stripped interest
                                                certificates" entitled to
                                                distributions of interest, with
                                                disproportionate, nominal or no
                                                distributions of principal;

                                            o   provide for distributions of
                                                interest or principal 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 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 trust;

                                            o   provide for distributions of
                                                principal to be made, subject to
                                                available funds, based on a
                                                specified principal payment
                                                schedule or other methodology;
                                                or

                                            o   provide for distribution based
                                                on collections on the mortgage
                                                assets in the trust attributable
                                                to prepayment premiums, yield
                                                maintenance payments or equity
                                                participations.

                                            If specified in the prospectus
                                            supplement, a series of certificates
                                            may include one or more "controlled
                                            amortization classes," which will
                                            entitle the holders to receive
                                            principal distributions according to
                                            a specified principal payment
                                            schedule. Although prepayment risk


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


                                      -3-



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


                                            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 trust remains
                                            relatively constant at the rate of
                                            prepayment used to establish the
                                            specific principal payment schedule
                                            for those certificates. Prepayment
                                            risk with respect to a given
                                            mortgage asset pool does not
                                            disappear, however, and the
                                            stability afforded to a controlled
                                            amortization class comes at the
                                            expense of one or more other classes
                                            of the same series.

                                            Each class of certificates, other
                                            than certain classes of stripped
                                            interest certificates and certain
                                            classes of REMIC residual
                                            certificates will have an initial
                                            stated principal amount. Each class
                                            of certificates, other than certain
                                            classes of stripped principal
                                            certificates and certain classes of
                                            REMIC residual certificates, will
                                            accrue interest on its certificate
                                            balance or, in the case of certain
                                            classes of stripped interest
                                            certificates, on a notional amount,
                                            based on a pass-through rate which
                                            may be fixed, variable or
                                            adjustable. The prospectus
                                            supplement will specify the
                                            certificate balance, notional amount
                                            and/or pass-through rate for each
                                            class of certificates.

Distributions of Interest
   on the Certificates....................  Interest on each class of
                                            certificates (other than certain
                                            classes of stripped principal
                                            certificates and certain classes of
                                            REMIC residual certificates) of each
                                            series will accrue at the applicable
                                            pass-through rate on the certificate
                                            balance and will be paid on a
                                            distribution date. However, in the
                                            case of certain classes of stripped
                                            interest certificates, the notional
                                            amount outstanding from time to time
                                            will be paid to certificateholders
                                            as provided in the prospectus
                                            supplement on a specified
                                            distribution date.

                                            Distributions of interest concerning
                                            one or more classes of certificates
                                            may not commence until the
                                            occurrence of certain events, such
                                            as the retirement of one or more
                                            other classes of certificates.
                                            Interest accrued concerning a class
                                            of accrual certificates prior to the
                                            occurrence of such an event will
                                            either be added to the certificate
                                            balance or otherwise deferred as
                                            described in the prospectus
                                            supplement. Distributions of
                                            interest concerning 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 prospectus
                                            supplement.

Distributions of Principal
   of the Certificates....................  Each class of certificates of each
                                            series (other than certain classes
                                            of stripped interest certificates
                                            and certain classes of REMIC
                                            residual certificates) will have a
                                            certificate balance. The certificate
                                            balance of a class of certificates
                                            outstanding from time to time will
                                            represent the maximum amount that
                                            the holders are then entitled to
                                            receive in respect of principal from
                                            future cash flow on the assets in
                                            the trust. The initial total
                                            certificate balance of all classes
                                            of a series of certificates will not
                                            be greater than the outstanding
                                            principal balance of the related
                                            mortgage assets as of a specified
                                            cut-off date, after application of
                                            scheduled payments due on or before
                                            that date, whether or not received.
                                            As described in the prospectus
                                            supplement, distributions of
                                            principal with respect to the
                                            related series of certificates will
                                            be made on each distribution date to
                                            the holders of the class
                                            certificates of the series then
                                            entitled until the certificate
                                            balances of those certificates have
                                            been


                                      -4-



                                            reduced to zero. Distributions of
                                            principal with respect to one or
                                            more classes of certificates--

                                            o   may be made 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 assets in the
                                                trust;

                                            o   may not commence until the
                                                occurrence of certain events,
                                                such as the retirement of one or
                                                more other classes of
                                                certificates of the same series;

                                            o   may be made, subject to certain
                                                limitations, based on a
                                                specified principal payment
                                                schedule; or

                                            o   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 trust are
                                                received. Unless otherwise
                                                specified in the prospectus
                                                supplement, distributions of
                                                principal of any class of
                                                certificates will be made on a
                                                pro rata basis among all of the
                                                certificates of that class.

Credit Support and Cash
   Flow Agreements........................  If specified in the prospectus
                                            supplement, partial or full
                                            protection against certain defaults
                                            and losses on the assets in the
                                            trust may be provided to one or more
                                            classes of certificates by (1)
                                            subordination of one or more other
                                            classes of certificates to classes
                                            in the same series, or by (2) one or
                                            more other types of credit support,
                                            such as a letter of credit,
                                            insurance policy, guarantee, reserve
                                            fund, cash collateral account,
                                            overcollateralization or other
                                            credit support. If so provided in
                                            the prospectus supplement, the trust
                                            may include--

                                            o   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; or

                                            o   certain other agreements, such
                                                as interest rate exchange
                                                agreements, interest rate cap or
                                                floor agreements, or other
                                                agreements designed to reduce
                                                the effects of interest rate
                                                fluctuations on the mortgage
                                                assets or on one or more classes
                                                of certificates.

                                            Certain relevant information
                                            regarding any applicable credit
                                            support or cash flow agreement will
                                            be set forth in the prospectus
                                            supplement for a series of
                                            certificates.

Advances..................................  As specified in the prospectus
                                            supplement, if the trust includes
                                            mortgage loans, the master servicer,
                                            the special servicer, the trustee,
                                            any provider of credit support,
                                            and/or another specified person may
                                            be obligated to make, or have the
                                            option of making, certain advances
                                            concerning delinquent scheduled
                                            payments of principal and/or
                                            interest on mortgage loans. Any
                                            advances made concerning a
                                            particular mortgage loan will be
                                            reimbursable from subsequent
                                            recoveries relating to the
                                            particular mortgage loan and as
                                            described in the prospectus
                                            supplement. If specified in the
                                            prospectus supplement, any entity
                                            making advances may be entitled to
                                            receive interest for a specified


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


                                      -5-



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


                                            period during which those advances
                                            are outstanding, payable from
                                            amounts in the trust. If the trust
                                            includes mortgaged-backed
                                            securities, any comparable advancing
                                            obligation of a party to the related
                                            pooling and servicing agreement, or
                                            of a party to the related
                                            mortgage-backed securities
                                            agreement, will be described in the
                                            prospectus supplement.

Optional Termination......................  If specified in the prospectus
                                            supplement, a series of certificates
                                            may be subject to optional early
                                            termination through the repurchase
                                            of the mortgage assets in the trust.
                                            If provided in the related
                                            prospectus supplement, upon the
                                            reduction of the certificate balance
                                            of a specified class or classes of
                                            certificates by a specified
                                            percentage or amount, a specified
                                            party may be authorized or required
                                            to solicit bids for the purchase of
                                            all of the assets of the trust, or
                                            of a sufficient portion of those
                                            assets to retire that class or
                                            classes.

Certain Federal Income
   Tax Consequences.......................  The certificates of each series will
                                            constitute or evidence ownership of
                                            either--

                                            o   "regular interests" and
                                                "residual interests" in the
                                                trust, or a designated portion
                                                of the trust, treated as a REMIC
                                                under Sections 860A through 860G
                                                of the Code; or

                                            o   certificates in a trust treated
                                                as a grantor trust under
                                                applicable provisions of the
                                                Code.

                                            Investors are advised to consult
                                            their tax advisors and to review
                                            "Certain Federal Income Tax
                                            Consequences" in this prospectus and
                                            in the prospectus supplement.

Certain ERISA Considerations..............  Fiduciaries of retirement plans and
                                            certain other employee benefit plans
                                            and arrangements, including
                                            individual retirement accounts,
                                            individual retirement annuities,
                                            Keogh plans, and collective
                                            investment funds and separate
                                            individual retirement accounts in
                                            which such plans, accounts,
                                            annuities or arrangements are
                                            invested, that are subject to the
                                            Employee Retirement Income Security
                                            Act of 1974, as amended, Section
                                            4975 of the Internal Revenue Code of
                                            1986, or any materially similar
                                            provisions of federal, state or
                                            local law should review with their
                                            legal advisors whether the purchase
                                            or holding of certificates could
                                            give rise to a transaction that is
                                            prohibited.

Legal Investment..........................  If so specified in the prospectus
                                            supplement, certain classes of
                                            certificates will constitute
                                            "mortgage related securities" for
                                            purposes of the Secondary Mortgage
                                            Market Enhancement Act of 1984, as
                                            amended. 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 for assistance in
                                            determining whether and to what
                                            extent the certificates constitute
                                            legal investments for them.

                                            See "Legal Investment" in this
                                            prospectus.

Rating....................................  At their respective dates of
                                            issuance, each class of certificates
                                            will be rated as of investment grade
                                            by one or more nationally recognized
                                            statistical rating agencies.


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


                                      -6-



                                  RISK FACTORS

     In considering an investment in the certificates of any series, you should
consider carefully the following risk factors and the risk factors in the
prospectus supplement.

The Limited Liquidity of Your Certificates May Have an Adverse Impact on Your
 Ability to Sell Your Certificates.

     The certificates of any series may have limited or no liquidity. You may be
forced to bear the risk of investing in the certificates for an indefinite
period of time. In addition, you may have no redemption rights, and the
certificates are subject to early retirement only under certain circumstances.

     Lack of a Secondary Market May Limit the Liquidity of Your Certificate. We
cannot assure you that a secondary market for the certificates will develop or,
if it does develop, that it will provide certificateholders with liquidity of
investment or that it will continue for as long as the certificates remain
outstanding.

     The prospectus supplement may indicate that an underwriter intends to
establish a secondary market in the certificates, although no underwriter will
be obligated to do so. Any secondary market may provide less liquidity to
investors than any comparable market for securities relating to single-family
mortgage loans. Unless specified in the prospectus supplement, the certificates
will not be listed on any securities exchange.

     The Limited Nature of Ongoing Information Regarding Your Certificate May
Adversely Affect Liquidity. The primary source of ongoing information regarding
the certificates, including information regarding the status of the related
mortgage assets and any credit support for the certificates, will be the
periodic reports to certificateholders to be delivered pursuant to the related
Pooling and Servicing Agreement.

     We cannot assure you that any additional ongoing information regarding the
certificates will be available through any other source. The limited nature of
the information concerning a series of certificates may adversely affect
liquidity, even if a secondary market for the certificates does develop.

     The Liquidity of Your Certificate May Be Affected by External Sources
Including Interest Rate Movement. If a secondary market does develop for the
certificates, the market value of the certificates will be affected by several
factors, including--

     o    perceived liquidity;

     o    the anticipated cash flow (which may vary widely depending upon the
          prepayment and default assumptions concerning the underlying mortgage
          loans); and

     o    prevailing interest rates.

     The price payable at any given time for certain classes of certificates may
be extremely sensitive to small fluctuations in prevailing interest rates. The
relative change in price for a certificate in response to an upward or downward
movement in prevailing interest rates may not necessarily equal the relative
change in price for the certificate in response to an equal but opposite
movement in those rates. Therefore, the sale of certificates by a holder in any
secondary market that may develop may be at a discount from the price paid by
the holder. We are not aware of any source through which price information about
the certificates will be generally available on an ongoing basis.

The Limited Assets of Each Trust May Adversely Impact Your Ability To Recover
 Your Investment in the Event of Loss on the Underlying Mortgage Assets.

     Unless specified in the prospectus supplement, neither the certificates nor
the mortgage assets in the trust will be guaranteed or insured by Banc of
America Commercial Mortgage Inc. or any of its affiliates, by any governmental
agency or by any other person or entity. No certificate will represent a claim
against or security


                                      -7-



interest in the trust funds for any other series. Therefore,
if the related trust fund has insufficient assets to make payments, no other
assets will be available for payment of the deficiency, and the holders of one
or more classes of the certificates will be required to bear the consequent
loss.

     Amounts on deposit from time to time in certain accounts constituting part
of the trust, including the certificate account and any accounts maintained as
credit support, may be withdrawn for purposes other than the payment of
principal of or interest on the related series of certificates under certain
conditions. On any distribution occurring after losses or shortfalls in
collections on the mortgage assets have been incurred, all or a portion of those
losses or shortfalls will be borne on a disproportionate basis among classes of
certificates.

Credit Support is Limited and May Not Be Sufficient to Prevent Loss on Your
 Certificates.

     The prospectus supplement for a series of certificates will describe any
credit support. The credit support may not cover all potential losses. For
example, credit support may or may not cover loss by reason of fraud or
negligence by a mortgage loan originator or other parties. Any losses not
covered by credit support may, at least in part, be allocated to one or more
classes of certificates.

     A series of certificates may include one or more classes of subordinate
certificates, if provided in the prospectus supplement. Although subordination
is intended to reduce the likelihood of temporary shortfalls and ultimate losses
to holders of senior certificates, the amount of subordination will be limited
and may decline under certain circumstances. In addition, if principal payments
on one or more classes of certificates of a series are made in a specified order
of priority, any related credit support may be exhausted before the principal of
the later-paid classes of certificates of that series have been repaid in full.

     The impact of losses and shortfalls experienced with respect to the
mortgage assets may fall primarily upon those classes of certificates having a
later right of payment.

     If a form of credit support covers the certificates of more than one series
and losses on the related mortgage assets exceed the amount of the credit
support, it is possible that the holders of certificates of one (or more) series
will disproportionately benefit from that credit support, to the detriment of
the holders of certificates of one (or more) other series.

     The amount of any applicable credit support supporting one or more classes
of certificates will be determined on the basis of criteria established by each
rating agency rating such classes of certificates based on an assumed level of
defaults, delinquencies and losses on the underlying mortgage assets and certain
other factors. However, we cannot assure you that the loss experience on the
related mortgage assets will not exceed such assumed levels. If the losses on
the related mortgage assets do exceed such assumed levels, the holders of one or
more classes of certificates will be required to bear such additional losses.

Prepayments on the Underlying Mortgage Loans Will Affect the Average Life of
 Your Certificates, and the Rate and Timing of those Prepayments May Be Highly
 Unpredictable.

     As a result of prepayments on the mortgage loans in the trust, the amount
and timing of distributions of principal and/or interest on the certificates of
the related series may be highly unpredictable. Prepayments on the mortgage
loans in the trust 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. Therefore, the prepayment experience on
the mortgage loans in the trust may affect the average life of one or more
classes of 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 and legal factors. For example, if prevailing interest
rates fall significantly below the mortgage rates borne by the mortgage loans
included in the trust, principal prepayments on those mortgage loans are likely
to be higher than if prevailing interest rates remain at or above the rates
borne by those mortgage loans. Conversely, if prevailing interest rates rise
significantly above the mortgage rates borne by the mortgage loans included in
the trust, then principal prepayments on those mortgage loans are likely to be
lower than if prevailing interest rates remain at or below the mortgage rates
borne by those mortgage loans.


                                      -8-



     We cannot assure you what as to the actual rate of prepayment on the
mortgage loans in the trust will be, or that the rate of prepayment will conform
to any model in any prospectus supplement. As a result, depending on the
anticipated rate of prepayment for the mortgage loans in the trust, the
retirement of any class of certificates of the related series could occur
significantly earlier or later, and its average life could be significantly
shorter or longer, than expected.

     The extent to which prepayments on the mortgage loans in trust ultimately
affect the average life of any class of certificates of the related series will
depend on the terms and provisions of the certificates. A class of certificates
may provide that on any distribution date the holders of the certificates are
entitled to a pro rata share of the prepayments on the mortgage loans in the
trust fund that are distributable on that date.

     A class of certificates that entitles the holders to a disproportionately
large share of the prepayments on the mortgage loans in the trust increases the
likelihood of early retirement of that class if the rate of prepayment is
relatively fast. This type of early retirement risk is sometimes referred to as
"call risk."

     A class of certificates that entitles its holders to a disproportionately
small share of the prepayments on the mortgage loans in the trust increases the
likelihood of an extended average life of that class if the rate of prepayment
is relatively slow. This type of prolonged retirement risk is sometimes referred
to as "extension risk."

     As described in the prospectus supplement, the respective entitlements of
the various classes of certificate-holders of any series to receive payments
(and, in particular, prepayments) of principal of the mortgage loans in the
trust may vary based on the occurrence of certain events (e.g., the retirement
of one or more classes of certificates of that series) or subject to certain
contingencies (e.g., prepayment and default rates with respect to those mortgage
loans).

     A series of certificates may include one or more controlled amortization
classes, which will entitle the holders 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 trust remains
relatively constant at the rate of prepayment used to establish the specific
principal payment schedule for the certificates. Prepayment risk concerning a
given mortgage asset pool does not disappear, however, and the stability
afforded to a controlled amortization class comes at the expense of one or more
companion classes of the same series.

     As described in the prospectus supplement, a companion class may entitle
the holders to a disproportionately large share of prepayments on the mortgage
loans in the trust when the rate of prepayment is relatively fast, and/or may
entitle the holders to a disproportionately small share of prepayments on the
mortgage loans in the trust when the rate of prepayment is relatively slow. 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 trust were allocated on a
pro rata basis.

Certificates Purchased at a Premium or a Discount Will Be Sensitive to the Rate
 of Principal Payment.

     A series of certificates may include one or more classes 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 trust fund. If the amount of interest payable with respect to a class is
disproportionately large as compared to the amount of principal, as with certain
classes of stripped interest certificates, a holder might fail to recover its
original investment under some prepayment scenarios. The yield to maturity of
any class of certificates may vary from the anticipated yield due to the degree
to which the certificates are purchased at a discount or premium and the amount
and timing of distributions.

     You should consider, in the case of any certificate purchased at a
discount, the risk that a slower than anticipated rate of principal payments on
the mortgage loans could result in an actual yield to such investor that is
lower than the anticipated yield. In the case of any certificate purchased at a
premium, you should consider the risk that a faster than anticipated rate of
principal payments could result in an actual yield to such investor that is
lower than the anticipated yield.


                                      -9-



The Nature of Ratings Are Limited and Will Not Guarantee that You Will Receive
 Any Projected Return on Your Certificates.

     Any rating assigned by a rating agency to a class of certificates will
reflect only its assessment of the likelihood that holders of the certificates
will receive payments to which the certificateholders are entitled under the
related Pooling and Servicing Agreement. Such rating will not constitute an
assessment of the likelihood that--

     o    principal prepayments on the related mortgage loans will be made;

     o    the degree to which the rate of such prepayments might differ from
          that originally anticipated; or

     o    the likelihood of early optional termination of the trust.

     Any rating will not address the possibility that prepayment of the mortgage
loans at a higher or lower rate than anticipated by an investor may cause such
investor to experience a lower than anticipated yield or that an investor
purchasing a certificate at a significant premium might fail to recover its
initial investment under certain prepayment scenarios. Therefore, a rating
assigned by a rating agency does not guarantee or ensure the realization of any
anticipated yield on a class of certificates.

     The amount, type and nature of credit support given a series of
certificates will be determined on the basis of criteria established by each
rating agency rating classes of the certificates of such series. Those criteria
are sometimes based upon an actuarial analysis of the behavior of mortgage loans
in a larger group. There can be no assurance that the historical data supporting
any such actuarial analysis will accurately reflect future experience, or that
the data derived from a large pool of mortgage loans will accurately predict the
delinquency, foreclosure or loss experience of any particular pool of mortgage
loans. In other cases, such criteria may be based upon determinations of the
values of the properties that provide security for the mortgage loans. However,
we cannot assure you that those values will not decline in the future. As a
result, the credit support required in respect of the certificates of any series
may be insufficient to fully protect the holders of such certificates from
losses on the related mortgage asset pool.

Certain Factors Affecting Delinquency, Foreclosure and Loss of the Mortgage
 Loans.

     Mortgage loans made on the security of multifamily or commercial property
may have a greater likelihood of delinquency and foreclosure, and a greater
likelihood of loss than loans made on the security of an owner-occupied
single-family property. The ability of a borrower to repay a loan secured by an
income-producing property typically is dependent primarily upon the successful
operation of such property rather than upon the existence of independent income
or assets of the borrower. Therefore, the value of an income-producing property
is directly related to the net operating income derived from such property.

     If the net operating income of the property is reduced (for example, if
rental or occupancy rates decline or real estate tax rates or other operating
expenses increase), the borrower's ability to repay the loan may be impaired. A
number of the mortgage loans may be secured by liens on owner-occupied
properties or on properties leased to a single tenant or in which only a few
tenants produce a material amount of the rental income. As the primary component
of the net operating income of a property, rental income (and maintenance
payments from tenant stockholders of a Cooperative) and the value of any
property are subject to the vagaries of the applicable real estate market and/or
business climate. Properties typically leased, occupied or used on a short-term
basis, such as health care-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 leased, occupied or
used for longer periods, such as (typically) warehouses, retail stores, office
buildings and industrial plants. Commercial Properties may be secured by
owner-occupied properties or properties leased to a single tenant. Therefore, a
decline in the financial condition of the borrower or a single tenant may have a
disproportionately greater effect on the net operating income from such
properties than would be the case with respect to properties with multiple
tenants.

     Changes in the expense components of the net operating income of a property
due to the general economic climate or economic conditions in a locality or
industry segment, such as (1) increases in interest rates, real estate and
personal property tax rates and other operating expenses including energy costs,
(2) changes in governmental


                                      -10-



rules, regulations and fiscal policies, including environmental legislation, and
(3) acts of God may also affect the net operating income and the value of the
property and the risk of default on the related mortgage loan. In some cases
leases of properties may provide that the lessee, rather than the mortgagor, is
responsible for payment of certain of these expenses. However, because leases
are subject to default risks as well as when a tenant's income is insufficient
to cover its rent and operating expenses, the existence of such "net of expense"
provisions will only temper, not eliminate, the impact of expense increases on
the performance of the related mortgage loan.

     Additional considerations may be presented by the type and use of a
particular property. For instance, properties that operate as hospitals and
nursing homes are subject to significant governmental regulation of the
ownership, operation, maintenance and financing of health care institutions.
Hotel, motel and restaurant properties are often operated pursuant to franchise,
management or operating agreements that may be terminable by the franchisor or
operator. The transferability of a hotel's or restaurant's operating, liquor and
other licenses upon a transfer of the hotel or the restaurant, whether through
purchase or foreclosure, is subject to local law requirements.

     In addition, the concentration of default, foreclosure and loss risks in
mortgage loans in the trust will generally be greater than for pools of
single-family loans because mortgage loans in the trust generally will consist
of a smaller number of higher balance loans than would a pool of single-family
loans of comparable aggregate unpaid principal balance.

     Limited Recourse Nature of the Mortgage Loans May Make Recovery Difficult
in the Event that a Mortgage Loan Defaults. We anticipate 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. In this type of mortgage
loan, recourse in the event of borrower default will be limited to the specific
real property and other assets 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, we cannot assure you that enforcement of
such recourse provisions will be practicable, or that the assets of the borrower
will be sufficient to permit a recovery concerning a defaulted mortgage loan in
excess of the liquidation value of the related property.

     Cross-Collateralization Provisions May Have Limitations on Their
Enforceability. A mortgage pool may include groups of mortgage loans which are
cross-collateralized and cross-defaulted. These arrangements are designed
primarily to ensure that all of the collateral pledged to secure the respective
mortgage loans in a cross-collateralized group. Cash flows generated on these
type of mortgage loans are available to support debt service on, and ultimate
repayment of, the total indebtedness. These arrangements seek to reduce the risk
that the inability of one or more of the mortgaged properties securing any such
group of mortgage loans to generate net operating income sufficient to pay debt
service will result in defaults and ultimate losses.

     If the properties securing a group of mortgage loans which are
cross-collateralized are not all owned by the same entity, creditors of one or
more of the related borrowers could challenge the cross-collateralization
arrangement as a fraudulent conveyance. Under federal and state fraudulent
conveyance statutes, the incurring of an obligation or the transfer of property
by a person will be subject to avoidance under certain circumstances if the
person did not receive fair consideration or reasonably equivalent value in
exchange for such obligation or transfer and was then insolvent, was rendered
insolvent by such obligation or transfer or had unreasonably small capital for
its business. A creditor seeking to enforce remedies against a property subject
to such cross-collateralization to repay such creditor's claim against the
related borrower could assert that--

     o    such borrower was insolvent at the time the cross-collateralized
          mortgage loans were made; and

     o    such borrower did not, when it allowed its property to be encumbered
          by a lien securing the indebtedness represented by the other mortgage
          loans in the group of cross-collateralized mortgage loans, receive
          fair consideration or reasonably equivalent value for, in effect,
          "guaranteeing" the performance of the other borrowers.

     Although the borrower making such "guarantee" will be receiving
"guarantees" from each of the other borrowers in return, we cannot assure you
that such exchanged "guarantees" would be found to constitute fair consideration
or be of reasonably equivalent value.


                                      -11-



     The cross-collateralized mortgage loans may be secured by mortgage liens on
properties located in different states. Because of various state laws governing
foreclosure or the exercise of a power of sale and because foreclosure actions
are usually brought in state court, and the courts of one state cannot exercise
jurisdiction over property in another state, it may be necessary upon a default
under any such mortgage loan to foreclose on the related mortgaged properties in
a particular order rather than simultaneously in order to ensure that the lien
of the related mortgages is not impaired or released.

     Increased Risk of Default Associated With Balloon Payments. Some of the
mortgage loans included in the trust may be nonamortizing or only partially
amortizing over their terms to maturity. These types of mortgage loans will
require substantial payments of principal and interest (that is, balloon
payments) at their stated maturity. These loans involve a greater likelihood of
default 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 property. The ability of a borrower to accomplish
either of these goals will be affected by--

     o    the value of the related property;

     o    the level of available mortgage rates at the time of sale or
          refinancing;

     o    the borrower's equity in the related property;

     o    the financial condition and operating history of the borrower and the
          related property;

     o    tax laws;

     o    rent control laws (pertaining to certain residential properties);

     o    Medicaid and Medicare reimbursement rates (pertaining to hospitals and
          nursing homes);

     o    prevailing general economic conditions; and

     o    the availability of credit for loans secured by multifamily or
          commercial property.

     Neither Banc of America Commercial Mortgage Inc. nor any of its affiliates
will be required to refinance any mortgage loan.

     As specified in the prospectus supplement, the master servicer or the
special servicer will be permitted (within prescribed limits) to extend and
modify mortgage loans that are in default or as to which a payment default is
imminent. Although the master servicer or the special servicer generally will be
required to determine that any such extension or modification is reasonably
likely to produce a greater recovery than liquidation, taking into account the
time value of money, we cannot assure you that any such extension or
modification will in fact increase the present value of receipts from or
proceeds of the affected mortgage loans.

     The Lender Under a Mortgage Loan May Have Difficulty Collecting Rents Upon
the Default and/or Bankruptcy of the Related Borrower. Each mortgage loan
included in the trust secured by property that is subject to leases typically
will be secured by an assignment of leases and rents. Under such an assignment,
the mortgagor assigns to the mortgagee its right, title and interest as lessor
under the leases of the related property, and the income derived, as further
security for the related mortgage loan, while retaining a license to collect
rents for so long as there is no default. If the borrower defaults, the license
terminates and the lender is entitled to collect rents. Some state laws may
require that the lender take possession of the 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.

     The Enforceability of Due-on-Sale and Debt-Acceleration Clauses May Be
Limited in Certain Situations. Mortgages may contain a due-on-sale clause, which
permits the lender to accelerate the maturity of the mortgage loan if the
borrower sells, transfers or conveys the related property or its interest in the
property. Mortgages also may include a debt-acceleration clause, which permits
the lender to accelerate the debt upon a monetary or


                                      -12-



nonmonetary default of the mortgagor. Such clauses are generally enforceable
subject to certain exceptions. The courts of all states will enforce clauses
providing for acceleration in the event of a material payment default. The
equity courts of any state, however, 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 acceleration unconscionable.

     Adverse Environmental Conditions May Subject a Mortgage Loan to Additional
Risk. Under the laws of certain states, contamination of real property may give
rise to a lien on the property to assure the costs of cleanup. In several
states, such a lien has priority over an existing mortgage lien on such
property. In addition, under the laws of some states and under the federal
Comprehensive Environmental Response, Compensation and Liability Act of 1980, as
amended, a lender may be liable, as an "owner" or "operator", for costs of
addressing releases or threatened releases of hazardous substances at a
property, if agents or employees of the lender have become sufficiently involved
in the operations of the borrower, regardless of whether the environmental
damage or threat was caused by the borrower or a prior owner. A lender also
risks such liability on foreclosure of the mortgage.

     Certain Special Hazard Losses May Subject Your Certificates to an Increased
Risk of Loss. Unless otherwise specified in a prospectus supplement, the master
servicer and special servicer for the trust will be required to cause the
borrower on each mortgage loan in the trust to maintain such insurance coverage
in respect of the property as is required under the related mortgage, including
hazard insurance. As described in the prospectus supplement, the master servicer
and the special servicer may satisfy its obligation to cause hazard insurance to
be maintained with respect to any property through acquisition of a blanket
policy.

     In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the improvements of the property by fire,
lightning, explosion, smoke, windstorm and hail, and riot, strike and civil
commotion, subject to the conditions and exclusions specified in each policy.
Although the policies covering the properties will be underwritten by different
insurers under different state laws in accordance with different applicable
state forms, and therefore will not contain identical terms and conditions, most
such policies typically do not cover any physical damage resulting from war,
revolution, governmental actions, floods and other water-related causes, earth
movement (including earthquakes, landslides and mudflows), wet or dry rot,
vermin, domestic animals and certain other kinds of risks. Unless the mortgage
specifically requires the mortgagor to insure against physical damage arising
from such causes, then, to the extent any consequent losses are not covered by
credit support, such losses may be borne, at least in part, by the holders of
one or more classes of certificates of the related series.

     The Recording of the Mortgages in the Name of MERS May Affect the Yield on
the Certificates. The mortgages or assignments of mortgage for some of the
mortgage loans have been or may be recorded in the name of Mortgage Electronic
Registration Systems, Inc. or MERS, solely as nominee for the mortgage loan
seller and its successors and assigns. Subsequent assignments of those mortgages
are registered electronically through the MERS system. However, if MERS
discontinues the MERS system and it becomes necessary to record an assignment of
mortgage to the trustee, then any related expenses will be paid by the trust and
will reduce the amount available to pay principal of and interest on the
certificates.

     The recording of mortgages in the name of MERS is a new practice in the
commercial mortgage lending industry. Public recording officers and others may
have limited, if any, experience with lenders seeking to foreclose mortgages,
assignments of which are registered with MERS. Accordingly, delays and
additional costs in commencing, prosecuting and completing foreclosure
proceedings and conducting foreclosure sales of the mortgaged properties could
result. Those delays and the additional costs could in turn delay the
distribution of liquidation proceeds to certificateholders and increase the
amount of losses on the loans.

Inclusion of Delinquent Mortgage Loans in a Mortgage Asset Pool.

     If provided in the prospectus supplement, the trust fund for a particular
series of certificates may include mortgage loans that are past due. As
specified in the related prospectus supplement, the servicing of such mortgage
loans will be performed by the special servicer. The same entity may act as both
master servicer and special servicer. Credit support provided with respect to a
particular series of certificates may not cover all losses related to such
delinquent mortgage loans, and investors should consider the risk that the
inclusion of such mortgage loans in the trust fund may adversely affect the rate
of defaults and prepayments concerning the subject mortgage asset pool and the
yield on the certificates of such series.


                                      -13-



Health Care-Related Properties May Have Certain Risks Related to Governmental
 Subsidy and Government Regulation

     Certain types of health care facilities typically receive a substantial
portion of their revenues from government reimbursement programs, primarily
Medicaid and Medicare. Medicaid and Medicare are subject to statutory and
regulatory changes, retroactive rate adjustments, administrative rulings, policy
interpretations, delays by fiscal intermediaries and government funding
restrictions. Accordingly, we cannot assure you that payments under government
reimbursement programs will, in the future, be sufficient to fully reimburse the
cost of caring for program beneficiaries. If such payments are insufficient, net
operating income of those health care facilities that receive revenues from
those sources, and consequently the ability of the related borrowers to meet
their obligations under any mortgage loans secured thereby, could be adversely
affected.

     Health care facilities are generally subject to federal and state laws and
licensing requirements that relate to the adequacy of medical care, distribution
of pharmaceuticals, rate setting, equipment, personnel, operating policies and
additions to facilities and services. The failure of an operator to maintain or
renew any required license or regulatory approval could prevent it from
continuing operations at any health care facilities or, if applicable, bar it
from participation in government reimbursement programs. Furthermore, under
applicable federal and state laws and regulations, Medicare and Medicaid
reimbursements are generally not permitted to be made to any person other than
the provider who actually furnished the related medical goods and services.
Therefore, in the event of foreclosure, none of the trustee, the master
servicer, the special servicer or a subsequent lessee or operator of a health
care facility securing a defaulted mortgage loan would generally be entitled to
obtain from federal or state governments any outstanding reimbursement payments
relating to services furnished at such property prior to such foreclosure. Any
of the aforementioned events may adversely affect the ability of a borrower to
meet its obligations under a mortgage loan secured by health care facilities.

                              PROSPECTUS SUPPLEMENT

     To the extent appropriate, the prospectus supplement relating to each
series of offered certificates will contain--

     o    a description of the class or classes of such offered certificates,
          including the payment provisions with respect to each such class, the
          aggregate principal amount (if any) of each such class, the rate at
          which interest accrues from time to time (if at all), with respect to
          each such class or the method of determining such rate, and whether
          interest with respect to each such class will accrue from time to time
          on its aggregate principal amount (if any) or on a specified notional
          amount (if at all);

     o    information with respect to any other classes of certificates of the
          same series;

     o    the respective dates on which distributions are to be made;

     o    information as to the assets, including the mortgage assets,
          constituting the related trust fund;

     o    the circumstances, if any, under which the related trust fund may be
          subject to early termination;

     o    additional information with respect to the method of distribution of
          such offered certificates;

     o    whether one or more REMIC elections will be made and the designation
          of the "regular interests" and "residual interests" in each REMIC to
          be created and the identity of the person responsible for the various
          tax-related duties in respect of each REMIC to be created;

     o    the initial percentage ownership interest in the related trust fund to
          be evidenced by each class of certificates of such series;

     o    information concerning the trustee of the related trust fund;


                                      -14-



     o    if the related trust fund includes mortgage loans, information
          concerning the master servicer and any special servicer of such
          mortgage loans and the circumstances under which all or a portion, as
          specified, of the servicing of a mortgage loan would transfer from the
          master servicer to the special servicer;

     o    information as to the nature and extent of subordination of any class
          of certificates of such series, including a class of offered
          certificates; and

     o    whether such offered certificates will be initially issued in
          definitive or book-entry form.

                    CAPITALIZED TERMS USED IN THIS PROSPECTUS

     From time to time we use capitalized terms in this prospectus. Each of
those capitalized terms will have the meaning assigned to it in the "Glossary"
attached to this prospectus.


                                      -15-



                         DESCRIPTION OF THE TRUST FUNDS

General

     The primary assets of each trust fund will consist of mortgage assets which
will include--

     o    various types of multifamily or commercial mortgage loans;

     o    mortgage participations, pass-through certificates or other
          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

     o    a combination of such mortgage loans and mortgage backed securities.

     We will establish each trust fund and select each mortgage asset. We will
purchase mortgage assets to be included in the trust fund and select each
mortgage asset from the Mortgage Asset Seller who may not have originated the
mortgage asset or issued the MBS and may be our affiliate.

     We will not insure or guaranty the mortgage assets nor will any of its
affiliates or, unless otherwise provided in the related prospectus supplement,
by any governmental agency or instrumentality or by any other person. The
discussion below under the heading "--Mortgage Loans", unless otherwise noted,
applies equally to mortgage loans underlying any MBS included in a particular
trust fund.

Mortgage Loans

     General. The mortgage loans will be evidenced by promissory notes (referred
to in this prospectus as mortgage notes) notes secured by mortgages, deeds of
trust or similar security instruments (referred to in this prospectus as
mortgages) that create first or junior liens on fee or leasehold estates in
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, hospitals or other health care-related facilities,
          recreational vehicle and mobile home parks, warehouse facilities,
          mini-warehouse facilities, self-storage facilities, industrial plants,
          parking lots, entertainment or sports arenas, restaurants, marinas,
          mixed use or various other types of income-producing properties or
          unimproved land.

     These multifamily properties may include mixed commercial and residential
structures and apartment buildings owned by private cooperative housing
corporations. However, no one of the following types of commercial properties
will represent security for a material concentration of the mortgage loans in
any trust fund, based on principal balance at the time such trust fund is
formed: (1) restaurants; (2) entertainment or sports arenas; (3) marinas; or (4)
nursing homes, hospitals or other health care-related facilities. Unless
otherwise specified in the related prospectus supplement, each mortgage will
create a first priority mortgage lien on a borrower's fee estate in a mortgaged
property. If a mortgage creates a lien on a borrower's leasehold estate in a
property, then, unless otherwise specified in the related prospectus supplement,
the term of any such leasehold will exceed the term of the mortgage note by at
least ten years. Unless otherwise specified in the related prospectus
supplement, each mortgage loan will have been originated by a person other than
us; however, such person may be or may have been our affiliate.

     If so provided in the related prospectus supplement, mortgage assets for a
series of certificates may include mortgage loans secured by junior liens, and
the loans secured by the related senior liens may not be included in the
mortgage pool. The primary risk to holders of mortgage loans secured by junior
liens is the possibility that adequate funds will not be received in connection
with a foreclosure of the related senior liens to satisfy fully both the senior
liens and the mortgage loan. In the event that a holder of a senior lien
forecloses on a mortgaged property, the


                                      -16-



proceeds of the foreclosure or similar sale will be applied first to the payment
of court costs and fees in connection with the foreclosure, second to real
estate taxes, third in satisfaction of all principal, interest, prepayment or
acceleration penalties, if any, and any other sums due and owing to the holder
of the senior liens. The claims of the holders of the senior liens will be
satisfied in full out of proceeds of the liquidation of the related mortgaged
property, if such proceeds are sufficient, before the trust fund as holder of
the junior lien receives any payments in respect of the mortgage loan. If the
master servicer were to foreclose on any mortgage loan, it would do so subject
to any related senior liens. In order for the debt related to such mortgage loan
to be paid in full at such sale, a bidder at the foreclosure sale of such
mortgage loan would have to bid an amount sufficient to pay off all sums due
under the mortgage loan and any senior liens or purchase the mortgaged property
subject to such senior liens. In the event that such proceeds from a foreclosure
or similar sale of the related mortgaged property are insufficient to satisfy
all senior liens and the mortgage loan in the aggregate, the trust fund, as the
holder of the junior lien, and, accordingly, holders of one or more classes of
the certificates of the related series bear--

     o    the risk of delay in distributions while a deficiency judgment against
          the borrower is obtained; and

     o    the risk of loss if the deficiency judgment is not obtained and
          satisfied. Moreover, deficiency judgments may not be available in
          certain jurisdictions, or the particular mortgage loan may be a
          nonrecourse loan, which means that, absent special facts, recourse in
          the case of default will be limited to the mortgaged property and such
          other assets, if any, that were pledged to secure repayment of the
          mortgage loan.

     If so specified in the related prospectus supplement, the mortgage assets
for a particular series of certificates may include mortgage loans that are
delinquent as of the date such certificates are issued. In that case, the
related prospectus supplement will set forth, as to each such mortgage loan,
available information as to the period of such delinquency, any forbearance
arrangement then in effect, the condition of the related mortgaged property and
the ability of the mortgaged property to generate income to service the mortgage
debt.

     Default and Loss Considerations with Respect to the Mortgage Loans.
Mortgage loans secured by liens on income-producing properties are substantially
different from loans made on the security of owner-occupied single-family homes.
The repayment of a loan secured by a lien on an income-producing property is
typically dependent upon the successful operation of such property (that is, its
ability to generate income). Moreover, as noted above, some or all of the
mortgage loans included in a particular trust fund may be nonrecourse loans.

     Lenders typically look to the Debt Service Coverage Ratio of a loan secured
by income-producing property as an important factor in evaluating the likelihood
of default on such a loan. The Net Operating Income of a mortgaged property will
generally 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 nonowner 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 health care-related facilities, hotels and
motels, and mini-warehouse and self-storage facilities, tend to be affected more
rapidly by changes in market or business conditions than do properties typically
leased for longer periods, such as warehouses, retail stores, office buildings
and industrial plants. Commercial Properties may be owner-occupied or leased to
a small number of tenants. Thus, the Net Operating Income of such a mortgaged
property may depend substantially on the financial condition of the borrower or
a tenant, and mortgage loans secured by liens on such properties may pose a
greater likelihood of default and loss 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 likelihood 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. However,
the existence of such "net of expense" provisions will result in stable Net
Operating Income to the borrower/landlord only to the extent that the lessee is
able to absorb operating expense increases while continuing to make rent
payments.


                                      -17-



     Lenders also look to the Loan-to-Value Ratio of a mortgage loan as a factor
in evaluating the likelihood of loss if a property must be liquidated following
a default. The lower the Loan-to-Value Ratio, the greater the percentage of the
borrower's equity in a mortgaged property, and thus (a) the greater the
incentive of the borrower to perform under the terms of the related mortgage
loan (in order to protect such equity) and (b) the greater the cushion provided
to the lender against loss on liquidation following a default.

     Loan-to-Value Ratios will not necessarily constitute an accurate measure of
the likelihood 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
certain factors including changes in economic conditions and the real estate
market. 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 (recent resale value of comparable
          properties at the date of the appraisal), the cost replacement method
          (the cost of replacing the property at such date);

     o    the income capitalization method (a projection of value based upon the
          property's projected net cash flow); and

     o    or upon a selection from or interpolation of the values derived from
          such methods.

