Filed Pursuant to Rule 424(b)(3)
                                                Registration File No.: 333-87441


Information contained in this prospectus supplement and the accompanying
prospectus is not complete and may be changed. We may not sell these securities
until the final prospectus supplement and prospectus are delivered. This
prospectus supplement and the accompanying prospectus are not an offer to sell
these securities and are not soliciting an offer to buy these securities in any
state where the offer or sale is not permitted.

Subject to completion, Dated July 13, 2001
PROSPECTUS SUPPLEMENT
(To Prospectus dated July 13, 2001)


[GRAPHIC OMITTED] J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

Depositor

$871,639,000 (Approximate)

Mortgage Pass-Through Certificates, Series 2001-CIBC2

THE OFFERED CERTIFICATES:

o The trust fund will issue several classes of certificates. Only the following
six classes of "offered certificates" are offered hereby:





                                                    INITIAL PASS-THROUGH RATE
                      APPROXIMATE INITIAL CLASS        (MAY BE SUBJECT TO          RATINGS
CLASS                         BALANCE(1)                   ADJUSTMENT)           (FITCH/S&P)
- ---------------------------------------------------------------------------------------------
                                                                       
Class A1 .........           $ 50,000,000                       %                  AAA/AAA
Class A2 .........           $153,250,000                       %                  AAA/AAA
Class A3 .........           $573,754,000                       %                  AAA/AAA
Class B ..........           $ 39,846,000                       %                   AA/AA
Class C ..........           $ 39,846,000                       %                    A/A
Class D ..........           $ 14,943,000                       %                   A-/A-


- ---------
(Footnotes to table on page S-1)

- --------------------------------------------------------------------------------
YOU SHOULD CAREFULLY CONSIDER THE RISK FACTORS BEGINNING ON PAGE S-9 OF THIS
PROSPECTUS SUPPLEMENT AND PAGE 9 IN THE ACCOMPANYING PROSPECTUS.

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

The offered certificates will represent interests in the trust fund only. They
will not represent interests in or obligations of the depositor, any of its
affiliates or any other entity.

This prospectus supplement may be used to offer and sell the offered
certificates only if accompanied by the prospectus dated July 13, 2001.
- --------------------------------------------------------------------------------

o The offered certificates will represent beneficial ownership interests in the
trust fund only.

o Interest will be payable monthly, commencing in August 2001.

o Principal payments will also be payable monthly. The outstanding class with
the highest priority of distribution will receive all principal payments until
it is paid in full. This sequential payment will continue until all classes have
their respective class balances reduced to zero.

THE TRUST FUND:

o The trust fund will consist of fixed rate mortgage loans secured by mortgages
or deeds of trust on multifamily or commercial properties.


NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THE OFFERED CERTIFICATES OR
DETERMINED THAT THIS PROSPECTUS SUPPLEMENT OR THE PROSPECTUS IS ACCURATE OR
COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

THE ATTORNEY GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED THE
MERITS OF THIS OFFERING. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.

We expect that the delivery of the offered certificates will be made in
book-entry form on or about July   , 2001.

J.P. Morgan Securities Inc. and CIBC World Markets Corp. are acting as co-lead
managers and underwriters for the offering. Merrill Lynch, Pierce, Fenner &
Smith Incorporated and Salomon Smith Barney Inc. are each acting as a
co-manager and underwriter for the offering. J.P. Morgan Securities Inc. is the
sole bookrunner of all of the offered certificates. The underwriters will offer
the offered certificates to the public in negotiated transactions at varying
prices to be determined at the time of sale. The proceeds to the depositor from
the initial sale of the offered certificates will be approximately   % of the
initial principal balance thereof, plus accrued interest from the cut-off date.



JPMORGAN                                              CIBC WORLD MARKETS CORP.

MERRILL LYNCH & CO.                                       SALOMON SMITH BARNEY

Prospectus Supplement dated July   , 2001



   J.P. MORGAN




J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP., X
MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2001-CIBC 2