     Each of these appraisal methods can present analytical difficulties. It is
often difficult to find truly comparable properties that have recently been
sold; the replacement cost of a property may have little to do with its current
market value; and income capitalization is inherently based on inexact
projections of income and expense and the selection of an appropriate
capitalization rate and discount rate. Where more than one of these appraisal
methods are used and provide significantly different results, an accurate
determination of value and, correspondingly, a reliable analysis of the
likelihood of default and loss, is even more difficult.

     Although there may be multiple methods for determining the value of a
mortgaged property, value will in all cases be affected by property performance.
As a result, if a mortgage loan defaults because the income generated by the
related mortgaged property is insufficient to cover operating costs and expenses
and pay debt service, then the value of the mortgaged property will reflect that
and a liquidation loss may occur.

     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, there can be no assurance that all of
such factors will in fact have been prudently considered by the originators of
the mortgage loans, or that, for a particular mortgage loan, they are complete
or relevant. See "Risk Factors--Certain Factors Affecting Delinquency,
Foreclosure and Loss of the Mortgage Loans--General" and "--Certain Factors
Affecting Delinquency, Foreclosure and Loss of the Mortgage Loans--Increased
Risk of Default Associated With Balloon Payments".

     Payment Provisions of the Mortgage Loans. All of the mortgage loans will
(1) have had original terms to maturity of not more than 40 years and (2)
provide for scheduled payments of principal, interest or both, to be made on
specified dates that occur monthly, quarterly, semi-annually or annually. A
mortgage loan may--

o    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 Mortgage Rate, or from a fixed to an adjustable
     Mortgage Rate;

o    provide for level payments to maturity or for payments that adjust from
     time to time to accommodate changes in its interest rate or to reflect the
     occurrence of certain events, and may permit negative amortization;

o    may be fully amortizing or may be partially amortizing or nonamortizing,
     with a balloon payment due on its stated maturity date; and

o    may prohibit over its term or for a certain period prepayments and/or
     require payment of a premium or a yield maintenance payment in connection
     with certain prepayments, in each case as described in the related
     prospectus supplement.


                                      -18-



     A mortgage loan may also contain a provision that entitles the lender to a
share of appreciation of the related mortgaged property, or profits realized
from the operation or disposition of such mortgaged property or the benefit, if
any, resulting from the refinancing of the mortgage loan, as described in the
related prospectus supplement. See "Certain Legal Aspects of the Mortgage
Loans--Default Interest and Limitations on Prepayments" in the prospectus
regarding the enforceability of prepayment premiums and yield maintenance
charges.

     Mortgage Loan Information in Prospectus Supplements. Each prospectus
supplement will contain certain information pertaining to the mortgage loans in
the related trust fund, which, to the extent then applicable, will generally
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 such terms to maturity, and the weighted
          average original and remaining terms to maturity of the mortgage
          loans;

     o    the Loan-to-Value Ratios of the mortgage loans (either at origination
          or as of a more recent date), or the range of the
          Loan-to-Value-Ratios, and the weighted average of such Loan-to-Value
          Ratios;

     o    the Mortgage Rates borne by the mortgage loans, or the range of the
          Mortgage Rate, and the weighted average Mortgage Rate borne by the
          mortgage loans;

     o    with respect to mortgage loans with adjustable Mortgage Rates, the
          index or indices upon which such adjustments are based, the adjustment
          dates, the range of gross margins and the weighted average gross
          margin, and any limits on Mortgage Rate adjustments at the time of any
          adjustment and over the life of such mortgage 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 Debt Service
          Coverage Ratios, and the weighted average of such 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 us that
          pertains to the provisions of leases and the nature of tenants of the
          mortgaged properties. If we are unable to provide the specific
          information described above at the time any offered certificates of a
          series are initially offered, more general information of the nature
          described above will be provided in the related prospectus supplement,
          and specific information will be set forth in a report which will be
          available to purchasers of those certificates at or before their
          initial issuance and will be filed as part of a Current Report on Form
          8-K with the Securities and Exchange Commission within fifteen days
          following their issuance.

     If any mortgage loan, or group of related mortgage loans, constitutes a
concentration of credit risk, financial statements or other financial
information with respect to the related mortgaged property or mortgaged
properties will be included in the related prospectus supplement.

     If and to the extent available and relevant to an investment decision in
the offered certificates of the related series, information regarding the
prepayment experience of a master servicer's multifamily and/or commercial
mortgage loan servicing portfolio will be included in the related prospectus
supplement. However, many servicers do not maintain records regarding such
matters or, at least, not in a format that can be readily aggregated. In


                                      -19-



addition, the relevant characteristics of a master servicer's servicing
portfolio may be so materially different from those of the related mortgage
asset pool that such prepayment experience would not be meaningful to an
investor. For example, differences in geographic dispersion, property type
and/or loan terms (e.g., mortgage rates, terms to maturity and/or prepayment
restrictions) between the two pools of loans could render the master servicer's
prepayment experience irrelevant. Because of the nature of the assets to be
serviced and administered by a special servicer, no comparable prepayment
information will be presented with respect to the special servicer's multifamily
and/or commercial mortgage loan servicing portfolio.

     Mortgage Loans Secured by Health Care-Related Properties. The mortgaged
properties may include health care related facilities which include--

     o    senior housing generally consisting of facilities with respect to
          which the residents are ambulatory, handle their own affairs and
          typically are couples whose children have left the home and at which
          the accommodations are usually apartment style;

     o    assisted living facilities consisting of typically single or double
          room occupancy, dormitory-style housing facilities which provide food
          service, cleaning and some personal care and with respect to which the
          tenants are able to medicate themselves but may require assistance
          with certain daily routines;

     o    skilled nursing facilities that provide services to post trauma and
          frail residents with limited mobility who require extensive medical
          treatment; and

     o    acute care facilities generally consisting of hospital and other
          facilities providing short-term, acute medical care services.

     Certain types of health care-related properties, particularly acute care
facilities, skilled nursing facilities and some assisted living facilities,
typically receive a substantial portion of their revenues from government
reimbursement programs, primarily Medicaid and Medicare. Medicaid and Medicare
are subject to statutory and regulatory changes, retroactive rate adjustments,
administrative rulings, policy interpretations, delays by fiscal intermediaries
and government funding restrictions. Moreover, governmental payors have employed
cost-containment measures that limit payments to health care providers, and
there exist various proposals for national health care reform that could further
limit those payments. Therefore, we cannot assure you that payments under
government reimbursement programs will, in the future, be sufficient to fully
reimburse the cost of caring for program beneficiaries. If such payments are
insufficient, net operating income of those health care-related facilities that
receive revenues from those sources, and consequently the ability of the related
borrowers to meet their obligations under any mortgage loans secured thereby,
could be adversely affected.

     Moreover, health care-related facilities are generally subject to federal
and state laws that relate to the adequacy of medical care, distribution of
pharmaceuticals, rate setting, equipment, personnel, operating policies and
additions to facilities and services. In addition, facilities where such care or
other medical services are provided are subject to periodic inspection by
governmental authorities to determine compliance with various standards
necessary to continued licensing under state law and continued participation in
the Medicaid and Medicare reimbursement programs. Providers of assisted living
services are also subject to state licensing requirements in certain states. The
failure of an operator to maintain or renew any required license or regulatory
approval could prevent it from continuing operations at a health care-related
facility or, if applicable, bar it from participation in government
reimbursement programs. Furthermore, under applicable federal and state laws and
regulations, Medicare and Medicaid reimbursements are generally not permitted to
be made to any person other than the provider who actually furnished the related
medical goods and services. Accordingly, in the event of foreclosure, none of
the trustee, the master servicer, the special servicer or a subsequent lessee or
operator of any health care-related facility securing a defaulted mortgage loan
would generally be entitled to obtain from federal or state governments any
outstanding reimbursement payments relating to services furnished at such
property prior to such foreclosure. Any of the aforementioned events may
adversely affect the ability of the related borrowers to meet their mortgage
loan obligations.

     Government regulation applying specifically to acute care facilities,
skilled nursing facilities and certain types of assisted living facilities
includes health planning legislation, enacted by most states, intended, at least
in part, to regulate the supply of nursing beds. The most common method of
control is the requirement that a state authority


                                      -20-



first make a determination of need, evidenced by its issuance of a certificate
of need, before a long-term care provider can establish a new facility, add beds
to an existing facility or, in some states, take certain other actions (for
example, acquire major medical equipment, make major capital expenditures, add
services, refinance long-term debt, or transfer ownership of a facility). States
also regulate nursing bed supply in other ways. For example, some states have
imposed moratoria on the licensing of new beds, or on the certification of new
Medicaid beds, or have discouraged the construction of new nursing facilities by
limiting Medicaid reimbursements allocable to the cost of new construction and
equipment. In general, a certificate of need is site specific and operator
specific; it cannot be transferred from one site to another, or to another
operator, without the approval of the appropriate state agency. Accordingly, if
a mortgage loan secured by a lien on such a health care-related mortgaged
property were foreclosed upon, the purchaser at foreclosure might be required to
obtain a new certificate of need or an appropriate exemption. In addition,
compliance by a purchaser with applicable regulations may in any case require
the engagement of a new operator and the issuance of a new operating license.
Upon a foreclosure, a state regulatory agency may be willing to expedite any
necessary review and approval process to avoid interruption of care to a
facility's residents, but there can be no assurance that any will do so or that
any necessary licenses or approvals will be issued.

     Further government regulation applicable to health care-related facilities
is found in the form of federal and state "fraud and abuse" laws that generally
prohibit payment or fee-splitting arrangements between health care providers
that are designed to induce or encourage the referral of patients to, or the
recommendation of, a particular provider for medical products or services.
Violation of these restrictions can result in license revocation, civil and
criminal penalties, and exclusion from participation in Medicare or Medicaid
programs. The state law restrictions in this area vary considerably from state
to state. Moreover, the federal anti- kickback law includes broad language that
potentially could be applied to a wide range of referral arrangements, and
regulations designed to create "safe harbors" under the law provide only limited
guidance. Accordingly, there can be no assurance that such laws will be
interpreted in a manner consistent with the practices of the owners or operators
of the health care-related properties that are subject to such laws.

     The operators of health care-related facilities are likely to compete on a
local and regional basis with others that operate similar facilities, some of
which competitors may be better capitalized, may offer services not offered by
such operators, or may be owned by non-profit organizations or government
agencies supported by endowments, charitable contributions, tax revenues and
other sources not available to such operators. The successful operation of a
health care-related facility will generally depend upon the number of competing
facilities in the local market, as well as upon other factors such as its age,
appearance, reputation and management, the types of services it provides and,
where applicable, the quality of care and the cost of that care. The inability
of a health care-related property to flourish in a competitive market may
increase the likelihood of foreclosure on the related mortgage loan, possibly
affecting the yield on one or more classes of the related series of offered
certificates.

MBS

     MBS may include (1) private-label (that is, not issued, insured or
guaranteed 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 (2) certificates issued and/or insured or
guaranteed by the Federal Home Loan Mortgage Corporation, the Federal National
Mortgage Association, the Governmental National Mortgage Association or the
Federal Agricultural Mortgage Corporation, 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.

     Except in the case of a pro rata mortgage participation in a single
mortgage loan or a pool of mortgage loans, each MBS included in a mortgage asset
pool: (a) either will (1) have been previously registered under the Securities
Act of 1933, as amended, (2) be exempt from such registration requirements or
(3) have been held for at least the holding period specified in Rule 144(k)
under the Securities Act of 1933, as amended; and (b) will have been acquired
(other than from us or any of our affiliates) in bona fide secondary market
transactions.

     Any MBS will have been issued pursuant to a MBS agreement which is a
participation and servicing agreement, a Pooling and Servicing Agreement, an
indenture or similar agreement. The issuer of the MBS and/or the servicer of the
underlying mortgage loans will be parties to the MBS agreement, generally
together with a trustee or, in the alternative, with the original purchaser or
purchasers of the MBS.


                                      -21-



     The MBS may have been issued in one or more classes with characteristics
similar to the classes of the offered certificates described in this prospectus.
Distributions in respect of the MBS will be made by the issuer of the MBS, the
servicer of the MBS, or the trustee of the MBS agreement or the MBS trustee on
the dates specified in the related prospectus supplement. The issuer of the MBS
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 offered certificates under "Description of Credit Support" may
have been provided with respect to the MBS. The type, characteristics and amount
of such credit support, if any, will be a function of the characteristics of the
underlying mortgage loans and other factors and generally will have been
established on the basis of the requirements of any rating agency that may have
assigned a rating to the MBS, or by the initial purchasers of the MBS.

     The prospectus supplement for a series of certificates that evidence
interests in MBS will specify, to the extent available--

     o    the aggregate approximate initial and outstanding principal amount(s)
          and type of the MBS to be included in the trust fund;

     o    the original and remaining term(s) to stated maturity of the MBS, if
          applicable;

     o    the pass-through or bond rate(s) of the MBS or the formula for
          determining such rate(s);

     o    the payment characteristics of the MBS;

     o    the issuer of the MBS, servicer of the MBS and trustee of the MBS, as
          applicable, of each of the MBS;

     o    a description of the related 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 and appropriate under the circumstances, such other
          information in respect of the underlying mortgage loans described
          under "--Mortgage Loans--Mortgage Loan Information in Prospectus
          Supplements"; and

     o    the characteristics of any cash flow agreements that relate to the
          MBS.

Certificate Accounts

     Each trust fund will include one or more accounts established and
maintained on behalf of the certificateholders into which all payments and
collections received or advanced with respect to the mortgage assets and other
assets in the trust fund will be deposited to the extent described in this
prospectus and in the related prospectus supplement. See "The Pooling and
Servicing Agreements--Certificate Account".

Credit Support

     If so provided in the prospectus supplement for a series of certificates,
partial or full protection against certain defaults and losses on the mortgage
assets in the related trust fund may be provided to one or more classes of
certificates of such series in the form of subordination of one or more other
classes of certificates of such series or by one or more other types of credit
support, such as a letter of credit, insurance policy, guarantee or reserve
fund, among others, or a combination of subordination and credit support. The
amount and types of credit support, the identity of the entity providing it (if
applicable) and related information with respect to each type of credit support,
if


                                      -22-



any, will be set forth in the prospectus supplement for a series of
certificates. See "Risk Factors--Credit Support Limitations" and "Description of
Credit Support".

Cash Flow Agreements

     If so provided in the prospectus supplement for a series of certificates,
the related trust fund may include guaranteed investment contracts pursuant to
which moneys held in the funds and accounts established for such series will be
invested at a specified rate. The related trust fund may also include certain
other agreements, such as interest rate exchange agreements, interest rate cap
or floor agreements, or other agreements designed to reduce the effects of
interest rate fluctuations on the mortgage assets on one or more classes of
certificates. The principal terms of any such cash flow agreement, including,
without limitation, provisions relating to the timing, manner and amount of
payments and provisions relating to the termination of the cash flow agreement,
will be described in the related prospectus supplement. The related prospectus
supplement will also identify the obligor under any such cash flow agreement.

                        YIELD AND MATURITY CONSIDERATIONS

General

     The yield on any offered certificate will depend on the price paid by the
certificateholder, the pass-through rate of the certificate and the amount and
timing of distributions on the Certificate. See "Risk Factors--Effect of
Prepayments on Average Life of Certificates". 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, if any, that the payment characteristics of
the MBS may have on the yield to maturity and weighted average lives of the
offered certificates of the related series.

Pass-Through Rate

     The certificates of any class within a series may have a fixed, variable or
adjustable pass-through rate, which may or may not be based upon the interest
rates borne by the mortgage loans in the related trust fund.

     The prospectus supplement with respect to any series of certificates will
specify the pass-through rate for each class of offered certificates of such
series or, in the case of a class of offered certificates with a variable or
adjustable pass-through rate, the method of determining the pass-through rate;
the effect, if any, of the prepayment of any mortgage loan on the pass-through
rate of one or more classes of offered certificates; and whether the
distributions of interest on the offered certificates of any class will be
dependent, in whole or in part, on the performance of any obligor under a cash
flow agreement.

Payment Delays

     With respect to any series of certificates, a period of time will elapse
between the date upon which payments on the mortgage loans in the related trust
fund are due and the Distribution Date on which such payments are passed through
to certificateholders. That delay will effectively reduce the yield that would
otherwise be produced if payments on such mortgage loans were distributed to
certificateholders on the date they were due.

Certain Shortfalls in Collections of Interest

     When a principal prepayment in full or in part is made on a mortgage loan,
the borrower is generally charged interest on the amount of such prepayment only
through the date of such prepayment, instead of through the Due Date for the
next succeeding scheduled payment. However, interest accrued on any series of
certificates and distributable on any Distribution Date will generally
correspond to interest accrued on the mortgage loans to their respective Due
Dates during the related Due Period. If a prepayment on any mortgage loan is
distributable to Certificateholders on a particular Distribution Date, but such
prepayment is not accompanied by interest to the Due


                                      -23-



Date for such mortgage loan in the related Due Period, then the interest charged
to the borrower (net of servicing and administrative fees) may be less than the
corresponding amount of interest accrued and otherwise payable on the
certificates of the related series. If and to the extent that any such shortfall
is allocated to a class of offered certificates, the yield will be adversely
affected. The prospectus supplement for each series of certificates will
describe the manner in which any such shortfalls will be allocated among the
classes of such certificates. The related prospectus supplement will also
describe any amounts available to offset such shortfalls.

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 the
principal payments to reduce the principal balance (or notional amount, if
applicable) of such certificate. The rate of principal payments on the mortgage
loans in any trust fund will in turn be affected by the amortization schedules
of the mortgage loans (which, in the case of mortgage loans, may change
periodically to accommodate adjustments to the corresponding Mortgage Rates),
the dates on which any balloon payments are due, and the rate of principal
prepayments (including for this purpose, voluntary prepayments by borrowers and
also prepayments resulting from liquidations of mortgage loans due to defaults,
casualties or condemnations affecting the related 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 below), no assurance can be
given as to such rate.

     The extent to which the yield to maturity of a class of offered
certificates of any series may vary from the anticipated yield will depend upon
the degree to which they are purchased at a discount or premium and when, and to
what degree, payments of principal on the mortgage loans in the related trust
fund are in turn distributed on such certificates (or, in the case of a class of
Stripped Interest Certificates, result in the reduction of the notional amount
of the Stripped Interest 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 in the related
trust fund could result in an actual yield to such investor that is lower than
the anticipated yield and, in the case of any offered certificate purchased at a
premium, the risk that a faster than anticipated rate of principal payments on
such mortgage loans could result in an actual yield to such investor that is
lower than the anticipated yield. In addition, if an investor purchases an
offered certificate at a discount (or premium), and principal payments are made
in reduction of the principal balance or notional amount of such investor's
offered certificates at a rate slower (or faster) than the rate anticipated by
the investor during any particular period, any consequent adverse effects on
such investor's yield would not be fully offset by a subsequent increase (or
decrease) in the rate of principal payments.

     In general, the notional amount of a class of Stripped Interest
Certificates will either -

     o    be based on the principal balances of some or all of the mortgage
          assets in the related trust fund; or

     o    equal the Certificate Balances of one or more of the other classes of
          certificates of the same series.

Accordingly, the yield on such Stripped Interest Certificates will be inversely
related to the rate at which payments and other collections of principal are
received on such mortgage assets or distributions are made in reduction of the
Certificate Balances of such classes of certificates, as the case may be.

     Consistent with the foregoing, if a class of certificates of any series
consists of Stripped Interest Certificates or Stripped Principal Certificates, a
lower than anticipated rate of principal prepayments on the mortgage loans in
the related trust fund will negatively affect the yield to investors in Stripped
Principal Certificates, and a higher than anticipated rate of principal
prepayments on such mortgage loans will negatively affect the yield to investors
in Stripped Interest Certificates. If the offered certificates of a series
include any such certificates, the related prospectus supplement will include a
table showing the effect of various constant assumed levels of prepayment on
yields on such certificates. Such tables will be intended to illustrate the
sensitivity of yields to various constant assumed prepayment rates and will not
be intended to predict, or to provide information that will enable investors to
predict, yields or prepayment rates.

     The extent of prepayments of principal of the mortgage loans in any trust
fund may be affected by a number of factors, including, without limitation--


                                      -24-



     o    the availability of mortgage credit, 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; and

     o    possible changes in tax laws and other opportunities for investment.

     In general, those factors which increase the attractiveness of selling a
mortgaged property or refinancing a mortgage loan or which enhance a borrower's
ability to do so, as well as those factors which increase the likelihood of
default under a mortgage loan, would be expected to cause the rate of prepayment
in respect of any mortgage asset pool to accelerate. In contrast, those factors
having an opposite effect would be expected to cause the rate of prepayment of
any mortgage asset pool to slow.

     The rate of principal payments on the mortgage loans in any trust fund may
also be affected by the existence of Lock-out Periods and requirements that
principal prepayments be accompanied by prepayment premiums, and by the extent
to which such provisions may be practicably enforced. To the extent enforceable,
such provisions could constitute either an absolute prohibition (in the case of
a Lock-out Period) or a disincentive (in the case of a Prepayment Premium) to a
borrower's voluntarily prepaying its mortgage loan, thereby slowing the rate of
prepayments.

     The rate of prepayment on a 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. When the prevailing market interest rate is below a
mortgage coupon, a borrower may have an increased incentive to refinance its
mortgage loan. Even in the case of adjustable rate mortgage loans, as prevailing
market interest rates decline, and without regard to whether the Mortgage Rates
on such adjustable rate mortgage loans decline in a manner consistent with the
prevailing market interest rates, 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" such rate or (2) taking advantage of a different
index, margin or rate cap or floor on another adjustable rate mortgage loan.
Therefore, as prevailing market interest rates decline, prepayment speeds would
be expected to accelerate.

     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 make no representation as to the particular factors
that will affect the prepayment of the mortgage loans in any trust fund, as to
the relative importance of such factors, as to the percentage of the principal
balance of such mortgage loans that will be paid as of any date or as to the
overall rate of prepayment on such mortgage loans.

Weighted Average Life and Maturity

     The rate at which principal payments are received on the mortgage loans in
any trust fund will affect the ultimate maturity and the weighted average life
of one or more classes of the certificates of such series. Unless otherwise
specified in the related prospectus supplement, weighted average life refers to
the average amount of time that will elapse from the date of issuance of an
instrument until each dollar allocable as principal of such instrument is repaid
to the investor.

     The weighted average life and maturity of a class of certificates of any
series will be influenced by the rate at which principal on the related mortgage
loans, whether in the form of scheduled amortization or prepayments (for this
purpose, the term "prepayment" includes voluntary prepayments by borrowers and
also prepayments resulting from liquidations of mortgage loans due to default,
casualties or condemnations affecting the related mortgaged properties and
purchases of mortgage loans out of the related trust fund), is paid to such
class. Prepayment rates on loans are commonly measured relative to a prepayment
standard or model, such as the CPR prepayment model or the 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 mortgage loans for the life of such


                                      -25-



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 mortgage loans, with different prepayment assumptions often
expressed as percentages of SPA. For example, a prepayment assumption of 100% of
SPA assumes prepayment rates of 0.2% per annum of the then outstanding principal
balance of such loans in the first month of the life of the loans and an
additional 0.2% per annum in each month thereafter until the thirtieth month.
Beginning in the thirtieth month, and in each month thereafter during the life
of the loans, 100% of SPA assumes a constant prepayment rate of 6% per annum
each month.

     Neither CPR nor SPA nor any other prepayment model or assumption purports
to be a historical description of prepayment experience or a prediction of the
anticipated rate of prepayment of any particular pool of mortgage loans.
Moreover, the CPR and SPA models were developed based upon historical prepayment
experience for single-family mortgage loans. Thus, it is unlikely that the
prepayment experience of the mortgage loans included in any trust fund will
conform to any particular level of CPR or SPA.

     The prospectus supplement with respect to each series of certificates will
contain tables, if applicable, setting forth the projected weighted average life
of each class of offered certificates of such series with a Certificate Balance,
and the percentage of the initial Certificate Balance of each such class that
would be outstanding on specified Distribution Dates, based on the assumptions
stated in such prospectus supplement, including assumptions that prepayments on
the related mortgage loans are made at rates corresponding to various
percentages of CPR or SPA, or at such other rates specified in such prospectus
supplement. Such tables and assumptions will illustrate the sensitivity of the
weighted average lives of the certificates to various assumed prepayment rates
and will not be intended to predict, or to provide information that will enable
investors to predict, the actual weighted average lives of the certificates.

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 possibility that mortgage loans that require
balloon payments may default at maturity, or that the maturity of such a
mortgage loan may be extended in connection with a workout. In the case of
defaults, recovery of proceeds may be delayed by, among other things, bankruptcy
of the borrower or adverse conditions in the market where the property is
located. In order to minimize losses on defaulted mortgage loans, the master
servicer or the 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 such
certificates and, if such certificates were purchased at a discount, reduce the
yield.

     Negative Amortization. The weighted average life of a class of certificates
can be affected by mortgage loans that permit negative amortization to occur
(that is, mortgage loans that provide for the current payment of interest
calculated at a rate lower than the rate at which interest accrues, with the
unpaid portion of such interest being added to the related principal balance).
Negative amortization on one or more mortgage loans in any trust fund may result
in negative amortization on the offered 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,
which deferred interest may be added to the Certificate Balance of the
certificates. In addition, an adjustable rate mortgage loan that permits
negative amortization would be expected during a period of increasing interest
rates to amortize at a slower rate (and perhaps not at all) than if interest
rates were declining or were remaining constant. Such slower rate of mortgage
loan amortization would correspondingly be reflected in a slower rate of
amortization for one or more classes of certificates of the related series.
Accordingly, the weighted average lives of mortgage loans that permit negative
amortization (and that of the classes of certificates to which any such negative
amortization would be allocated or that would bear the effects of a slower rate
of amortization on such mortgage loans) may increase as a result of such
feature.


                                      -26-



     Negative amortization may occur in respect of an adjustable rate mortgage
loan that--

     o    limits the amount by which its scheduled payment may adjust in
          response to a change in its Mortgage Rate;

     o    provides that its scheduled payment will adjust less frequently than
          its Mortgage Rate; or

     o    provides for constant scheduled payments notwithstanding adjustments
          to its Mortgage Rate.

     Accordingly, during a period of declining interest rates, the scheduled
payment on such a mortgage loan may exceed the amount necessary to amortize the
loan fully over its remaining amortization schedule and pay interest at the then
applicable Mortgage Rate, thereby resulting in the accelerated amortization of
such mortgage loan. Any such acceleration in amortization of its principal
balance will shorten the weighted average life of such mortgage loan and,
correspondingly, the weighted average lives of those classes of certificates
entitled to a portion of the principal payments on such mortgage loan.

     The extent to which the yield on any offered certificate will be affected
by the inclusion in the related trust fund of mortgage loans that permit
negative amortization, will depend upon (1) whether such offered certificate was
purchased at a premium or a discount and (2) the extent to which the payment
characteristics of such mortgage loans delay or accelerate the distributions of
principal on such certificate (or, in the case of a Stripped Interest
Certificate, delay or accelerate the reduction of the notional amount of a
Stripped Interest 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 or otherwise, may also
have an effect upon the payment patterns of particular mortgage loans and thus
the weighted average lives of and yields on the certificates of the related
series.

     Losses and Shortfalls on the Mortgage Assets. The yield to holders of the
offered certificates of any series will directly depend on the extent to which
such holders are required to bear the effects of any losses or shortfalls in
collections arising out of defaults on the mortgage loans in the related trust
fund and the timing of such losses and shortfalls. In general, the earlier that
any such loss or shortfall occurs, the greater will be the negative effect on
yield for any class of certificates that is required to bear the effects of such
loss or 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, such allocations
may be effected by (1) a reduction in the entitlements to interest and/or the
Certificate Balances of one or more such classes of certificates and/or (2)
establishing a priority of payments among such classes of certificates.

     The yield to maturity on a class of Subordinate Certificates may be
extremely sensitive to losses and shortfalls in collections on the mortgage
loans in the related trust fund.

     Additional Certificate Amortization. In addition to entitling the holders
to a specified portion (which may during specified periods range from none to
all) of the principal payments received on the mortgage assets in the related
trust fund, one or more classes of certificates of any series, including one or
more classes of offered certificates of such series, may provide for
distributions of principal from--

     o    amounts attributable to interest accrued but not currently
          distributable on one or more classes of Accrual Certificates;

     o    Excess Funds; or

     o    any other amounts described in the related prospectus supplement.


                                      -27-



     The amortization of any class of certificates out of the sources described
in the preceding paragraph would shorten the weighted average life of such
certificates and, if such certificates were purchased at a premium, reduce the
yield. The related prospectus supplement will discuss the relevant factors to be
considered in determining whether distributions of principal of any class of
certificates out of such sources is likely to have any material effect on the
rate at which such certificates are amortized and the consequent yield with
respect thereto.

                                  THE DEPOSITOR

     We are Banc of America Commercial Mortgage Inc., a Delaware corporation and
were organized on December 13, 1995 for the limited purpose of acquiring, owning
and transferring mortgage assets and selling interests in the mortgage assets or
bonds secured by the mortgage assets. We are a subsidiary of Bank of America,
N.A. We maintain our principal office at 214 North Tryon Street, Charlotte,
North Carolina 28255. Our telephone number is (704) 386-8509.

     Unless otherwise noted in the related prospectus supplement, neither we nor
any of our affiliates will insure or guarantee distributions on the certificates
of any series.

                         DESCRIPTION OF THE CERTIFICATES

General

     Each series of certificates will represent the entire beneficial ownership
interest in the trust fund created pursuant to the related Pooling and Servicing
Agreement. As described in the related prospectus supplement, the certificates
of each series, including the certificates of such series being offered for
sale, may consist of one or more classes of certificates that, among other
things:

     o    provide for the accrual of interest on the Certificate Balance or
          Notional Amount at a fixed, variable or adjustable rate;

     o    constitute Senior Certificates or Subordinate Certificates;

     o    constitute Stripped Interest Certificates or Stripped Principal
          Certificates;

     o    provide for distributions of interest or principal that commence only
          after the occurrence of certain events, such as the retirement of one
          or more other classes of certificates of such series;

     o    provide for distributions of principal 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 distributions of principal to be made, subject to
          available funds, based on a specified principal payment schedule or
          other methodology; or

     o    provide for distributions based on collections on the mortgage assets
          in the related trust fund attributable to Prepayment Premiums and
          Equity Participations.

     If so specified in the related prospectus supplement, a class of
certificates may have two or more component parts, each having characteristics
that are otherwise described in this prospectus as being attributable to
separate and distinct classes. For example, a class of certificates may have a
Certificate Balance on which it accrues interest at a fixed, variable or
adjustable rate. Such class of certificates may also have certain
characteristics attributable to Stripped Interest Certificates insofar as it may
also entitle the holders of Stripped Interest Certificates to distributions of
interest accrued on a Notional Amount at a different fixed, variable or
adjustable rate. In addition, a


                                      -28-



class of certificates may accrue interest on one portion of its Certificate
Balance at one fixed, variable or adjustable rate and on another portion of its
Certificate Balance at a different fixed, variable or adjustable rate.

     Each class of offered certificates of a series will be issued in minimum
denominations corresponding to the principal balances or, in case of certain
classes of Stripped Interest Certificates or REMIC 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 or may be offered in book-entry format through the facilities of
DTC. The offered certificates of each series (if issued in fully registered
definitive form) 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 with that transfer or exchange. Interests in a class of certificates
offered in book-entry format will be transferred on the book-entry records of
DTC and its participating organizations. If so specified in the related
prospectus supplement, arrangements may be made for clearance and settlement
through Clearstream Banking, societe anonyme, or the Euroclear System if they
are participants in DTC.

Distributions

     Distributions on the certificates of each series will be made on each
Distribution Date from the Available Distribution Amount for such series and
such Distribution Date. The particular components of the Available Distribution
Amount for any series and Distribution Date will be more specifically described
in the related prospectus supplement. Except as otherwise specified in the
related prospectus supplement, the Distribution Date for a series of
certificates will be the 11th day of each month (or, if any such 11th day is not
a business day, the next succeeding business day), commencing in the month
immediately following the month in which such series of certificates is issued.

     Except as otherwise specified in the related prospectus supplement,
distributions on the certificates of each series (other than the final
distribution in retirement of any such certificate) will be made to the persons
in whose names such certificates are registered at the close of business on the
Record Date, and the amount of each distribution will be determined as of the
close of business on the date specified in the related prospectus supplement.
All distributions with respect to each class of certificates on each
Distribution Date will be allocated pro rata among the outstanding certificates
in such class in proportion to the respective percentage interests evidenced by
those certificates unless otherwise specified in the related prospectus
supplement. Payments will be made either by wire transfer in immediately
available funds to the account of a certificateholder at a bank or other entity
having appropriate facilities therefor, if such certificateholder has provided
the person required to make such payments with wiring instructions no later than
the related Record Date or such other date specified in the related prospectus
supplement (and, if so provided in the related prospectus supplement, such
certificate-holder holds certificates in the requisite amount or denomination
specified in the prospectus supplement), or by check mailed to the address of
such certificateholder as it appears on the Certificate Register; provided,
however, that the final distribution in retirement of any class of certificates
(whether issued in fully registered definitive form or in book-entry format)
will be made only upon presentation and surrender of such certificates at the
location specified in the notice to certificateholders of such final
distribution.

Distributions of Interest on the Certificates

     Each class of certificates of each series (other than certain classes of
Stripped Principal Certificates and certain classes of REMIC Residual
Certificates that have no pass-through rate) may have a different pass-through
rate, which in each case may be fixed, variable or adjustable. The related
prospectus supplement will specify the pass-through rate or, in the case of a
variable or adjustable pass-through rate, the method for determining the
pass-through rate, for each class of offered certificates. 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 a class of Accrual Certificates, which will be entitled to distributions of
accrued interest commencing only on the Distribution Date or under the
circumstances specified in the related prospectus supplement, and other than any
class of Stripped Principal


                                      -29-



Certificates or REMIC Residual Certificates that is not entitled to any
distributions of interest) will be made on each Distribution Date based on the
Accrued Certificate Interest for such class and such Distribution Date, subject
to the sufficiency of that portion, if any, of the Available Distribution Amount
allocable to such class on such Distribution Date. Prior to the time interest is
distributable on any class of Accrual Certificates, the amount of Accrued
Certificate Interest otherwise distributable on such class will be added to the
Certificate Balance of such Accrual Certificates on each Distribution Date or
otherwise deferred as described in the related prospectus supplement. Unless
otherwise provided in the related prospectus supplement, the Accrued Certificate
Interest for each Distribution Date on a class of Stripped Interest Certificates
will be similarly calculated except that it will accrue on a Notional Amount.
Reference to a Notional Amount with respect to a class of Stripped Interest
Certificates is solely for convenience in making certain calculations and does
not represent the right to receive any distributions of principal. If so
specified in the related prospectus supplement, the amount of Accrued
Certificate Interest that is otherwise distributable on (or, in the case of
Accrual Certificates, that may otherwise be added to the Certificate Balance of)
one or more classes of the certificates of a series may be reduced to the extent
that any Prepayment Interest Shortfalls, as described under "Yield and Maturity
Considerations--Certain Shortfalls in Collections of Interest", exceed the
amount of any sums that are applied to offset the amount of such shortfalls. The
particular manner in which such shortfalls will be allocated among some or all
of the classes of certificates of that series will be specified in the related
prospectus supplement. The related prospectus supplement will also describe the
extent to which the amount of Accrued Certificate Interest that is otherwise
distributable on (or, in the case of Accrual Certificates, that may otherwise be
added to the Certificate Balance of) a class of offered certificates may be
reduced as a result of any other contingencies, including delinquencies, losses
and deferred interest on or in respect of the mortgage assets in the related
trust fund. Unless otherwise provided in the related prospectus supplement, any
reduction in the amount of Accrued Certificate Interest otherwise distributable
on a class of certificates by reason of the allocation to such class of a
portion of any deferred interest on or in respect of the mortgage assets in the
related trust fund will result in a corresponding increase in the Certificate
Balance of such class. See "Risk Factors--Effect of Prepayments on Average Life
of Certificates" and "--Effect of Prepayments on Yield of Certificates" and
"Yield and Maturity Considerations--Certain Shortfalls in Collections of
Interest".

Distributions of Principal of the Certificates

     Each class of certificates of each series (other than certain classes of
Stripped Interest Certificates and certain classes of REMIC Residual
Certificates) will have a Certificate Balance, which, at any time, will equal
the then maximum amount that the holders of certificates of such class will be
entitled to receive as principal out of the future cash flow on the mortgage
assets and other assets included in the related trust fund. The outstanding
Certificate Balance of a class of certificates will be reduced by distributions
of principal made from time to time and, if and to the extent so provided in the
related prospectus supplement, further by any losses incurred in respect of the
related mortgage assets allocated thereto from time to time. In turn, the
outstanding Certificate Balance of a class of certificates may be increased as a
result of any deferred interest on or in respect of the related mortgage assets
being allocated thereto from time to time, and will be increased, in the case of
a class of Accrual Certificates prior to the Distribution Date on which
distributions of interest are required to commence, by the amount of any Accrued
Certificate Interest in respect of such Accrual Certificate (reduced as
described above). The initial aggregate Certificate Balance of all classes of a
series of certificates will not be greater than the aggregate outstanding
principal balance of the related mortgage assets as of a specified date, after
application of scheduled payments due on or before such date, whether or not
received. The initial Certificate Balance of each class of a series of
certificates will be specified in the related prospectus supplement. As and to
the extent described in the related prospectus supplement, distributions of
principal with respect to a series of certificates will be made on each
Distribution Date to the holders of the class or classes of certificates of such
series entitled thereto until the Certificate Balances of such certificates have
been reduced to zero. Distributions of principal with respect to one or more
classes of certificates may be made at a rate that is faster (and, in some
cases, substantially faster) than the rate at which payments or other
collections of principal are received on the mortgage assets in the related
trust fund. Distributions of principal with respect to one or more classes of
certificates may not commence until the occurrence of certain events, such as
the retirement of one or more other classes of certificates of the same series,
or may be made at a rate that is slower (and, in some cases, substantially
slower) than the rate at which payments or other collections of principal are
received on the mortgage assets in the related trust fund. Distributions of
principal with respect to Controlled Amortization Classes may be made, subject
to available funds, based on a specified principal payment schedule.
Distributions of principal with respect to Companion Classes may be contingent
on the specified principal payment schedule for a Controlled Amortization Class
of the same series and the rate at which payments


                                      -30-



and other collections of principal on the mortgage assets in the related trust
fund are received. Unless otherwise specified in the related prospectus
supplement, distributions of principal of any class of offered certificates will
be made on a pro rata basis among all of the certificates of such class.

Distributions on the Certificates Concerning Prepayment Premiums or Concerning
 Equity Participations

     If so provided in the related prospectus supplement, Prepayment Premiums or
payments in respect of Equity Participations received on or in connection with
the mortgage assets in any trust fund will be distributed on each Distribution
Date to the holders of the class of certificates of the related series entitled
thereto in accordance with the provisions described in such prospectus
supplement. Alternatively, we or any of our affiliates may retain such items or
by any other specified person and/or may be excluded as trust assets.

Allocation of Losses and Shortfalls

     The amount of any losses or shortfalls in collections on the mortgage
assets in any trust fund (to the extent not covered or offset by draws on any
reserve fund or under any instrument of credit support) will be allocated among
the respective classes of certificates of the related series in the priority and
manner, and subject to the limitations, specified in the related prospectus
supplement. As described in the related prospectus supplement, such allocations
may be effected by (1) a reduction in the entitlements to interest and/or the
Certificate Balances of one or more such classes of certificates and/or (2)
establishing a priority of payments among such classes of certificates. See
"Description of Credit Support".

Advances in Respect of Delinquencies

     If and to the extent provided in the related prospectus supplement, if a
trust fund includes mortgage loans, the master servicer, the special servicer,
the trustee, any provider of credit support and/or any other specified person
may be obligated to advance, or have the option of advancing, on or before each
Distribution Date, from its or their own funds or from excess funds held in the
related Certificate Account that are not part of the Available Distribution
Amount for the related series of certificates for such Distribution Date, an
amount up to the aggregate of any payments of principal (other than the
principal portion of any balloon payments) and interest that were due on or in
respect of such mortgage loans during the related Due Period and were delinquent
on the related Determination Date.

     Advances are intended to maintain a regular flow of scheduled interest and
principal payments to holders of the class or classes of certificates entitled
thereto, rather than to guarantee or insure against losses. Accordingly, all
advances made out of a specific entity's own funds will be reimbursable out of
related recoveries on the mortgage loans (including amounts drawn under any fund
or instrument constituting credit support) respecting which such advances were
made and such other specific sources as may be identified in the related
prospectus supplement, including, in the case of a series that includes one or
more classes of Subordinate Certificates, if so identified, collections on other
mortgage assets in the related trust fund that would otherwise be distributable
to the holders of one or more classes of such Subordinate Certificates. No
advance will be required to be made by a master servicer, special servicer or
trustee if, in the judgment of the master servicer, special servicer or trustee,
as the case may be, such advance would not be recoverable from recoveries on the
mortgage loans or another specifically identified source; and, if previously
made by a master servicer, special servicer or trustee, such an advance will be
reimbursable thereto from any amounts in the related Certificate Account prior
to any distributions being made to the related series of Certificateholders.

     If advances have been made by a master servicer, special servicer, trustee
or other entity from excess funds in a Certificate Account, such master
servicer, special servicer, trustee or other entity, as the case may be, will be
required to replace such funds in such Certificate Account on or prior to any
future Distribution Date to the extent that funds in such Certificate Account on
such Distribution Date are less than payments required to be made to the related
series of Certificateholders on such date. If so specified in the related
prospectus supplement, the obligation of a master servicer, special servicer,
trustee or other entity to make advances may be secured by a cash advance
reserve fund or a surety bond. If applicable, information regarding the
characteristics of, and the identity of any obligor on, any such surety bond,
will be set forth in the related prospectus supplement.


                                      -31-



     If and to the extent so provided in the related prospectus supplement, any
entity making advances will be entitled to receive interest on certain or all of
such advances for a specified period during which such advances are outstanding
at the rate specified in such prospectus supplement, and such entity will be
entitled to payment of such interest periodically from general collections on
the mortgage loans in the related trust fund prior to any payment to the related
series of Certificateholders or as otherwise provided in the related Pooling and
Servicing Agreement and described in such prospectus supplement.

     The prospectus supplement for any series of certificates evidencing an
interest in a trust fund that includes MBS will describe any comparable
advancing obligation of a party to the related Pooling and Servicing Agreement
or of a party to the agreement pursuant to which the MBS was issued.

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, manager
or trustee, as provided in the related prospectus supplement, will forward to
each such holder, a Distribution Date Statement that, unless otherwise provided
in the related prospectus supplement, will set forth, among other things, in
each case to the extent applicable:

     o    the amount of such distribution to holders of such class of offered
          certificates that was applied to reduce the Certificate Balance of
          such class;

     o    the amount of such distribution to holders of such class of offered
          certificates that was applied to pay Accrued Certificate Interest;

     o    the amount, if any, of such distribution to holders of such class of
          offered certificates that was allocable to (A) Prepayment Premiums and
          (B) payments on account of Equity Participations;

     o    the amount, if any, by which such distribution is less than the
          amounts to which holders of such class of offered certificates are
          entitled;

     o    if the related trust fund includes mortgage loans, the aggregate
          amount of advances included in such 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, if the related trust fund includes
          MBS, the amount of administrative compensation received by the MBS
          Administrator;

     o    information regarding the aggregate principal balance of the related
          mortgage assets on or about such Distribution Date;

     o    if the related trust fund includes mortgage loans, information
          regarding the number and aggregate principal balance of such mortgage
          loans that are delinquent;

     o    if the related trust fund includes mortgage loans, information
          regarding the aggregate amount of losses incurred and principal
          prepayments made with respect to such mortgage loans during the
          specified period, generally corresponding in length to the 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 Certificate Balance or Notional Amount, as the case may be, of
          such class of certificates at the close of business on such
          Distribution Date, separately identifying any reduction in such
          Certificate Balance or Notional Amount due to the allocation of any
          losses in respect of the related mortgage assets, any increase in such
          Certificate Balance or Notional Amount due to the allocation of any
          negative amortization in


                                      -32-



          respect of the related mortgage assets and any increase in the
          Certificate Balance of a class of Accrual Certificates, if any, in the
          event that Accrued Certificate Interest has been added to such
          balance;

     o    if such class of offered certificates has a variable pass-through rate
          or an adjustable pass-through rate, the pass-through rate applicable
          thereto for such Distribution Date and, if determinable, for the next
          succeeding Distribution Date;

     o    the amount deposited in or withdrawn from any reserve fund on such
          Distribution Date, and the amount remaining on deposit in such reserve
          fund as of the close of business on such Distribution Date;

     o    if the related trust fund includes one or more instruments of credit
          support, such as a letter of credit, an insurance policy and/or a
          surety bond, the amount of coverage under each such instrument as of
          the close of business on such Distribution Date; and

     o    the amount of credit support being afforded by any classes of
          Subordinate Certificates.

     In the case of information furnished pursuant to the first 3 bulleted items
above, the amounts will be expressed as a dollar amount per specified
denomination of the relevant class of offered certificates or as a percentage.
The prospectus supplement for each series of certificates may describe
additional information to be included in reports to the holders of the offered
certificates of such series.

     Within a reasonable period of time after the end of each calendar year, the
master servicer, manager or trustee for a series of certificates, as the case
may be, will be required to furnish to each person who at any time during the
calendar year was a holder of an offered certificate of such series a statement
containing the information set forth in the first 3 bulleted items above,
aggregated for such calendar year or the applicable portion during which such
person was a certificateholder. Such obligation will be deemed to have been
satisfied to the extent that substantially comparable information is provided
pursuant to any requirements of the Internal Revenue Code of 1986, as amended,
are from time to time in force. See, however, "--Book-Entry Registration and
Definitive Certificates" below.

     If the trust fund for a series of certificates includes MBS, the ability of
the related master servicer, manager or trustee, as the case may be, to include
in any Distribution Date Statement information regarding the mortgage loans
underlying such MBS will depend on the reports received with respect to such
MBS. In such cases, the related prospectus supplement will describe the
loan-specific information to be included in the Distribution Date Statements
that will be forwarded to the holders of the offered certificates of that series
in connection with distributions made to them.

Voting Rights

     The voting rights evidenced by each series of certificates will be
allocated among the respective classes of such series in the manner described in
the related prospectus supplement.

     Certificateholders will generally not have a right to vote, except with
respect to required consents to certain amendments to the related Pooling and
Servicing Agreement and as otherwise specified in the related prospectus
supplement. See "The Pooling and Servicing Agreements--Amendment". The holders
of specified amounts of certificates of a particular series will have the right
to act as a group to remove the related trustee and also upon the occurrence of
certain events which if continuing would constitute an Event of Default on the
part of the related master servicer, special servicer or REMIC administrator.
See "The Pooling and Servicing Agreements--Events of Default", "--Rights Upon
Event of Default" and "--Resignation and Removal of the Trustee".

Termination

     The obligations created by the Pooling and Servicing Agreement for each
series of certificates will terminate following (1) the final payment or other
liquidation of the last mortgage asset subject thereto or the disposition of all
property acquired upon foreclosure of any mortgage loan subject thereto and (2)
the payment (or provision for payment) to the Certificateholders of that series
of all amounts required to be paid to them pursuant to such Pooling and
Servicing Agreement. Written notice of termination of a Pooling


                                      -33-



and Servicing Agreement will be given to each certificateholder of the related
series, and the final distribution will be made only upon presentation and
surrender of the certificates of such series at the location to be specified in
the notice of termination.

     If so specified in the related prospectus supplement, a series of
certificates may be subject to optional early termination through the repurchase
of the mortgage assets in the related trust fund by the party or parties
specified in the prospectus supplement, under the circumstances and in the
manner set forth in the prospectus supplement. If so provided in the related
prospectus supplement upon the reduction of the Certificate Balance of a
specified class or classes of certificates by a specified percentage or amount
or upon a specified date, a party designated in the prospectus supplement may be
authorized or required to solicit bids for the purchase of all the mortgage
assets of the related trust fund, or of a sufficient portion of such mortgage
assets to retire such class or classes, under the circumstances and in the
manner set forth in the prospectus supplement.

Book-Entry Registration and Definitive Certificates

     If so provided in the prospectus supplement for a series of certificates,
one or more classes of the offered certificates of such series will be offered
in book-entry format through the facilities of DTC, and each such class will be
represented by one or more global certificates registered in the name of DTC or
its nominee.

     DTC is a limited-purpose trust company organized under the New York Banking
Law, a "banking corporation" within the meaning of the New York Banking Law, a
member of the Federal Reserve System, a "clearing corporation" within the
meaning of the New York Uniform Commercial Code, and a "clearing agency"
registered pursuant to the provisions of Section 17A of the Exchange Act. DTC
was created to hold securities for its participating organizations and
facilitate the clearance and settlement of securities transactions between its
participating organizations through electronic computerized book-entry changes
in their accounts, thereby eliminating the need for physical movement of
securities certificates. 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. The rules applicable to DTC and
its participating organizations are on file with the Securities and Exchange
Commission.

     Purchases of book-entry certificates under the DTC system must be made by
or through Direct Participants, which will receive a credit for the book-entry
certificates on DTC's records. The ownership interest of each actual purchaser
of a Book-Entry Certificate is in turn to be recorded on the Direct and Indirect
Participants' records. Certificate Owners will not receive written confirmation
from DTC of their purchases, but Certificate Owners are expected to receive
written confirmations providing details of such transactions, as well as
periodic statements of their holdings, from the Direct or Indirect Participant
through which each Certificate Owner entered into the transaction. Transfers of
ownership interests in the book-entry certificates are to be accomplished by
entries made on the books of DTC's participating organizations acting on behalf
of Certificate Owners. Certificate Owners will not receive certificates
representing their ownership interests in the book-entry certificates, except in
the event that use of the book-entry system for the book-entry certificates of
any series is discontinued as described below.

     DTC has no knowledge of the actual Certificate Owners of the book-entry
certificates; DTC's records reflect only the identity of the Direct Participants
to whose accounts such certificates are credited, which may or may not be the
Certificate Owners. DTC's participating organizations will remain responsible
for keeping account of their holdings on behalf of their customers.

     Conveyance of notices and other communications by DTC to Direct
Participants, by Direct Participants to Indirect Participants, and by Direct
Participants and Indirect Participants to Certificate Owners will be governed by
arrangements among them, subject to any statutory or regulatory requirements as
may be in effect from time to time.

     Distributions on the book-entry certificates will be made to DTC. DTC's
practice is to credit Direct Participants' accounts on the related Distribution
Date in accordance with their respective holdings shown on DTC's records unless
DTC has reason to believe that it will not receive payment on such date.
Disbursement of such distributions by DTC's participating organizations to
Certificate Owners will be governed by standing instructions and customary
practices, as is the case with securities held for the accounts of customers in
bearer form or registered in "street name", and will be the responsibility of
each such participating organization (and not of DTC, the depositor or any
trustee, master servicer, special servicer or Manager), subject to any statutory
or regulatory


                                      -34-



requirements as may be in effect from time to time. Accordingly, 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 book-entry certificates will be the nominee of DTC, and the
Certificate Owners will not be recognized as certificateholders under the
Pooling and Servicing Agreement. Certificate Owners will be permitted to
exercise the rights of certificateholders under the related Pooling and
Servicing Agreement only indirectly through DTC's participating organization who
in turn will exercise their rights through DTC. We have been informed that DTC
will take action permitted to be taken by a certificateholder under a Pooling
and Servicing Agreement only at the direction of one or more Direct Participants
to whose account with DTC interests in the book-entry certificates are credited.

     Because DTC can act only on behalf of Direct Participants, who in turn act
on behalf of Indirect Participants and certain Certificate Owners, the ability
of a Certificate Owner to pledge its interest in book-entry certificates to
persons or entities that do not participate in the DTC system, or otherwise take
actions in respect of its interest in book-entry certificates, may be limited
due to the lack of a physical certificate evidencing such interest.

     Unless otherwise specified in the related prospectus supplement,
certificates initially issued in book-entry form will be issued in fully
registered definitive form to Certificate Owners or their nominees, rather than
to DTC or its nominee, only if (1) the depositor advises the trustee in writing
that DTC is no longer willing or able to discharge properly its responsibilities
as depository with respect to such certificates and the depositor is unable to
locate a qualified successor or (2) the depositor notifies DTC of its intent to
terminate the book-entry system through DTC and, upon receipt of notice of such
intent from DTC, the Participants holding beneficial interests in the
Certificates agree to initiate such termination. Upon the occurrence of either
of the events described in the preceding sentence, DTC will be required to
notify all Direct Participants of the availability through DTC of Certificates
in fully registered form. Upon surrender by DTC of the certificate or
certificates representing a class of book-entry certificates, together with
instructions for registration, the trustee for the related series or other
designated party will be required to issue to the Certificate Owners identified
in such instructions the Certificates in fully registered definitive form to
which they are entitled, and thereafter the holders of such Definitive
Certificates will be recognized as "certificateholders" under and within the
meaning of the related Pooling and Servicing Agreement.

                      THE POOLING AND SERVICING AGREEMENTS

General

     The certificates of each series will be issued pursuant to a Pooling and
Servicing Agreement. In general, the parties to a Pooling and Servicing
Agreement will include the depositor, the trustee, the master servicer, the
special servicer and, if one or more REMIC elections have been made with respect
to the trust fund, the REMIC administrator. However, a Pooling and Servicing
Agreement that relates to a trust fund that includes MBS may include a manager
as a party, but may not include a master servicer, special servicer or other
servicer as a party. All parties to each Pooling and Servicing 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 may perform the
functions of master servicer, special servicer, manager or REMIC administrator.
If so specified in the related prospectus supplement, the master servicer may
also perform the duties of special servicer, and the master servicer, the
special servicer or the trustee may also perform the duties of REMIC
administrator. Any party to a Pooling and Servicing Agreement or any affiliate
of any party may own certificates issued under the Pooling and Servicing
Agreement; however, unless other specified in the related prospectus supplement,
except with respect to required consents to certain amendments to a Pooling and
Servicing Agreement, certificates issued under the Pooling and Servicing
Agreement that are held by the master servicer or special servicer for the
related Series will not be allocated Voting Rights.

     A form of a Pooling and Servicing Agreement has been filed as an exhibit to
the Registration Statement of which this prospectus is a part. However, the
provisions of each Pooling and Servicing Agreement will vary depending upon the
nature of the certificates to be issued under the Pooling and Servicing
Agreement and the nature of the related trust fund. The following summaries
describe certain provisions that may appear in a Pooling and Servicing 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 and Servicing


                                      -35-



Agreement that materially differs from the description of the Pooling and
Servicing Agreement contained in this prospectus and, if the related trust fund
includes MBS, will summarize all of the material provisions of the related
agreement that provided for the issuance of the MBS. 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 and
Servicing Agreement for each series of certificates and the description of such
provisions in the related prospectus supplement. We will provide a copy of the
Pooling and Servicing Agreement (without exhibits) that relates to any series of
certificates without charge upon written request of a holder of a certificate of
such series addressed to it at its principal executive offices specified in this
prospectus under "The Depositor".

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, together with, unless otherwise specified in
the related prospectus supplement, all principal and interest to be received on
or with respect to such mortgage loans after the Cut-off Date, other than
principal and interest due on or before the Cut-off Date. The trustee will,
concurrently with such assignment, deliver the certificates to or at our
direction in exchange for the mortgage loans and the other assets to be included
in the trust fund for such series. Each mortgage loan will be identified in a
schedule appearing as an exhibit to the related Pooling and Servicing Agreement.
Such schedule generally will include detailed information that pertains to each
mortgage loan included in the related trust fund, which information will
typically include the address of the related mortgaged property and type of such
property; the Mortgage Rate and, if applicable, the applicable index, gross
margin, adjustment date and any rate cap information; the original and remaining
term to maturity; the amortization term; and the original and outstanding
principal balance.

     In addition, unless otherwise specified in the related prospectus
supplement, we will, as to each mortgage loan to be included in a trust fund,
deliver, or cause to be delivered, to the related trustee (or to a custodian
appointed by the trustee as described below) the mortgage note endorsed, without
recourse, either in blank or to the order of such trustee (or its nominee), the
mortgage with evidence of recording indicated (except for any mortgage not
returned from the public recording office), an assignment of the mortgage in
blank or to the trustee (or its nominee) in recordable form, together with any
intervening assignments of the mortgage with evidence of recording (except for
any such assignment not returned from the public recording office), and, if
applicable, any riders or modifications to such mortgage note and mortgage,
together with certain other documents at such times as set forth in the related
Pooling and Servicing Agreement. Such assignments may be blanket assignments
covering mortgages on mortgaged properties located in the same county, if
permitted by law. Notwithstanding the foregoing, a trust fund may include
mortgage loans where the original mortgage note is not delivered to the trustee
if we deliver or cause to be delivered, to the related trustee (or such
custodian) a copy or a duplicate original of the mortgage note, together with an
affidavit certifying that the original mortgage note has been lost or destroyed.
In addition, if we cannot deliver, with respect to any mortgage loan, the
mortgage or any intervening assignment with evidence of recording concurrently
with the execution and delivery of the related Pooling and Servicing Agreement
because of a delay caused by the public recording office, we will deliver, or
cause to be delivered, to the related trustee (or such custodian) a true and
correct photocopy of such mortgage or assignment as submitted for recording. We
will deliver, or cause to be delivered, to the related trustee (or such
custodian) such mortgage or assignment with evidence of recording indicated
after receipt of such mortgage from the public recording office. If we cannot
deliver, with respect to any mortgage loan, the mortgage or any intervening
assignment with evidence of recording concurrently with the execution and
delivery of the related Pooling and Servicing Agreement because such mortgage or
assignment has been lost, we will deliver, or cause to be delivered, to the
related trustee (or such custodian) a true and correct photocopy of such
mortgage or assignment with evidence of recording. Unless otherwise specified in
the related prospectus supplement, assignments of mortgage to the trustee (or
its nominee) will be recorded in the appropriate public recording office, except
in states where, in the opinion of counsel acceptable to the trustee, such
recording is not required to protect the trustee's interests in the mortgage
loan against the claim of any subsequent transferee or any successor to or
creditor of us or the originator of such mortgage loan. Notwithstanding the
foregoing, with respect to any mortgage for which the related assignment of
mortgage, assignment of assignment of leases, security agreements and/or UCC
financing statements has been recorded in the name of Mortgage Electronic
Registration Systems, Inc. ("MERS") or its designee, no assignment of mortgage,
assignment of assignment of leases, security agreements and/or UCC financing
statements in favor of the trustee will be required to be prepared or delivered
and instead, the mortgage loan seller shall take all actions as are necessary to
cause the Trust to be shown as, and the trustee shall take all actions necessary
to confirm that it is shown as, the owner of the related


                                      -36-



Mortgage Loan on the records of MERS for purposes of the system or recording
transfers of beneficial ownership of mortgages maintained by MERS.

     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 such custodian) will hold such documents in trust
for the benefit of the certificateholders of such series. Unless otherwise
specified in the related prospectus supplement, if any such document is found to
be missing or defective, and such omission or defect, as the case may be,
materially and adversely affects the interests of the certificateholders of the
related series, the trustee (or such custodian) will be required to notify the
master servicer, the special servicer and the depositor, and one of such persons
will be required to notify the relevant mortgage asset seller. In that case, and
if the mortgage asset seller cannot deliver the document or cure the defect
within a specified number of days after receipt of such notice, then, except as
otherwise specified below or in the related prospectus supplement, the mortgage
asset seller will be obligated to repurchase the related mortgage loan from the
trustee at a price generally equal to the Purchase Price, or at such other price
as will be specified in the related prospectus supplement. If so provided in the
prospectus supplement for a series of certificates, a mortgage asset seller, in
lieu of repurchasing a mortgage loan as to which there is missing or defective
loan documentation, will have the option, exercisable upon certain conditions
and/or within a specified period after initial issuance of such series of
certificates, to replace such mortgage loan with one or more other mortgage
loans, in accordance with standards that will be described in the prospectus
supplement. Unless otherwise specified in the related prospectus supplement,
this repurchase or substitution obligation will constitute the sole remedy to
holders of the certificates of any series or to the related trustee on their
behalf for missing or defective mortgage loan documentation, and neither we nor,
unless it is the mortgage asset seller, the master servicer or the special
servicer will be obligated to purchase or replace a mortgage loan if a mortgage
asset seller defaults on its obligation to do so.

     The trustee will be authorized at any time to appoint one or more
custodians pursuant to a custodial agreement to hold title to the mortgage loans
in any trust fund and to maintain possession of and, if applicable, to review
the documents relating to such mortgage loans, in any case as the agent of the
trustee. The identity of any such custodian to be appointed on the date of
initial issuance of the certificates will be set forth in the related prospectus
supplement. Any such custodian may be one of our affiliates.

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 covering, by way of example--

o    the accuracy of the information set forth for such mortgage loan on the
     schedule of mortgage loans appearing as an exhibit to the related Pooling
     and Servicing Agreement;

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, the 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 and Servicing Agreement will provide that the master servicer and/or
trustee will be required to notify promptly any Warranting Party of any breach
of any representation or warranty made by it in respect of a mortgage loan that
materially and adversely affects the interests of the Certificateholders of the
related series. If such Warranting Party cannot cure such breach within a
specified period following the date on which it was notified of such breach,
then, unless otherwise provided


                                      -37-



in the related prospectus supplement, it will be obligated to repurchase such
mortgage loan from the trustee at the applicable Purchase Price. If so provided
in the prospectus supplement for a series of certificates, a Warranting Party,
in lieu of repurchasing a mortgage loan as to which a breach has occurred, will
have the option, exercisable upon certain conditions and/or within a specified
period after initial issuance of such series of certificates, to replace such
mortgage loan with one or more other mortgage loans, in accordance with
standards that will be described in the prospectus supplement. Unless otherwise
specified in the related prospectus supplement, this repurchase or substitution
obligation will constitute the sole remedy available to holders of the
certificates of any series or to the related trustee on their behalf for a
breach of representation and warranty by a Warranting Party, and neither the
depositor nor the master servicer, in either case unless it is the Warranting
Party, will be obligated to purchase or replace a mortgage loan if a Warranting
Party defaults on its obligation to do so.

     In some cases, representations and warranties will have been made in
respect of a mortgage loan as of a date prior to the date upon which the related
series of certificates is issued, and thus may not address events that may occur
following the date as of which they were made. However, the depositor will not
include any mortgage loan in the trust fund for any series of certificates if
anything has come to the depositor's attention that would cause it to believe
that the representations and warranties made in respect of such mortgage loan
will not be accurate in all material respects as of the date of issuance. The
date as of which the representations and warranties regarding the mortgage loans
in any trust fund were made will be specified in the related prospectus
supplement.

Collection and Other Servicing Procedures

     Unless otherwise specified in the related prospectus supplement, the master
servicer and the special servicer for any mortgage pool, directly or through
sub-servicers, will each be obligated under the related Pooling and Servicing
Agreement to service and administer the mortgage loans in such mortgage pool for
the benefit of the related certificateholders, in accordance with applicable law
and further in accordance with the terms of such Pooling and Servicing
Agreement, such mortgage loans and any instrument of credit support included in
the related trust fund. Subject to the foregoing, the master servicer and the
special servicer will each have full power and authority to do any and all
things in connection with such servicing and administration that it may deem
necessary and desirable.

     As part of its servicing duties, each of the master servicer and the
special servicer will be required to make reasonable efforts to collect all
payments called for under the terms and provisions of the mortgage loans that it
services and will be obligated to follow such collection procedures as it would
follow with respect to mortgage loans that are comparable to such mortgage loans
and held for its own account, provided (1) such procedures are consistent with
the terms of the related Pooling and Servicing Agreement and (2) do not impair
recovery under any instrument of credit support included in the related trust
fund. Consistent with the foregoing, the master servicer and the special
servicer will each be permitted, in its discretion, unless otherwise specified
in the related prospectus supplement, to waive any Prepayment Premium, late
payment charge or other charge in connection with any mortgage loan.

     The master servicer and the special servicer for any trust fund, either
separately or jointly, directly or through sub-servicers, will also be required
to perform as to the mortgage loans in such trust fund various other customary
functions of a servicer of comparable loans, including maintaining escrow or
impound accounts, if required under the related Pooling and Servicing Agreement,
for payment of taxes, insurance premiums, ground rents and similar items, or
otherwise monitoring the timely payment of those items; attempting to collect
delinquent payments; supervising foreclosures; negotiating modifications;
conducting property inspections on a periodic or other basis; managing (or
overseeing the management of) mortgaged properties acquired on behalf of such
trust fund through foreclosure, deed-in-lieu of foreclosure or otherwise; and
maintaining servicing records relating to such mortgage loans. The related
prospectus supplement will specify when and the extent to which servicing of a
mortgage loan is to be transferred from the master servicer to the special
servicer. In general, and subject to the discussion in the related prospectus
supplement, a special servicer will be responsible for the servicing and
administration of--

o    mortgage loans that are delinquent in respect of a specified number of
     scheduled payments;

o    mortgage loans as to which the related borrower has entered into or
     consented to bankruptcy, appointment of a receiver or conservator or
     similar insolvency proceeding, or the related borrower has become the
     subject of a


                                      -38-



     decree or order for such a proceeding which shall have remained in force
     undischarged or unstayed for a specified number of days; and

o    REO Properties.

     If so specified in the related prospectus supplement, a Pooling and
Servicing Agreement also may provide that if a default on a mortgage loan has
occurred or, in the judgment of the related master servicer, a payment default
is reasonably foreseeable, the related master servicer may elect to transfer the
servicing of the mortgage loan, in whole or in part, to the related special
servicer. Unless otherwise provided in the related prospectus supplement, when
the circumstances no longer warrant a special servicer's continuing to service a
particular mortgage loan (e.g., the related borrower is paying in accordance
with the forbearance arrangement entered into between the special servicer and
such borrower), the master servicer will resume the servicing duties with
respect thereto. If and to the extent provided in the related Pooling and
Servicing Agreement and described in the related prospectus supplement, a
special servicer may perform certain limited duties in respect of mortgage loans
for which the master servicer is primarily responsible (including, if so
specified, performing property inspections and evaluating financial statements);
and a master servicer may perform certain limited duties in respect of any
mortgage loan for which the special servicer is primarily responsible
(including, if so specified, continuing to receive payments on such mortgage
loan (including amounts collected by the special servicer)), making certain
calculations with respect to such mortgage loan and making remittances and
preparing certain reports to the trustee and/or certificateholders with respect
to such mortgage loan. 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".

     A mortgagor'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 mortgagor that is unable to make mortgage loan payments may also be
unable to make timely payment of taxes and otherwise to maintain and insure the
related mortgaged property. In general, the related special servicer will be
required to monitor any mortgage loan 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 Mortgagor if cure is likely, inspect
the related mortgaged property and take such other actions as it deems necessary
and appropriate. A significant period of time may elapse before the special
servicer is able to assess the success of any such corrective action or the need
for additional initiatives. The time within which the special 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 of the related series
may vary considerably depending on the particular mortgage loan, the mortgaged
property, the mortgagor, 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 mortgagor files a bankruptcy petition, the special servicer may
not be permitted to accelerate the maturity of the mortgage loan or to foreclose
on the related mortgaged property for a considerable period of time. See
"Certain Legal Aspects of Mortgage Loans--Bankruptcy Laws."

     Mortgagors may, from time to time, request partial releases of the
mortgaged properties, easements, consents to alteration or demolition and other
similar matters. In general, the master servicer may approve such a request if
it has determined, exercising its business judgment in accordance with the
applicable servicing standard, that such approval will not adversely affect the
security for, or the timely and full collectibility of, the related mortgage
loan. Any fee collected by the master servicer for processing such request will
be retained by the master servicer as additional servicing compensation.

     In the case of mortgage loans secured by junior liens on the related
mortgaged properties, unless otherwise provided in the related prospectus
supplement, the master servicer will be required to file (or cause to be filed)
of record a request for notice of any action by a superior lienholder under a
senior lien for the protection of the related trustee's interest, where
permitted by local law and whenever applicable state law does not require that a
junior lienholder be named as a party defendant in foreclosure proceedings in
order to foreclose such junior lienholder's equity of redemption. Unless
otherwise specified in the related prospectus supplement, the master servicer
also will be required to notify any superior lienholder in writing of the
existence of the mortgage loan and request notification of any action (as
described below) to be taken against the mortgagor or the mortgaged property by
the superior


                                      -39-



lienholder. If the master servicer is notified that any superior lienholder has
accelerated or intends to accelerate the obligations secured by the related
senior lien, or has declared or intends to declare a default under the mortgage
or the promissory note secured by that senior lien, or has filed or intends to
file an election to have the related mortgaged property sold or foreclosed,
then, unless otherwise specified in the related prospectus supplement, the
master servicer and the special servicer will each be required to take, on
behalf of the related trust fund, whatever actions are necessary to protect the
interests of the related certificateholders and/or to preserve the security of
the related mortgage loan, subject to the application of the REMIC Provisions.
Unless otherwise specified in the related prospectus supplement, the master
servicer or special servicer, as applicable, will be required to advance the
necessary funds to cure the default or reinstate the senior lien, if such
advance is in the best interests of the related certificateholders and the
master servicer or special servicer, as applicable, determines such advances are
recoverable out of payments on or proceeds of the related mortgage loan.

Sub-Servicers

     A master servicer or special servicer may delegate its servicing
obligations in respect of the mortgage loans to one or more third-party
sub-servicers; provided that, unless otherwise specified in the related
prospectus supplement, such master servicer or special servicer will remain
obligated under the related Pooling and Servicing Agreement. A sub-servicer for
any series of certificates may be an affiliate of the depositor. Unless
otherwise provided in the related prospectus supplement, each subservicing
agreement between a master servicer and a sub-servicer must provide for
servicing of the applicable mortgage loans consistent with the related Pooling
and Servicing Agreement. Unless otherwise provided in the related prospectus
supplement, the master servicer and special servicer in respect of any mortgage
asset pool will each be required to monitor the performance of sub-servicers
retained by it and will have the right to remove a sub-servicer retained by it
at any time it considers such removal to be in the best interests of
certificateholders.

     Unless otherwise provided in the related prospectus supplement, a master
servicer or special servicer will be solely liable for all fees owed by it to
any sub-servicer, irrespective of whether the master servicer's or special
servicer's compensation pursuant to the related Pooling and Servicing Agreement
is sufficient to pay such fees. Each Sub-Servicer will be reimbursed by the
master servicer or special servicer, as the case may be, that retained it for
certain expenditures which it makes, generally to the same extent such master
servicer or special servicer would be reimbursed under a Pooling and Servicing
Agreement. See "--Certificate Account" and "--Servicing Compensation and Payment
of Expenses".

Certificate Account

     General. The master servicer, the trustee and/or the special servicer will,
as to each trust fund that includes mortgage loans, establish and maintain or
cause to be established and maintained the corresponding Certificate Account,
which will be established so as to comply with the standards of each rating
agency that has rated any one or more classes of certificates of the related
series. A Certificate Account may be maintained as an interest-bearing or a
noninterest-bearing account and the funds held in the 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. Unless
otherwise provided in the related prospectus supplement, any interest or other
income earned on funds in a Certificate Account will be paid to the related
master servicer, trustee or special servicer as additional compensation. A
Certificate Account may be maintained with the related master servicer, special
servicer, trustee 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, a Certificate Account may contain funds relating to more than one
series of mortgage pass-through certificates and may contain other funds
representing payments on mortgage loans owned by the related master servicer or
special servicer or serviced by either on behalf of others.

     Deposits. Unless otherwise provided in the related Pooling and Servicing
Agreement and described in the related prospectus supplement, the following
payments and collections received or made by the master servicer, the trustee or
the special servicer subsequent to the Cut-off Date (other than payments due on
or before the Cut-off Date) are to be deposited in the Certificate Account for
each trust fund that includes mortgage loans, within a certain


                                      -40-



period following receipt (in the case of collections on or in respect of the
mortgage loans) or otherwise as provided in the related Pooling and Servicing
Agreement--

     o    all payments on account of principal, including principal prepayments,
          on the mortgage loans;

     o    all payments on account of interest on the mortgage loans, including
          any default interest collected, in each case net of any portion of
          such default interest retained by the master servicer or the special
          servicer as its servicing compensation or as compensation to the
          trustee;

     o    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)
          and all other amounts received and retained in connection with the
          liquidation of defaulted mortgage loans or property acquired in
          respect of such defaulted mortgage loans, by foreclosure or otherwise,
          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;

     o    any amounts paid under any instrument or drawn from any fund that
          constitutes credit support for the related series of certificates;

     o    any advances made with respect to delinquent scheduled payments of
          principal and interest on the mortgage loans;

     o    any amounts paid under any cash flow agreement;

     o    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", all proceeds of the purchase of any
          defaulted mortgage loan as described under "--Realization Upon
          Defaulted Mortgage Loans", and all proceeds of any mortgage asset
          purchased as described under "Description of the
          Certificates--Termination";

     o    to the extent that any such item does not constitute additional
          servicing compensation to the master servicer or the special servicer
          and is not otherwise retained by the depositor or another specified
          person, any payments on account of modification or assumption fees,
          late payment charges, Prepayment Premiums or Equity Participations
          with respect to the mortgage loans;

     o    all payments required to be deposited in the Certificate Account with
          respect to any deductible clause in any blanket insurance policy as
          described under "--Hazard Insurance Policies";

     o    any amount required to be deposited by the master servicer, the
          special servicer or the trustee in connection with losses realized on
          investments for the benefit of the master servicer, the special
          servicer or the trustee, as the case may be, of funds held in the
          Certificate Account; and

     o    any other amounts required to be deposited in the Certificate Account
          as provided in the related Pooling and Servicing Agreement and
          described in the related prospectus supplement.

     Withdrawals. Unless otherwise provided in the related Pooling and Servicing
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--

     o    to make distributions to the certificateholders on each Distribution
          Date;


                                      -41-



     o    to pay the master servicer or the special servicer any servicing fees
          not previously retained by the master servicer or the special
          servicer, such payment to be made out of payments and other
          collections of interest on the particular mortgage loans as to which
          such fees were earned;

     o    to reimburse the master servicer, the special servicer or any other
          specified person for unreimbursed advances of delinquent scheduled
          payments of principal and interest made by it, and certain
          unreimbursed servicing expenses incurred by it, with respect to
          particular mortgage loans in the trust fund and particular properties
          acquired in respect of the trust fund. Reimbursement for advances made
          or expenses incurred that are related to particular mortgage loans or
          properties will normally only be made out of amounts that represent
          late payments collected on those mortgage loans, Liquidation Proceeds,
          Insurance and Condemnation Proceeds collected on those mortgage loans
          and properties, any form of credit support related to those mortgage
          loans and net income collected on those properties. However, if in the
          judgment of the master servicer, the special servicer or such other
          person, as applicable, the advances and/or expenses will not be
          recoverable from the above amounts, the reimbursement will be made
          from amounts collected on other mortgage loans in the same trust fund
          or, if and to the extent so provided by the related Pooling and
          Servicing Agreement and described in the related prospectus
          supplement, only from that portion of amounts collected on such other
          mortgage loans that is otherwise distributable on one or more classes
          of Subordinate Certificates of the related series;

     o    if and to the extent described in the related prospectus supplement,
          to pay the master servicer, the special servicer or any other
          specified person interest accrued on the advances and servicing
          expenses described in the bulleted clause immediately listed above
          incurred by it while such remain outstanding and unreimbursed;

     o    to pay for costs and expenses incurred by the trust fund for
          environmental site assessments performed with respect to mortgaged
          properties that constitute security for defaulted mortgage loans, and
          for any containment, clean-up or remediation of hazardous wastes and
          materials present on such mortgaged properties, as described under
          "--Realization Upon Defaulted Mortgage Loans";

     o    to reimburse the master servicer, the special servicer, the REMIC
          administrator, the depositor, the trustee, or any of their respective
          directors, officers, employees and agents, as the case may be, for
          certain expenses, costs and liabilities incurred thereby, as and to
          the extent described under "--Certain Matters Regarding the Master
          Servicer, the Special Servicer, the REMIC Administrator and the
          Depositor" and "--Certain Matters Regarding the Trustee";

     o    if and to the extent described in the related prospectus supplement,
          to pay the fees of the trustee, the REMIC administrator and any
          provider of credit support;

     o    if and to the extent described in the related prospectus supplement,
          to reimburse prior draws on any form of credit support;

     o    to pay the master servicer, the special servicer or the trustee, as
          appropriate, interest and investment income earned in respect of
          amounts held in the Certificate Account as additional compensation;

     o    to pay any servicing expenses not otherwise required to be advanced by
          the master servicer, the special servicer or any other specified
          person;

     o    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 and to the extent described under "Certain Federal
          Income Tax Consequences--REMICs--Prohibited Transactions Tax and Other
          Taxes";

     o    to pay for the cost of various opinions of counsel obtained pursuant
          to the related Pooling and Servicing Agreement for the benefit of
          certificateholders;


                                      -42-



     o    to make any other withdrawals permitted by the related Pooling and
          Servicing Agreement and described in the related prospectus
          supplement; and

     o    to clear and terminate the Certificate Account upon the termination of
          the trust fund.

Modifications, Waivers and Amendments of Mortgage Loans

     The master servicer and the special servicer may each agree to modify,
waive or amend any term of any mortgage loan serviced by it in a manner
consistent with the applicable "Servicing Standard" as defined in the related
prospectus supplement; provided that, unless otherwise set forth in the related
prospectus supplement, the modification, waiver or amendment will--

     o    not affect the amount or timing of any scheduled payments of principal
          or interest on the mortgage loan;

     o    will not, in the judgment of the master servicer or the special
          servicer, as the case may be, materially impair the security for the
          mortgage loan or reduce the likelihood of timely payment of amounts
          due; and

     o    will not adversely affect the coverage under any applicable instrument
          of credit support.

     Unless otherwise provided in the related prospectus supplement, the special
servicer also may agree to any other modification, waiver or amendment if, in
its judgment,--

o    a material default on the mortgage loan has occurred or a payment default
     is reasonably foreseeable or imminent;

o    such modification, waiver or amendment is reasonably likely to produce a
     greater recovery with respect to the mortgage loan, taking into account the
     time value of money, than would liquidation; and

o    unless inconsistent with the applicable "servicing standard", such
     modification, waiver or amendment will not materially adversely affect the
     coverage under any applicable instrument of credit support.

Realization Upon Defaulted Mortgage Loans

     If a default on a mortgage loan has occurred, 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 comparably convert ownership of, or acquire
title to the related mortgaged property, by operation of law or otherwise. In
connection with such foreclosure or other conversion of ownership, the special
servicer shall follow the servicing standard. A Pooling and Servicing Agreement
may grant the special servicer the right to direct the master servicer to
advance costs and expenses to be incurred in any such proceedings, and such
advances may be subject to reimbursement requirements. A Pooling and Servicing
Agreement may require the special servicer to consult with independent counsel
regarding the order and manner should foreclose upon or comparably proceed
against such properties if a mortgage loan or group of cross-collateralized
mortgage loans are secured by real properties in multiple states including
certain states with a statute, rule or regulation comparable to California's
"one action" rule. Unless otherwise provided in the related prospectus
supplement, when applicable state law permits the special servicer to select
between judicial and non-judicial foreclosure in respect of any mortgaged
property, a special servicer may make such selection so long as the selection is
made in a manner consistent with the servicing standard. Unless otherwise
specified in the related prospectus supplement, the special servicer may not,
however, acquire title to any mortgaged property, have a receiver of rents
appointed with respect to any mortgaged property or take any other action with
respect to any mortgaged property that would cause the trustee, for the benefit
of the related series of Certificateholders, or any other specified person to be
considered to hold title to, to be a "mortgagee-in-possession" of, or to be an
"owner" or an "operator" of such mortgaged property within the meaning of
certain federal environmental laws, unless the special servicer has previously
received a report prepared by a person who regularly conducts environmental
audits (which report will be an expense of the trust fund) and either:

          (1) such report indicates that (a) the mortgaged property is in
     compliance with applicable environmental laws and regulations and (b) there
     are no circumstances or conditions present at the mortgaged property that


                                      -43-



     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 such report, determines
     that taking such actions as are necessary to bring the mortgaged property
     into compliance with applicable environmental laws and regulations and/or
     taking the actions contemplated by clause (1)(b) above, is reasonably
     likely to produce a greater recovery, taking into account the time value of
     money, than not taking such actions. See "Certain Legal Aspects of Mortgage
     Loans--Environmental Considerations".

     A Pooling and Servicing Agreement may grant to the master servicer, the
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 price (which, if less than
the Purchase Price, will be specified in the related prospectus supplement), any
mortgage loan as to which a specified number of scheduled payments are
delinquent. In addition, unless otherwise specified in the related prospectus
supplement, the special servicer may offer to sell any defaulted mortgage loan
if and when the special servicer determines, consistent with its normal
servicing procedures, that such a sale would produce a greater recovery, taking
into account the time value of money, than would liquidation of the related
mortgaged property. In the absence of any such sale, the special servicer will
generally be required to proceed against the related mortgaged property, subject
to the discussion above.

     Unless otherwise provided in the related prospectus supplement, if title to
any mortgaged property is acquired by a trust fund as to which a REMIC election
has been made, the special servicer, on behalf of the trust fund, will be
required to sell the mortgaged property before the close of the third calendar
year following the year of acquisition, unless (1) the IRS grants an extension
of time to sell such property or (2) the trustee receives an opinion of
independent counsel to the effect that the holding of the property by the trust
fund for longer than such period will not result in the imposition of a tax on
the trust fund or cause the trust fund (or any designated portion of the trust
fund) to fail to qualify as a REMIC under the Code at any time that any
certificate is outstanding. Subject to the foregoing and any other tax-related
limitations, 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. Unless otherwise provided in the related prospectus
supplement, if title to any mortgaged property is acquired by a trust fund as to
which a REMIC election has been made, the special servicer will also be required
to ensure that the mortgaged property is administered so that it constitutes
"foreclosure property" within the meaning of Code Section 860G(a)(8) at all
times, that the sale of such property does not result in the receipt by the
trust fund of any income from nonpermitted assets as described in Code Section
860F(a)(2)(B), and that the trust fund does not derive any "net income from
foreclosure property" within the meaning of Code Section 860G(c)(2), with
respect to such property unless the method of operation that produces such
income would produce a greater after-tax return than a different method of
operation of such property. If the trust fund acquires title to any mortgaged
property, the special servicer, on behalf of the trust fund, may be required to
retain an independent contractor to manage and operate such property. The
retention of an independent contractor, however, will not relieve the special
servicer of its obligation to manage such mortgaged property as required under
the related Pooling and Servicing Agreement.

     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 plus the aggregate amount of reimbursable expenses
incurred by the special servicer and/or the master servicer in connection with
such mortgage loan, then, to the extent that such shortfall is not covered by
any instrument or fund constituting credit support, the trust fund will realize
a loss in the amount of such shortfall. The special servicer and/or the master
servicer will be entitled to reimbursement out of the Liquidation Proceeds
recovered on any defaulted mortgage loan, prior to the distribution of such
Liquidation Proceeds to certificateholders, any and all 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. In addition, if and to the extent set forth in the related prospectus
supplement, amounts otherwise distributable on the certificates may be further
reduced by interest payable to the master servicer and/or special servicer on
such servicing expenses and advances.