TEXAS                  19 properties       $144,145,154         14.5% of total
CALIFORNIA             28 properties       $124,382,232         12.5% of total
NEW YORK               11 properties        $86,942,884          8.7% of total
COLORADO                7 properties        $60,026,032          6.0% of total
INDIANA                 3 properties        $56,522,565          5.7% of total
MARYLAND                8 properties        $47,309,222          4.7% of total
VIRGINIA                9 properties        $43,266,611          4.3% of total
ILLINOIS                6 properties        $41,338,774          4.1% of total
MINNESOTA               1 properties        $39,959,089          4.0% of total
GEORGIA                 5 properties        $39,387,202          4.0% of total
TENNESSEE               8 properties        $38,480,503          3.9% of total
CONNECTICUT             4 properties        $30,382,217          3.0% of total
FLORIDA                11 properties        $30,108,148          3.0% of total
NEW JERSEY              4 properties        $29,448,461          3.0% of total
NORTH CAROLINA          7 properties        $28,947,906          2.9% of total
PENNSYLVANIA            2 properties        $22,365,846          2.2% of total
OHIO                    9 properties        $21,482,328          2.2% of total
ARIZONA                 5 properties        $16,842,346          1.7% of total
MICHIGAN                3 properties        $15,616,350          1.6% of total
SOUTH CAROLINA          3 properties        $12,154,147          1.2% of total
MISSOURI                1 properties         $9,778,667          1.0% of total
KENTUCKY                2 properties         $8,431,269          0.8% of total
NEVADA                  2 properties         $8,378,971          0.8% of total
OREGON                  1 properties         $7,829,061          0.8% of total
ARKANSAS                1 properties         $7,191,521          0.7% of total
MISSISSIPPI             2 properties         $5,765,239          0.6% of total
LOUISIANA               4 properties         $5,487,706          0.6% of total
WISCONSIN               1 properties         $4,587,853          0.5% of total
ALABAMA                 1 properties         $3,297,708          0.3% of total
ALASKA                  2 properties         $2,135,797          0.2% of total
DISTRICT OF COLUMBIA    1 properties         $1,795,482          0.2% of total
IDAHO                   1 properties         $1,361,521          0.1% of total
MASSACHUSETTS           1 properties         $1,009,785          0.1% of total


[ ] less than or equal to 1.00% of Initial Pool Balance
[ ] 1.01% - 5.00% of Initial Pool Balance
[ ] 5.01% - 10.00% of Initial Pool Balance
[ ] more than 10.00% of Initial Pool Balance

PROPERTY TYPES

OFFICE                        31.9%
RETAIL                        29.7%
MULTIFAMILY                   16.3%
INDUSTRIAL                     9.1%
HOTEL                          7.9%
MOBILE HOME PARK               4.7%
SELF-STORAGE                   0.4%






[PICTURE]

Colling Creek Mall, Plano, TX


[PICTURE]

National City Center, Indianapolis, IN



[PICTURE]

Collin Creek Mall - interior, Plano, TX



[PICTURE]

Fiddler's Green I, Greenwood Village, CO



[PICTURE]

Minneapolis Airport, Marriott, Bloomington, MN




[PICTURE]

Augusta Exchange Shopping Center, Augusta, GA



[PICTURE]

Chino Spectrum Marketplace, Chino, CA



[PICTURE]

Brooklyn Renaissance Plaza, Brooklyn, NY



[PICTURE]

Chino Spectrum Marketplace, Chino, CA



[PICTURE]

10 Weaver Road, Denver PA



[PICTURE]

Crocker Richmond Portfolio, Richmond, VA



[PICTURE]

Special Devices Portfolio, Moorpark, CA





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


     WE PROVIDE INFORMATION TO YOU ABOUT THE OFFERED CERTIFICATES 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. YOU SHOULD READ BOTH THIS
PROSPECTUS SUPPLEMENT AND THE PROSPECTUS BEFORE INVESTING IN ANY OF THE OFFERED
CERTIFICATES.

     You should rely only on the information contained in this prospectus
supplement and accompanying prospectus. If the description of your certificates
in the prospectus and in this prospectus supplement varies, you should rely on
the information in this prospectus supplement.

     We include cross-references in this prospectus supplement and the
prospectus to captions in these materials where you can find further related
discussions. The table of contents on page ii provides the page numbers on
which these captions are located.

     You can find a listing of the pages where capitalized terms used in this
prospectus supplement and the prospectus are defined under the caption "Index
of Principal Terms" on page S-86 in this prospectus supplement.


LIMITATIONS ON OFFERS OR SOLICITATIONS

     We do not intend this document to be an offer or solicitation:

     (A)  if used in a jurisdiction in which such offer or solicitation is not
          authorized;

     (B)  if the person making such offer or solicitation is not qualified to do
          so; or

     (C)  if such offer or solicitation is made to anyone to whom it is unlawful
          to make such offer or solicitation.

     You should rely only on the information contained in this document or to
which we have referred you. We have not authorized anyone to provide you with
information that is different. This document may only be used where it is legal
to sell these securities. The information in this document may only be accurate
as of the date of this document.