     Except as otherwise provided in the prospectus supplement, if any mortgaged
property suffers damage such that the proceeds, if any, of the related hazard
insurance policy are insufficient to restore fully the damaged property,


                                      -44-



neither the special servicer nor the master servicer will be required to expend
its own funds to effect such restoration.

Hazard Insurance Policies

     Unless otherwise specified in the related prospectus supplement, each
Pooling and Servicing Agreement will require the master servicer (or the special
servicer with respect to mortgage loans serviced by the special servicer) to use
reasonable efforts to cause each mortgage loan borrower to maintain a hazard
insurance policy that provides for such coverage as is required under the
related mortgage or, if the mortgage permits the holder to dictate to the
borrower the insurance coverage to be maintained on the related mortgaged
property, such coverage as is consistent with the master servicer's (or special
servicer's) normal servicing procedures. Unless otherwise specified in the
related prospectus supplement, such coverage generally will be in an amount
equal to the lesser of the principal balance owing on such mortgage loan and the
replacement cost of the related mortgaged property. The ability of a master
servicer (or special 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 (or
special servicer) under any such policy (except for amounts to be applied to the
restoration or repair of the mortgaged property or released to the borrower in
accordance with the master servicer's (or special 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
and Servicing Agreement may provide that the master servicer (or special
servicer) may satisfy its obligation to cause each borrower to maintain such a
hazard insurance policy by maintaining a blanket policy insuring against hazard
losses on the mortgage loans in a trust fund, which may contain a deductible
clause (not in excess of a customary amount). If such blanket policy contains a
deductible clause, the master servicer (or special servicer) will be required,
in the event of a casualty covered by such blanket policy, to deposit in the
related Certificate Account all additional sums that would have been deposited
in the Certificate Account under an individual policy but were not because of
such deductible clause.

     In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the improvements of the property by fire,
lightning, explosion, smoke, windstorm and hail, and riot, strike and civil
commotion, subject to the conditions and exclusions specified in each policy.
Although the policies covering the mortgaged properties will be underwritten by
different insurers under different state laws in accordance with different
applicable state forms, and therefore will not contain identical terms and
conditions, most such policies typically do not cover any physical damage
resulting from war, revolution, governmental actions, floods and other
water-related causes, earth movement (including earthquakes, landslides and
mudflows), wet or dry rot, vermin and domestic animals. Accordingly, a mortgaged
property may not be insured for losses arising from any such cause unless the
related mortgage specifically requires, or permits the holder to require, such
coverage.

     The hazard insurance policies covering the mortgaged properties will
typically contain co-insurance clauses that in effect require an insured at all
times to carry insurance of a specified percentage (generally 80% to 90%) of the
full replacement value of the improvements on the property in order to recover
the full amount of any partial loss. If the insured's coverage falls below this
specified percentage, such clauses generally provide that the insurer's
liability in the event of partial loss does not exceed the lesser of (1) the
replacement cost of the improvements less physical depreciation and (2) such
proportion of the loss as the amount of insurance carried bears to the specified
percentage of the full replacement cost of such improvements.

Due-on-Sale and Due-on-Encumbrance Provisions

     Certain of the mortgage loans may contain a due-on-sale clause that
entitles the lender to accelerate payment of the mortgage loan upon any sale or
other transfer of the related mortgaged property made without the lender's
consent. Certain of the mortgage loans may also contain a due-on-encumbrance
clause that entitles the lender to accelerate the maturity of the mortgage loan
upon the creation of any other lien or encumbrance upon the mortgaged property.
Unless otherwise provided in the related prospectus supplement, the master
servicer (or special servicer) will determine whether to exercise any right the
trustee may have under any such provision in a manner consistent with the master
servicer's (or special servicer's) normal servicing procedures. Unless otherwise
specified in the related prospectus supplement, the master servicer or special
servicer, as applicable, will be entitled to retain as


                                      -45-



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 Provisions".

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, including
mortgage loans serviced by the related special servicer. If and to the extent
described in the related prospectus supplement, a special servicer's primary
compensation with respect to a series of certificates may consist of any or all
of the following components--

o    a specified portion of the interest payments on each mortgage loan in the
     related trust fund, whether or not serviced by it;

o    an additional specified portion of the interest payments on each mortgage
     loan then currently serviced by it; and

o    subject to any specified limitations, a fixed percentage of some or all of
     the collections and proceeds received with respect to each mortgage loan
     which was at any time serviced by it, including mortgage loans for which
     servicing was returned to the master servicer.

     Insofar as any portion of the master servicer's or special servicer's
compensation consists of a specified portion of the interest payments on a
mortgage loan, such compensation will generally be based on a percentage of the
principal balance of such mortgage loan outstanding from time to time and,
accordingly, will decrease with the amortization of the mortgage loan. As
additional compensation, a master servicer or special servicer may be entitled
to 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 related Certificate
Account. A more detailed description of each master servicer's and special
servicer's compensation will be provided in the related prospectus supplement.
Any sub-servicer will receive as its sub-servicing compensation a portion of the
servicing compensation to be paid to the master servicer or special servicer
that retained such sub-servicer.

     In addition to amounts payable to any sub-servicer, a master servicer or
special 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, payment of fees and disbursements of
the trustee and any custodians appointed by the trustee and payment of expenses
incurred in connection with distributions and reports to certificateholders.
Certain other expenses, including certain expenses related to mortgage loan
defaults and liquidations and, to the extent so provided in the related
prospectus supplement, interest on such expenses at the rate specified in the
prospectus supplement, may be required to be borne by the trust fund.

Evidence as to Compliance

     Unless otherwise specified in the related prospectus supplement, each
Pooling and Servicing Agreement will provide that on or before a specified date
in each year, beginning the first such date that is at least a specified number
of months after the Cut-off Date, there will be furnished to the related trustee
a report of a firm of independent certified public accountants stating that (1)
it has obtained a letter of representation regarding certain matters from the
management of the master servicer which includes an assertion that the master
servicer has complied with certain minimum mortgage loan servicing standards (to
the extent applicable to commercial and multifamily mortgage loans), identified
in the Uniform Single Attestation Program for Mortgage Bankers established by
the Mortgage Bankers Association of America, with respect to the master
servicer's servicing of commercial and multifamily mortgage loans during the
most recently completed calendar year and (2) on the basis of an examination
conducted by such firm in accordance with standards established by the American
Institute of Certified Public Accountants, such representation is fairly stated
in all material respects, subject to such exceptions and other qualifications
that, in the opinion of such firm, such standards require it to report. In
rendering its report such firm may rely, as to the matters relating to the
direct servicing of commercial and multifamily mortgage loans by sub-servicers,
upon comparable reports of firms of independent public accountants rendered on
the basis of


                                      -46-



examinations conducted in accordance with the same standards (rendered within
one year of such report) with respect to those sub-servicers. The prospectus
supplement may provide that additional reports of independent certified public
accountants relating to the servicing of mortgage loans may be required to be
delivered to the trustee.

     Each Pooling and Servicing Agreement will also provide that, on or before a
specified date in each year, beginning the first such date that is at least a
specified number of months after the Cut-off Date, the master servicer and
special servicer shall each deliver to the related trustee an annual statement
signed by one or more officers of the master servicer or the special servicer,
as the case may be, to the effect that, to the best knowledge of each such
officer, the master servicer or the special servicer, as the case may be, has
fulfilled in all material respects its obligations under the Pooling and
Servicing Agreement throughout the preceding year or, if there has been a
material default in the fulfillment of any such obligation, such statement shall
specify each such known default and the nature and status of such default. Such
statement may be provided as a single form making the required statements as to
more than one Pooling and Servicing Agreement.

     Unless otherwise specified in the related prospectus supplement, copies of
the annual accountants' statement and the annual statement of officers of a
master servicer or special servicer may be obtained by certificateholders upon
written request to the trustee.

Certain Matters Regarding the Master Servicer, the Special Servicer, the REMIC
 Administrator and the Depositor

     Any entity serving as master servicer, special servicer or REMIC
administrator under a Pooling and Servicing 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 and Servicing
Agreement will permit the master servicer, the special servicer and any REMIC
administrator to resign from its obligations under the Pooling and Servicing
Agreement only upon a determination that such obligations are no longer
permissible under applicable law or are in material conflict by reason of
applicable law with any other activities carried on by it. No such resignation
will become effective until the trustee or other successor has assumed the
obligations and duties of the resigning master servicer, special servicer or
REMIC administrator, as the case may be, under the Pooling and Servicing
Agreement. The master servicer and special 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
and Servicing Agreement.

     Unless otherwise specified in the related prospectus supplement, each
Pooling and Servicing Agreement will further provide that none of the master
servicer, the special servicer, the REMIC administrator, the depositor, any
extension adviser or any director, officer, employee or agent of any 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 and
Servicing Agreement or for errors in judgment; provided, however, that none of
the master servicer, the special servicer, the REMIC administrator, the
depositor, any extension adviser or any such person will be protected against
any liability that would otherwise be imposed by reason of willful misfeasance,
bad faith or gross negligence in the performance of obligations or duties under
the Pooling and Servicing Agreement or by reason of reckless disregard of such
obligations and duties. Unless otherwise specified in the related prospectus
supplement, each Pooling and Servicing Agreement will further provide that the
master servicer, the special servicer, the REMIC administrator, the depositor,
any extension adviser and any director, officer, employee or agent of any of
them will be entitled to indemnification by the related trust fund against any
loss, liability or expense incurred in connection with any legal action that
relates to such Pooling and Servicing Agreement or the related series of
certificates; provided, however, that such indemnification will not extend to
any loss, liability or expense incurred by reason of willful misfeasance, bad
faith or negligence in the performance of obligations or duties under such
Pooling and Servicing Agreement, or by reason of reckless disregard of such
obligations or duties. In addition, each Pooling and Servicing Agreement will
provide that none of the master servicer, the special servicer, the REMIC
administrator, any extension adviser or the depositor will be under any
obligation to appear in, prosecute or defend any legal action that is not
incidental to its respective responsibilities under the Pooling and Servicing
Agreement and that in its opinion may involve it in


                                      -47-



any expense or liability. However, each of the master servicer, the special
servicer, the REMIC administrator, any extension adviser and the depositor will
be permitted, in the exercise of its discretion, to undertake any such action
that it may deem necessary or desirable with respect to the enforcement and/or
protection of the rights and duties of the parties to the Pooling and Servicing
Agreement and the interests of the related series of certificateholders under
the Pooling and Servicing Agreement. In such event, the legal expenses and costs
of such action, and any liability resulting from such action, will be expenses,
costs and liabilities of the related series of certificateholders, and the
master servicer, the special servicer, the REMIC administrator, any extension
adviser or the depositor, as the case may be, will be entitled to charge the
related Certificate Account for this expense.

     Any person into which the master servicer, the special servicer, the REMIC
administrator 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, the REMIC administrator or the depositor is a party, or any
person succeeding to the business of the master servicer, the special servicer,
the REMIC administrator or the depositor, will be the successor of the master
servicer, the special servicer, the REMIC administrator or the depositor, as the
case may be, under the related Pooling and Servicing Agreement.

     Unless otherwise specified in the related prospectus supplement, a REMIC
administrator will be entitled to perform any of its duties under the related
Pooling and Servicing Agreement either directly or by or through agents or
attorneys, and the REMIC administrator will not be responsible for any willful
misconduct or gross negligence on the part of any such agent or attorney
appointed by it with due care.

Events of Default

     Unless otherwise provided in the prospectus supplement for a series of
certificates, Events of Default under the related Pooling and Servicing
Agreement will include, without limitation--

     o    any failure by the master servicer to distribute or cause to be
          distributed to the certificateholders of such series, or to remit to
          the trustee for distribution to such certificateholders, any amount
          required to be so distributed or remitted, pursuant to, and at the
          time specified by, the terms of the Pooling and Servicing Agreement;

     o    any failure by the special servicer to remit to the master servicer or
          the trustee, as applicable, any amount required to be so remitted,
          pursuant to, and at the time specified by, the terms of the Pooling
          and Servicing Agreement;

     o    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 related Pooling and Servicing Agreement,
          which failure continues unremedied for thirty days after written
          notice of such failure has been given to the master servicer or the
          special servicer, as the case may be, by any other party to the
          related 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 entitled to not less than 25% (or such other
          percentage specified in the related prospectus supplement) of the
          Voting Rights for such series;

     o    any failure by a REMIC administrator (if other than the trustee) duly
          to observe or perform in any material respect any of its covenants or
          obligations under the related Pooling and Servicing Agreement, which
          failure continues unremedied for thirty days after written notice of
          such notice has been given to the REMIC administrator by any other
          party to the related Pooling and Servicing Agreement, or to the REMIC
          administrator, with a copy to each other party to the related Pooling
          and Servicing Agreement, by certificateholders entitled to not less
          than 25% (or such other percentage specified in the related prospectus
          supplement) of the Voting Rights for such series;

     o    certain events involving a determination by a rating agency that the
          master servicer or the special servicer is no longer approved by such
          rating agency to serve in such capacity; and

     o    certain events of insolvency, readjustment of debt, marshaling of
          assets and liabilities, or similar proceedings in respect of or
          relating to the master servicer, the special servicer or the REMIC
          administrator


                                      -48-



         (if other than the trustee), and certain actions by or on behalf of the
         master servicer, the special servicer or the REMIC administrator (if
         other than the trustee) indicating its insolvency or inability to pay
         its obligations.

     Material variations to the foregoing Events of Default (other than to add
thereto or shorten cure periods or eliminate notice requirements) will be
specified in the related prospectus supplement. Unless otherwise specified in
the related prospectus supplement, when a single entity acts as master servicer,
special servicer and REMIC administrator, or in any two of the foregoing
capacities, for any trust fund, an Event of Default in one capacity will (except
where related only to a Rating Agency's evaluation of the acceptability of such
entity to act in a particular capacity) constitute an event of default in each
capacity.

Rights Upon Event of Default

     If an Event of Default occurs with respect to the master servicer, the
special servicer or a REMIC administrator under a Pooling and Servicing
Agreement, then, in each and every such case, so long as the Event of Default
remains unremedied, the trustee will be authorized, and at the direction of
certificateholders of the related series entitled to not less than 51% (or such
other percentage specified in the related prospectus supplement) of the Voting
Rights for such series, the trustee will be required, to terminate all of the
rights and obligations of the defaulting party as master servicer, special
servicer or REMIC administrator, as applicable, under the Pooling and Servicing
Agreement, whereupon the trustee will succeed to all of the responsibilities,
duties and liabilities of the defaulting party as master servicer, special
servicer or REMIC administrator, as applicable, under the Pooling and Servicing
Agreement (except that if the defaulting party is required to make advances
under the Pooling and Servicing Agreement regarding delinquent mortgage loans,
but the trustee is prohibited by law from obligating itself to make such
advances, or if the related prospectus supplement so specifies, the trustee will
not be obligated to make such advances) and will be entitled to similar
compensation arrangements. Unless otherwise specified in the related prospectus
supplement, if the trustee is unwilling or unable so to act, it may (or, at the
written request of Certificateholders of the related series entitled to not less
than 51% (or such other percentage specified in the related prospectus
supplement) of the Voting Rights for such series, it will be required to)
appoint, or petition a court of competent jurisdiction to appoint, a loan
servicing institution or other entity that (unless otherwise provided in the
related prospectus supplement) is acceptable to each applicable rating agency to
act as successor to the master servicer, special servicer or REMIC
administrator, as the case may be, under the Pooling and Servicing Agreement.
Pending such appointment, the trustee will be obligated to act in such capacity.

     If the same entity is acting as both trustee and REMIC administrator, it
may be removed in both such capacities as described under "--Resignation and
Removal of the Trustee" below.

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

Amendment

     Except as otherwise specified in the related prospectus supplement, each
Pooling and Servicing Agreement may be amended by the parties thereto, without
the consent of any of the holders of certificates covered by such Pooling and
Servicing Agreement, (1) to cure any ambiguity, (2) to correct or supplement any
provision in the Pooling and Servicing Agreement which may be inconsistent with
any other provision in the Pooling and Servicing Agreement or to correct any
error, (3) to change the timing and/or nature of deposits in the Certificate
Account, provided that


                                      -49-



(A) such change would not adversely affect in any material respect the interests
of any Certificateholder, as evidenced by an opinion of counsel, and (B) such
change would not result in the withdrawal, downgrade or qualification of any of
the then-current ratings on the certificates, as evidenced by a letter from each
applicable rating agency, (4) if a REMIC election has been made with respect to
the related trust fund, to modify, eliminate or add to any of its provisions (A)
to such extent as shall be necessary to maintain the qualification of the trust
fund (or any designated portion of the trust fund) as a REMIC or to avoid or
minimize the risk of imposition of any tax on the related trust fund, provided
that the trustee has received an opinion of counsel to the effect that (1) such
action is necessary or desirable to maintain such qualification or to avoid or
minimize such risk, and (2) such action will not adversely affect in any
material respect the interests of any holder of certificates covered by the
Pooling and Servicing Agreement, or (B) to restrict the transfer of the REMIC
Residual Certificates, provided that the depositor has determined that the
then-current ratings of the classes of the certificates that have been rated
will not be withdrawn, downgraded or qualified, as evidenced by a letter from
each applicable rating agency, and that any such amendment will not give rise to
any tax with respect to the transfer of the REMIC Residual Certificates to a
non-permitted transferee (See "Certain Federal Income Tax
Consequences--REMICs--Tax and Restrictions on Transfers of REMIC Residual
Certificates to Certain Organizations" in this prospectus supplement), (5) to
make any other provisions with respect to matters or questions arising under
such Pooling and Servicing Agreement or any other change, provided that such
action will not adversely affect in any material respect the interests of any
certificateholder, or (6) to amend specified provisions that are not material to
holders of any class of certificates offered by this prospectus.

     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
by an amendment evidencing, in each case, not less than 66 2/3% (or such other
percentage specified in the related prospectus supplement) of the aggregate
Percentage Interests constituting such class for the purpose of adding any
provisions to or changing in any manner or eliminating any of the provisions of
such Pooling and Servicing Agreement or of modifying in any manner the rights of
the holders of certificates covered by such Pooling and Servicing Agreement,
except that no such amendment may (1) reduce in any manner the amount of, or
delay the timing of, payments received on mortgage loans which are required to
be distributed on a certificate of any class without the consent of the holder
of such certificate or (2) reduce the aforesaid percentage of certificates of
any class the holders of which are required to consent to any such amendment
without the consent of the holders of all certificates of such class covered by
such Pooling and Servicing Agreement then outstanding.

     Notwithstanding the foregoing, if one or more REMIC elections have been
made with respect to the related trust fund, the trustee will not be required to
consent to any amendment to a Pooling and Servicing Agreement without having
first received an opinion of counsel to the effect that such amendment or the
exercise of any power granted to the master servicer, the special servicer, the
depositor, the trustee or any other specified person in accordance with such
amendment will not result in the imposition of a tax on the related trust fund
or cause such trust fund (or any designated portion of the trust fund) to fail
to qualify as a REMIC.

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 and Servicing Agreement, the
trustee or other specified person will afford such certificateholders access
during normal business hours to the most recent list of certificateholders of
that series held by such person. If such list is as of a date more than 90 days
prior to the date of receipt of such certificateholders' request, then such
person, if not the registrar for such series of certificates, will be required
to request from such registrar a current list and to afford such requesting
certificateholders access thereto promptly upon receipt.

The Trustee

     The trustee under each Pooling and Servicing 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, special servicer or REMIC administrator and its
affiliates.


                                      -50-



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 and Servicing Agreement,
such certificates or any underlying mortgage asset or related document and will
not be accountable for the use or application by or on behalf of any master
servicer or special servicer of any funds paid to the master servicer or special
servicer in respect of the certificates or the underlying mortgage assets. 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 and Servicing 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 and Servicing Agreement, a
trustee will be required to examine such documents and to determine whether they
conform to the requirements of such agreement.

Certain Matters Regarding the Trustee

     As and to the extent described in the related prospectus supplement, the
fees and normal disbursements of any trustee may be the expense of the related
master servicer or other specified person or may be required to be borne by the
related trust fund.

     Unless otherwise specified in the related prospectus supplement, the
trustee for each series of certificates will be entitled to indemnification,
from amounts held in the Certificate Account for such series, for any loss,
liability or expense incurred by the trustee in connection with the trustee's
acceptance or administration of its trusts under the related Pooling and
Servicing Agreement; provided, however, that such indemnification will not
extend 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 and Servicing
Agreement, or by reason of its reckless disregard of such obligations or duties.

     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 and Servicing Agreement or perform
any of its duties under the Pooling and Servicing Agreement either directly or
by or through agents or attorneys, and the trustee will not be responsible for
any willful misconduct or negligence on the part of any such agent or attorney
appointed by it with due care.

Resignation and Removal of the Trustee

     The trustee may resign at any time, in which event the depositor will be
obligated to appoint a successor trustee. The depositor may also remove the
trustee if the trustee ceases to be eligible to continue as such under the
Pooling and Servicing Agreement or if the trustee becomes insolvent. Upon
becoming aware of such circumstances, the depositor will be obligated to appoint
a successor trustee. The trustee may also be removed at any time by the holders
of certificates of the applicable series evidencing not less than 33 1/3% (or
such other percentage specified in the related prospectus supplement) of the
Voting Rights for such series. Any resignation or removal of the trustee and
appointment of a successor trustee will not become effective until acceptance of
the appointment by the successor trustee. Notwithstanding anything in this
prospectus to the contrary, if any entity is acting as both trustee and REMIC
administrator, then any resignation or removal of such entity as the trustee
will also constitute the resignation or removal of such entity as REMIC
administrator, and the successor trustee will serve as successor to the REMIC
administrator as well.

                          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 a letter of credit, the subordination of
one or more classes of certificates, the use of a pool insurance policy or
guarantee insurance, the establishment of one or more reserve funds and/or cash
collateral accounts, overcollateralization, or another method of credit support
described in the related prospectus supplement, or any combination of the
foregoing. If and to the extent so


                                      -51-



provided in the related prospectus supplement, any of the foregoing forms of
credit support may provide credit enhancement for more than one series of
certificates.

     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 and Servicing
Agreement. If losses or shortfalls occur that exceed the amount covered by the
related credit support or that are of a type not covered by such credit support,
certificateholders will bear their allocable share of deficiencies. Moreover, if
a form of credit support covers the offered certificates of more than one series
and losses on the related mortgage assets exceed the amount of such credit
support, it is possible that the holders of offered certificates of one (or
more) such series will be disproportionately benefited by such credit support to
the detriment of the holders of offered certificates of one (or more) other such
series.

     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 such credit support;

     o    any conditions to payment under the credit support not otherwise
          described in this prospectus;

     o    the conditions (if any) under which the amount of coverage under such
          credit support may be reduced and under which such credit support may
          be terminated or replaced; and

     o    the material provisions relating to such credit support.

     Additionally, the related prospectus supplement will set forth certain
information with respect to the obligor, if any, under any instrument of credit
support. See "Risk Factors--Credit Support Limitations".

Subordinate Certificates

     If so specified in the related prospectus supplement, one or more classes
of certificates of a series may be Subordinate Certificates. To the extent
specified in the related prospectus supplement, the rights of the holders of
Subordinate Certificates to receive distributions from the Certificate Account
on any Distribution Date will be subordinated to the corresponding rights of the
holders of Senior Certificates. If so provided in the related prospectus
supplement, the subordination of a class may apply only in the event of certain
types of losses or shortfalls. The related prospectus supplement will set forth
information concerning the method and amount of subordination provided by a
class or classes of Subordinate Certificates in a series and the circumstances
under which such subordination will be available.

     If the mortgage assets in any trust fund are divided into separate groups,
each supporting a separate class or classes of certificates of the related
series, credit support may be provided by cross-support provisions requiring
that distributions be made on Senior Certificates evidencing interests in one
group of mortgage assets prior to distributions on Subordinate Certificates
evidencing interests in a different group of mortgage assets within the trust
fund. The prospectus supplement for a series that includes a cross-support
provision will describe the manner and conditions for applying such provisions.

Insurance or Guarantees Concerning the 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. The related prospectus
supplement will describe the nature of such default risks and the extent of such
coverage.

Letter of Credit

     If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on such certificates or certain
classes of certificates will be covered by one or more letters of credit, issued
by a bank or other financial institution (which may be an affiliate of the
depositor) specified in such prospectus


                                      -52-



supplement. Under a letter of credit, the providing institution will be
obligated to honor draws in an aggregate fixed dollar amount, net of
unreimbursed payments under the letter of credit, generally equal to a
percentage specified in the related prospectus supplement of the aggregate
principal balance of some or all of the related mortgage assets on the related
Cut-off Date or of the initial aggregate Certificate Balance of one or more
classes of certificates. If so specified in the related prospectus supplement,
the letter of credit may permit draws only in the event of certain types of
losses and shortfalls. The amount available under the letter of credit will, in
all cases, be reduced to the extent of the unreimbursed payments under the
letter of credit and may otherwise be reduced as described in the related
prospectus supplement. The obligations of the providing institution 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.

Certificate Insurance and Surety Bonds

     If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on such certificates or certain
classes of certificates will be covered by insurance policies or surety bonds
provided by one or more insurance companies or sureties. Such instruments may
cover, with respect to one or more classes of certificates of the related
series, timely distributions of interest or distributions of principal on the
basis of a schedule of principal distributions set forth in or determined in the
manner specified in the related prospectus supplement. The related prospectus
supplement will describe any limitations on the draws that may be made under any
such instrument.

Reserve Funds

     If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on such certificates or certain
classes will be covered (to the extent of available funds) by one or more
reserve funds in which cash, a letter of credit, Permitted Investments, a demand
note or a combination will be deposited, in the amounts specified in such
prospectus supplement. If so specified in the related prospectus supplement, the
reserve fund for a series may also be funded over time by a specified amount of
certain collections received on the related mortgage assets.

     Amounts on deposit in any reserve fund for a series will be applied for the
purposes, in the manner, and to the extent specified in the related prospectus
supplement. If so specified in the related prospectus supplement, reserve funds
may be established to provide protection only against certain types of losses
and shortfalls. Following each Distribution Date, amounts in a reserve fund in
excess of any amount required to be maintained in such reserve funds may be
released from the reserve fund under the conditions and to the extent specified
in the related prospectus supplement.

     If so specified in the related prospectus supplement, amounts deposited in
any reserve fund will be invested in Permitted Investments. Unless otherwise
specified in the related prospectus supplement, any reinvestment income or other
gain from such investments will be credited to the related reserve fund for such
series, and any loss resulting from such investments will be charged to such
reserve fund. However, such income may be payable to any related master servicer
or another service provider as additional compensation for its services. The
reserve fund, if any, for a series will not be a part of the trust fund unless
otherwise specified in the related prospectus supplement.

Cash Collateral Account

     If so specified in the related prospectus supplement, all or any portion of
credit enhancement for a series of certificates may be provided by the
establishment of a cash collateral account. A cash collateral account will be
similar to a reserve fund except that generally a cash collateral account is
funded initially by a loan from a cash collateral lender, the proceeds of which
are invested with the cash collateral lender or other eligible institution. The
loan from the cash collateral lender will be repaid from such amounts as are
specified in the related prospectus supplement. Amounts on deposit in the cash
collateral account will be available in generally the same manner described
above with respect to a reserve fund. As specified in the related prospectus
supplement, a cash collateral account may be deemed to be part of the assets of
the related Trust, may be deemed to be part of the assets of a separate cash
collateral trust or may be deemed to be property of the party specified in the
related prospectus supplement and pledged for the benefit of the holders of one
or more classes of certificates of a series.


                                      -53-



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 such form of credit support, the information indicated above with
respect thereto, to the extent such information is material and available.

                     CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

     The following discussion contains general summaries of certain legal
aspects of mortgage loans secured by commercial and multifamily residential
properties. Because such legal aspects are governed by applicable state law
(which laws may differ substantially), the summaries do not purport to be
complete, to reflect the laws of any particular state, or to encompass the laws
of all states in which the security for the mortgage loans (or mortgage loans
underlying any MBS) is situated. Accordingly, the summaries are qualified in
their entirety by reference to the applicable laws of those states. See
"Description of the Trust Funds--Mortgage Loans". For purposes of the following
discussion, "mortgage loan" includes a mortgage loan underlying an MBS.

General

     Each mortgage loan will be evidenced by a note or bond and secured by an
instrument granting a security interest in real property, which may be a
mortgage, deed of trust or a deed to secure debt, depending upon the prevailing
practice and law in the state in which the related mortgaged property is
located. mortgages, deeds of trust and deeds to secure debt are in this
prospectus collectively referred to as "mortgages". A mortgage creates a lien
upon, or grants a title interest in, the real property covered by that mortgage,
and represents the security for the repayment of the indebtedness customarily
evidenced by a promissory note. The priority of the lien created or interest
granted will depend on the terms of the mortgage and, in some cases, on the
terms of separate subordination agreements or intercreditor agreements with
others that hold interests in the real property, the knowledge of the parties to
the mortgage and, generally, the order of recordation of the mortgage in the
appropriate public recording office. However, the lien of a recorded mortgage
will generally be subordinate to later-arising liens for real estate taxes and
assessments and other charges imposed under governmental police powers.

Types of Mortgage Instruments

     There are two parties to a mortgage: a mortgagor (the borrower and usually
the owner of the subject property) and a mortgagee (the lender). In contrast, a
deed of trust is a three-party instrument, among a trustor (the equivalent of a
borrower), a trustee to whom the real property is conveyed, and a beneficiary
(the lender) for whose benefit the conveyance is made. Under a deed of trust,
the trustor grants the property, irrevocably until the debt is paid, in trust
and generally with a power of sale, to the trustee to secure repayment of the
indebtedness evidenced by the related note. A deed to secure debt typically has
two parties, pursuant to which the borrower, or grantor, conveys title to the
real property to the grantee, or lender, generally with a power of sale, until
such time as the debt is repaid. In a case where the borrower is a land trust,
there would be an additional party because legal title to the property is held
by a land trustee under a land trust agreement for the benefit of the borrower.
At origination of a mortgage loan involving a land trust, the borrower may
execute a separate undertaking to make payments on the mortgage note. In no
event is the land trustee personally liable for the mortgage note obligation.
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 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 and/or may be accompanied by a separate
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 from such leases and rents, 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


                                      -54-



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; in cases where hotels or motels
constitute loan security, the rates are generally pledged by the borrower as
additional security for the loan. In general, the lender must file financing
statements in order to perfect its security interest in the room rates and must
file continuation statements, generally every five years, to maintain perfection
of such security interest. In certain cases, mortgage loans secured by hotels or
motels may be included in a trust fund even if the security interest in the room
rates was not perfected or the requisite UCC filings were allowed to lapse. Even
if the lender's security interest in room rates is perfected under applicable
nonbankruptcy law, it will generally be required to commence a foreclosure
action or otherwise take possession of the property in order to enforce its
rights to collect the room rates following a default. In the bankruptcy setting,
however, the lender will be stayed from enforcing its rights to collect room
rates, but those room rates (in light of certain revisions to the Bankruptcy
Code which are effective for all bankruptcy cases commenced on or after October
22, 1994) constitute "cash collateral" and therefore cannot be used by the
bankruptcy debtor without lender's consent or a hearing at which the lender's
interest in the room rates is given adequate protection (e.g., the lender
receives cash payments from otherwise unencumbered funds or a replacement lien
on unencumbered property, in either case equal in value to the amount of room
rates that the debtor proposes to use, or other similar relief). See
"--Bankruptcy Laws".

     In the case of office and retail properties, the bankruptcy or insolvency
of a major tenant or a number of smaller tenants may have an adverse impact on
the mortgaged properties affected and the income produced by such mortgaged
properties. Under bankruptcy law, a tenant has the option of assuming
(continuing), or rejecting (terminating) or, subject to certain conditions,
assigning to a third party any unexpired lease. If the tenant assumes its lease,
the tenant must cure all defaults under the lease and provide the landlord with
adequate assurance of its future performance under the lease. If the tenant
rejects the lease, the landlord's claim for breach of the lease would (absent
collateral securing the claim) be treated as a general unsecured claim. The
amount of the claim would be limited to the amount owed for unpaid pre-petition
lease payments unrelated to the rejection, plus the greater of one year's lease
payments or 15% of the remaining lease payments payable under the lease (but not
to exceed three years' lease payments). If the tenant assigns its lease, the
tenant must cure all defaults under the lease and the proposed assignee must
demonstrate adequate assurance of future performance under the lease.

Personalty

     In the case of certain types of mortgaged properties, such as hotels,
motels and nursing homes, personal property (to the extent owned by the borrower
and not previously pledged) may constitute a significant portion of the
property's value as security. The creation and enforcement of liens on personal
property are governed by the UCC. Accordingly, if a borrower pledges personal
property as security for a mortgage loan, the lender generally must file UCC
financing statements in order to perfect its security interest in the mortgage
loan, and must file continuation statements, generally every five years, to
maintain that perfection. In certain cases, mortgage loans secured in part by
personal property may be included in a trust fund even if the security interest
in such personal property was not perfected or the requisite UCC filings were
allowed to lapse.

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 nonjudicial 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.


                                      -55-



     Judicial Foreclosure. A judicial foreclosure proceeding is conducted in a
court having jurisdiction over the mortgaged property. Generally, the action is
initiated by the service of legal pleadings upon all parties having a
subordinate interest of record in the real property and all parties in
possession of the property, under leases or otherwise, whose interests are
subordinate to the mortgage. Delays in completion of the foreclosure may
occasionally result from difficulties in locating defendants. When the lender's
right to foreclose is contested, the legal proceedings can be time-consuming.
Upon successful completion of a judicial foreclosure proceeding, the court
generally issues a judgment of foreclosure and appoints a referee or other
officer to conduct a public sale of the mortgaged property, the proceeds of
which are used to satisfy the judgment. Such sales are made in accordance with
procedures that vary from state to state.

     Equitable and Other Limitations on Enforceability of Certain Provisions.
United States courts have traditionally imposed general equitable principles to
limit the remedies available to lenders in foreclosure actions. These principles
are generally designed to relieve borrowers from the effects of mortgage
defaults perceived as harsh or unfair. Relying on such principles, a court may
alter the specific terms of a loan to the extent it considers necessary to
prevent or remedy an injustice, undue oppression or overreaching, or may require
the lender to undertake affirmative actions to determine the cause of the
borrower's default and the likelihood that the borrower will be able to
reinstate the loan. In some cases, courts have substituted their judgment for
the lender's 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 nonmonetary default, such as a failure to
adequately maintain the mortgaged property or an impermissible further
encumbrance of the mortgaged property. Finally, some courts have addressed the
issue of whether federal or state constitutional provisions reflecting due
process concerns for adequate notice require that a borrower receive notice in
addition to statutorily-prescribed minimum notice. For the most part, these
cases have upheld the reasonableness of the notice provisions or have found that
a public sale under a mortgage providing for a power of sale does not involve
sufficient state action to trigger constitutional protections.

     In addition, some states may have statutory protection such as the right of
the borrower to reinstate mortgage loans after commencement of foreclosure
proceedings but prior to a foreclosure sale.

     Nonjudicial Foreclosure/Power of Sale. In states permitting nonjudicial
foreclosure proceedings, foreclosure of a deed of trust is generally
accomplished by a nonjudicial 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 nonjudicial public sale to be conducted
generally following a request from the beneficiary/lender to the trustee to sell
the property upon default by the borrower and after notice of sale is given in
accordance with the terms of the mortgage and applicable state law. In some
states, prior to such sale, the trustee under the deed of trust must record a
notice of default and notice of sale and send a copy to the borrower and to any
other party who has recorded a request for a copy of a notice of default and
notice of sale. In addition, in some states the trustee must provide notice to
any other party having an interest of record in the real property, including
junior lienholders. A notice of sale must be posted in a public place and, in
most states, published for a specified period of time in one or more newspapers.
The borrower or junior lienholder may then have the right, during a
reinstatement period required in some states, to cure the default by paying the
entire actual amount in arrears (without regard to the acceleration of the
indebtedness), plus the lender's expenses incurred in enforcing the obligation.
In other states, the borrower or the junior lienholder is not provided a period
to reinstate the loan, but has only the right to pay off the entire debt to
prevent the foreclosure sale. Generally, state law governs the procedure for
public sale, the parties entitled to notice, the method of giving notice and the
applicable time periods.

     Public Sale. A third party may be unwilling to purchase a mortgaged
property at a public sale because of the difficulty in determining the exact
status of title to the property (due to, among other things, redemption rights
that may exist) and because of the possibility that physical deterioration of
the property may have occurred during the foreclosure proceedings. Therefore, it
is common for the lender to purchase the mortgaged property for an amount equal
to the secured indebtedness and accrued and unpaid interest plus the expenses of
foreclosure, in which event the borrower's debt will be extinguished, or for a
lesser amount in order to preserve its right to seek a deficiency judgment if
such is available under state law and under the terms of the mortgage loan
documents. (The mortgage loans, however, may be nonrecourse. See "Risk
Factors--Certain Factors Affecting Delinquency, Foreclosure and Loss of the
Mortgage Loans--Limited Recourse Nature of the Mortgage Loans".) Thereafter,
subject to the


                                      -56-



borrower's right in some states to remain in possession during a redemption
period, the lender will become the owner of the property and have both the
benefits and burdens of ownership, including the obligation to pay debt service
on any senior mortgages, to pay taxes, to obtain casualty insurance and to make
such repairs as are necessary to render the property suitable for sale. 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 lender also will commonly obtain the services of a real estate
broker and pay the broker's commission in connection with the sale or lease of
the property. Depending upon market conditions, the ultimate proceeds of the
sale of the property may not equal the lender's investment in the property.
Moreover, because of the expenses associated with acquiring, owning and selling
a mortgaged property, a lender could realize an overall loss on a mortgage loan
even if the mortgaged property is sold at foreclosure, or resold after it is
acquired through foreclosure, for an amount equal to the full outstanding
principal amount of the loan plus accrued interest.

     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 (nonstatutory) right which should
be distinguished from post-sale statutory rights of redemption. In some states,
after sale pursuant to a deed of trust or foreclosure of a mortgage, the
borrower and foreclosed junior lienors are given a statutory period in which to
redeem the property. In some states, statutory redemption may occur only upon
payment of the foreclosure sale price. In other states, redemption may be
permitted if the former borrower pays only a portion of the sums due. The effect
of a statutory right of redemption is to diminish the ability of the lender to
sell the foreclosed property because the exercise of a right of redemption would
defeat the title of any purchaser through a foreclosure. Consequently, the
practical effect of the redemption right is to force the lender to maintain the
property and pay the expenses of ownership until the redemption period has
expired. In some states, a post-sale statutory right of redemption may exist
following a judicial foreclosure, but not following a trustee's sale under a
deed of trust.

     Anti-Deficiency Legislation. Some or all of the mortgage loans may be
nonrecourse loans, as to which recourse in the case of default will be limited
to the mortgaged property and such other assets, if any, that were pledged to
secure the mortgage loan. However, even if a mortgage loan by its terms provides
for recourse to the borrower's other assets, a lender's ability to realize upon
those assets may be limited by state law. For example, in some states a lender
cannot obtain a deficiency judgment against the borrower following foreclosure
or sale under a deed of trust. A deficiency judgment is a personal judgment
against the former borrower equal to the difference between the net amount
realized upon the public sale of the real property and the amount due to the
lender. Other statutes may require the lender to exhaust the security afforded
under a mortgage before bringing a personal action against the borrower. In
certain other states, the lender has the option of bringing a personal action
against the borrower on the debt without first exhausting such security;
however, in some of those states, the lender, following judgment on such
personal action, may be deemed to have elected a remedy and thus may be
precluded from foreclosing upon the security. Consequently, lenders in those
states where such an election of remedy provision exists will usually proceed
first against the security. Finally, other statutory provisions, designed to
protect borrowers from exposure to large deficiency judgments that might result
from bidding at below-market values at the foreclosure sale, limit any
deficiency judgment to the excess of the outstanding debt over the fair market
value of the property at the time of the sale.

     Leasehold Considerations. Mortgage loans may be secured by a mortgage on
the borrower's leasehold interest in a ground lease. Leasehold mortgage loans
are subject to certain risks not associated with mortgage loans secured


                                      -57-



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 could 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, requires the lessor to grant
the mortgagee a new lease if the existing lease is rejected in a bankruptcy
proceeding, 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.
Certain mortgage loans, however, may be secured by ground leases which do not
contain these provisions.

     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 nonowner tenants. Such loans are subject to certain risks not
associated with mortgage loans secured by a lien on the fee estate of a borrower
in real property. Such a loan typically is subordinate to the mortgage, if any,
on the cooperative's building which, if foreclosed, could extinguish the equity
in the building and the proprietary leases of the dwelling units derived from
ownership of the shares of the cooperative. Further, transfer of shares in a
cooperative are subject to various regulations as well as to restrictions under
the governing documents of the cooperative, and the shares may be canceled in
the event that associated maintenance charges due under the related proprietary
leases are not paid. Typically, a recognition agreement between the lender and
the cooperative provides, among other things, the lender with an opportunity to
cure a default under a proprietary lease.

     Under the laws applicable in many states, "foreclosure" on cooperative
shares is accomplished by a sale in accordance with the provisions of Article 9
of the UCC and the security agreement relating to the shares. Article 9 of the
UCC requires that a sale be conducted in a "commercially reasonable" manner,
which may be dependent upon, among other things, the notice given the debtor and
the method, manner, time, place and terms of the sale. Article 9 of the UCC
provides that the proceeds of the sale will be applied first to pay the costs
and expenses of the sale and then to satisfy the indebtedness secured by the
lender's security interest. A recognition agreement, however, generally provides
that the lender's right to reimbursement is subject to the right of the
cooperative to receive sums due under the proprietary leases.

Bankruptcy Laws

     Operation of the Bankruptcy Code and related state laws may interfere with
or affect the ability of a lender to realize upon collateral and/or to enforce a
deficiency judgment. For example, under the Bankruptcy Code, virtually all
actions (including foreclosure actions and deficiency judgment proceedings) to
collect a debt are automatically stayed upon the filing of the bankruptcy
petition and, often, no interest or principal payments are made during the
course of the bankruptcy case. The delay and the consequences caused by such
automatic stay can be significant. Also, under the Bankruptcy Code, the filing
of a petition in bankruptcy by or on behalf of a junior lienor may stay the
senior lender from taking action to foreclose out such junior lien.

     Under the Bankruptcy Code, provided certain substantive and procedural
safeguards protective of the lender are met, the amount and terms of a mortgage
loan secured by a lien on property of the debtor may be modified under certain
circumstances. For example, the outstanding amount of the loan may be reduced to
the then-current value of the property (with a corresponding partial reduction
of the amount of lender's security interest) pursuant to a confirmed plan or
lien avoidance proceeding, thus leaving the lender a general unsecured creditor
for the difference between such value and the outstanding balance of the loan.
Other modifications may include the reduction in the amount of each scheduled
payment, by means of a reduction in the rate of interest and/or an alteration of
the repayment schedule (with or without affecting the unpaid principal balance
of the loan), and/or by an extension (or shortening) of the term to maturity.
Some bankruptcy courts have approved plans, based on the particular facts of the
reorganization case, that effected the cure of a mortgage loan default by paying
arrearages over a number of years. Also, a bankruptcy court may permit a debtor,
through its rehabilitative plan, to reinstate a loan mortgage payment schedule
even if the lender has obtained a final judgment of foreclosure prior to the
filing of the debtor's petition.

     Federal bankruptcy law may also have the effect of interfering with or
affecting the ability of a secured lender to enforce the borrower's assignment
of rents and leases related to the mortgaged property. Under the Bankruptcy
Code, a lender may be stayed from enforcing the assignment, and the legal
proceedings necessary to resolve the


                                      -58-



issue could be time-consuming, with resulting delays in the lender's receipt of
the rents. Recent amendments to the Bankruptcy Code, however, may minimize the
impairment of the lender's ability to enforce the borrower's assignment of rents
and leases. In addition to the inclusion of hotel revenues within the definition
of "cash collateral" as noted previously in the Section entitled "--Leases and
Rents", the amendments provide that a pre-petition security interest in rents or
hotel revenues extends (unless the bankruptcy court orders otherwise based on
the equities of the case) to such post-petition rents or revenues and is
intended to overrule those cases that held that a security interest in rents is
unperfected under the laws of certain states until the lender has taken some
further action, such as commencing foreclosure or obtaining a receiver prior to
activation of the assignment of rents.

     If a borrower's ability to make payment on a mortgage loan is dependent on
its receipt of rent payments under a lease of the related property, that ability
may be impaired by the commencement of a bankruptcy case relating to a lessee
under such lease. Under the Bankruptcy Code, the filing of a petition in
bankruptcy by or on behalf of a lessee results in a stay in bankruptcy 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 lease that occurred prior to the filing of the
lessee's petition. In addition, the Bankruptcy Code generally provides that a
trustee or debtor-in-possession may, subject to approval of the court, (1)
assume the lease and retain it or assign it to a third party or (2) reject the
lease. If the lease is assumed, the trustee or debtor-in-possession (or
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. Such remedies may be insufficient, and any assurances provided to
the lessor may, in fact, be inadequate. If the lease is rejected, the lessor
will be treated as an unsecured creditor with respect to its claim for damages
for termination of the lease. The Bankruptcy Code also limits a lessor's damages
for lease rejection to the rent reserved by the lease (without regard to
acceleration) for the greater of one year, or 15%, not to exceed three years, of
the remaining term of the lease.

     Pursuant to the federal doctrine of "substantive consolidation" or to the
(predominantly state law) doctrine of "piercing the corporate veil", a
bankruptcy court, in the exercise of its equitable powers, also has the
authority to order that the assets and liabilities of a related entity be
consolidated with those of an entity before it. Thus, property ostensibly the
property of one entity may be determined to be the property of a different
entity in bankruptcy, the automatic stay applicable to the second entity
extended to the first and the rights of creditors of the first entity impaired
in the fashion set forth above in the discussion of ordinary bankruptcy
principles. Depending on facts and circumstances not wholly in existence at the
time a loan is originated or transferred to the trust fund, the application of
any of these doctrines to one or more of the mortgagors in the context of the
bankruptcy of one or more of their affiliates could result in material
impairment of the rights of the Certificateholders.

     For each mortgagor that is described as a "special purpose entity", "single
purpose entity" or "bankruptcy remote entity" in the related prospectus
supplement, the activities that may be conducted by such mortgagor and its
ability to incur debt are restricted by the applicable mortgage or the
organizational documents of such mortgagor in such manner as is intended to make
the likelihood of a bankruptcy proceeding being commenced by or against such
mortgagor remote, and such mortgagor has been organized and is designed to
operate in a manner such that its separate existence should be respected
notwithstanding a bankruptcy proceeding in respect of one or more affiliated
entities of such mortgagor. However, the depositor makes no representation as to
the likelihood of the institution of a bankruptcy proceeding by or in respect of
any mortgagor or the likelihood that the separate existence of any mortgagor
would be respected if there were to be a bankruptcy proceeding in respect of any
affiliated entity of a mortgagor.

Environmental Considerations

     General. A lender may be subject to environmental risks when taking a
security interest in real property. Of particular concern may be properties that
are or have been used for industrial, manufacturing, military or disposal
activity. Such environmental risks include the possible diminution of the value
of a contaminated property or, as discussed below, potential liability for
clean-up costs or other remedial actions that could exceed the value of the
property or the amount of the lender's loan. In certain circumstances, a lender
may decide to abandon a contaminated mortgaged property as collateral for its
loan rather than foreclose and risk liability for clean-up costs.


                                      -59-



     Superlien Laws. Under the laws of many states, contamination on a property
may give rise to a lien on the property for clean-up costs. In several states,
such a lien has priority over all existing liens, including those of existing
mortgages. In these states, the lien of a mortgage may lose its priority to such
a "superlien".

     CERCLA. CERCLA, imposes strict liability on present and past "owners" and
"operators" of contaminated real property for the costs of clean-up. A secured
lender may be liable as an "owner" or "operator" of a contaminated mortgaged
property if agents or employees of the lender have become sufficiently involved
in the management of such mortgaged property or the operations of the borrower.
Such liability may exist even if the lender did not cause or contribute to the
contamination and regardless of whether or not the lender has actually taken
possession of a mortgaged property through foreclosure, deed in lieu of
foreclosure or otherwise. Moreover, such liability is not limited to the
original or unamortized principal balance of a loan or to the value of the
property securing a loan. Excluded from CERCLA's definition of "owner" or
"operator", however, is a person "who without participating in the management of
the facility, holds indicia of ownership primarily to protect his security
interest". This is the so-called "secured creditor exemption."

     The Asset Conservation, Lender Liability and Deposit Insurance Act of 1996,
amended, among other things, the provisions of CERCLA with respect to lender
liability and the secured creditor exemption. The Act offers substantial
protection of lenders by defining the activities in which a lender can engage
and still have the benefit of the secured creditor exemption. In order for a
lender to be deemed to have participated in the management of a mortgaged
property, the lender must actually participate in the operational affairs of the
property of the borrower. The Asset Conservation, Lender Liability and Deposit
Insurance Act of 1996 provides that "merely having the capacity to influence, or
unexercised right to control" operations does not constitute participation in
management. A lender will lose the protection of the secured creditor exemption
only if it exercises decision making control over the borrower's environmental
compliance and hazardous substance handling and disposal practices, or assumes
day-to-day management of operational functions of the mortgaged property. The
Asset Conservation, Lender Liability and Deposit Insurance Act of 1996 also
provides that a lender will continue to have the benefit of the secured-creditor
exemption even if it forecloses on a mortgaged property, purchases it at a
foreclosure sale or accepts a deed-in-lieu of foreclosure provided that the
lender seeks to sell the mortgaged property at the earliest practicable
commercially reasonable time on commercially reasonable terms.

     Certain Other Federal and State Laws. Many states have statutes similar to
CERCLA, and not all those statutes provide for a secured creditor exemption. In
addition, under federal law, there is potential liability relating to hazardous
wastes and underground storage tanks under the federal Resource Conservation and
Recovery Act.

     In addition, the definition of "hazardous substances" under CERCLA
specifically excludes petroleum products. Subtitle I of the Resource
Conservation and Recovery Act governs underground petroleum storage tanks. Under
the Asset Conservation, Lender Liability and Deposit Insurance Act of 1996, the
protections accorded to lenders under CERCLA are also accorded to the holders of
security interests in underground storage tanks. It should be noted, however,
that liability for cleanup of petroleum contamination may be governed by state
law, which may not provide for any specific protection of secured creditors.

     In a few states, transfers of some types of properties are conditioned upon
cleanup of contamination prior to transfer. In these cases, a lender that
becomes the owner of a property through foreclosure, deed in lieu of foreclosure
or otherwise, may be required to clean up the contamination before selling or
otherwise transferring the property.

     Beyond statute-based environmental liability, there exist common law causes
of action (for example, actions based on nuisance or on toxic tort resulting in
death, personal injury or damage to property) related to hazardous environmental
conditions on a property. While it may be more difficult to hold a lender liable
in such cases, unanticipated or uninsured liabilities of the borrower may
jeopardize the borrower's ability to meet its loan obligations.

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


                                      -60-



     To reduce the likelihood of such a loss, unless otherwise specified in the
related prospectus supplement, the Pooling and Servicing Agreement will provide
that neither the master servicer nor the special servicer, acting on behalf of
the trustee, may acquire title to a mortgaged property or take over its
operation unless the special servicer, based solely (as to environmental
matters) on a report prepared by a person who regularly conducts environmental
audits, has made the determination that it is appropriate to do so, as described
under "The Pooling and Servicing Agreements--Realization Upon Defaulted Mortgage
Loans".

     If a lender forecloses on a mortgage secured by a property, the operations
on which are subject to environmental laws and regulations, the lender will be
required to operate the property in accordance with those laws and regulations.
Such compliance may entail substantial expense, especially in the case of
industrial or manufacturing properties.

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

     Environmental Site Assessments. In most cases, an environmental site
assessment of each mortgaged property will have been performed in connection
with the origination of the related mortgage loan or at some time prior to the
issuance of the related certificates. Environmental site assessments, however,
vary considerably in their content, quality and cost. Even when adhering to good
professional practices, environmental consultants will sometimes not detect
significant environmental problems because to do an exhaustive environmental
assessment would be far too costly and time-consuming to be practical.

Due-on-Sale and Due-on-Encumbrance Provisions

     Certain of the mortgage loans may contain "due-on-sale" and
"due-on-encumbrance" clauses that purport to permit the lender to accelerate the
maturity of the loan if the borrower transfers or encumbers the related
mortgaged property. In recent years, court decisions and legislative actions
placed substantial restrictions on the right of lenders to enforce such clauses
in many states. However, the Garn Act generally preempts state laws that
prohibit the enforcement of due-on-sale clauses and permits lenders to enforce
these clauses in accordance with their terms, subject to certain limitations as
set forth in the Garn Act and the regulations promulgated under the Garn Act.
Accordingly, 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, without regard to the master servicer's
ability to demonstrate that a sale threatens its legitimate security interest.

Junior Liens; Rights of Holders of Senior Liens

     If so provided in the related prospectus supplement, mortgage assets for a
series of certificates may include mortgage loans secured by junior liens, and
the loans secured by the related senior liens may not be included in the
mortgage pool. In addition to the risks faced by the holder of a first lien,
holders of mortgage loans secured by junior liens also face the risk that
adequate funds will not be received in connection with a foreclosure on the
related mortgaged property to satisfy fully both the senior liens and the
mortgage loan. In the event that a holder of a senior lien forecloses on a
mortgaged property, the proceeds of the foreclosure or similar sale will be
applied first to the payment of court costs and fees in connection with the
foreclosure, second to real estate taxes, third in satisfaction of all
principal, interest, prepayment or acceleration penalties, if any, and any other
sums due and owing to the holder of the senior liens. The claims of the holders
of the senior liens will be satisfied in full out of proceeds of the liquidation
of the related mortgaged property, if such proceeds are sufficient, before the
trust fund as holder of the junior lien receives any payments in respect of the
mortgage loan. In the event that such proceeds from a foreclosure or similar
sale of the related mortgaged property are insufficient to satisfy all senior
liens and the mortgage loan in the aggregate, the trust fund, as the holder of
the junior lien, and, accordingly, holders of one or more classes of the
certificates of the related series bear (1) the risk of delay in distributions
while a deficiency judgment against the borrower is obtained and (2) the risk of
loss if the deficiency judgment is not realized upon. Moreover, deficiency
judgments may not be available in certain jurisdictions or the mortgage loan may
be nonrecourse.


                                      -61-



     The rights of the trust fund (and therefore the certificateholders), as
beneficiary under a junior deed of trust or as mortgagee under a junior
mortgage, are subordinate to those of the mortgagee or beneficiary under the
senior mortgage or deed of trust, including the prior rights of the senior
mortgagee or beneficiary to receive rents, hazard insurance and condemnation
proceeds and to cause the property securing the mortgage loan to be sold upon
default of the mortgagor or trustor, thereby extinguishing the junior
mortgagee's or junior beneficiary's lien unless the master servicer asserts its
subordinate interest in a property in foreclosure litigation or satisfies the
defaulted senior loan. As discussed more fully below, in many states a junior
mortgagee or beneficiary may satisfy a defaulted senior loan in full, adding the
amounts expended to the balance due on the junior loan. Absent a provision in
the senior mortgage, no notice of default is required to be given to the junior
mortgagee.

     The form of the mortgage or deed of trust used by many institutional
lenders confers on the mortgagee or beneficiary the right both to receive all
proceeds collected under any hazard insurance policy and all awards made in
connection with any condemnation proceedings, and to apply such proceeds and
awards to any indebtedness secured by the mortgage or deed of trust, in such
order as the mortgage or beneficiary may determine. Thus, in the event
improvements on the property are damaged or destroyed by fire or other casualty,
or in the event the property is taken by condemnation, the mortgagee or
beneficiary under the senior mortgage or deed of trust will have the prior right
to collect any insurance proceeds payable under a hazard insurance policy and
any award of damages in connection with the condemnation and to apply the same
to the indebtedness secured by the senior mortgage or deed of trust. Proceeds in
excess of the amount of senior mortgage indebtedness will, in most cases, be
applied to the indebtedness of a junior mortgage or trust deed to the extent the
junior mortgage or deed of trust so provides. The laws of certain states may
limit the ability of mortgagees or beneficiaries to apply the proceeds of hazard
insurance and partial condemnation awards to the secured indebtedness. In such
states, the mortgagor or trustor must be allowed to use the proceeds of hazard
insurance to repair the damage unless the security of the mortgagee or
beneficiary has been impaired. Similarly, in certain states, the mortgagee or
beneficiary is entitled to the award for a partial condemnation of the real
property security only to the extent that its security is impaired.

     The form of mortgage or deed of trust used by many institutional lenders
typically contains a "future advance" clause, which provides, in essence, that
additional amounts advanced to or on behalf of the mortgagor or trustor by the
mortgagee or beneficiary are to be secured by the mortgage or deed of trust.
While such a clause is valid under the laws of most states, the priority of any
advance made under the clause depends, in some states, on whether the advance
was an "obligatory" or "optional" advance. If the mortgagee or beneficiary is
obligated to advance the additional amounts, the advance may be entitled to
receive the same priority as amounts initially made under the mortgage or deed
of trust, notwithstanding that there may be intervening junior mortgages or
deeds of trust and other liens between the date of recording of the mortgage or
deed of trust and the date of the future advance, and notwithstanding that the
mortgagee or beneficiary had actual knowledge of such intervening junior
mortgages or deeds of trust and other liens at the time of the advance. Where
the mortgagee or beneficiary is not obligated to advance the additional amounts
and has actual knowledge of the intervening junior mortgages or deeds of trust
and other liens, the advance may be subordinate to such intervening junior
mortgages or deeds of trust and other liens. Priority of advances under a
"future advance" clause rests, in many other states, on state law giving
priority to all advances made under the loan agreement up to a "credit limit"
amount stated in the recorded mortgage.

Subordinate Financing

     The terms of 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, or such restrictions may be unenforceable. 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.


                                      -62-



Default Interest and Limitations on Prepayments

     Forms of notes and mortgages used by lenders may contain provisions
obligating the mortgagor to pay a late charge or additional interest if payments
are not timely made, and in some circumstances may provide for prepayment fees
or yield maintenance penalties if the obligation is paid prior to maturity or
prohibit such prepayment for a specified period. In certain states, there are or
may be specific limitations upon the late charges which a lender may collect
from a mortgagor for delinquent payments. Certain states also limit the amounts
that a lender may collect from a mortgagor as an additional charge if the loan
is prepaid. The enforceability under the laws of a number of states and the
Bankruptcy Code of provisions providing for prepayment fees of penalties upon,
or prohibition of, an involuntary prepayment is unclear, and no assurance can be
given that, at the time a prepayment premium is required to be made on a
mortgage loan in connection with an involuntary prepayment, the obligation to
make such payment, or the provisions of any such prohibition, will be
enforceable under applicable state law. The absence of a restraint on
prepayment, particularly with respect to mortgage loans having higher Mortgage
Rates, may increase the likelihood of refinancing or other early retirements of
the mortgage loans.

Applicability of Usury Laws

     Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980 provides that state usury limitations shall not apply to certain
types of residential (including multifamily) first mortgage loans originated by
certain lenders after March 31, 1980. Title V of the Depository Institutions
Deregulation and Monetary Control Act of 1980 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 of the Depository Institutions Deregulation and Monetary
Control Act of 1980 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 of the Depository Institutions Deregulation and Monetary
Control Act of 1980. Certain states have taken action to reimpose interest rate
limits and/or to limit discount points or other charges.

     No mortgage loan originated in any state in which application of Title V of
the Depository Institutions Deregulation and Monetary Control Act of 1980 has
been expressly rejected or a provision limiting discount points or other charges
has been adopted, will (if originated after that rejection or adoption) be
eligible for inclusion in a trust fund unless (i) such mortgage loan provides
for such interest rate, discount points and charges as are permitted in such
state or (ii) such mortgage loan provides that the terms are to be construed in
accordance with the laws of another state under which such interest rate,
discount points and charges would not be usurious and the borrower's counsel has
rendered an opinion that such choice of law provision would be given effect.

Certain Laws and Regulations

     The mortgaged properties will be subject to compliance with various
federal, state and local statutes and regulations. Failure to comply (together
with an inability to remedy any such failure) could result in material
diminution in the value of a mortgaged property which could, together with the
possibility of limited alternative uses for a particular mortgaged property
(i.e., a nursing or convalescent home or hospital), result in a failure to
realize the full principal amount of the related mortgage loan.

Americans with Disabilities Act

     Under the ADA, in order to protect individuals with disabilities, public
accommodations (such as hotels, restaurants, shopping centers, hospitals,
schools and social service center establishments) must remove architectural and
communication barriers which are structural in nature from existing places of
public accommodation to the extent "readily achievable." In addition, under the
ADA, alterations to a place of public accommodation or a commercial facility are
to be made so that, to the maximum extent feasible, such altered portions are
readily accessible to and usable by disabled individuals. The "readily
achievable" standard takes into account, among other factors, the financial
resources of the affected site, owner, landlord or other applicable person. In
addition to imposing a possible financial burden on the borrower in its capacity
as owner or landlord, the ADA may also impose such requirements on a foreclosing
lender who succeeds to the interest of the borrower as owner or landlord.
Furthermore, since the "readily achievable" standard may vary depending on the
financial condition of the owner or


                                      -63-



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.

Servicemembers Civil Relief Act

     Under the terms of the Servicemembers Civil Relief Act (the "Relief Act"),
a borrower who enters military service after the origination of such borrower's
mortgage loan (including a borrower who was in reserve status and is called to
active duty after origination of the mortgage loan), upon notification by such
borrower, shall not be charged interest, including fees and charges, in excess
of 6% per annum during the period of such borrower's active duty status, unless
a court or administrative agency 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 or the National Oceanic and Atmospheric
Administration assigned to duty with the military. The California Military and
Veterans Code provides protection equivalent to that provided by the Relief Act
to California national guard members called up to active service by the Governor
of California, California national guard members called up to active service by
the President and reservists called to active duty. Because the Relief Act and
the California Military Code apply to borrowers who enter military service, no
information can be provided as to the number of mortgage loans that may be
affected by the Relief Act or the California Military and Veterans Code.
Application of the Relief Act or the California Military and Veterans Code would
adversely affect, for an indeterminate period of time, the ability of a master
servicer or special 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 or the California Military and Veterans Code would
result in a reduction of the amounts distributable to the holders of the related
series of certificates, and would not be covered by advances or, unless
otherwise specified in the related prospectus supplement, any form of credit
support provided in connection with such certificates. In addition, application
of the Relief Act or the California Military and Veterans Code imposes
limitations that would impair the ability of the master servicer or special
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.

Forfeiture for Drug and Money Laundering Violations

     Federal law provides that property purchased or improved with assets
derived from criminal activity or otherwise tainted, or used in the commission
of certain offenses, can be seized and ordered forfeited to the United States of
America. The offenses which can trigger such a seizure and forfeiture include,
among others, violations of the Racketeer Influenced and Corrupt Organizations
Act, the Bank Secrecy Act, the anti-money laundering laws and regulations,
including the USA Patriot Act of 2001 and the regulations issued pursuant to
that Act, as well as the narcotic drug laws. In many instances, the United
States may seize the property even before a conviction occurs.

     In the event of a forfeiture proceeding, a lender may be able to establish
its interest in the property by proving that (1) its mortgage was executed and
recorded before the commission of the illegal conduct from which the assets used
to purchase or improve the property were derived or before the commission of any
other crime upon which the forfeiture is based, or (2) the lender, at the time
of the execution of the mortgage, "did not know or was reasonably without cause
to believe that the property was subject to forfeiture." However, there is no
assurance that such a defense will be successful.

Federal Deposit Insurance Act; Commercial Mortgage Loan Servicing

     Under the Federal Deposit Insurance Act, federal bank regulatory
authorities, including the Office of the Comptroller of the Currency (OCC), have
the power to determine if any activity or contractual obligation of a bank
constitutes an unsafe or unsound practice or violates a law, rule or regulation
applicable to such bank. If Bank of America, N.A. or another bank is a servicer
and/or a mortgage loan seller for a series and the OCC, which has primary
regulatory authority over Bank of America, N.A. and other banks, were to find
that any obligation of Bank of America, N.A. or such other bank under the
related Pooling and Servicing Agreement or other agreement or any activity of
Bank of America, N.A. or such other bank constituted an unsafe or unsound
practice or violated any law, rule or regulation applicable to it, the OCC could
order Bank of America, N.A. or such other bank among other things to rescind
such contractual obligation or terminate such activity.


                                      -64-



     In March 2003, the OCC issued a temporary cease and desist order against a
national bank (as to which no conservator or receiver had been appointed)
asserting that, contrary to safe and sound banking practices, the bank was
receiving inadequate servicing compensation in connection with several credit
card securitizations sponsored by its affiliates because of the size and
subordination of the contractual servicing fee, and ordered the bank, among
other things, to immediately resign as servicer, to cease all servicing activity
within 120 days and to immediately withhold funds from collections in an amount
sufficient to compensate if for its actual costs and expenses of servicing
(notwithstanding the priority of payments in the related securitization
agreements).

     While the depositor does not believe that the OCC would consider, with
respect to any series, (i) provisions relating to Bank of America, N.A. or
another bank acting as a servicer under the related Pooling and Servicing
Agreement, (ii) the payment or amount of the servicing compensation payable to
Bank of America, N.A. or another bank or (iii) any other obligation of Bank of
America, N.A. or another bank under the related Pooling and Servicing Agreement
or other contractual agreement under which the depositor may purchase mortgage
loans from Bank of America, N.A. or another bank, to be unsafe or unsound or
violative of any law, rule or regulation applicable to it, there can be no
assurance that the OCC in the future would not conclude otherwise. If the OCC
did reach such a conclusion, and ordered Bank of America, N.A. or another bank
to rescind or amend any such agreement, payments on certificates could be
delayed or reduced.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

General

     The following general discussion of the anticipated material federal income
tax consequences of the purchase, ownership and disposition of offered
certificates of any series thereof, to the extent it relates to matters of law
or legal conclusions with respect thereto, represents the opinion of counsel to
the depositor with respect to that series on the material matters associated
with such consequences, subject to any qualifications set forth in this
prospectus. Counsel to the depositor for each series will be Cadwalader,
Wickersham & Taft LLP, and a copy of the legal opinion of such counsel rendered
in connection with any series of certificates will be filed by the depositor
with the Securities and Exchange Commission on a Current Report on Form 8-K
within 15 days after the Closing Date for such series of certificates. This
discussion is directed primarily to certificateholders that hold the
certificates as "capital assets" within the meaning of Section 1221 of the Code
(although portions thereof may also apply to certificateholders who do not hold
certificates as capital assets) and it does not purport to discuss all federal
income tax consequences that may be applicable to the individual circumstances
of particular investors, some of which (such as banks, insurance companies and
foreign investors) may be subject to special treatment under the Code. Further,
the authorities on which this discussion, and the opinion referred to below, are
based are subject to change or differing interpretations, which could apply
retroactively. Prospective investors should note that no rulings have been or
will be sought from the IRS with respect to any of the federal income tax
consequences discussed below, and no assurance can be given the IRS will not
take contrary positions. In addition to the federal income tax consequences
described in this prospectus, potential investors are advised to consider the
state and local tax consequences, if any, of the purchase, ownership and
disposition of offered certificates. See "State and Other Tax Consequences".
Prospective investors are advised to consult their tax advisors concerning the
federal, state, local or other tax consequences to them of the purchase,
ownership and disposition of offered certificates.

     The following discussion addresses securities of two general types: (1)
REMIC Certificates representing interests in a trust fund, or a portion thereof,
that the REMIC administrator will elect to have treated as a REMIC under the
REMIC Provisions of the Code, and (2) Grantor Trust Certificates representing
interests in a Grantor Trust Fund as to which no such election will be made. The
prospectus supplement for each series of certificates will indicate whether a
REMIC election (or elections) will be made for the related trust fund and, if
such an election is to be made, will identify all "regular interests" and
"residual interests" in the REMIC. For purposes of this tax discussion,
references to a "Certificateholder" or a "holder" are to the beneficial owner of
a certificate.

     The following discussion is limited in applicability to offered
certificates. Moreover, this discussion applies only to the extent that mortgage
assets held by a trust fund consist solely of mortgage loans. To the extent that
other mortgage assets, including REMIC certificates and mortgage pass-through
certificates, are to be held by a trust fund, the tax consequences associated
with the inclusion of such assets will be disclosed in the related prospectus
supplement. In addition, if cash flow agreements other than guaranteed
investment contracts are included in a trust


                                      -65-



fund, the anticipated material tax consequences associated with such cash flow
agreements also will be discussed in the related prospectus supplement. See
"Description of the Trust Funds--Cash Flow Agreements".

     Furthermore, the following discussion is based in part upon the rules
governing original issue discount that are set forth in Sections 1271-1273 and
1275 of the Code and in the OID Regulations, and in part upon the REMIC
Provisions and the REMIC Regulations. The OID Regulations do not adequately
address certain issues relevant to, and in some instances provide that they are
not applicable to, securities such as the certificates.

REMICs

     Classification of REMICs. Upon the issuance of each series of REMIC
Certificates, counsel to the depositor will give its opinion generally to the
effect that, assuming compliance with all provisions of the related Pooling and
Servicing Agreement and any other governing documents, the related trust fund
(or each applicable portion thereof) will qualify as one or more REMICs and the
REMIC Certificates offered with respect thereto will be considered to evidence
ownership of REMIC Regular Certificates or REMIC Residual Certificates in a
REMIC within the meaning of the REMIC Provisions. The following general
discussion of the anticipated federal income tax consequences of the purchase,
ownership and disposition of REMIC Certificates, to the extent it relates to
matters of law or legal conclusions with respect thereto, represents the opinion
of counsel to the depositor for the applicable series as specified in the
related prospectus supplement, subject to any qualifications set forth in this
prospectus. In addition, counsel to the depositor have prepared or reviewed the
statements in this prospectus under the heading "Certain Federal Income Tax
Consequences--REMICs," and are of the opinion that such statements are correct
in all material respects. Such statements are intended as an explanatory
discussion of the possible effects of the classification of any trust fund (or
applicable portion thereof) as one or more REMICs for federal income tax
purposes on investors generally and of related tax matters affecting investors
generally, but do not purport to furnish information in the level of detail or
with the attention to an investor's specific tax circumstances that would be
provided by an investor's own tax advisor. Accordingly, each investor is advised
to consult its own tax advisors with regard to the tax consequences to it of
investing in REMIC Certificates.

     If an entity electing to be treated as a REMIC fails to comply with one or
more of the ongoing requirements of the Code for such status during any taxable
year, the Code provides that the entity will not be treated as a REMIC for such
year and thereafter. In that event, such entity may be taxable as a corporation
under Treasury regulations, and the related REMIC Certificates may not be
accorded the status or given the tax treatment described below. Although the
Code authorizes the Treasury Department to issue regulations providing relief in
the event of an inadvertent termination of REMIC status, no such regulations
have been issued. Any such relief, moreover, may be accompanied by sanctions,
such as the imposition of a corporate tax on all or a portion of the trust
fund's income for the period in which the requirements for such status are not
satisfied. The Pooling and Servicing Agreement with respect to each REMIC will
include provisions designed to maintain the trust fund's status as a REMIC under
the REMIC Provisions. It is not anticipated that the status of any trust fund as
a REMIC will be inadvertently terminated.

     Characterization of Investments in REMIC Certificates. In general, unless
otherwise provided in the related prospectus supplement, the REMIC Certificates
will be "real estate assets" within the meaning of Section 856(c)(5)(B) of the
Code and assets described in Section 7701(a)(19)(C) of the Code in the same
proportion that the assets of the REMIC underlying such certificates would be so
treated. However, to the extent that the REMIC assets constitute mortgages on
property not used for residential or certain other prescribed purposes, the
REMIC Certificates will not be treated as assets qualifying under Section
7701(a)(19)(C). Moreover, if 95% or more of the assets of the REMIC qualify for
any of the foregoing characterizations at all times during a calendar year, the
REMIC Certificates will qualify for the corresponding status in their entirety
for that calendar year. Interest (including original issue discount) on the
REMIC Regular Certificates and income allocated to the REMIC Residual
Certificates will be interest described in Section 856(c)(3)(B) of the Code to
the extent that such certificates are treated as "real estate assets" within the
meaning of Section 856(c)(5)(B) of the Code. In addition, except as otherwise
provided in the applicable prospectus supplement, the REMIC Regular Certificates
will be "qualified mortgages" for a REMIC within the meaning of Section
860G(a)(3) of the Code. The determination as to the percentage of the REMIC's
assets that constitute assets described in the foregoing sections of the Code
will be made with respect to each calendar quarter based on the average adjusted
basis of each category of the assets held by


                                      -66-



the REMIC during such calendar quarter. The REMIC Administrator will report
those determinations to Certificateholders in the manner and at the times
required by applicable Treasury regulations.

     Tiered REMIC Structures. For certain series of REMIC Certificates, two or
more separate elections may be made to treat designated portions of the related
trust fund as REMICs for federal income tax purposes. As to each such series of
REMIC Certificates, in the opinion of counsel to the depositor, assuming
compliance with all provisions of the related Pooling and Servicing Agreement,
the Tiered REMICs will each qualify as a REMIC and the REMIC Certificates issued
by the Tiered REMICs, will be considered to evidence ownership of REMIC Regular
Certificates or REMIC Residual Certificates in the related REMIC within the
meaning of the REMIC Provisions.

     Solely for purposes of determining whether the REMIC Certificates will be
"real estate assets" within the meaning of Section 856(c)(5)(B) of the Code and
"loans secured by an interest in real property" under Section 7701(a)(19)(C) of
the Code, and whether the income on such certificates is interest described in
Section 856(c)(3)(B) of the Code, the Tiered REMICs will be treated as one
REMIC.

Taxation of Owners of REMIC Regular Certificates.

     General. Except as otherwise stated in this discussion, REMIC Regular
Certificates will be treated for federal income tax purposes as debt instruments
issued by the REMIC and not as ownership interests in the REMIC or its assets.
Moreover, holders of REMIC Regular Certificates that otherwise report income
under a cash method of accounting will be required to report income with respect
to REMIC Regular Certificates under an accrual method.

     Original Issue Discount. Certain REMIC Regular Certificates may be issued
with "original issue discount" within the meaning of Section 1273(a) of the
Code. Any holders of REMIC Regular Certificates issued with original issue
discount generally will be required to include original issue discount in income
as it accrues, in accordance with the "constant yield" method described below,
in advance of the receipt of the cash attributable to such income. In addition,
Section 1272(a)(6) of the Code provides special rules applicable to REMIC
Regular Certificates and certain other debt instruments issued with original
issue discount. Final regulations have not been issued under that section.

     The Code requires that a reasonable prepayment assumption be used with
respect to mortgage loans held by a REMIC in computing the accrual of original
issue discount on REMIC Regular Certificates issued by that REMIC, and that
adjustments be made in the amount and rate of accrual of such discount to
reflect differences between the actual prepayment rate and the prepayment
assumption. The prepayment assumption is to be determined in a manner prescribed
in Treasury regulations; as noted above, those regulations have not been issued.
The Committee Report indicates that the regulations will provide that the
prepayment assumption used with respect to a REMIC Regular Certificate must be
the same as that used in pricing the initial offering of such REMIC Regular
Certificate. The Prepayment Assumption used in reporting original issue discount
for each series of REMIC Regular Certificates will be consistent with this
standard and will be disclosed in the related prospectus supplement. However,
neither the depositor nor any other person will make any representation that the
mortgage loans will in fact prepay at a rate conforming to the Prepayment
Assumption or at any other rate.

     The original issue discount, if any, on a REMIC Regular Certificate will be
the excess of its stated redemption price at maturity over its issue price. The
issue price of a particular class of REMIC Regular Certificates will be the
first cash price at which a substantial amount of REMIC Regular Certificates of
that class is sold (excluding sales to bond houses, brokers and underwriters).
If less than a substantial amount of a particular class of REMIC Regular
Certificates is sold for cash on or prior to the Closing Date, the issue price
for such class will be the fair market value of such class on the Closing Date.
Under the OID Regulations, the stated redemption price of a REMIC Regular
Certificate is equal to the total of all payments to be made on such Certificate
other than "qualified stated interest". "Qualified stated interest" is interest
that is unconditionally payable at least annually (during the entire term of the
instrument) at a single fixed rate, or, as discussed below under "Variable Rate
REMIC Regular Certificates," at a qualified variable rate.

     If the accrued interest to be paid on the first Distribution Date is
computed with respect to a period that begins prior to the Closing Date, a
portion of the purchase price paid for a REMIC Regular Certificate will reflect
such accrued interest. In such cases, information returns provided to the
Certificateholders and the IRS will be based on the position that the portion of
the purchase price paid for the interest accrued with respect to periods prior
to the


                                      -67-



Closing Date is treated as part of the overall cost of such REMIC Regular
Certificate (and not as a separate asset the cost of which is recovered entirely
out of interest received on the next Distribution Date) and that portion of the
interest paid on the first Distribution Date in excess of interest accrued for a
number of days corresponding to the number of days from the Closing Date to the
first Distribution Date should be included in the stated redemption price of
such REMIC Regular Certificate. However, the OID Regulations state that all or
some portion of such accrued interest may be treated as a separate asset the
cost of which is recovered entirely out of interest paid on the first
Distribution Date. It is unclear how an election to do so would be made under
the OID Regulations and whether such an election could be made unilaterally by a
Certificateholder.

     Notwithstanding the general definition of original issue discount, original
issue discount on a REMIC Regular Certificate will be considered to be de
minimis if it is less than 0.25% of the stated redemption price of the REMIC
Regular Certificate multiplied by its weighted average maturity. For this
purpose, the weighted average maturity of the REMIC Regular Certificate is
computed as the sum of the amounts determined, as to each payment included in
the stated redemption price of such REMIC Regular Certificate, by multiplying
(i) the number of complete years (rounding down for partial years) from the
issue date until such payment is expected to be made (presumably taking into
account the Prepayment Assumption) by (ii) a fraction, the numerator of which is
the amount of the payment, and the denominator of which is the stated redemption
price at maturity of such REMIC Regular Certificate. Under the OID Regulations,
original issue discount of only a de minimis amount (other than de minimis
original issue discount attributable to a so-called "teaser" interest rate or an
initial interest holiday) will be included in income as each payment of stated
principal is made, based on the product of the total amount of such de minimis
original issue discount and a fraction, the numerator of which is the amount of
such principal payment and the denominator of which is the outstanding stated
principal amount of the REMIC Regular Certificate. The OID Regulations also
would permit a Certificateholder to elect to accrue de minimis original issue
discount into income currently based on a constant yield method. See "--Taxation
of Owners of REMIC Regular Certificates--Market Discount" below for a
description of such election under the OID Regulations.

     If original issue discount on a REMIC Regular Certificate is in excess of a
de minimis amount, the holder of such Certificate must include in ordinary gross
income the sum of the "daily portions" of original issue discount for each day
during its taxable year on which it held such REMIC Regular Certificate,
including the purchase date but excluding the disposition date. In the case of
an original holder of a REMIC Regular Certificate, the daily portions of
original issue discount will be determined as follows.

     As to each "accrual period", that is, unless otherwise stated in the
related prospectus supplement, each period that begins on a date that
corresponds to a Distribution Date (or in the case of the first such period,
begins on the Closing Date) and ends on the day preceding the immediately
following Distribution Date, a calculation will be made of the portion of the
original issue discount that accrued during such accrual period. The portion of
original issue discount that accrues in any accrual period will equal the
excess, if any, of (1) the sum of (a) the present value, as of the end of the
accrual period, of all of the distributions remaining to be made on the REMIC
Regular Certificate, if any, in future periods and (b) the distributions made on
such REMIC Regular Certificate during the accrual period of amounts included in
the stated redemption price, over (2) the adjusted issue price of such REMIC
Regular Certificate at the beginning of the accrual period. The present value of
the remaining distributions referred to in the preceding sentence will be
calculated (1) assuming that distributions on the REMIC Regular Certificate will
be received in future periods based on the mortgage loans being prepaid at a
rate equal to the Prepayment Assumption, (2) using a discount rate equal to the
original yield to maturity of the Certificate and (3) taking into account events
(including actual prepayments) that have occurred before the close of the
accrual period. For these purposes, the original yield to maturity of the
Certificate will be calculated based on its issue price and assuming that
distributions on the Certificate will be made in all accrual periods based on
the mortgage loans being prepaid at a rate equal to the Prepayment Assumption.
The adjusted issue price of a REMIC Regular Certificate at the beginning of any
accrual period will equal the issue price of such Certificate, increased by the
aggregate amount of original issue discount that accrued with respect to such
Certificate in prior accrual periods, and reduced by the amount of any
distributions made on such REMIC Regular Certificate in prior accrual periods of
amounts included in the stated redemption price. The original issue discount
accruing during any accrual period, computed as described above, will be
allocated ratably to each day during the accrual period to determine the daily
portion of original issue discount for such day.


                                      -68-



     A subsequent purchaser of a REMIC Regular Certificate that purchases such
Certificate at a cost (excluding any portion of such cost attributable to
accrued qualified stated interest) less than its remaining stated redemption
price will also be required to include in gross income the daily portions of any
original issue discount with respect to such Certificate. However, each such
daily portion will be reduced, if such cost is in excess of its "adjusted issue
price", in proportion to the ratio such excess bears to the aggregate original
issue discount remaining to be accrued on such REMIC Regular Certificate. The
adjusted issue price of a REMIC Regular Certificate on any given day equals the
sum of (1) the adjusted issue price (or, in the case of the first accrual
period, the issue price) of such Certificate at the beginning of the accrual
period which includes such day and (2) the daily portions of original issue
discount for all days during such accrual period prior to such day.

     The IRS proposed regulations on August 24, 2004 that create a special rule
for accruing original issue discount on REMIC Regular Certificates providing for
a delay between record and payment dates, such that the period over which
original issue discount accrues coincides with the period over which the
certificateholder's right to interest payment accrues under the governing
contract provisions rather than over the period between distribution dates. If
the proposed regulations are adopted in the same form as proposed, taxpayers
would be required to accrue interest from the issue date to the first record
date, but would not be required to accrue interest after the last record date.
The proposed regulations are limited to REMIC Regular Certificates with delayed
payment for periods of fewer than 32 days. The proposed regulations are proposed
to apply to any REMIC regular certificate issued after the date the final
regulations are published in the Federal Register.

     Variable Rate REMIC Regular Certificates. REMIC Regular Certificates may
provide for interest based on a variable rate. Under the OID Regulations,
interest is treated as payable at a variable rate if, generally, (1) the issue
price does not exceed the original principal balance by more than a specified
amount and (2) the interest compounds or is payable at least annually at current
values of (a) one or more "qualified floating rates", (b) a single fixed rate
and one or more qualified floating rates, (c) a single "objective rate", or (d)
a single fixed rate and a single objective rate that is a "qualified inverse
floating rate". A floating rate is a qualified floating rate if variations in
the rate can reasonably be expected to measure contemporaneous variations in the
cost of newly borrowed funds, where the rate is subject to a fixed multiple that
is greater than 0.65, but not more than 1.35. The rate may also be increased or
decreased by a fixed spread or subject to a fixed cap or floor, or a cap or
floor that is not reasonably expected as of the issue date to affect the yield
of the instrument significantly. An objective rate (other than a qualified
floating rate) is a rate that is determined using a single fixed formula and
that is based on objective financial or economic information, provided that the
information is not (1) within the control of the issuer or a related party or
(2) unique to the circumstances of the issuer or a related party. A qualified
inverse floating rate is a rate equal to a fixed rate minus a qualified floating
rate that inversely reflects contemporaneous variations in the cost of newly
borrowed funds; an inverse floating rate that is not a qualified floating rate
may nevertheless be an objective rate. A class of REMIC 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 REMIC Regular Certificates. However, if final regulations dealing
with contingent interest with respect to REMIC 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 REMIC Regular Certificates as
ordinary income. Investors should consult their tax advisors regarding the
appropriate treatment of any REMIC Regular Certificate that does not pay
interest at a fixed rate or variable rate as described in this paragraph.