     UNTIL 90 DAYS AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT, ALL DEALERS
THAT EFFECT TRANSACTIONS IN THESE SECURITIES, WHETHER OR NOT PARTICIPATING IN
THIS OFFERING, MAY BE REQUIRED TO DELIVER A PROSPECTUS. THIS IS IN ADDITION TO
THE DEALER'S OBLIGATION TO DELIVER A PROSPECTUS WHEN ACTING AS AN UNDERWRITER
AND WITH RESPECT TO UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.




                                       i


                               TABLE OF CONTENTS

                             PROSPECTUS SUPPLEMENT


                                                                                        
Executive Summary ........................................................................   S-1
Summary Of The Prospectus Supplement .....................................................   S-2
Risk Factors .............................................................................   S-9
Description of the Mortgage Pool .........................................................  S-26
Description of the Certificates ..........................................................  S-54
Certain Prepayment, Maturity and Yield Considerations ....................................  S-66
Master Servicer and Special Servicer .....................................................  S-69
Description of the Pooling and Servicing Agreement .......................................  S-76
Use of Proceeds ..........................................................................  S-79
Certain Federal Income Tax Consequences ..................................................  S-80
State Tax Considerations .................................................................  S-81
ERISA Considerations .....................................................................  S-81
Legal Investment .........................................................................  S-83
Plan of Distribution .....................................................................  S-83
Legal Matters ............................................................................  S-84
Rating ...................................................................................  S-84
Index of Principal Terms .................................................................  S-86
Annex A: Certain Characteristics of the Mortgage Loans ...................................   A-1
Annex B: Structural and Collateral Term Sheet ............................................   B-1
Annex C: Certificateholder Reports .......................................................   C-1
Annex D: Global Clearance, Settlement and Tax Documentation Procedures ...................   D-1

                                   PROSPECTUS
Important Notice About Information Presented in this Prospectus and the Accompanying
 Prospectus Supplement ...................................................................    2
Additional Information ...................................................................    3
Incorporation of Certain Information by Reference ........................................    3
Summary of Prospectus ....................................................................    4
Risk Factors .............................................................................    9
Description of the Trust Funds ...........................................................   19
Use of Proceeds ..........................................................................   24
Yield Considerations .....................................................................   24
The Depositor ............................................................................   27
Description of the Certificates ..........................................................   28
Description of the Agreements ............................................................   35
Description of Credit Support ............................................................   50
Certain Legal Aspects of Mortgage Loans and the Leases ...................................   53
Federal Income Tax Consequences ..........................................................   68
ERISA Considerations .....................................................................   96
Legal Investment .........................................................................   98
Plan of Distribution .....................................................................  100
Legal Matters ............................................................................  101
Financial Information ....................................................................  101
Rating ...................................................................................  101
Glossary of Terms ........................................................................  102




                                       ii


                               EXECUTIVE SUMMARY

     You should read carefully the detailed information appearing elsewhere in
this prospectus supplement and the accompanying prospectus in making your
investment decision. The following executive summary does not include important
information relating to the offered certificates, particularly with respect to
the risks and special considerations involved with an investment in the offered
certificates.






                             INITIAL
                              CLASS                                        DESCRIPTION   INITIAL   WEIGHTED
                             BALANCE                                         OF THE       PASS-    AVERAGE   PRINCIPAL
          RATING BY        OR NOTIONAL         % OF         % CREDIT      PASS-THROUGH   THROUGH   LIFE(3)   WINDOW(3)
CLASS     FITCH/S&P         AMOUNT(1)          TOTAL        SUPPORT           RATE       RATE(2)   (YEARS)   (MONTHS)
- -----     ---------         ---------          -----        -------           ----       -------   -------   --------
                                                                                    
Offered Certificates
  A1       AAA/AAA       $   50,000,000         5.02%        22.000%(4)         (5)               2.53         1-57
  A2       AAA/AAA       $  153,250,000        15.38%        22.000%(4)         (5)               6.98        57-111
  A3       AAA/AAA       $  573,754,000        57.60%        22.000%(4)         (5)               9.70       111-119
   B        AA/AA        $   39,846,000         4.00%        18.000%            (5)               9.94       119-120
   C         A/A         $   39,846,000         4.00%        14.000%            (5)               9.97       120-120
   D       A--/A--       $   14,943,000         1.50%        12.500%            (5)               9.97       120-120