     Under the REMIC Regulations, a REMIC 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, REMIC Regular


                                      -69-



Certificates that qualify as regular interests under this rule will be treated
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 REMIC 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 REMIC Regular Certificate generally to be determined by
assuming that interest will be payable for the life of the REMIC Regular
Certificate based on the initial rate for the relevant class. Unless otherwise
specified in the applicable prospectus supplement, variable interest will be
treated as qualified stated interest, other than variable interest on an
interest-only 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, REMIC Regular Certificates bearing an interest
rate that is a weighted average of the net interest rates on mortgage loans
having fixed or adjustable rates, will be treated 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 REMIC 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 for the initial interest accrual period 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 REMIC
Regular Certificates.

     Market Discount. A Certificateholder that purchases a REMIC Regular
Certificate at a market discount, that is, in the case of a REMIC Regular
Certificate issued without original issue discount, at a purchase price less
than its remaining stated principal amount, or in the case of a REMIC Regular
Certificate issued with original issue discount, at a purchase price less than
its adjusted issue price will recognize gain upon receipt of each distribution
representing stated redemption price. In particular, under Section 1276 of the
Code such a Certificateholder generally will be required to allocate the portion
of each such distribution representing stated redemption price first to accrued
market discount not previously included in income, and to recognize ordinary
income to that extent. A Certificateholder may elect to include market discount
in income currently as it accrues rather than including it on a deferred basis
in accordance with the foregoing. If made, such election will apply to all
market discount bonds acquired by such Certificateholder on or after the first
day of the first taxable year to which such election applies. In addition, the
OID Regulations permit a Certificateholder to elect to accrue all interest and
discount (including de minimis market or original issue discount) in income as
interest, and to amortize premium, based on a constant yield method. If such an
election were made with respect to a REMIC Regular Certificate with market
discount, the Certificateholder would be deemed to have made an election to
include currently market discount in income with respect to all other debt
instruments having market discount that such Certificateholder acquires during
the taxable year of the election or thereafter, including de minimis market
discount discussed in the following paragraph. Similarly, a Certificateholder
that made this election for a Certificate that is acquired at a premium would be
deemed to have made an election to amortize bond premium with respect to all
debt instruments having amortizable bond premium that such Certificateholder
owns or acquires. See "--Taxation of Owners of REMIC Regular
Certificates--Premium" below. Each of these elections to accrue interest,
discount and premium with respect to a Certificate on a constant yield method or
as interest would be irrevocable except with the approval of the IRS.

     However, market discount with respect to a REMIC Regular Certificate will
be considered to be de minimis for purposes of Section 1276 of the Code if such
market discount is less than 0.25% of the remaining stated redemption price of
such REMIC Regular Certificate multiplied by the number of complete years to
maturity remaining after the date of its purchase. In interpreting a similar
rule with respect to original issue discount on obligations payable in
installments, the OID Regulations refer to the weighted average maturity of
obligations, and it is likely that the same rule will be applied with respect to
market discount, presumably taking into account the Prepayment Assumption. If
market discount is treated as de minimis under this rule, it appears that the
actual discount would be treated in a manner similar to original issue discount
of a de minimis amount. See "--Taxation of Owners of REMIC Regular
Certificates--Original Issue Discount" above. Such treatment would result in
discount being included in income at a slower rate than discount would be
required to be included in income using the method described above.


                                      -70-



     Section 1276(b)(3) of the Code specifically authorizes the Treasury
Department to issue regulations providing for the method for accruing market
discount on debt instruments, the principal of which is payable in more than one
installment. Until regulations are issued by the Treasury Department, certain
rules described in the Committee Report apply. The Committee Report indicates
that in each accrual period market discount on REMIC Regular Certificates should
accrue, at the Certificateholder's option: (1) on the basis of a constant yield
method, (2) in the case of a REMIC Regular Certificate issued without original
issue discount, in an amount that bears the same ratio to the total remaining
market discount as the stated interest paid in the accrual period bears to the
total amount of stated interest remaining to be paid on the REMIC Regular
Certificate as of the beginning of the accrual period, or (3) in the case of a
REMIC Regular Certificate issued with original issue discount, in an amount that
bears the same ratio to the total remaining market discount as the original
issue discount accrued in the accrual period bears to the total original issue
discount remaining on the REMIC Regular Certificate at the beginning of the
accrual period. Moreover, the Prepayment Assumption used in calculating the
accrual of original issue discount is also used in calculating the accrual of
market discount. Because the regulations referred to in this paragraph have not
been issued, it is not possible to predict what effect such regulations might
have on the tax treatment of a REMIC Regular Certificate purchased at a discount
in the secondary market.

     To the extent that REMIC Regular Certificates provide for monthly or other
periodic distributions throughout their term, the effect of these rules may be
to require market discount to be includible in income at a rate that is not
significantly slower than the rate at which such discount would accrue if it
were original issue discount. Moreover, in any event a holder of a REMIC Regular
Certificate generally will be required to treat a portion of any gain on the
sale or exchange of such 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.

     Further, under Section 1277 of the Code a holder of a REMIC Regular
Certificate may be required to defer a portion of its interest deductions for
the taxable year attributable to any indebtedness incurred or continued to
purchase or carry a REMIC Regular Certificate purchased with market discount.
For these purposes, the de minimis rule referred to above applies. Any such
deferred interest expense would not exceed the market discount that accrues
during such taxable year and is, in general, allowed as a deduction not later
than the year in which such market discount is includible in income. If such
holder elects to include market discount in income currently as it accrues on
all market discount instruments acquired by such holder in that taxable year or
thereafter, the interest deferral rule described above will not apply.

     Premium. A REMIC Regular Certificate purchased at a cost (excluding any
portion of such cost attributable to accrued qualified stated interest) greater
than its remaining stated redemption price will be considered to be purchased at
a premium. The holder of such a REMIC Regular Certificate may elect under
Section 171 of the Code to amortize such premium under the constant yield method
over the life of the Certificate. If made, such an election will apply to all
debt instruments having amortizable bond premium that the holder owns or
subsequently acquires. Amortizable premium will be treated as an offset to
interest income on the related debt instrument, rather than as a separate
interest deduction. The OID Regulations also permit Certificateholders to elect
to include all interest, discount and premium in income based on a constant
yield method, further treating the Certificateholder as having made the election
to amortize premium generally. See "--Taxation of Owners of REMIC Regular
Certificates--Market Discount" above. Although final Treasury regulations issued
under Section 171 of the Code do not by their terms apply to prepayable
obligations such as REMIC Regular Certificates, the Committee Report states that
the same rules that apply to accrual of market discount (which rules will
require use of a Prepayment Assumption in accruing market discount with respect
to REMIC Regular Certificates without regard to whether such certificates have
original issue discount) will also apply in amortizing bond premium.

     Realized Losses. Under Section 166 of the Code, both corporate holders of
the REMIC Regular Certificates and noncorporate holders of the REMIC Regular
Certificates that acquire such certificates in connection with a trade or
business should be allowed to deduct, as ordinary losses, any losses sustained
during a taxable year in which their certificates become wholly or partially
worthless as the result of one or more realized losses on the mortgage loans.
However, it appears that a noncorporate holder that does not acquire a REMIC
Regular Certificate in connection with a trade or business will not be entitled
to deduct a loss under Section 166 of the Code until such holder's Certificate
becomes wholly worthless (i.e., until its Certificate Balance has been reduced
to zero) and that the loss will be characterized as a short-term capital loss.


                                      -71-



     Each holder of a REMIC Regular Certificate will be required to accrue
interest and original issue discount with respect to such Certificate, without
giving effect to any reductions in distributions attributable to defaults or
delinquencies on the mortgage loans or the Underlying Certificates until it can
be established that any such reduction ultimately will not be recoverable. As a
result, the amount of taxable income reported in any period by the holder of a
REMIC Regular Certificate could exceed the amount of economic income actually
realized by the holder in such period. Although the holder of a REMIC Regular
Certificate eventually will recognize a loss or reduction in income attributable
to previously accrued and included income that, as the result of a realized
loss, ultimately will not be realized, the law is unclear with respect to the
timing and character of such loss or reduction in income.

     Taxation of Owners of REMIC Residual Certificates.

     General. Although a REMIC is a separate entity for federal income tax
purposes, a REMIC generally is not subject to entity-level taxation, except with
regard to prohibited transactions and certain other transactions. See
"--Prohibited Transactions Tax and Other Taxes" below. Rather, the taxable
income or net loss of a REMIC is generally taken into account by the holder of
the REMIC Residual Certificates. Accordingly, the REMIC Residual Certificates
will be subject to tax rules that differ significantly from those that would
apply if the REMIC Residual Certificates were treated for federal income tax
purposes as direct ownership interests in the mortgage loans or as debt
instruments issued by the REMIC.

     A REMIC Residual Certificateholder generally will be required to report its
daily portion of the taxable income or, subject to the limitations noted in this
discussion, the net loss of the REMIC for each day during a calendar quarter
that such holder owned such REMIC Residual Certificate. For this purpose, the
taxable income or net loss of the REMIC will be allocated to each day in the
calendar quarter ratably using a "30 days per month/90 days per quarter/360 days
per year" convention unless otherwise disclosed in the related prospectus
supplement. The daily amounts so allocated will then be allocated among the
REMIC Residual Certificateholders in proportion to their respective ownership
interests on such day. Any amount included in the gross income or allowed as a
loss of any REMIC Residual Certificateholder by virtue of this paragraph will be
treated as ordinary income or loss. The taxable income of the REMIC will be
determined under the rules described below in "--Taxable Income of the REMIC"
and will be taxable to the REMIC Residual Certificateholders without regard to
the timing or amount of cash distributions by the REMIC until the REMIC's
termination. Ordinary income derived from REMIC Residual Certificates will be
"portfolio income" for purposes of the taxation of taxpayers subject to
limitations under Section 469 of the Code on the deductibility of "passive
losses".

     A holder of a REMIC Residual Certificate that purchased such Certificate
from a prior holder of such Certificate also will be required to report on its
federal income tax return amounts representing its daily share of the taxable
income (or net loss) of the REMIC for each day that it holds such REMIC Residual
Certificate. Those daily amounts generally will equal the amounts of taxable
income or net loss determined as described above. The Committee Report indicates
that certain modifications of the general rules may be made, by regulations,
legislation or otherwise to reduce (or increase) the income of a REMIC Residual
Certificateholder that purchased such REMIC Residual Certificate from a prior
holder of such Certificate at a price greater than (or less than) the adjusted
basis (as defined below) such REMIC Residual Certificate would have had in the
hands of an original holder of such Certificate. The REMIC Regulations, however,
do not provide for any such modifications.

     Any payments received by a holder of a REMIC Residual Certificate from the
seller of such Certificate in connection with the acquisition of such REMIC
Residual Certificate will be taken into account in determining the income of
such holder for federal income tax purposes. Although it is possible that any
such payment would be includible in income immediately upon its receipt, the IRS
might assert that such payment should be included in income over time according
to an amortization schedule or according to some other method. Because of the
uncertainty concerning the treatment of such payments, holders of REMIC Residual
Certificates should consult their tax advisors concerning the treatment of such
payments for income tax purposes.

     The amount of income REMIC Residual Certificateholders will be required to
report (or the tax liability associated with such income) may exceed the amount
of cash distributions received from the REMIC for the corresponding period.
Consequently, REMIC Residual Certificateholders should have other sources of
funds sufficient to pay any federal income taxes due as a result of their
ownership of REMIC Residual Certificates or unrelated deductions against which
income may be offset, subject to the rules relating to "excess inclusions" and


                                      -72-



"noneconomic" residual interests discussed below. The fact that the tax
liability associated with the income allocated to REMIC Residual
Certificateholders may exceed the cash distributions received by such REMIC
Residual Certificateholders for the corresponding period may significantly
adversely affect such REMIC Residual Certificateholders' after-tax rate of
return. Such disparity between income and distributions may not be offset by
corresponding losses or reductions of income attributable to the REMIC Residual
Certificateholder until subsequent tax years and, then, may not be completely
offset due to changes in the Code, tax rates or character of the income or loss.

     Taxable Income of the REMIC. The taxable income of the REMIC will equal the
income from the mortgage loans (including interest, market discount and, if
applicable, original issue discount and less premium) and other assets of the
REMIC plus any cancellation of indebtedness income due to the allocation of
realized losses to REMIC Regular Certificates, less the deductions allowed to
the REMIC for interest (including original issue discount and reduced by any
premium on issuance) on the REMIC Regular Certificates (and any other class of
REMIC Certificates constituting "regular interests" in the REMIC not offered
hereby), amortization of any premium on the mortgage loans, bad debt losses with
respect to the mortgage loans and, except as described below, for servicing,
administrative and other expenses.

     For purposes of determining its taxable income, the REMIC will have an
initial aggregate basis in its assets equal to the sum of the issue prices of
all REMIC Certificates (or, if a class of REMIC Certificates is not sold
initially, such Class's fair market value). Such aggregate basis will be
allocated among the mortgage loans and the other assets of the REMIC in
proportion to their respective fair market values. The issue price of any REMIC
Certificates offered hereby will be determined in the manner described above
under "--Taxation of Owners of REMIC Regular Certificates--Original Issue
Discount". The issue price of a REMIC Certificate received in exchange for an
interest in the mortgage loans or other property will equal the fair market
value of such interests in the mortgage loans or other property. Accordingly, if
one or more classes of REMIC Certificates are retained initially rather than
sold, the REMIC Administrator may be required to estimate the fair market value
of such interests in order to determine the basis of the REMIC in the mortgage
loans and other property held by the REMIC.

     The method of accrual by the REMIC of original issue discount income and
market discount income with respect to mortgage loans that it holds will be
equivalent to the method for accruing original issue discount income for holders
of REMIC Regular Certificates (that is, under the constant yield method taking
into account the Prepayment Assumption), but without regard to the de minimis
rule applicable to REMIC Regular Certificates. However, a REMIC that acquires
loans at a market discount must include such market discount in income
currently, as it accrues, on a constant yield basis. See "--Taxation of Owners
of REMIC Regular Certificates" above, which describes a method for accruing such
discount income that is analogous to that required to be used by a REMIC as to
mortgage loans with market discount that it holds.

     A mortgage loan will be deemed to have been acquired with discount (or
premium) to the extent that the REMIC's basis in that mortgage loan, determined
as described in the preceding paragraph, is less than (or greater than) its
stated redemption price. Any such discount will be includible in the income of
the REMIC as it accrues, in advance of receipt of the cash attributable to such
income, under a method similar to the method described above for accruing
original issue discount on the REMIC Regular Certificates. It is anticipated
that each REMIC will elect under Section 171 of the Code to amortize any premium
on the mortgage loans. Premium on any mortgage loan to which such election
applies may be amortized under a constant yield method, presumably taking into
account a Prepayment Assumption. Further, such an election would not apply to
any mortgage loan originated on or before September 27, 1985. Instead, premium
on such a mortgage loan should be allocated among the principal payments thereon
and be deductible by the REMIC as those payments become due or upon the
prepayment of such mortgage loan.

     A REMIC will be allowed deductions for interest (including original issue
discount) on the REMIC Regular Certificates (including any other class of REMIC
Certificates constituting "regular interests" in the REMIC not offered hereby)
equal to the deductions that would be allowed if the REMIC Regular Certificates
(including any other class of REMIC Certificates constituting "regular
interests" in the REMIC not offered hereby) were indebtedness of the REMIC.
Original issue discount will be considered to accrue for this purpose as
described above under "--Taxation of Owners of REMIC Regular
Certificates--Original Issue Discount", except that the de minimis rule and the
adjustments for subsequent holders of REMIC Regular Certificates (including any
other class


                                      -73-



of REMIC Certificates constituting "regular interests" in the REMIC not offered
hereby) described in that section will not apply.

     If a class of REMIC Regular Certificates is issued with an Issue Premium,
the REMIC will have additional income in each taxable year in an amount equal to
the portion of the Issue Premium that is considered to be amortized or repaid in
that year. Although the matter is not entirely certain, it is likely that Issue
Premium would be amortized under a constant yield method in a manner analogous
to the method of accruing original issue discount described above under
"--Taxation of Owners of REMIC Regular Certificates--Original Issue Discount".

     As a general rule, the taxable income of a REMIC will be determined in the
same manner as if the REMIC were an individual having the calendar year as its
taxable year and using the accrual method of accounting. However, no item of
income, gain, loss or deduction allocable to a prohibited transaction will be
taken into account. See "--Prohibited Transactions Tax and Other Taxes" below.
Further, the limitation on miscellaneous itemized deductions imposed on
individuals by Section 67 of the Code (which allows such deductions only to the
extent they exceed in the aggregate two percent of the taxpayer's adjusted gross
income) will not be applied at the REMIC level so that the REMIC will be allowed
deductions for servicing, administrative and other noninterest expenses in
determining its taxable income. All such expenses will be allocated as a
separate item to the holders of REMIC Certificates, subject to the limitation of
Section 67 of the Code. See "--Possible Pass-Through of Miscellaneous Itemized
Deductions" below. If the deductions allowed to the REMIC exceed its gross
income for a calendar quarter, such excess will be the net loss for the REMIC
for that calendar quarter.

     Basis Rules, Net Losses and Distributions. The adjusted basis of a REMIC
Residual Certificate will be equal to the amount paid for such REMIC Residual
Certificate, increased by amounts included in the income of the REMIC Residual
Certificateholder and decreased (but not below zero) by distributions made, and
by net losses allocated, to such REMIC Residual Certificateholder.

     A REMIC Residual Certificateholder is not allowed to take into account any
net loss for any calendar quarter to the extent such net loss exceeds such REMIC
Residual Certificateholder's adjusted basis in its REMIC Residual Certificate as
of the close of such calendar quarter (determined without regard to such net
loss). Any loss that is not currently deductible by reason of this limitation
may be carried forward indefinitely to future calendar quarters and, subject to
the same limitation, may be used only to offset income from the REMIC Residual
Certificate. The ability of REMIC Residual Certificateholders to deduct net
losses may be subject to additional limitations under the Code, as to which
REMIC Residual Certificateholders should consult their tax advisors.

     Any distribution on a REMIC Residual Certificate will be treated as a
nontaxable return of capital to the extent it does not exceed the holder's
adjusted basis in such REMIC Residual Certificate. To the extent a distribution
on a REMIC Residual Certificate exceeds such adjusted basis, it will be treated
as gain from the sale of such REMIC Residual Certificate. Holders of certain
REMIC Residual Certificates may be entitled to distributions early in the term
of the related REMIC under circumstances in which their bases in such REMIC
Residual Certificates will not be sufficiently large that such distributions
will be treated as nontaxable returns of capital. Their bases in such REMIC
Residual Certificates will initially equal the amount paid for such REMIC
Residual Certificates and will be increased by their allocable shares of taxable
income of the REMIC. However, such bases increases may not occur until the end
of the calendar quarter, or perhaps the end of the calendar year, with respect
to which such REMIC taxable income is allocated to the REMIC Residual
Certificateholders. To the extent such REMIC Residual Certificateholders'
initial bases are less than the distributions to such REMIC Residual
Certificateholders, and increases in such initial bases either occur after such
distributions or (together with their initial bases) are less than the amount of
such distributions, gain will be recognized to such REMIC Residual
Certificateholders on such distributions and will be treated as gain from the
sale of their REMIC Residual Certificates.

     The effect of these rules is that a REMIC Residual Certificateholder may
not amortize its basis in a REMIC Residual Certificate, but may only recover its
basis through distributions, through the deduction of any net losses of the
REMIC or upon the sale of its REMIC Residual Certificate. See "--Sales of REMIC
Certificates" below. For a discussion of possible modifications of these rules
that may require adjustments to income of a holder of a REMIC Residual
Certificate other than an original holder in order to reflect any difference
between the cost of such REMIC Residual Certificate to such REMIC Residual
Certificateholder and the adjusted basis such REMIC Residual Certificate would
have in the hands of an original holder see "--Taxation of Owners of REMIC
Residual Certificates--General" above.


                                      -74-



     Regulations have been issued addressing the federal income tax treatment of
"inducement fees" received by transferees of non-economic residual interests.
These regulations require inducement fees to be included in income over a period
reasonably related to the period in which the related residual interest is
expected to generate taxable income or net loss to its holder. Under two safe
harbor methods, inducement fees are permitted to be included in income (i) in
the same amounts and over the same period that the taxpayer uses for financial
reporting purposes, provided that such period is not shorter than the period the
REMIC is expected to generate taxable income or (ii) ratably over the remaining
anticipated weighted average life of all the regular and residual interests
issued by the REMIC, determined based on actual distributions projected as
remaining to be made on such interests under the Prepayment Assumption. If the
holder of a non-economic residual interest sells or otherwise disposes of the
non-economic residual interest, any unrecognized portion of the inducement fee
is required to be taken into account at the time of the sale of disposition.
Prospective purchasers of the REMIC Residual Certificates should consult with
their tax advisors regarding the effect of these regulations.

     Excess Inclusions. Any "excess inclusions" with respect to a REMIC Residual
Certificate will be subject to federal income tax in all events. In general, the
"excess inclusions" with respect to a REMIC Residual Certificate for any
calendar quarter will be the excess, if any, of (1) the daily portions of REMIC
taxable income allocable to such REMIC Residual Certificate over (2) the sum of
the "daily accruals" (as defined below) for each day during such quarter that
such REMIC Residual Certificate was held by such REMIC Residual
Certificateholder. The daily accruals of a REMIC Residual Certificateholder will
be determined by allocating to each day during a calendar quarter its ratable
portion of the product of the "adjusted issue price" of the REMIC Residual
Certificate at the beginning of the calendar quarter and 120% of the "long-term
Federal rate" in effect on the Closing Date. For this purpose, the adjusted
issue price of a REMIC Residual Certificate as of the beginning of any calendar
quarter will be equal to the issue price of the REMIC Residual Certificate,
increased by the sum of the daily accruals for all prior quarters and decreased
(but not below zero) by any distributions made with respect to such REMIC
Residual Certificate before the beginning of such quarter. The issue price of a
REMIC Residual Certificate is the initial offering price to the public
(excluding bond houses and brokers) at which a substantial amount of the REMIC
Residual Certificates were sold. The "long-term Federal rate" is an average of
current yields on Treasury securities with a remaining term of greater than nine
years, computed and published monthly by the IRS.

     For REMIC Residual Certificateholders, an excess inclusion (1) will not be
permitted to be offset by deductions, losses or loss carryovers from other
activities, (2) will be treated as "unrelated business taxable income" to an
otherwise tax-exempt organization and (3) will not be eligible for any rate
reduction or exemption under any applicable tax treaty with respect to the 30%
United States withholding tax imposed on distributions to REMIC Residual
Certificateholders that are foreign investors. See, however, "--Foreign
Investors in REMIC Certificates" below.

     In the case of any REMIC Residual Certificates held by a real estate
investment trust, the aggregate excess inclusions with respect to such REMIC
Residual Certificates, reduced (but not below zero) by the real estate
investment trust taxable income (within the meaning of Section 857(b)(2) of the
Code, excluding any net capital gain), will be allocated among the shareholders
of such trust in proportion to the dividends received by such shareholders from
such trust, and any amount so allocated will be treated as an excess inclusion
with respect to a REMIC Residual Certificate as if held directly by such
shareholder. Treasury regulations yet to be issued could apply a similar rule to
regulated investment companies, common trust funds and certain cooperatives; the
REMIC Regulations currently do not address this subject.

     Noneconomic REMIC Residual Certificates. Under the REMIC Regulations,
transfers of "noneconomic" REMIC Residual Certificates will be disregarded for
all federal income tax purposes if "a significant purpose of the transfer was to
enable the transferor to impede the assessment or collection of tax". If such
transfer is disregarded, the purported transferor will continue to remain liable
for any taxes due with respect to the income on such "noneconomic" REMIC
Residual Certificate. The REMIC Regulations provide that a REMIC Residual
Certificate is noneconomic unless, based on the Prepayment Assumption and on any
required or permitted clean up calls, or required liquidation provided for in
the REMIC's organizational documents, (1) the present value of the expected
future distributions (discounted using the "applicable Federal rate" for
obligations whose term ends on the close of the last quarter in which excess
inclusions are expected to accrue with respect to the REMIC Residual
Certificate, which rate is computed and published monthly by the IRS) on the
REMIC Residual Certificate equals at least the present value of the expected tax
on the anticipated excess inclusions, and (2) the transferor reasonably expects
that


                                      -75-



the transferee will receive distributions with respect to the REMIC Residual
Certificate at or after the time the taxes accrue on the anticipated excess
inclusions in an amount sufficient to satisfy the accrued taxes. 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. Under the REMIC
Regulations, 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, (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 and (3) the transferee represents to the transferor that it will not
cause income from the REMIC Residual Certificate to be attributable to a foreign
permanent establishment or fixed base (within the meaning of an applicable
income tax treaty) of the transferee or any other person. Accordingly, all
transfers of REMIC Residual Certificates that may constitute noneconomic
residual interests will be subject to certain restrictions under the terms of
the related Pooling and Servicing Agreement that are intended to reduce the
possibility of any such transfer being disregarded. Such restrictions will
require the transferee to provide an affidavit to certify to the matters in the
preceding sentence. The transferor must have no actual knowledge or reason to
know that those statements are false.

     In addition to the three conditions set forth above, the REMIC Regulations
contain a fourth requirement that must be satisfied in one of two alternative
ways for the transferor to have a "safe harbor" against ignoring the transfer:

          (1) the present value of the anticipated tax liabilities associated
     with holding the noneconomic residual interest not exceed the sum of:

               (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 "minimum transfer price"
alternative, the transferee is assumed to pay tax at the highest rate of tax
specified in Section 11(b)(1) of the Code (currently 35%) or, in certain
circumstances, the minimum tax rate specified in Section 55 of the Code.
Further, present values generally are computed using a discount rate equal to
the short-term Federal rate set forth in Section 1274(d) of the Code for the
month of the transfer and the compounding period used by the transferee; or

          (2) (i) the transferee must be a domestic "C" corporation (other than
     a corporation exempt from taxation of a regulated investment company or
     real estate investment trust) that meets certain gross and net asset tests
     (generally, $100 million of gross assets and $10 million of net assets for
     the current year and the two preceding fiscal years);

               (ii) the transferee must agree in writing that it will transfer
          the REMIC Residual Certificate only to a subsequent transferee that is
          an eligible corporation and meets the requirements for a safe harbor
          transfer; and

               (iii) the facts and circumstances known to the transferor on or
          before the date of the transfer must not reasonably indicate that the
          taxes associated with ownership of the REMIC Residual Certificate will
          not be paid by the transferee.

     The related prospectus supplement will disclose whether offered REMIC
Residual Certificates may be considered "noneconomic" residual interests under
the REMIC Regulations; provided, however, that any disclosure that a REMIC
Residual Certificate will not be considered "noneconomic" will be based upon
certain assumptions, and the depositor will make no representation that a REMIC
Residual Certificate will not be considered


                                      -76-



"noneconomic" for purposes of the above-described rules. See "--Foreign
Investors in REMIC Certificates" below for additional restrictions applicable to
transfers of certain REMIC Residual Certificates to foreign persons.

     Mark-to-Market Rules. The IRS has issued regulations, 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 owned by 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 requirement, a REMIC Residual Certificate will not be treated
as a security and thus generally may not be marked to market.

     Possible Pass-Through of Miscellaneous Itemized Deductions. Fees and
expenses of a REMIC generally will be allocated to certain types of holders of
the related REMIC Residual Certificates. The applicable Treasury regulations
indicate, however, that in the case of a REMIC that is similar to a single class
grantor trust, all or a portion of such fees and expenses should be allocated to
such types of holders of the related REMIC Regular Certificates. Unless
otherwise stated in the related prospectus supplement, such fees and expenses
will be allocated to the related REMIC Residual Certificates in their entirety
and not to the holders of the related REMIC Regular Certificates.

     With respect to REMIC Residual Certificates or REMIC Regular Certificates
the holders of which receive an allocation of fees and expenses in accordance
with the preceding discussion, if any holder thereof is an individual, estate or
trust, or a "pass-through entity" beneficially owned by one or more individuals,
estates or trusts, (1) an amount equal to such individual's, estate's or trust's
share of such fees and expenses will be added to the gross income of such holder
and (2) such individual's, estate's or trust's share of such fees and expenses
will be treated as a miscellaneous itemized deduction allowable subject to the
limitation of Section 67 of the Code, which permits such deductions only to the
extent they exceed in the aggregate 2% of a taxpayer's adjusted gross income. In
addition, Section 68 of the Code provides that the amount of itemized deductions
otherwise allowable for an individual whose adjusted gross income exceeds a
specified amount will be reduced by the lesser of (1) 3% of the excess of the
individual's adjusted gross income over such amount or (2) 80% of the amount of
itemized deductions otherwise allowable for the taxable year. The amount of
additional taxable income reportable by REMIC Certificateholders that are
subject to the limitations of either Section 67 or Section 68 of the Code may be
substantial. Furthermore, in determining the alternative minimum taxable income
of such a holder of a REMIC Certificate that is an individual, estate or trust,
or a "pass-through entity" beneficially owned by one or more individuals,
estates or trusts, no deduction will be allowed for such holder's allocable
portion of servicing fees and other miscellaneous itemized deductions of the
REMIC, even though an amount equal to the amount of such fees and other
deductions will be included in such holder's gross income. Accordingly, such
REMIC Certificates may not be appropriate investments for individuals, estates,
or trusts, or pass-through entities beneficially owned by one or more
individuals, estates or trusts. Such prospective investors should consult with
their tax advisors prior to making an investment in such certificates.

     Under tax legislation enacted in 2001, the limitations on deductions under
Section 68 will be phased out beginning in 2006 and will be eliminated after
2009.

     Sales of REMIC Certificates. If a REMIC Certificate is sold, the selling
Certificateholder will recognize gain or loss equal to the difference between
the amount realized on the sale and its adjusted basis in the REMIC Certificate.
The adjusted basis of a REMIC Regular Certificate generally will equal the cost
of such REMIC Regular Certificate to such Certificateholder, increased by income
reported by such Certificateholder with respect to such REMIC Regular
Certificate (including original issue discount and market discount income) and
reduced (but not below zero) by distributions on such REMIC Regular Certificate
received by such Certificateholder and by any amortized premium. The adjusted
basis of a REMIC Residual Certificate will be determined as described above
under "--Taxation of Owners of REMIC Residual Certificates--Basis Rules, Net
Losses and Distributions". Except as provided in the following four paragraphs,
any such gain or loss will be capital gain or loss, provided such REMIC
Certificate is held as a capital asset (generally, property held for investment)
within the meaning of Section 1221 of the Code. The Code as of the date of this
prospectus provides for tax rates for individuals on ordinary income that are
higher than the tax rates for long-term capital gains of individuals for
property held for more than one year. No such rate differential exists for
corporations. In addition, the distinction between a capital gain or loss and
ordinary income or loss remains relevant for other purposes.


                                      -77-



     Gain from the sale of a REMIC Regular Certificate that might otherwise be a
capital gain will be treated as ordinary income to the extent such gain does not
exceed the excess, if any, of (1) the amount that would have been includible in
the seller's income with respect to such REMIC Regular Certificate assuming that
income had accrued thereon at a rate equal to 110% of the "applicable Federal
rate" (generally, a rate based on an average of current yields on treasury
securities having a maturity comparable to that of the certificate based on the
application of the Prepayment Assumption to such certificate), determined as of
the date of purchase of such REMIC Regular Certificate, over (2) the amount of
ordinary income actually includible in the seller's income prior to such sale.
In addition, gain recognized on the sale of a REMIC Regular Certificate by a
seller who purchased such REMIC Regular Certificate at a market discount will be
taxable as ordinary income in an amount not exceeding the portion of such
discount that accrued during the period such REMIC Certificate was held by such
holder, reduced by any market discount included in income under the rules
described above under "--Taxation of Owners of REMIC Regular
Certificates--Market Discount" and "--Premium".

     REMIC Certificates will be "evidences of indebtedness" within the meaning
of Section 582(c)(1) of the Code, so that gain or loss recognized from the sale
of a REMIC Certificate by a bank or thrift institution to which such Section
applies will be ordinary income or loss.

     A portion of any gain from the sale of a REMIC Regular Certificate that
might otherwise be capital gain may be treated as ordinary income to the extent
that such Certificate is held as part of a "conversion transaction" within the
meaning of Section 1258 of the Code. A conversion transaction generally is one
in which the taxpayer has taken two or more positions in the same or similar
property that reduce or eliminate market risk, if substantially all of the
taxpayer's return is attributable to the time value of the taxpayer's net
investment in such transaction. The amount of gain so realized in a conversion
transaction that is recharacterized as ordinary income generally will not exceed
the amount of interest that would have accrued on the taxpayer's net investment
at 120% of the appropriate "applicable Federal rate" at the time the taxpayer
enters into the conversion transaction, subject to appropriate reduction for
prior inclusion of interest and other ordinary income items from the
transaction.

     Finally, a taxpayer may elect to have net capital gain taxed at ordinary
income rates rather than capital gains rates in order to include such net
capital gain in total net investment income for the taxable year, for purposes
of the rule that limits the deduction of interest on indebtedness incurred to
purchase or carry property held for investment to a taxpayer's net investment
income.

     Except as may be provided in Treasury Department regulations yet to be
issued, if the seller of a REMIC Residual Certificate reacquires such REMIC
Residual Certificate, or acquires any other residual interest in a REMIC or any
similar interest in a "taxable mortgage pool" (as defined in Section 7701(i) of
the Code) during the period beginning six months before, and ending six months
after, the date of such sale, such sale will be subject to the "wash sale" rules
of Section 1091 of the Code. In that event, any loss realized by the REMIC
Residual Certificateholder on the sale will not be deductible, but instead will
be added to such REMIC Residual Certificateholder's adjusted basis in the
newly-acquired asset.

     Prohibited Transactions Tax and Other Taxes. The Code imposes a tax on
REMICs equal to 100% of the net income derived from "prohibited transactions".
In general, subject to certain specified exceptions a prohibited transaction
means the disposition of a mortgage loan, the receipt of income from a source
other than a mortgage loan or certain other permitted investments, the receipt
of compensation for services, or gain from the disposition of an asset purchased
with the payments on the mortgage loans for temporary investment pending
distribution on the REMIC Certificates. It is not anticipated that any REMIC
will engage in any prohibited transactions in which it would recognize a
material amount of net income.

     In addition, certain contributions to a REMIC made after the day on which
the REMIC issues all of its interests could result in the imposition of a tax on
the REMIC equal to 100% of the value of the contributed property. Each Pooling
and Servicing Agreement will include provisions designed to prevent the
acceptance of any contributions that would be subject to such tax.

     REMICs also are 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. "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


                                      -78-



investment trust. As provided in each Pooling and Servicing Agreement, a REMIC
may recognize "net income from foreclosure property" subject to federal income
tax to the extent that the REMIC Administrator determines that such method of
operation will result in a greater after-tax return to the trust fund than any
other method of operation.

     Unless otherwise disclosed in the related prospectus supplement, it is not
anticipated that any material state or local income or franchise tax will be
imposed on any REMIC.

     Unless otherwise stated in the related prospectus supplement, and to the
extent permitted by then applicable laws, any prohibited transactions tax or
contributions tax will be borne by the related REMIC administrator, master
servicer, special servicer, manager or trustee, in any case out of its own
funds, provided that such person has sufficient assets to do so, and provided
further that such tax arises out of a breach of such person's obligations under
the related Pooling and Servicing Agreement and in respect of compliance with
applicable laws and regulations. Any such tax not borne by a REMIC
administrator, a master servicer, special servicer, manager or trustee will be
charged against the related trust fund resulting in a reduction in amounts
payable to holders of the related REMIC Certificates.

     Tax and Restrictions on Transfers of REMIC Residual Certificates to Certain
Organizations. If a REMIC Residual Certificate is transferred to a "disqualified
organization" (as defined below), a tax would be imposed in an amount
(determined under the REMIC Regulations) equal to the product of (1) the present
value (discounted using the "applicable Federal rate" for obligations whose term
ends on the close of the last quarter in which excess inclusions are expected to
accrue with respect to the REMIC Residual Certificate) of the total anticipated
excess inclusions with respect to such REMIC Residual Certificate for periods
after the transfer and (2) the highest marginal federal income tax rate
applicable to corporations. The anticipated excess inclusions must be determined
as of the date that the REMIC Residual Certificate is transferred and must be
based on events that have occurred up to the time of such transfer, the
Prepayment Assumption and any required or permitted clean up calls or required
liquidation provided for in the REMIC's organizational documents. Such a tax
generally would be imposed on the transferor of the REMIC Residual Certificate,
except that where such transfer is through an agent for a disqualified
organization, the tax would instead be imposed on such agent. However, a
transferor of a REMIC Residual Certificate would in no event be liable for such
tax with respect to a transfer if the transferee furnishes to the transferor an
affidavit that the transferee is not a disqualified organization and, as of the
time of the transfer, the transferor does not have actual knowledge that such
affidavit is false. Moreover, an entity will not qualify as a REMIC unless there
are reasonable arrangements designed to ensure that (1) residual interests in
such entity are not held by disqualified organizations and (2) information
necessary for the application of the tax described herein will be made
available. Restrictions on the transfer of REMIC Residual Certificates and
certain other provisions that are intended to meet this requirement will be
included in each Pooling and Servicing Agreement, and will be discussed in any
prospectus supplement relating to the offering of any REMIC Residual
Certificate.

     In addition, if a "pass-through entity" (as defined below) includes in
income excess inclusions with respect to a REMIC Residual Certificate, and a
disqualified organization is the record holder of an interest in such entity,
then a tax will be imposed on such entity equal to the product of (1) the amount
of excess inclusions on the REMIC Residual Certificate that are allocable to the
interest in the pass-through entity held by such disqualified organization and
(2) the highest marginal federal income tax rate imposed on corporations. A
pass-through entity will not be subject to this tax for any period, however, if
each record holder of an interest in such pass-through entity furnishes to such
pass-through entity (1) such holder's social security number and a statement
under penalties of perjury that such social security number is that of the
record holder or (2) a statement under penalties of perjury that such record
holder is not a disqualified organization.

     If an "electing large partnership" holds a REMIC Residual Certificate, all
interests in the electing large partnership are treated as held by disqualified
organizations for purposes of the tax imposed upon a pass-through entity by
Section 860E(c) of the Code. An exception to this tax, otherwise available to a
pass-through entity that is furnished certain affidavits by record holders of
interests in the entity and that does not know such affidavits are false, is not
available to an electing large partnership.

     For these purposes, a "disqualified organization" means (1) the United
States, any State or political subdivision thereof, any foreign government, any
international organization, or any agency or instrumentality of the foregoing
(but would not include instrumentalities described in Section 168(h)(2)(D) of
the Code or the Federal Home Loan Mortgage Corporation), (2) any organization
(other than a cooperative described in Section 521 of the Code) that is


                                      -79-



exempt from federal income tax, unless it is subject to the tax imposed by
Section 511 of the Code or (3) any organization described in Section
1381(a)(2)(C) of the Code. In addition, a "pass-through entity" means any
regulated investment company, real estate investment trust, trust, partnership
or certain other entities described in Section 860E(e)(6) of the Code. In
addition, a person holding an interest in a pass-through entity as a nominee for
another person will, with respect to such interest, be treated as a pass-through
entity. For these purposes, an "electing large partnership" means a partnership
(other than a service partnership or certain commodity pools) having more than
100 members that has elected to apply certain simplified reporting provisions
under the Code.

     Termination. A REMIC will terminate immediately after the Distribution Date
following receipt by the REMIC of the final payment in respect of the mortgage
loans or upon a sale of the REMIC's assets following the adoption by the REMIC
of a plan of complete liquidation. The last distribution on a REMIC Regular
Certificate will be treated as a payment in retirement of a debt instrument. In
the case of a REMIC Residual Certificate, if the last distribution on such REMIC
Residual Certificate is less than the REMIC Residual Certificateholder's
adjusted basis in such Certificate, such REMIC Residual Certificateholder should
(but may not) be treated as realizing a loss equal to the amount of such
difference, and such loss may be treated as a capital loss.

     Reporting and Other Administrative Matters. Solely for purposes of the
administrative provisions of the Code, the REMIC will be treated as a
partnership and REMIC Residual Certificateholders will be treated as partners.
Unless otherwise stated in the related prospectus supplement, the holder of the
largest percentage interest in a class of REMIC Residual Certificates will be
the "tax matters person" with respect to the related REMIC, and the REMIC
administrator will file REMIC federal income tax returns on behalf of the
related REMIC, and will be designated as and will act as agent of, and
attorney-in-fact for, the tax matters person with respect to the REMIC in all
respects.

     As the tax matters person, the REMIC administrator, subject to certain
notice requirements and various restrictions and limitations, generally will
have the authority to act on behalf of the REMIC and the REMIC Residual
Certificateholders in connection with the administrative and judicial review of
items of income, deduction, gain or loss of the REMIC, as well as the REMIC's
classification. REMIC Residual Certificateholders generally will be required to
report such REMIC items consistently with their treatment on the related REMIC's
tax return and may in some circumstances be bound by a settlement agreement
between the REMIC Administrator, as tax matters person, and the IRS concerning
any such REMIC item. Adjustments made to the REMIC tax return may require a
REMIC Residual Certificateholder to make corresponding adjustments on its
return, and an audit of the REMIC's tax return, or the adjustments resulting
from such an audit, could result in an audit of a REMIC Residual
Certificateholder's return. Any person that holds a REMIC Residual Certificate
as a nominee for another person may be required to furnish to the related REMIC,
in a manner to be provided in Treasury Department regulations, the name and
address of such person and other information.

     Reporting of interest income, including any original issue discount, with
respect to REMIC Regular Certificates is required annually, and may be required
more frequently under Treasury Department regulations. These information reports
generally are required to be sent to individual holders of REMIC Regular
Interests and the IRS; holders of REMIC Regular Certificates that are
corporations, trusts, securities dealers and certain other nonindividuals will
be provided interest and original issue discount income information and the
information set forth in the following paragraph upon request in accordance with
the requirements of the applicable regulations. The information must be provided
by the later of 30 days after the end of the quarter for which the information
was requested, or two weeks after the receipt of the request. Reporting with
respect to REMIC Residual Certificates, including income, excess inclusions,
investment expenses and relevant information regarding qualification of the
REMIC's assets will be made as required under the Treasury Department
regulations, generally on a quarterly basis.

     As applicable, the REMIC Regular Certificate information reports will
include a statement of the adjusted issue price of the REMIC Regular Certificate
at the beginning of each accrual period. In addition, the reports will include
information required by regulations with respect to computing the accrual of any
market discount. Because exact computation of the accrual of market discount on
a constant yield method would require information relating to the holder's
purchase price that the REMIC may not have, such regulations only require that
information pertaining to the appropriate proportionate method of accruing
market discount be provided. See "--Taxation of Owners of REMIC Regular
Certificates--Market Discount".

     Unless otherwise specified in the related prospectus supplement, the
responsibility for complying with the foregoing reporting rules will be borne by
the REMIC administrator.


                                      -80-



     Backup Withholding with Respect to REMIC Certificates. Payments of interest
and principal, and proceeds from the sale of REMIC Certificates, may be subject
to the "backup withholding tax" at a rate of 28% (increasing to 30% after 2010)
unless the recipient of such payments is a U.S. Person and provides IRS Form W-9
with the correct taxpayer identification number; is a non-U.S. Person and
provides IRS Form W-8BEN identifying the non-U.S. Person and stating that the
beneficial owner is not a U.S. Person; or can be treated as an exempt recipient
within the meaning of Treasury Regulations Section 1.6049-4(c)(1)(ii). Any
amounts deducted and withheld from a distribution to a recipient would be
allowed as a credit against such recipient's federal income tax. Information
reporting requirements may also apply regardless of whether withholding is
required. Furthermore, certain penalties may be imposed by the IRS on a
recipient of payments that is required to supply information but that does not
do so in the proper manner.

     Foreign Investors in REMIC Certificates. A REMIC Regular Certificateholder
that is not a U.S. Person and is not subject to federal income tax as a result
of any direct or indirect connection to the United States in addition to its
ownership of a REMIC Regular Certificate will not, unless otherwise disclosed in
the related prospectus supplement, be subject to United States federal income or
withholding tax in respect of a distribution on a REMIC Regular Certificate,
provided that the holder provides appropriate documentation. The appropriate
documentation includes Form W-8BEN, if the non-U.S. Person is a corporation or
individual eligible for the benefits of the portfolio interest exemption or an
exemption based on a treaty; Form W-8ECI if the non-U.S. Person is eligible for
an exemption on the basis of its income from the REMIC Regular Certificate being
effectively connected to a United States trade or business; Form W-8BEN or Form
W-8IMY if the non-U.S. Person is a trust, depending on whether such trust is
classified as the beneficial owner of the REMIC Regular Certificate; and Form
W8IMY, with supporting documentation as specified in the Treasury Regulations,
required to substantiate exemptions from withholding on behalf of its partners,
if the non-U.S. Person is a partnership. An intermediary (other than a
partnership) must provide Form W-8IMY, revealing all required information,
including its name, address, taxpayer identification number, the country under
the laws of which it is created, and certification that it is not acting for its
own account. A "qualified intermediary" must certify that it has provided, or
will provide, a withholding statement as required under Treasury Regulations
Section 1.1441-1(e)(5)(v), but need not disclose the identify of this account
holders on its Form W-8IMY, and may certify its account holders' status without
including each beneficial owner's certification. A non-"qualified intermediary"
must additionally certify that it has provided, or will provide, a withholding
on behalf of its associated with the appropriate Form W-8 and W-9 required to
substantiate exemptions from withholding on behalf of its beneficial owners. The
term "intermediary" means a person acting as custodian, a broker, nominee or
otherwise as an agent for the beneficial owner of a REMIC Regular Certificate. A
"qualified intermediary" is generally a foreign financial institution or
clearing organization or a non-U.S. branch or office of a U.S. financial
institution or clearing organization that is a party to a withholding agreement
with the IRS.

     It is possible that the IRS may assert that the foregoing tax exemption
should not apply with respect to a REMIC Regular Certificate held by a REMIC
Residual Certificateholder that owns directly or indirectly a 10% or greater
interest in the REMIC Residual Certificates. If the holder does not qualify for
exemption, distributions of interest, including distributions in respect of
accrued original issue discount, to such holder may be subject to a tax rate of
30%.

     In addition, the foregoing rules will not apply to exempt a United States
shareholder of a controlled foreign corporation from taxation on such United
States shareholder's allocable portion of the interest income received by such
controlled foreign corporation.

     Further, it appears that a REMIC Regular Certificate would not be included
in the estate of a nonresident alien individual and would not be subject to
United States estate taxes. However, Certificateholders who are nonresident
alien individuals should consult their tax advisors concerning this question.

     Unless otherwise stated in the related prospectus supplement, transfers of
REMIC Residual Certificates to investors that are not United States Persons will
be prohibited under the related Pooling and Servicing Agreement.

Grantor Trust Funds

     Classification of Grantor Trust Funds. With respect to each series of
Grantor Trust Certificates, in the opinion of counsel to the depositor for such
series, assuming compliance with all provisions of the related Pooling and
Servicing Agreement, the related Grantor Trust Fund will be classified as a
grantor trust under subpart E, part I of


                                      -81-



subchapter J of the Code and not as a partnership or an association taxable as a
corporation. The following general discussion of the anticipated federal income
tax consequences of the purchase, ownership and disposition of Grantor Trust
Certificates, to the extent it relates to matters of law or legal conclusions
with respect thereto, represents the opinion of counsel to the depositor for the
applicable series as specified in the related prospectus supplement, subject to
any qualifications set forth in this prospectus. In addition, counsel to the
depositor has prepared or reviewed the statements in this prospectus under the
heading "Certain Federal Income Tax Consequences--Grantor Trust Funds," and is
of the opinion that such statements are correct in all material respects. Such
statements are intended as an explanatory discussion of the possible effects of
the classification of any Grantor Trust Fund as a grantor trust for federal
income tax purposes on investors generally and of related tax matters affecting
investors generally, but do not purport to furnish information in the level of
detail or with the attention to an investor's specific tax circumstances that
would be provided by an investor's own tax advisor. Accordingly, each investor
is advised to consult its own tax advisors with regard to the tax consequences
to it of investing in Grantor Trust Certificates.

     Characterization of Investments in Grantor Trust Certificates.

     Grantor Trust Fractional Interest Certificates. In the case of Grantor
Trust Fractional Interest Certificates, unless otherwise disclosed in the
related prospectus supplement, counsel to the depositor will deliver an opinion
that, in general, Grantor Trust Fractional Interest Certificates will represent
interests in (1) "loans . . . secured by an interest in real property" within
the meaning of Section 7701(a)(19)(C)(v) of the Code; (2) "obligation[s]
(including any participation or certificate of beneficial ownership therein)
which . . . [are] principally secured by an interest in real property" within
the meaning of Section 860G(a)(3) of the Code; and (3) "real estate assets"
within the meaning of Section 856(c)(5)(B) of the Code. In addition, counsel to
the depositor will deliver an opinion that interest on Grantor Trust Fractional
Interest Certificates will to the same extent be considered "interest on
obligations secured by mortgages on real property or on interests in real
property" within the meaning of Section 856(c)(3)(B) of the Code.

     Grantor Trust Strip Certificates. Even if Grantor Trust Strip Certificates
evidence an interest in a Grantor Trust Fund consisting of mortgage loans that
are "loans . . . secured by an interest in real property" within the meaning of
Section 7701(a)(19)(C)(v) of the Code and "real estate assets" within the
meaning of Section 856(c)(5)(B) of the Code, and the interest on which is
"interest on obligations secured by mortgages on real property" within the
meaning of Section 856(c)(3)(B) of the Code, it is unclear whether the Grantor
Trust Strip Certificates, and the income therefrom, will be so characterized.
However, the policies underlying such sections (namely, to encourage or require
investments in mortgage loans by thrift institutions and real estate investment
trusts) may suggest that such characterization is appropriate. Counsel to the
depositor will not deliver any opinion on these questions. Prospective
purchasers to which such characterization of an investment in Grantor Trust
Strip Certificates is material should consult their tax advisors regarding
whether the Grantor Trust Strip Certificates, and the income therefrom, will be
so characterized.

     The Grantor Trust Strip Certificates will be "obligation[s] (including any
participation or Certificate of beneficial ownership therein) which . . . [are]
principally secured by an interest in real property" within the meaning of
Section 860G(a)(3)(A) of the Code.

     Taxation of Owners of Grantor Trust Fractional Interest Certificates.

     General. Holders of a particular series of Grantor Trust Fractional
Interest Certificates generally will be required to report on their federal
income tax returns their shares of the entire income from the mortgage loans
(including amounts used to pay reasonable servicing fees and other expenses) and
will be entitled to deduct their shares of any such reasonable servicing fees
and other expenses. Because of stripped interests, market or original issue
discount, or premium, the amount includible in income on account of a Grantor
Trust Fractional Interest Certificate may differ significantly from the amount
distributable thereon representing interest on the mortgage loans. Under Section
67 of the Code, an individual, estate or trust holding a Grantor Trust
Fractional Interest Certificate directly or through certain pass-through
entities will be allowed a deduction for such reasonable servicing fees and
expenses only to the extent that the aggregate of such holder's miscellaneous
itemized deductions exceeds two percent of such holder's adjusted gross income.
In addition, Section 68 of the Code provides that the amount of itemized
deductions otherwise allowable for an individual whose adjusted gross income
exceeds a specified amount


                                      -82-



will be reduced by the lesser of (1) 3% of the excess of the individual's
adjusted gross income over such amount or (2) 80% of the amount of itemized
deductions otherwise allowable for the taxable year. The amount of additional
taxable income reportable by holders of Grantor Trust Fractional Interest
Certificates who are subject to the limitations of either Section 67 or Section
68 of the Code may be substantial. Further, Certificateholders (other than
corporations) subject to the alternative minimum tax may not deduct
miscellaneous itemized deductions in determining such holder's alternative
minimum taxable income. Under tax legislation enacted in 2001, this limitation
on deductions under Section 68 will be phased out beginning in 2006 and will be
eliminated after 2009. Although it is not entirely clear, it appears that in
transactions in which multiple classes of Grantor Trust Certificates (including
Grantor Trust Strip Certificates) are issued, such fees and expenses should be
allocated among the classes of Grantor Trust Certificates using a method that
recognizes that each such class benefits from the related services. In the
absence of statutory or administrative clarification as to the method to be
used, it currently is intended to base information returns or reports to the IRS
and Certificateholders on a method that allocates such expenses among classes of
Grantor Trust Certificates with respect to each period based on the
distributions made to each such class during that period.

     The federal income tax treatment of Grantor Trust Fractional Interest
Certificates of any series will depend on whether they are subject to the
"stripped bond" rules of Section 1286 of the Code. Grantor Trust Fractional
Interest Certificates may be subject to those rules if (1) a class of Grantor
Trust Strip Certificates is issued as part of the same series of certificates or
(2) the depositor or any of its affiliates retains (for its own account or for
purposes of resale) a right to receive a specified portion of the interest
payable on a mortgage asset. Further, the IRS has ruled that an unreasonably
high servicing fee retained by a seller or servicer will be treated as a
retained ownership interest in mortgages that constitutes a stripped coupon. The
related prospectus supplement will include information regarding servicing fees
paid to a master servicer, a special servicer, any sub-servicer or their
respective affiliates.

     If Stripped Bond Rules Apply. If the stripped bond rules apply, each
Grantor Trust Fractional Interest Certificate will be treated as having been
issued with "original issue discount" within the meaning of Section 1273(a) of
the Code, subject, however, to the discussion below regarding the treatment of
certain stripped bonds as market discount bonds and the discussion regarding de
minimis market discount. See "--Taxation of Owners of Grantor Trust Fractional
Interest Certificates--Market Discount" below. Under the stripped bond rules,
the holder of a Grantor Trust Fractional Interest Certificate (whether a cash or
accrual method taxpayer) will be required to report interest income from its
Grantor Trust Fractional Interest Certificate for each month in an amount equal
to the income that accrues on such Certificate in that month calculated under a
constant yield method, in accordance with the rules of the Code relating to
original issue discount.

     The original issue discount on a Grantor Trust Fractional Interest
Certificate will be the excess of such Certificate's stated redemption price
over its issue price. The issue price of a Grantor Trust Fractional Interest
Certificate as to any purchaser will be equal to the price paid by such
purchaser of the Grantor Trust Fractional Interest Certificate. The stated
redemption price of a Grantor Trust Fractional Interest Certificate will be the
sum of all payments to be made on such Certificate, other than "qualified stated
interest", if any, as well as such certificate's share of reasonable servicing
fees and other expenses. See "--Taxation of Owners of Grantor Trust Fractional
Interest Certificates--If Stripped Bond Rules Do Not Apply" for a definition of
"qualified stated interest". In general, the amount of such income that accrues
in any month would equal the product of such holder's adjusted basis in such
Grantor Trust Fractional Interest Certificate at the beginning of such month
(see "--Sales of Grantor Trust Certificates" below) and the yield of such
Grantor Trust Fractional Interest Certificate to such holder. Such yield would
be computed as the rate (compounded based on the regular interval between
payment dates) that, if used to discount the holder's share of future payments
on the mortgage loans, would cause the present value of those future payments to
equal the price at which the holder purchased such Certificate. In computing
yield under the stripped bond rules, a Certificateholder's share of future
payments on the mortgage loans will not include any payments made in respect of
any ownership interest in the mortgage loans retained by the depositor, the
master servicer, the special servicer, any sub-servicer or their respective
affiliates, but will include such Certificateholder's share of any reasonable
servicing fees and other expenses.

     Section 1272(a)(6) of the Code requires (1) the use of a reasonable
prepayment assumption in accruing original issue discount and (2) adjustments in
the accrual of original issue discount when prepayments do not conform to the
prepayment assumption, with respect to certain categories of debt instruments,
and regulations could be adopted applying those provisions to the Grantor Trust
Fractional Interest Certificates. It is unclear whether those provisions


                                      -83-



would be applicable to the Grantor Trust Fractional Interest Certificates or
whether use of a reasonable prepayment assumption may be required or permitted
without reliance on these rules. It is also uncertain, if a prepayment
assumption is used, whether the assumed prepayment rate would be determined
based on conditions at the time of the first sale of the Grantor Trust
Fractional Interest Certificate or, with respect to any holder, at the time of
purchase of the Grantor Trust Fractional Interest Certificate by that holder.
Certificateholders are advised to consult their tax advisors concerning
reporting original issue discount in general and, in particular, whether a
prepayment assumption should be used in reporting original issue discount with
respect to Grantor Trust Fractional Interest Certificates.

     In the case of a Grantor Trust Fractional Interest Certificate acquired at
a price equal to the principal amount of the mortgage loans allocable to such
Certificate, the use of a prepayment assumption generally would not have any
significant effect on the yield used in calculating accruals of interest income.
In the case, however, of a Grantor Trust Fractional Interest Certificate
acquired at a discount or premium (that is, at a price less than or greater than
such principal amount, respectively), the use of a reasonable prepayment
assumption would increase or decrease such yield, and thus accelerate or
decelerate, respectively, the reporting of income.

     If a prepayment assumption is not used, then when a mortgage loan prepays
in full, the holder of a Grantor Trust Fractional Interest Certificate acquired
at a discount or a premium generally will recognize ordinary income or loss
equal to the difference between the portion of the prepaid principal amount of
the mortgage loan that is allocable to such Certificate and the portion of the
adjusted basis of such Certificate that is allocable to such Certificateholder's
interest in the mortgage loan. If a prepayment assumption is used, it appears
that no separate item of income or loss should be recognized upon a prepayment.
Instead, a prepayment should be treated as a partial payment of the stated
redemption price of the Grantor Trust Fractional Interest Certificate and
accounted for under a method similar to that described for taking account of
original issue discount on REMIC Regular Certificates. See "--REMICs--Taxation
of Owners of REMIC Regular Certificates--Original Issue Discount" above. It is
unclear whether any other adjustments would be required to reflect differences
between an assumed prepayment rate and the actual rate of prepayments.

     In the absence of statutory or administrative clarification, it is
currently intended to base information reports or returns to the IRS and
Certificateholders in transactions subject to the stripped bond rules on a
Prepayment Assumption that will be disclosed in the related prospectus
supplement and on a constant yield computed using a representative initial
offering price for each class of certificates. However, neither the depositor
nor any other person will make any representation that the mortgage loans will
in fact prepay at a rate conforming to such Prepayment Assumption or any other
rate and Certificateholders should bear in mind that the use of a representative
initial offering price will mean that such information returns or reports, even
if otherwise accepted as accurate by the IRS, will in any event be accurate only
as to the initial Certificateholders of each series who bought at that price.

     In light of the application of Section 1286 of the Code, a beneficial owner
of a stripped bond generally will be required to compute accruals of original
issue discount based on its yield, possibly taking into account its own
prepayment assumption. The information necessary to perform the related
calculations for information reporting purposes, however, generally will not be
available to the trustee. Accordingly, any information reporting provided by the
trustee with respect to these stripped bonds, which information will be based on
pricing information as of the closing date, will largely fail to reflect the
accurate accruals of original issue discount for these certificates. Prospective
investors therefore should be aware that the timing of accruals of original
issue discount applicable to a stripped bond generally will be different than
that reported to holders and the IRS. Prospective investors should consult their
own tax advisors regarding their obligation to compute and include in income the
correct amount of original issue discount accruals and any possible tax
consequences to them if they should fail to do so.

     Under Treasury regulations Section 1.1286-1, certain stripped bonds are to
be treated as market discount bonds and, accordingly, any purchaser of such a
bond is to account for any discount on the bond as market discount rather than
original issue discount. This treatment only applies, however, if immediately
after the most recent disposition of the bond by a person stripping one or more
coupons from the bond and disposing of the bond or coupon (1) there is no
original issue discount (or only a de minimis amount of original issue discount)
or (2) the annual stated rate of interest payable on the original bond is no
more than one percentage point lower than the gross interest rate payable on the
original mortgage loan (before subtracting any servicing fee or any stripped
coupon). If interest payable on a Grantor Trust Fractional Interest Certificate
is more than one percentage point lower than the gross interest rate payable on
the mortgage loans, the related prospectus supplement will disclose that fact.
If the original issue discount or market discount on a Grantor Trust Fractional
Interest Certificate determined under the stripped bond


                                      -84-



rules is less than 0.25% of the stated redemption price multiplied by the
weighted average maturity of the mortgage loans, then such original issue
discount or market discount will be considered to be de minimis. Original issue
discount or market discount of only a de minimis amount will be included in
income in the same manner as de minimis original issue and market discount
described in "--Taxation of Owners of Grantor Trust Fractional Interest
Certificates--If Stripped Bond Rules Do Not Apply" and "--Market Discount"
below.

     If Stripped Bond Rules Do Not Apply. Subject to the discussion below on
original issue discount, if the stripped bond rules do not apply to a Grantor
Trust Fractional Interest Certificate, the Certificateholder will be required to
report its share of the interest income on the mortgage loans in accordance with
such Certificateholder's normal method of accounting. The original issue
discount rules will apply, even if the stripped bond rules do not apply, to a
Grantor Trust Fractional Interest Certificate to the extent it evidences an
interest in mortgage loans issued with original issue discount.

     The original issue discount, if any, on the mortgage loans will equal the
difference between the stated redemption price of such mortgage loans and their
issue price. For a definition of "stated redemption price," see "--Taxation of
Owners of REMIC Regular Certificates--Original Issue Discount" above. In
general, the issue price of a mortgage loan will be the amount received by the
borrower from the lender under the terms of the mortgage loan, less any "points"
paid by the borrower, and the stated redemption price of a mortgage loan will
equal its principal amount, unless the mortgage loan provides for an initial
"teaser," or below-market interest rate. The determination as to whether
original issue discount will be considered to be de minimis will be calculated
using the same test as in the REMIC discussion. See "--Taxation of Owners of
REMIC Regular Certificates--Original Issue Discount" above.

     In the case of mortgage loans bearing adjustable or variable interest
rates, the related prospectus supplement will describe the manner in which such
rules will be applied with respect to those mortgage loans by the trustee or
master servicer, as applicable, in preparing information returns to the
Certificateholders and the IRS.

     If original issue discount is in excess of a de minimis amount, all
original issue discount with respect to a mortgage loan will be required to be
accrued and reported in income each month, based on a constant yield. The OID
Regulations suggest that no prepayment assumption is appropriate in computing
the yield on prepayable obligations issued with original issue discount. In the
absence of statutory or administrative clarification, it currently is not
intended to base information reports or returns to the IRS and
Certificateholders on the use of a prepayment assumption in transactions not
subject to the stripped bond rules. However, Section 1272(a)(6) of the Code may
require that a prepayment assumption be made in computing yield with respect to
all mortgage-backed securities. Certificateholders are advised to consult their
own tax advisors concerning whether a prepayment assumption should be used in
reporting original issue discount with respect to Grantor Trust Fractional
Interest Certificates. Certificateholders should refer to the related prospectus
supplement with respect to each series to determine whether and in what manner
the original issue discount rules will apply to mortgage loans in such series.

     A purchaser of a Grantor Trust Fractional Interest Certificate that
purchases such Grantor Trust Fractional Interest Certificate at a cost less than
such certificate's allocable portion of the aggregate remaining stated
redemption price of the mortgage loans held in the related trust fund will also
be required to include in gross income such certificate's daily portions of any
original issue discount with respect to such mortgage loans. However, each such
daily portion will be reduced, if the cost of such Grantor Trust Fractional
Interest Certificate to such purchaser is in excess of such Certificate's
allocable portion of the aggregate "adjusted issue prices" of the mortgage loans
held in the related trust fund, approximately in proportion to the ratio such
excess bears to such Certificate's allocable portion of the aggregate original
issue discount remaining to be accrued on such mortgage loans. The adjusted
issue price of a mortgage loan on any given day equals the sum of (1) the
adjusted issue price (or, in the case of the first accrual period, the issue
price) of such mortgage loan at the beginning of the accrual period that
includes such day and (2) the daily portions of original issue discount for all
days during such accrual period prior to such day. The adjusted issue price of a
mortgage loan at the beginning of any accrual period will equal the issue price
of such mortgage loan, increased by the aggregate amount of original issue
discount with respect to such mortgage loan that accrued in prior accrual
periods, and reduced by the amount of any payments made on such mortgage loan in
prior accrual periods of amounts included in its stated redemption price.

     Unless otherwise provided in the related prospectus supplement, the trustee
or master servicer, as applicable, will provide to any holder of a Grantor Trust
Fractional Interest Certificate such information as such holder may


                                      -85-



reasonably request from time to time with respect to original issue discount
accruing on Grantor Trust Fractional Interest Certificates. See "--Grantor Trust
Reporting" below.

     Market Discount. If the stripped bond rules do not apply to a Grantor Trust
Fractional Interest Certificate, a Certificateholder may be subject to the
market discount rules of Sections 1276 through 1278 of the Code to the extent an
interest in a mortgage loan is considered to have been purchased at a "market
discount", that is, in the case of a mortgage loan issued without original issue
discount, at a purchase price less than its remaining stated redemption price
(as defined above), or in the case of a mortgage loan issued with original issue
discount, at a purchase price less than its adjusted issue price (as defined
above). If market discount is in excess of a de minimis amount (as described
below), the holder generally will be required to include in income in each month
the amount of such discount that has accrued (under the rules described in the
next paragraph) through such month that has not previously been included in
income, but limited, in the case of the portion of such discount that is
allocable to any mortgage loan, to the payment of stated redemption price on
such mortgage loan that is received by (or, in the case of accrual basis
Certificateholders, due to) the trust fund in that month. A Certificateholder
may elect to include market discount in income currently as it accrues (under a
constant yield method based on the yield of the Certificate to such holder)
rather than including it on a deferred basis in accordance with the foregoing
under rules similar to those described in "--Taxation of Owners of REMIC Regular
Interests--Market Discount" above.

     Section 1276(b)(3) of the Code authorized the Treasury Department to issue
regulations providing for the method for accruing market discount on debt
instruments, the principal of which is payable in more than one installment.
Until such time as regulations are issued by the Treasury Department, certain
rules described in the Committee Report apply. Under those rules, in each
accrual period market discount on the mortgage loans should accrue, at the
holder's option: (1) on the basis of a constant yield method, (2) in the case of
a mortgage loan issued without original issue discount, in an amount that bears
the same ratio to the total remaining market discount as the stated interest
paid in the accrual period bears to the total stated interest remaining to be
paid on the mortgage loan as of the beginning of the accrual period, or (3) in
the case of a mortgage loan issued with original issue discount, in an amount
that bears the same ratio to the total remaining market discount as the original
issue discount accrued in the accrual period bears to the total original issue
discount remaining at the beginning of the accrual period. The prepayment
assumption, if any, used in calculating the accrual of original issue discount
is to be used in calculating the accrual of market discount. The effect of using
a prepayment assumption could be to accelerate the reporting of such discount
income. Because the regulations referred to in this paragraph have not been
issued, it is not possible to predict what effect such regulations might have on
the tax treatment of a mortgage loan purchased at a discount in the secondary
market.

     Because the mortgage loans will provide for periodic payments of stated
redemption price, such discount may be required to be included in income at a
rate that is not significantly slower than the rate at which such discount would
be included in income if it were original issue discount.

     Market discount with respect to mortgage loans may be considered to be de
minimis and, if so, will be includible in income under de minimis rules similar
to those described above in "--REMICs--Taxation of Owners of REMIC Regular
Certificates--Original Issue Discount" above within the exception that it is
less likely that a prepayment assumption will be used for purposes of such rules
with respect to the mortgage loans.

     Further, under the rules described above in "--REMICs--Taxation of Owners
of REMIC Regular Certificates--Market Discount", any discount that is not
original issue discount and exceeds a de minimis amount may require the deferral
of interest expense deductions attributable to accrued market discount not yet
includible in income, unless an election has been made to report market discount
currently as it accrues. This rule applies without regard to the origination
dates of the mortgage loans.

     Premium. If a Certificateholder is treated as acquiring the underlying
mortgage loans at a premium, that is, at a price in excess of their remaining
stated redemption price, such Certificateholder may elect under Section 171 of
the Code to amortize using a constant yield method the portion of such premium
allocable to mortgage loans originated after September 27, 1985. Amortizable
premium is treated as an offset to interest income on the related debt
instrument, rather than as a separate interest deduction. However, premium
allocable to mortgage loans originated before September 28, 1985 or to mortgage
loans for which an amortization election is not made, should be allocated among
the payments of stated redemption price on the mortgage loan and be allowed as a
deduction as such


                                      -86-



payments are made (or, for a Certificateholder using the accrual method of
accounting, when such payments of stated redemption price are due).

     It is unclear whether a prepayment assumption should be used in computing
amortization of premium allowable under Section 171 of the Code. If premium is
not subject to amortization using a prepayment assumption and a mortgage loan
prepays in full, the holder of a Grantor Trust Fractional Interest Certificate
acquired at a premium should recognize a loss equal to the difference between
the portion of the prepaid principal amount of the mortgage loan that is
allocable to the Certificate and the portion of the adjusted basis of the
Certificate that is allocable to the mortgage loan. If a prepayment assumption
is used to amortize such premium, it appears that such a loss would be
unavailable. Instead, if a prepayment assumption is used, a prepayment should be
treated as a partial payment of the stated redemption price of the Grantor Trust
Fractional Interest Certificate and accounted for under a method similar to that
described for taking account of original issue discount on REMIC Regular
Certificates. See "--REMICs--Taxation of Owners of REMIC Regular
Certificates--Original Issue Discount" above. It is unclear whether any other
adjustments would be required to reflect differences between the prepayment
assumption and the actual rate of prepayments.

     Taxation of Owners of Grantor Trust Strip Certificates. The "stripped
coupon" rules of Section 1286 of the Code will apply to the Grantor Trust Strip
Certificates. Except as described above in "--Taxation of Owners of Grantor
Trust Fractional Interest Certificates--If Stripped Bond Rules Apply", no
regulations or published rulings under Section 1286 of the Code have been issued
and some uncertainty exists as to how it will be applied to securities such as
the Grantor Trust Strip Certificates. Accordingly, holders of Grantor Trust
Strip Certificates should consult their tax advisors concerning the method to be
used in reporting income or loss with respect to such Certificates.

     The OID Regulations do not apply to "stripped coupons", although they
provide general guidance as to how the original issue discount sections of the
Code will be applied. In addition, the discussion below is subject to the
discussion under "--Possible Application of Proposed Contingent Payment Rules"
below and assumes that the holder of a Grantor Trust Strip Certificate will not
own any Grantor Trust Fractional Interest Certificates.

     Under the stripped coupon rules, it appears that original issue discount
will be required to be accrued in each month on the Grantor Trust Strip
Certificates based on a constant yield method. In effect, each holder of Grantor
Trust Strip Certificates would include as interest income in each month an
amount equal to the product of such holder's adjusted basis in such Grantor
Trust Strip Certificate at the beginning of such month and the yield of such
Grantor Trust Strip Certificate to such holder. Such yield would be calculated
based on the price paid for that Grantor Trust Strip Certificate by its holder
and the payments remaining to be made thereon at the time of the purchase, plus
an allocable portion of the servicing fees and expenses to be paid with respect
to the mortgage loans. See "--Taxation of Owners of Grantor Trust Fractional
Interest Certificates--If Stripped Bond Rules Apply" above.

     As noted above, Section 1272(a)(6) of the Code requires that a prepayment
assumption be used in computing the accrual of original issue discount with
respect to certain categories of debt instruments, and that adjustments be made
in the amount and rate of accrual of such discount when prepayments do not
conform to such prepayment assumption. Regulations could be adopted applying
those provisions to the Grantor Trust Strip Certificates. It is unclear whether
those provisions would be applicable to the Grantor Trust Strip Certificates or
whether use of a prepayment assumption may be required or permitted in the
absence of such regulations. It is also uncertain, if a prepayment assumption is
used, whether the assumed prepayment rate would be determined based on
conditions at the time of the first sale of the Grantor Trust Strip Certificate
or, with respect to any subsequent holder, at the time of purchase of the
Grantor Trust Strip Certificate by that holder.

     The accrual of income on the Grantor Trust Strip Certificates will be
significantly slower if a prepayment assumption is permitted to be made than if
yield is computed assuming no prepayments. In the absence of statutory or
administrative clarification, it currently is intended to base information
returns or reports to the IRS and Certificateholders on the Prepayment
Assumption disclosed in the related prospectus supplement and on a constant
yield computed using a representative initial offering price for each class of
certificates. However, neither the depositor nor any other person will make any
representation that the mortgage loans will in fact prepay at a rate conforming
to the Prepayment Assumption or at any other rate and Certificateholders should
bear in mind that the use of a representative initial offering price will mean
that such information returns or reports, even if otherwise accepted as accurate
by the IRS, will in any event be accurate only as to the initial
Certificateholders of each series


                                      -87-



who bought at that price. Prospective purchasers of the Grantor Trust Strip
Certificates should consult their tax advisors regarding the use of the
Prepayment Assumption.

     It is unclear under what circumstances, if any, the prepayment of a
mortgage loan will give rise to a loss to the holder of a Grantor Trust Strip
Certificate. If a Grantor Trust Strip Certificate is treated as a single
instrument (rather than an interest in discrete mortgage loans) and the effect
of prepayments is taken into account in computing yield with respect to such
Grantor Trust Strip Certificate, it appears that no loss may be available as a
result of any particular prepayment unless prepayments occur at a rate faster
than the Prepayment Assumption. However, if a Grantor Trust Strip Certificate is
treated as an interest in discrete mortgage loans, or if the Prepayment
Assumption is not used, then when a mortgage loan is prepaid, the holder of a
Grantor Trust Strip Certificate should be able to recognize a loss equal to the
portion of the adjusted issue price of the Grantor Trust Strip Certificate that
is allocable to such mortgage loan.

     Possible Application of Contingent Payment Rules. The coupon stripping
rules' general treatment of stripped coupons is to regard them as newly issued
debt instruments in the hands of each purchaser. To the extent that payments on
the Grantor Trust Strip Certificates would cease if the mortgage loans were
prepaid in full, the Grantor Trust Strip Certificates could be considered to be
debt instruments providing for contingent payments. Under the OID Regulations,
debt instruments providing for contingent payments are not subject to the same
rules as debt instruments providing for noncontingent payments. Treasury
Department regulations have been promulgated regarding contingent payment debt
instruments, but it appears that Grantor Trust Strip Certificates, due to their
similarity to other mortgage-backed securities (such as REMIC regular interests
and debt instruments subject to Section 1272(a)(6) of the Code) that are
expressly excepted from the application of such Regulations, may also be
excepted from such regulations. Like the OID Regulations, the contingent payment
regulations do not specifically address securities, such as the Grantor Trust
Strip Certificates, that are subject to the stripped bond rules of Section 1286
of the Code.

     If the contingent payment rules similar to those under the OID Regulations
were to apply, the holder of a Grantor Trust Strip Certificate would be required
to apply a "noncontingent bond method." Under the "noncontingent bond method,"
the issuer of a Grantor Trust Strip Certificate determines a projected payment
schedule. Holders of Grantor Trust Strip Certificates are bound by the issuer's
projected payment schedule. The projected payment schedule consists of all
noncontingent payments and a projected amount for each contingent payment based
on the comparable yield (as described below) of the Grantor Trust Strip
Certificate. The projected amount of each payment is determined so that the
projected payment schedule reflects the projected yield. The projected amount of
each payment must reasonably reflect the relative expected values of the
payments to be received by the holders of a Grantor Trust Strip Certificate. The
comparable yield referred to above is a rate that, as of the issue date,
reflects the yield at which the issuer would issue a fixed rate debt instrument
with terms and conditions similar to the contingent payment debt instrument,
including general market conditions, the credit quality of the issuer, and the
terms and conditions of the mortgage loans. The holder of a Grantor Trust Strip
Certificate would be required to include as interest income in each month the
adjusted issue price of the Grantor Trust Strip Certificate at the beginning of
the period multiplied by the comparable yield.

     Certificateholders should consult their tax advisors concerning the
possible application of the contingent payment rules to the Grantor Trust Strip
Certificates.

     Sales of Grantor Trust Certificates. Any gain or loss, equal to the
difference between the amount realized on the sale or exchange of a Grantor
Trust Certificate and its adjusted basis, recognized on such sale or exchange of
a Grantor Trust Certificate by an investor who holds such Grantor Trust
Certificate as a capital asset, will be capital gain or loss, except to the
extent of accrued and unrecognized market discount, which will be treated as
ordinary income, and (in the case of banks and other financial institutions)
except as provided under Section 582(c) of the Code. The adjusted basis of a
Grantor Trust Certificate generally will equal its cost, increased by any income
reported by the seller (including original issue discount and market discount
income) and reduced (but not below zero) by any previously reported losses, any
amortized premium and by any distributions with respect to such Grantor Trust
Certificate. The Code as of the date of this prospectus generally provides for
tax rates of noncorporate taxpayers on ordinary income that are higher than the
rates on long-term capital gains (generally, property held for more than one
year). No such rate differential exists for corporations. In addition, the
distinction between a capital gain or loss and ordinary income or loss remains
relevant for other purposes.


                                      -88-



     Gain or loss from the sale of a Grantor Trust Certificate may be partially
or wholly ordinary and not capital in certain circumstances. Gain attributable
to accrued and unrecognized market discount will be treated as ordinary income,
as will gain or loss recognized by banks and other financial institutions
subject to Section 582(c) of the Code. Furthermore, a portion of any gain that
might otherwise be capital gain may be treated as ordinary income to the extent
that the Grantor Trust Certificate is held as part of a "conversion transaction"
within the meaning of Section 1258 of the Code. A conversion transaction
generally is one in which the taxpayer has taken two or more positions in the
same or similar property that reduce or eliminate market risk, if substantially
all of the taxpayer's return is attributable to the time value of the taxpayer's
net investment in such transaction. The amount of gain realized in a conversion
transaction that is recharacterized as ordinary income generally will not exceed
the amount of interest that would have accrued on the taxpayer's net investment
at 120% of the appropriate "applicable Federal rate" (which rate is computed and
published monthly by the IRS) at the time the taxpayer enters into the
conversion transaction, subject to appropriate reduction for prior inclusion of
interest and other ordinary income items from the transaction.

     Finally, a taxpayer may elect to have net capital gain taxed at ordinary
income rates rather than capital gains rates in order to include such net
capital gain in total net investment income for that taxable year, for purposes
of the rule that limits the deduction of interest on indebtedness incurred to
purchase or carry property held for investment to a taxpayer's net investment
income.

     Grantor Trust Reporting. Unless otherwise provided in the related
prospectus supplement, the trustee or master servicer, as applicable, will
furnish to each holder of a Grantor Trust Certificate with each distribution a
statement setting forth the amount of such distribution allocable to principal
on the underlying mortgage loans and to interest thereon at the related
pass-through rate. In addition, the trustee or master servicer, as applicable,
will furnish, within a reasonable time after the end of each calendar year, to
each holder of a Grantor Trust Certificate who was such a holder at any time
during such year, information regarding the amount of servicing compensation
received by the master servicer, the special servicer or any sub-servicer, and
such other customary factual information as the depositor or the reporting party
deems necessary or desirable to enable holders of Grantor Trust Certificates to
prepare their tax returns and will furnish comparable information to the IRS as
and when required by law to do so. Because the rules for accruing discount and
amortizing premium with respect to the Grantor Trust Certificates are uncertain
in various respects, there is no assurance the IRS will agree with the trustee's
or master servicer's, as the case may be, information reports of such items of
income and expense. Moreover, such information reports, even if otherwise
accepted as accurate by the IRS, will in any event be accurate only as to the
initial Certificateholders that bought their certificates at the representative
initial offering price used in preparing such reports.

     Backup Withholding. In general, the rules described above in
"--REMICs--Backup Withholding with Respect to REMIC Certificates" will also
apply to Grantor Trust Certificates.

     Foreign Investors. In general, the discussion with respect to REMIC Regular
Certificates in "--REMICs--Foreign Investors in REMIC Certificates" above
applies to Grantor Trust Certificates except that Grantor Trust Certificates
will, unless otherwise disclosed in the related prospectus supplement, be
eligible for exemption from U.S. withholding tax, subject to the conditions
described in such discussion, only to the extent the related mortgage loans were
originated after July 18, 1984.

     To the extent that interest on a Grantor Trust Certificate would be exempt
under Sections 871(h)(1) and 881(c) of the Code from United States withholding
tax, and the Grantor Trust Certificate is not held in connection with a
Certificateholder's trade or business in the United States, such Grantor Trust
Certificate will not be subject to United States estate taxes in the estate of a
nonresident alien individual.

     On June 20, 2002, the IRS published proposed regulations which will, when
effective, establish a reporting framework for interests in "widely held fixed
investment trusts" that will place the responsibility of reporting on the person
in the ownership chain who holds an interest for a beneficial owner. A
widely-held investment trust is defined as an entity classified as a "trust"
under Treasury Regulations Section 301.7701-4(c), in which any interest is held
by a middleman, which includes, but is not limited to (i) a custodian of a
person's account, (ii) a nominee and (iii) a broker holding an interest for a
customer in "street name." These regulations were proposed to be effective
beginning January 1, 2004, but such date passed and the regulations have not
been finalized. It is unclear when, or if, these regulations will become final.


                                      -89-



Reportable Transactions

     Any holder of an offered certificate that reports any item or items of
income, gain, expense, or loss in respect of that certificate for tax purposes
in an amount that differs from the amount reported for book purposes by more
than $10 million, on a gross basis, in any taxable year may be subject to
certain disclosure requirements for "reportable transactions." Prospective
investors should consult their tax advisers concerning any possible tax return
disclosure obligation with respect to the offered certificates.

                        STATE AND OTHER TAX CONSEQUENCES

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

                          CERTAIN ERISA CONSIDERATIONS

General

     The Employee Retirement Income Security Act of 1974, as amended, 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 and collective investment funds and separate
accounts (and as applicable, insurance company general accounts) in which such
plans, accounts or arrangements are invested that are subject to the fiduciary
responsibility provisions of ERISA and Section 4975 of the Code ("Plans"), and
on persons who are fiduciaries with respect to such 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. However, such plans may
be subject to the provisions of other applicable federal and state law
materially similar to ERISA or the Code. Moreover, any such plan which is
qualified and exempt from taxation under Sections 401(a) and 501(a) of the Code
is subject to the prohibited transaction rules set forth in Section 503 of the
Code.

     ERISA generally imposes on Plan fiduciaries certain general fiduciary
requirements, including those of investment prudence and diversification and the
requirement that a Plan's investments be made in accordance with the documents
governing the Plan. In addition, Section 406 of ERISA and Section 4975 of the
Code prohibit a broad range of transactions involving assets of a Plan and
persons 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 or a penalty imposed pursuant to Section
502(i) of ERISA, 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.

Plan Asset Regulations

     A Plan's investment in offered certificates may cause the underlying
mortgage assets and other assets included in a related trust fund to be deemed
assets of such Plan. The Plan Asset Regulations provide that when a Plan
acquires an equity interest in an entity, the Plan's assets include both such
equity interest and an undivided interest in each of the underlying assets of
the entity, unless certain exceptions not applicable here apply, or unless the
equity participation in the entity by "benefit plan investors" (i.e., Plans and
certain employee benefit plans not subject to ERISA) is not "significant", both
as defined in the Plan Asset Regulations. For this purpose, in general, equity
participation by benefit plan investors will be "significant" on any date if 25%
or more of the value of any class of equity interests in the entity is held by
benefit plan investors. 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.


                                      -90-



     Any person who has discretionary authority or control respecting the
management or disposition of Plan assets, and any person who provides investment
advice with respect to such assets for a fee, is a fiduciary of the investing
Plan. If the mortgage assets and other assets included in a trust fund
constitute Plan assets, then any party exercising management or discretionary
control regarding those assets, such as the master servicer, any special
servicer, any sub-servicer, the trustee, the obligor under any credit
enhancement mechanism, or certain affiliates thereof may be deemed to be a Plan
"fiduciary" and thus subject to the fiduciary responsibility provisions and
prohibited transaction provisions of ERISA and the Code with respect to the
investing Plan. In addition, if the mortgage assets and other assets included in
a trust fund 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 or the Code.

     The Plan Asset Regulations provide that where a Plan acquires a "guaranteed
governmental mortgage pool certificate", the Plan's assets include such
certificate but do not solely by reason of the Plan's holdings of such
certificate include any of the mortgages underlying such certificate. The Plan
Asset Regulations include in the definition of a "guaranteed governmental
mortgage pool certificate" Ginnie Mae, Freddie Mac, Farmer Mac and Fannie Mae
Certificates. Accordingly, even if such MBS included in a trust fund were deemed
to be assets of Plan investors, the mortgages underlying such MBS would not be
treated as assets of such Plans. Private label mortgage participations, mortgage
pass-through certificates or other mortgage-backed securities are not
"guaranteed governmental mortgage pool certificates" within the meaning of the
Plan Asset Regulations; potential Plan investors should consult their counsel
and review the ERISA discussion in the related prospectus supplement before
purchasing certificates if such MBS are included in the trust fund.

     The DOL has granted to certain underwriters administrative exemptions, each
an "Exemption", for certain mortgage-backed and asset-backed certificates
underwritten in whole or in part by the underwriters. An Exemption might be
applicable to the initial purchase, the holding, and the subsequent resale by a
Plan of certain certificates, such as the offered certificates, underwritten by
the underwriters, representing interests in pass-through trusts that consist of
certain receivables, loans and other obligations, provided that the conditions
and requirements of the Exemption are satisfied. The loans described in the
Exemptions include mortgage loans such as the mortgage assets. However, it
should be noted that in issuing the Exemptions, the DOL may not have considered
interests in pools of the exact nature as some of the offered certificates. If
all of the conditions of an Exemption are met, whether or not a Plan's assets
would be deemed to include an ownership interest in the mortgage assets, the
acquisition, holding and resale of the offered certificates by Plans would be
exempt from certain of the prohibited transaction provisions of ERISA and the
Code.

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) 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 any of the Exemptions solely because they (1) are subordinated
to other classes of certificates in the trust and/or (2) have not received a
rating at the time of the acquisition in one of the four highest rating
categories from a nationally recognized statistical rating agency. All other
conditions of one of the Exemptions would have to be satisfied in order for PTCE
95-60 to be available. Before purchasing such class of certificates, an
insurance company general account seeking to rely on 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 has issued final regulations
providing guidance for the purpose of determining, in cases where insurance
policies supported by an insurer's general account are issued to or for the
benefit of a Plan on or before December 31, 1998, which general account assets
constitute Plan assets. 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.


                                      -91-



In addition, because Section 401(c) does not relate to insurance company
separate accounts, separate account assets are still treated as Plan assets of
any Plan invested in such separate account. Insurance companies contemplating
the investment of general account assets in the offered certificates should
consult with their legal counsel with respect to the applicability of Section
401(c) of ERISA.

Consultation With Counsel

     Any Plan fiduciary which proposes to purchase offered certificates on
behalf of or with assets of a Plan should consider its general fiduciary
obligations under ERISA and should consult with its counsel with respect to the
potential applicability of ERISA and the Code to such investment and the
availability of any prohibited transaction exemption in connection with any
planned purchase.

Tax Exempt Investors

     A Plan that is exempt from federal income taxation pursuant to Section 501
of the Code nonetheless will be subject to federal income taxation to the extent
that its income is "unrelated business taxable income" within the meaning of
Section 512 of the Code. All "excess inclusions" of a REMIC allocated to a REMIC
Residual Certificate held by a Plan will be considered unrelated business
taxable income and thus will be subject to federal income tax. See "Certain
Federal Income Tax Consequences--REMICs--Taxation of Owners of REMIC Residual
Certificates--Excess Inclusions".

                                LEGAL INVESTMENT

     If so specified in the related prospectus supplement, certain classes of
the offered certificates will constitute "mortgage related securities" for
purposes of SMMEA. Generally, the only classes of the offered certificates which
will qualify as "mortgage related securities" will be those that (1) are rated
in one of two highest rating categories by at least one nationally recognized
statistical rating organization; and (2) are part of a series evidencing
interests in a trust fund consisting of loans originated by certain types of
originators specified in SMMEA and secured by first liens on real estate. The
appropriate characterization of those offered certificates not qualifying as
"mortgage related securities" for purposes of SMMEA ("Non-SMMEA Certificates")
under various legal investment restrictions, and thus the ability of investors
subject to these restrictions to purchase such offered certificates, may be
subject to significant interpretive uncertainties. 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 Non-SMMEA Certificates constitute legal investments for
them.

     Those Classes of offered certificates qualifying as "mortgage related
securities" 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 before the
October 3, 1991 cutoff for those enactments, limiting to various extents the
ability of certain entities (in particular, insurance companies) to invest in
"mortgage related securities" secured by liens on residential, or mixed
residential and commercial properties, in most cases by requiring the affected
investors to rely solely upon existing state law, and not SMMEA. Pursuant to
Section 347 of the Riegle Community Development and Regulatory Improvement Act
of 1994, which amended the definition of "mortgage related security" to include,
in relevant part, offered certificates satisfying the rating and qualified
originator requirements for "mortgage related securities," but evidencing
interests in a trust fund consisting, in whole or in part, of first liens on one
or more parcels of real estate upon which are located one or more commercial
structures, states were authorized to enact legislation, on or before September
23, 2001, specifically referring to Section 347 and prohibiting or restricting
the purchase, holding or investment by state-regulated entities in those types
of offered certificates. Accordingly, the investors affected by any state
legislation overriding the


                                      -92-



preemptive effect of SMMEA 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
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(m)
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 of the 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 ("NCUA") has adopted rules, codified at 12 C.F.R. Part 703, which
permit federal credit unions to invest in "mortgage related securities", other
than stripped mortgage related securities (unless the credit union complies with
the requirements of 12 C.F.R. Section 703.16(e) for investing in those
securities), residual interests in mortgage related securities, and commercial
mortgage related securities, subject to compliance with general rules governing
investment policies and practices; however, credit unions approved for the
NCUA's "investment pilot program" under 12 C.F.R. Section 703.19 may be able to
invest in those prohibited forms of securities, while "RegFlex credit unions"
may invest in commercial mortgage related securities under certain conditions
pursuant to 12 C.F.R. Section 742.4(b)(2). The OTS has issued Thrift Bulletin
13a (December 1, 1998), "Management of Interest Rate Risk, Investment
Securities, and Derivatives Activities," and Thrift Bulletin 73a (December 18,
2001), "Investing in Complex Securities," 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 Federal Deposit
Insurance Corporation, the OCC and the OTS, effective May 26, 1998, and by the
NCUA, effective October 1, 1998. That 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.

     Investors 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 series or classes may be deemed unsuitable investments, or may otherwise
be restricted, under those rules, policies or guidelines (in certain instances
irrespective of SMMEA).

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

     Except as to the status of certain classes of offered certificates as
"mortgage related securities," no representations are made as to the proper
characterization of the offered certificates for legal investment purposes,
financial institution regulatory purposes, or other purposes, or as to the
ability of particular investors to purchase


                                      -93-



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 or
series 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.

                                 USE OF PROCEEDS

     The net proceeds to be received from the sale of the certificates of any
series will be applied by the depositor to the purchase of trust assets or will
be used by the depositor to cover expenses related thereto. The depositor
expects to sell the certificates from time to time, but the timing and amount of
offerings of certificates will depend on a number of factors, including the
volume of mortgage assets acquired by the depositor, prevailing interest rates,
availability of funds and general market conditions.

                             METHOD OF DISTRIBUTION

     The certificates offered hereby 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 the net proceeds to the
depositor from such sale.

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

          1. By negotiated firm commitment or best efforts underwriting and
     public re-offering by underwriters, which may include Banc of America
     Securities LLC, an affiliate of the depositor;

          2. By placements by the depositor with institutional investors through
     dealers; and

          3. By direct placements by the depositor with institutional investors.

     In addition, if specified in the related prospectus supplement, the offered
certificates of a series may be offered in whole or in part to the seller of the
related mortgage assets that would comprise the trust fund for such
certificates.

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

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


                                      -94-



     It is anticipated that the underwriting agreement pertaining to the sale of
the offered certificates of any series will provide that the obligations of the
underwriters will be subject to certain conditions precedent, that the
underwriters will be obligated to purchase all such certificates if any are
purchased (other than in connection with an underwriting on a best efforts
basis) and that, in limited circumstances, the depositor will indemnify the
several underwriters and the underwriters will indemnify the depositor against
certain civil liabilities, including liabilities under the Securities Act of
1933, as amended, or will contribute to payments required to be made in respect
to such liabilities.

     The prospectus supplement with respect to any series offered by placements
through dealers will contain information regarding the nature of such offering
and any agreements to be entered into between the depositor and purchasers of
offered certificates of such series.

     The depositor anticipates that the offered certificates will be sold
primarily to institutional investors. Purchasers of offered certificates,
including dealers, may, depending on the facts and circumstances of such
purchases, be deemed to be "underwriters" within the meaning of the Securities
Act of 1933, as amended, in connection with reoffers and sales by them of
offered certificates. Holders of offered certificates should consult with their
legal advisors in this regard prior to any such reoffer or sale.

     If and to the extent required by applicable law or regulation, this
prospectus will be used by Banc of America Securities LLC in connection with
offers and sales related to market-making transactions in offered certificates
previously offered hereunder in transactions with respect to which Banc of
America Securities LLC acts as principal. Banc of America Securities LLC may
also act as agent in such transactions. Sales may be made at negotiated prices
determined at the time of sale.

                                  LEGAL MATTERS

     Certain legal matters relating to the certificates will be passed upon for
the depositor by Cadwalader, Wickersham & Taft LLP. Certain legal matters
relating to the certificates will be passed upon for the underwriter by the
counsel described in the related prospectus supplement under "Legal Matters".
Certain federal income tax matters and other matters will be passed upon for the
depositor by Cadwalader, Wickersham & Taft LLP.

                              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. The depositor has determined that its financial statements will not
be material to the offering of any offered certificates.

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


                                      -95-



     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.

                              AVAILABLE INFORMATION

     The depositor has filed with the Securities and Exchange Commission a
Registration Statement (of which this prospectus forms a part) under the
Securities Act of 1933, as amended, with respect to the offered certificates.
This prospectus and the prospectus supplement relating to each series of offered
certificates contain summaries of the material terms of the documents referred
to in this prospectus or in such prospectus supplement, but do not contain all
of the information set forth in the Registration Statement pursuant to the rules
and regulations of the Commission. For further information, reference is made to
such Registration Statement and the exhibits thereto. Such Registration
Statement and exhibits can be inspected and copied at prescribed rates at the
public reference facilities maintained by the Commission at its Public Reference
Section, 450 Fifth Street, N.W., Washington, D.C. 20549, and at its Midwest
Regional Offices located as follows: Citicorp Center, 500 West Madison Street,
Suite 1400, Chicago, Illinois 60661-2511. You may obtain information on the
operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330. The
SEC also maintains an internet site that contains reports, proxy and information
statements, and other information that has been filed electronically with the
SEC. The Internet address is http://www.sec.gov.

     No dealer, salesman, or other person has been authorized to give any
information, or to make any representations, other than those contained in this
prospectus or any related prospectus supplement, and, if given or made, such
information or representations must not be relied upon as having been authorized
by the depositor or any other person. Neither the delivery of this prospectus or
any related prospectus supplement nor any sale made under this prospectus or any
related prospectus supplement shall under any circumstances create an
implication that there has been no change in the information in this prospectus
since the date of this prospectus or in such prospectus supplement since the
date of the prospectus supplement. This prospectus and any related prospectus
supplement are not an offer to sell or a solicitation of an offer to buy any
security in any jurisdiction in which it is unlawful to make such offer or
solicitation.

     The master servicer, the trustee or another specified person will cause to
be provided to registered holders of the offered certificates of each series
periodic unaudited reports concerning the related trust fund. If beneficial
interests in a class or series of offered certificates are being held and
transferred in book-entry format through the facilities of The DTC as described
in this prospectus, then unless otherwise provided in the related prospectus
supplement, such reports will be sent on behalf of the related trust fund to a
nominee of DTC as the registered holder of the offered certificates. Conveyance
of notices and other communications by DTC to its participating organizations,
and directly or indirectly through such participating organizations to the
beneficial owners of the applicable offered certificates, will be governed by
arrangements among them, subject to any statutory or regulatory requirements as
may be in effect from time to time. See "Description of the
Certificates--Reports to Certificateholders" and "--Book-Entry Registration and
Definitive Certificates".

     The depositor will file or cause to be filed with the Securities and
Exchange Commission such periodic reports with respect to each trust fund as are
required under the Securities Exchange Act of 1934 and the rules and regulations
of the Securities and Exchange Commission. The depositor intends to make a
written request to the staff of the Securities and Exchange Commission that the
staff either (1) issue an order pursuant to Section 12(h) of the Securities
Exchange Act of 1934, as amended, exempting the depositor from certain reporting
requirements under the Securities Exchange Act of 1934, as amended, with respect
to each trust fund or (2) state that the staff will not recommend that the
Commission take enforcement action if the depositor fulfills its reporting
obligations as described in its written request. If such request is granted, the
depositor will file or cause to be filed with the Securities and Exchange
Commission as to each trust fund the periodic unaudited reports to holders of
the offered certificates referenced in the preceding paragraph; however, because
of the nature of the trust funds, it is unlikely that any significant additional
information will be filed. In addition, because of the limited number of
certificateholders expected for each series, the depositor anticipates that a
significant portion of such reporting requirements will be permanently suspended
following the first fiscal year for the related trust fund.


                                      -96-



                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

     The depositor hereby incorporates 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, as amended, prior to the termination of an offering of offered
certificates evidencing interests in that trust fund. The depositor will provide
or cause to be provided without charge to each person to whom this prospectus is
delivered in connection with the offering of one or more classes of offered
certificates, upon written or oral request of such person, a copy of any or all
documents or reports incorporated in this prospectus by reference, in each case
to the extent such documents or reports relate to one or more of such classes of
such offered certificates, other than the exhibits to such documents (unless
such exhibits are specifically incorporated by reference in such documents).
Such requests to the depositor should be directed in writing to its principal
executive offices at 214 North Tryon Street, Charlotte, North Carolina 28255, or
by telephone at (704) 386-8509.

                                    GLOSSARY

     The following capitalized terms will have the respective meanings assigned
to them in this "Glossary" section whenever they are used in this prospectus.

     "401(c) Regulations" means those regulations issued by the DOL which
provide guidance for the purpose of determining, in cases where insurance
policies supported by an insurer's general account are issued to or for the
benefit of a Plan on or before December 31, 1998, which general account assets
constitute Plan assets.

     "Accrued Certificate Interest" means for each Distribution Date an amount
equal to interest at the applicable pass-through rate accrued for a specified
period (generally the most recently ended calendar month) on the outstanding
Certificate Balance of such class of certificates immediately prior to such
Distribution Date.

     "Accrual Certificates" means one or more classes of certificates that may
not be entitled to distributions of interest until the occurrence of certain
events, such as the retirement of one or more other classes of certificates.

     "ADA" means the Americans with Disabilities Act of 1990, as amended.

     "Available Distribution Amount" means unless otherwise provided in the
related prospectus supplement for any series of certificates and any
Distribution Date the total of all payments or other collections (or advances in
lieu of such collections and advances) on, under or in respect of the mortgage
assets and any other assets included in the related trust fund that are
available for distribution to the holders of certificates of such series on such
date.

     "Bankruptcy Code" means the U.S. Bankruptcy Code.

     "CERCLA" means the federal Comprehensive Environmental Response,
Compensation and Liability Act of 1980, as amended.

     "Certificate Account" means for the trust fund one or more established and
maintained on behalf of the certificateholders into which all payments and
collections received or advanced with respect to the mortgage assets and other
assets in the trust fund will be deposited to the extent described this
prospectus and the related prospectus supplement.

     "Certificate Balance" means the initial stated principal amount of each
individual class of certificates for a given series other than real estate
mortgage investment conduit residual certificates or certain classes of stripped
interest certificates.

     "Certificate Owner" means the actual purchaser of a book-entry certificate.

     "Closing Date" means date of the initial issuance of the certificates of a
given series.

     "Code" means the Internal Revenue Code of 1986, as amended.


                                      -97-



     "Commercial Property" means office buildings, retail stores and
establishments, hotels or motels, nursing homes, hospitals or other health
care-related facilities, recreational vehicle and mobile home parks, warehouse
facilities, mini-warehouse facilities, self-storage facilities, industrial
plants, parking lots, entertainment or sports arenas, restaurants, marinas,
mixed use or various other types of income-producing properties or unimproved
land comprising some or all of the mortgaged properties included in the trust
fund.

     "Committee Report" means the Conference Committee Report accompanying the
Tax Reform Act of 1986.

     "Companion Class" means one or more classes of certificate where
distributions of principal with respect to one or more other classes of
certificates may be contingent on the specified principal payment schedule for a
Controlled Amortization Class of the same series and the rate at which payments
and other collections of principal on the mortgage assets in the related trust
fund are received.

     "Controlled Amortization Class" means one or more classes of certificates
where distributions of principal may be made, subject to available funds, based
on a specified principal payment schedule.

     "CPR" means the constant prepayment rate model representing an assumed
constant rate of prepayment each month (expressed as an annual percentage)
relative to the then outstanding principal balance of a pool of mortgage loans
for the life of such mortgage loans.

     "Cut-off Date" means the specified date initial aggregate outstanding
principal balance of the related mortgage assets as of a specified date.

     "Debt Service Coverage Ratio" means at any given time for a mortgage loan
the ratio of --

     o    the Net Operating Income derived from the related mortgaged property
          for a twelve-month period to

     o    the annualized scheduled payments of principal and/or interest on the
          mortgage loan and any other loans senior to it that are secured by the
          related mortgaged property.

     "Determination Date" means the date upon which that all scheduled payments
on the mortgage loans in the trust fund are received or advanced by the master
servicer, special servicer or other specified person will be distributed to
certificateholders of the related series on the next succeeding Distribution
Date.

     "Direct Participant" means the securities brokers and dealers, banks, trust
companies and clearing corporations and may include certain other organizations
that maintain accounts with DTC.

     "Distribution Date" means the date as described in the prospectus
supplement upon which distributions on or with respect to the certificates will
be made.

     "DOL" means the United States Department of Labor.

     "DTC" means The Depository Trust Company.

     "Due Date" means a specified date upon which scheduled payments of
interest, principal or both are to be made under a mortgage loan and may occur
monthly, quarterly, semi-annually or annually.

     "Due Period" means a specified time period (generally corresponding in
length to the period between Distribution Dates).

     "Equity Participation" means a provision under a mortgage loan that
entitles the lender to a share of appreciation of the related mortgaged
property, or profits realized from the operation or disposition of such
mortgaged property or the benefit, if any, resulting from the refinancing of the
mortgage loan.

     "ERISA" means the Employee Retirement Income Security Act of 1974, as
amended.

     "Excess Funds" means in general that portion of the amounts distributable
in respect of the certificates of any series on any Distribution Date that
represent--


                                      -98-



     o    interest received or advanced on the mortgage assets in the trust fund
          that is in excess of the interest currently accrued on the
          certificates of such series; or

     o    Prepayment Premiums, payments from Equity Participations or any other
          amounts received on the mortgage assets in the trust fund that do not
          constitute payments of interest or principal.

     "Exchange Act" means the Securities Exchange Act of 1934, as amended.

     "Fannie Mae" means Federal National Mortgage Association.

     "Freddie Mac" means Federal Home Loan Mortgage Corporation.

     "Garn Act" means the Garn-St Germain Depository Institutions Act of 1982.

     "Ginnie Mae" means Governmental National Mortgage Association.

     "Grantor Trust Certificates" means certificates in a trust treated as a
grantor trust under applicable provisions of the Code.

     "Grantor Trust Fractional Interest Certificate" means a Grantor Trust
Certificate representing an undivided equitable ownership interest in the
principal of the mortgage loans constituting the related Grantor Trust Fund,
together with interest at a pass-through rate.

     "Grantor Trust Fund" means that portion of the trust fund as to which no
REMIC election has been made.

     "Grantor Trust Strip Certificate" means a Grantor Trust Certificate
representing ownership of all or a portion of the difference between interest
paid on the mortgage loans constituting the related Grantor Trust Fund (net of
normal administration fees) and interest paid to the holders of Grantor Trust
Fractional Interest Certificates issued with respect to such Grantor Trust Fund.

     "Indirect Participant" means those banks, brokers, dealers and trust
companies that clear through or maintain a custodial relationship with a Direct
Participant, either directly or indirectly.

     "Insurance and Condemnation Proceeds" means proceeds applied to the
restoration of a mortgaged property or released to the related borrower in
connection with the full or partial condemnation of such mortgaged property.

     "IRS" means the Internal Revenue Service.

     "Issue Premium" means, in the case of a class of REMIC Regular Certificates
issued at a price in excess of the stated redemption price of that class, the
amount of such excess.

     "Liquidation Proceeds" means all proceeds received under any hazard, title
or other insurance policy (other than Insurance and Condemnation Proceeds) and
all other amounts received and retained in connection with the liquidation of
defaulted mortgage loans or property acquired in respect of such defaulted
mortgage loans, by foreclosure or otherwise.

     "Loan-to-Value Ratio" means for a mortgage loan the ratio (expressed as a
percentage) of --

     o    the then outstanding principal balance of the mortgage loan and any
          other loans senior that are secured by the related mortgaged property
          to

     o    its fair market value as determined by an appraisal of such property
          conducted by or on behalf of the originator in connection with the
          origination of the mortgage loan.

     "Lock-out Period" means the period in which prepayments are prohibited
under a mortgage loan.

     "MBS" means mortgage participations, pass-through certificates or other
mortgage-backed securities that may comprise the assets of the trust fund.


                                      -99-



     "MERS" means Mortgage Electronic Registration Systems, Inc.

     "Mortgage Asset Seller" means the entity from whom the depositor purchased
a mortgage asset either directly or indirectly, included in the trust fund. The
Mortgage Asset Seller may or may not be the originator of the related mortgage
loan or the issuer of the MBS and may be an affiliate of the depositor.

     "Mortgage Rate" means the rate at which a mortgage loan accrues interest
which may be fixed over its term or that adjusts from time to time, converted at
the borrower's election from an adjustable to a fixed rate, or from a fixed to
an adjustable rate.

     "Multifamily Properties" means 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 comprising some or
all of the mortgaged properties included in the trust fund.

     "Net Operating Income" means for any given period, the total operating
revenues derived from a mortgaged property during such period, minus the total
operating expenses incurred in respect of such mortgaged property during such
period other than --

     o    noncash 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 such mortgaged property.

     "NCUA" means the National Credit Union Administration.

     "Notional Amount" means the amount upon which a Stripped Interest
Certificate is calculated to accrue interest which is either--

     o    based on the principal balances of some or all of the mortgage assets
          in the related trust fund; or

     o    equal to the Certificate Balances of one or more other classes of
          certificates of the same series.

     "OCC" means the Office of the Comptroller of the Currency.

     "OID Regulations" means the Treasury Department regulations issued under
Sections 1271-1273 and 1275 of the Code.

     "OTS" means the Office of Thrift Supervision.

     "Parties in Interest" means "parties in interest" as defined in ERISA and
"disqualified person" as defined in Section 4975 of the Code.

     "Percentage Interest" means the undivided percentage interest represented
by an offered certificate of a particular class which will be equal to the
percentage obtained by dividing the initial principal balance or notional amount
of such certificate by the initial Certificate Balance or Notional Amount of
such class.

     "Permitted Investments" means 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 into which funds from the Certificate
Account may be invested.

     "Plan" means retirement plans, and on certain other employee benefit plans
and arrangements, including individual retirement accounts, individual
retirement annuities, Keogh plans and collective investment funds and separate
accounts (and as applicable, insurance company general accounts) in which such
plans, accounts or arrangements are invested that are subject to the fiduciary
responsibility provisions of ERISA or Section 4975 of the Code.


                                     -100-



     "Plan Asset Regulations" means Section 2510.3-101 of the regulations issued
by the DOL, concerning what constitutes assets of a Plan.

     "Pooling and Servicing Agreement" means pooling and servicing agreement or
other agreement specified in the related prospectus supplement pursuant to which
certificates of each series will be issued.

     "Prepayment Assumption" means the prepayment assumption used in reporting
original issue discount for each series of REMIC Regular Certificates or, if
applicable, Grantor Trust Certificates, as disclosed in the related prospectus
supplement.

     "Prepayment Interest Shortfall" means the result when a prepayment on any
mortgage loan is distributable to certificateholders on a particular
Distribution Date, but such prepayment is not accompanied by interest thereon to
the Due Date for such mortgage loan in the related Due Period, then the interest
charged to the borrower (net of servicing and administrative fees) may be less
than the corresponding amount of interest accrued and otherwise payable on the
certificates of the related series.

     "Prepayment Premium" means the payment of any premium or yield maintenance
charge in connection with certain prepayments under a mortgage loan.

     "PTCE 95-60" means Prohibited Transaction Class Exemption 95-60.

     "Purchase Price" means the price as specified in the prospectus supplement
at which a Mortgage Asset Seller will be required to repurchase a mortgage loan
under the conditions set forth in the prospectus supplement.

     "Record Date" means last business day of the month preceding the month in
which the applicable Distribution Date occurs.

     "Relief Act" means the Servicemembers Relief Act.

     "REMIC" means a real estate mortgage investment conduit, within the meaning
of, and formed in accordance with, the REMIC Provisions of the Code.

     "REMIC Certificates" means certificates representing interests in a trust
fund, or a portion of the trust fund, that the REMIC administrator will elect to
have treated as REMIC.

     "REMIC Provisions" means Sections 860A through 860G of the Code.

     "REMIC Regular Certificates" means certificates evidencing or constituting
ownership of "regular interests" in the trust fund or a designated portion of
the trust under the REMIC Provisions.

     "REMIC Regulations" means the Treasury Department regulations issued under
the REMIC Provisions.

     "REMIC Residual Certificateholder" means the holder of a REMIC Residual
Certificate.

     "REMIC Residual Certificates" means certificates evidencing or constituting
ownership of "residual interests" in the trust or a designated portion of the
trust under the REMIC Provisions.

     "REO Properties" means mortgaged properties acquired on behalf of the trust
fund through foreclosure, deed-in-lieu of foreclosure or otherwise.

     "RICO" means the Racketeer Influenced and Corrupt Organizations statute.

     "Senior Certificates" means certificates in a given series that are senior
to one or more other classes of certificates in entitlement to certain
distributions;

     "SMMEA" means the Secondary Mortgage Market Enhancement Act of 1984, as
amended.


                                     -101-



     "SPA" means the standard prepayment assumption representing an assumed
variable rate of prepayment each month (expressed as an annual percentage)
relative to the then outstanding principal balance of a pool of mortgage loans,.

     "Stripped Interest Certificate" means those certificates entitled to
distributions of interest, with disproportionate, nominal or no distributions of
principal.

     "Stripped Principal Certificate" means entitled to distributions of
principal, with disproportionate, nominal or no distributions of interest;

     "Subordinate Certificates" means certificates in a given series that are
subordinate to one or more other classes of certificates in entitlement to
certain distributions;

     "Tiered REMIC" means designated portions of the trust fund treated as two
or more REMICs.

     "Treasury Department" means the United States Treasury Department.

     "UCC" means for any jurisdiction the Uniform Commercial Code as in effect
in that jurisdiction.

     "U.S. Person" means--

     o    a citizen or resident of the United States;

     o    a corporation or partnership created or organized in, or under the
          laws of, the United States, any state or the District of Columbia,
          including an entity treated as a corporation or partnership for
          federal income tax purposes;

     o    an estate whose income is subject to United States federal income tax
          purposes regardless of the source of its income; or

     o    a trust as to which--

          1. a court in the United States is able to exercise primary
     supervision over the administration of the trust, and

          2. one or more United States persons have the authority to control all
     substantial decisions of the trust.

     In addition, to the extent provided in the Treasury Department regulations,
a trust will be a U.S. Person if it was in existence on August 20, 1996 and it
elected to be treated as a U.S. Person.

     "Voting Rights" means the voting rights evidenced by each series of
certificates.

     "Warranting Party" means a party that makes certain representations and
warranties regarding the mortgage loans.






                                   PART II
                    INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14.    Other Expenses of Issuance and Distribution

            The expenses expected to be incurred in connection with the issuance
and distribution of the Certificates being registered, other than underwriting
compensation, are as set forth below.


      Filing Fee for Registration Statement................   $ 1,000,450.00
      Legal Fees and Expenses..............................     2,750,000.00
      Accounting Fees and Expenses.........................     1,000,000.00
      Trustee's Fees and Expenses
            (including counsel fees).......................       350,000.00
      Blue Sky Fees and Expenses...........................        60,000.00
      Printing and Engraving Fees..........................     1,400,000.00
      Rating Agency Fees...................................    13,600,000.00
      Miscellaneous........................................       750,000.00
                                                              --------------
      Total ...............................................   $20,910,450.00
                                                              ==============

Item 15.    Indemnification of Directors and Officers

            The Pooling and Servicing Agreements will provide that no director,
officer, employee or agent of the Registrant is liable to the trust fund or the
certificateholders referred to therein, except for such person's own willful
misfeasance, bad faith, gross negligence in the performance of duties or
reckless disregard of obligations and duties. The Pooling and Servicing
Agreements will further provide that, with the exceptions stated above, a
director, officer, employee or agent of the Registrant is entitled to be
indemnified against any loss, liability or expense incurred in connection with
legal action relating to such Pooling and Servicing Agreements and related
certificates other than such expenses related to particular mortgage assets as
described therein.

            Any underwriters who execute an Underwriting Agreement in the form
filed as Exhibit 1.1 to this Registration Statement will agree to indemnify the
Registrant's directors and its officers who signed this Registration Statement
against certain liabilities which might arise under the Securities Act of 1933
from certain information furnished to the Registrant by or on behalf of such
indemnifying party.

            Subsection (a) of Section 145 of the General Corporation Law of
Delaware empowers a corporation to indemnify any person who was or is a party or
is threatened to be made a party to any threatened, pending or completed action,
suit or proceeding, whether civil, criminal, administrative or investigative
(other than an action by or in the right of the corporation) by reason of the
fact that the person is or was a director, employee or agent of the corporation
or is or was serving at the request of the corporation as a director, officer,
employee or agent of another corporation, partnership, joint venture, trust or
other enterprise, against expenses (including attorneys' fees), judgments, fines
and amounts paid in settlement actually and reasonably incurred by the person in
connection with such action, suit or proceeding if the person acted in good
faith and in a manner the person reasonably believed to be in or not opposed to
the best interests of the corporation, and, with respect to any criminal action
or proceeding, had no reasonable cause to believe the person's conduct was
unlawful.



            Subsection (b) of Section 145 empowers a corporation to indemnify
any person who was or is a party or is threatened to be made a party to any
threatened, pending or completed action or suit by or in the right of the
corporation to procure a judgment in its favor by reason of the fact that the
person acted in any of the capacities set forth above, against expenses
(including attorneys' fees) actually and reasonably incurred by him in
connection with the defense or settlement of such action or suit if the person
acted in good faith and in a manner the person reasonably believed to be in or
not opposed to the best interests of the corporation and except that no
indemnification may be made in respect to any claim, issue or matter as to which
such person shall have been adjudged to be liable to the corporation unless and
only to the extent that the Court of Chancery or the court in which such action
or suit was brought shall determine that, despite the adjudication of liability
but in view of all the circumstances of the case, such person is fairly and
reasonably entitled to indemnity for such expenses which the Court of Chancery
or such other court shall deem proper.

            Section 145 further provides that to the extent a present or former
director or officer of a corporation has been successful on the merits or
otherwise in the defense of any action, suit or proceeding referred to in
subsections (a) and (b) or in the defense of any claim, issue or matter therein,
such person shall be indemnified against expenses (including attorneys' fees)
actually and reasonably incurred by such person in connection therewith; that
indemnification or advancement of expenses provided for by Section 145 shall not
be deemed exclusive of any other rights to which those seeking indemnification
or advancement of expenses may be entitled; and empowers the corporation to
purchase and maintain insurance on behalf of any person who is or was a
director, officer, employee or agent of the corporation or was serving at the
request of the corporation as a director, officer, employee or agent of another
corporation, partnership, joint venture, trust or other enterprise against any
liability asserted against such person and incurred by such person in any such
capacity or arising out of such person's status as such, whether or not the
corporation would have the power to indemnify such person against such liability
under Section 145.

            The By-Laws of the Registrant provide, in effect, that to the extent
and under the circumstances permitted by applicable law, including subsections
(a) and (b) of Section 145 of the General Corporation Law of the State of
Delaware, the Registrant (i) shall indemnify and hold harmless each person who
was or is a party or is threatened to be made a party to any threatened, pending
or completed action, suit or proceeding, whether civil, criminal, administrative
or investigative by reason of the fact that he is or was a director or officer,
or his testator or intestate is or was a director or officer of the Registrant,
against expenses, judgments, fines and amounts paid in settlement, and (ii)
shall indemnify and hold harmless each person who was or is a party or is
threatened to be made a party to any such action, suit or proceeding if such
person is or was serving at the request of the Registrant as a director,
officer, employee or agent of another corporation, partnership, joint venture,
trust or other enterprise.

Item 16.    Exhibits

Exhibits --

      1.1  - Form of Underwriting Agreement.
      3.1  - Certificate of Incorporation.
      3.2  - By-Laws.
      4.1  - Form of Pooling and Servicing Agreement.
      5.1  - Opinion of Cadwalader, Wickersham & Taft LLP with respect to
             legality.
      8.1  - Opinion of Cadwalader, Wickersham & Taft LLP with respect to
             certain tax matters (included with Exhibit 5.1).
      23.2 - Consent of Cadwalader, Wickersham & Taft LLP (included with
             Exhibit 5.1).
      24.1 - Power of Attorney (included on the signature page).

                                       2


Item 17.    Undertakings

(A)         The undersigned Registrant hereby undertakes:

      (1) To file, during any period in which offers or sales are being made of
the securities registered hereby, a post-effective amendment to this
Registration Statement:

            (i) to include any prospectus required by section 10(a)(3) of the
Securities Act of 1933;

            (ii) to reflect in the prospectus any facts or events arising after
the effective date of this Registration Statement (or the most recent
post-effective amendment thereof) which, individually or in the aggregate,
represent a fundamental change in the information set forth in this Registration
Statement. Notwithstanding the foregoing, any increase or decrease in volume of
securities offered (if the total dollar value of securities offered would not
exceed that which was registered) and any deviation from the low or high end of
the estimated maximum offering range may be reflected in the form of prospectus
filed with the Commission pursuant to Rule 424(b) if, in the aggregate, the
changes in volume and price represent no more than a 20% change in the maximum
aggregate offering price set forth in the "Calculation of Registration Fee"
table in the effective registration statement;

            (iii) to include any material information with respect to the plan
of distribution not previously disclosed in this Registration Statement or any
material change to such information in this Registration Statement;

provided, however, that paragraphs (A)(1)(i) and (A)(1)(ii) of this section do
not apply if the information required to be included in a post-effective
amendment by those paragraphs is contained in periodic reports filed with or
furnished to the Commission by the Registrant pursuant to Section 13 or Section
15(d) of the Securities Exchange Act of 1934 that are incorporated by reference
in this Registration Statement;

provided, further, however, that paragraphs (A)(1)(i) and (A)(1)(ii) of this
section do not apply if the information required to be included in a
post-effective amendment is provided pursuant to Item 1100(c) of Regulation AB
(17 CFR 229.1100(c)).

      (2) That, for the purpose of determining any liability under the
Securities Act of 1933, each such post-effective amendment shall be deemed to be
a new registration statement relating to the securities offered therein, and the
offering of such securities at that time shall be deemed to be the initial bona
fide offering thereof.

      (3) To remove from registration by means of a post-effective amendment any
of the securities being registered which remain unsold at the termination of the
offering.

(B) The undersigned Registrant hereby undertakes that, for purposes of
determining any liability under the Securities Act of 1933, each filing of the
Registrant's annual report pursuant to Section 13(a) or Section 15(d) of the
Exchange Act of 1934 (and, where applicable, each filing of an employee benefit
plan's annual report pursuant to Section 15(d) of the Securities Exchange Act of
1934) that is incorporated by reference in the this Registration Statement shall
be deemed to be a new registration statement relating to the securities offered
herein, and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

                                       3


(C) The undersigned registrant hereby undertakes to provide to the underwriter
at the closing specified in the underwriting agreements certificates in such
denominations and registered in such names as required by the underwriter to
permit prompt delivery to each purchaser.

(D) Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors, officers and controlling persons of the
Registrant pursuant to the foregoing provisions, or otherwise, the Registrant
has been advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Act and is,
therefore, unenforceable. In the event that a claim for indemnification against
such liabilities (other than the payment by the Registrant of expenses incurred
or paid by a director, officer or controlling person of the Registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

(E) For offerings of securities registered hereby that commence after December
31, 2005, the Registrant hereby undertakes that, for purposes of determining any
liability under the Securities Act, each filing of the annual report pursuant to
Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934 of a third
party that is incorporated by reference in the Registration Statement in
accordance with Item 1100(c)(1) of Regulation AB (17 CFR 229.1100(c)(1)) shall
be deemed to be a new registration statement relating to the securities offered
therein, and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

(F) For offerings of securities registered hereby that commence after December
31, 2005, the Registrant hereby undertakes that, except as otherwise provided by
Item 1105 of Regulation AB (17 CFR 229.1105), information provided in response
to that Item pursuant to Rule 312 of Regulation S-T (17 CFR 232.312) through the
specified Internet address in the prospectus is deemed to be a part of the
prospectus included in the Registration Statement. In addition, the Registrant
hereby undertakes to provide to any person without charge, upon request, a copy
of the information provided in response to Item 1105 of Regulation AB pursuant
to Rule 312 of Regulation S-T through the specified Internet address as of the
date of the prospectus included in the Registration Statement if a subsequent
update or change is made to the information.

                                       4



                                    SIGNATURES

            Pursuant to the requirements of the Securities Act of 1933, as
amended, the Registrant certifies that it has reasonable grounds to believe that
it meets all of the requirements for filing on Form S-3 and has duly caused this
Registration Statement to be signed on its behalf by the undersigned, thereunto
duly authorized, in the City of Charlotte, State of North Carolina, on the 23rd
day of August 2005.


                              BANC OF AMERICA COMMERCIAL MORTGAGE INC.



                              By: /s/ Rochelle R. Dobbs
                                  --------------------------------
                                  Rochelle R. Dobbs
                                  Director (President)

            Each of the undersigned directors and officers of Banc of America
Commercial Mortgage Inc. hereby severally constitutes and appoints Stephen L.
Hogue, Peter J. Cookson, Robert J. Koontz and David S. Fallick, and each of them
as agents and attorneys-in-fact of the undersigned, in any and all capacities,
with full power of substitution, to sign any and all pre- or post-effective
amendments to this Registration Statement, any subsequent Registration Statement
for the same offering which may be filed pursuant to Rule 462(b) under
Securities Act of 1933, as amended, and any and all pre- or post-effective
amendments thereto, and to file the same with exhibits thereto and other
documents in connection therewith, with the Securities and Exchange Commission,
granting unto said agents and attorneys-in-fact, and each of them, full power
and authority to do and perform each and every act and thing requisite and
necessary to be done in and about the premises, as fully to all intents and
purposes as he might or could do in person, hereby ratifying and confirming all
that each said agent and attorney-in-fact, or any of them, may lawfully do or
cause to be done by virtue hereof.

            Pursuant to the requirements of the Securities Act of 1933, as
amended, this Registration Statement has been signed below by the following
persons in the capacities and on the dates indicated:

         SIGNATURE                    TITLE                        DATE


/s/ Rochelle R. Dobbs          Director (President)          August 23, 2005
- ------------------------
Rochelle R. Dobbs


/s/ George G. Ellison                Director                August 23, 2005
- ------------------------
George G. Ellison


/s/ Edward J. Vaccaro            Chief Accounting            August 23, 2005
- ------------------------        Officer and Chief
Edward J. Vaccaro               Financial Officer





                              Index to Exhibits



  Exhibit Number          Exhibit
  --------------          -------

       1.1                Form of Underwriting Agreement

       3.1                Certificate of Incorporation

       3.2                By-laws

       4.1                Form of Pooling and Servicing Agreement

       5.1                Opinion of Cadwalader, Wickersham & Taft LLP with
                          respect to legality

       8.1                Opinion of Cadwalader, Wickersham & Taft LLP with
                          respect to certain tax matters (included with
                          Exhibit 5.1)

       23.2               Consent of Cadwalader, Wickersham & Taft LLP
                          (included with Exhibit 5.1)

       24.1               Power of Attorney (included with Form S-3 (Part II))