Private
Certificates(6)
  X1       AAA/AAA       $  996,158,595(7)     N/A          N/A                 (8)
  X2       AAA/AAA       $  544,596,000(7)     N/A          N/A                 (8)
   E      BBB+/BBB+      $    9,961,000         1.00%        11.500%            (5)
   F       BBB/BBB       $   19,924,000         2.00%         9.500%            (5)
   G     BBB--/BBB--     $   12,452,000         1.25%         8.250%            (5)
   H       BB+/BB+       $   26,149,000         2.62%         5.625%            (5)
   J        BB/BB        $    7,471,000         0.75%         4.875%            (5)
   K      BB--/BB--      $    7,471,000         0.75%         4.125%            (5)
   L        B+/B+        $   12,452,000         1.25%         2.875%            (5)
   M         B/B         $    4,981,000         0.50%         2.375%            (5)
   N       B--/B--       $    4,981,000         0.50%         1.875%            (5)
  NR        NR/NR        $   18,677,595         1.87%         0.000%            (5)


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

(2)   In addition to distributions of interest and principal, holders of the
      offered certificates will be entitled to receive a portion of any
      prepayment premiums as described herein.

(3)   Assumes no prepayments, defaults or early termination. See "Certain
      Prepayment, Maturity and Yield Considerations -- Weighted Average Life of
      Offered Certificates" herein.

(4)   Represents the approximate credit support for the Class A1, Class A2 and
      Class A3 Certificates in the aggregate.

(5)   The pass-through rate for this class of certificates will be equal to
      either a fixed rate or a rate based on the weighted average of the
      remittance rates on the mortgage loans.

(6)   Not offered hereby.

(7)   Notional Amount.

(8)   The aggregate interest accrual amount on the Class X1 and Class X2
      Certificates (collectively, the "Class X Certificates") will be
      calculated by reference to a notional amount equal to the aggregate of
      the class balances of all the other classes of certificates and a
      pass-through rate equal to the weighted average of the remittance rates
      on the mortgage loans minus the weighted average of the pass-through
      rates on all other classes of certificates. The remittance rates on the
      mortgage loans will equal the mortgage rates on the mortgage loans net of
      certain servicing and trustee fees. The pass-through rates for each of
      the Class X1 and Class X2 Certificates will be specified in the Pooling
      and Servicing Agreement.


                                      S-1


                      SUMMARY OF THE PROSPECTUS SUPPLEMENT

     The following summary is a brief description of the main terms of the
offered certificates. For this reason, the summary does not contain all the
information that may be important to you. You will find a detailed description
of the terms of the offered certificates following this summary and in the
prospectus. Certain capitalized terms used in this summary are defined
elsewhere in this prospectus supplement.


TITLE OF CERTIFICATES            Mortgage Pass-Through Certificates, Series
                                 2001-CIBC2.

                                 THE PARTIES
                                 -----------

DEPOSITOR                        J.P. Morgan Chase Commercial Mortgage
                                 Securities Corp., a Delaware corporation, an
                                 indirect wholly-owned limited purpose finance
                                 subsidiary of J.P. Morgan Chase & Co. and an
                                 affiliate of J.P. Morgan Securities Inc., one
                                 of the underwriters. See "The Depositor" in
                                 the prospectus.

SELLERS                          Morgan Guaranty Trust Company of New York, an
                                 affiliate of the depositor and one of the
                                 underwriters and CIBC Inc., an affiliate of
                                 one of the underwriters.



                                                        PERCENT
                              NUMBER      AGGREGATE       OF
                                OF      CUT-OFF DATE    INITIAL
                             MORTGAGE     PRINCIPAL      POOL
MORTGAGE LOAN SELLER           LOANS       BALANCE      BALANCE
- --------------------------- ---------- -------------- ----------
                                             
  CIBC Inc. ............... 60         $500,218,991       50.2%
  Morgan Guaranty Trust
  Company of New York...... 92         $495,939,604       49.8%



MASTER SERVICER                  Midland Loan Services, Inc., a Delaware
                                 corporation. See "Master Servicer and Special
                                 Servicer" herein.

SPECIAL SERVICER                 First Union National Bank, a national banking
                                 association. The special servicer may be
                                 removed without cause under certain
                                 circumstances described herein under "Master
                                 Servicer and Special Servicer" herein.

TRUSTEE                          Wells Fargo Bank Minnesota, N.A., a national
                                 banking association. See "Description of the
                                 Pooling and Servicing Agreement -- Trustee"
                                 herein.

                                 SIGNIFICANT DATES
                                 -----------------

CUT-OFF DATE                     July 1, 2001 (except for one mortgage loan
                                 which has a cut-off date on July 5, 2001 and
                                 two mortgage loans which have a cut-off date
                                 on July 10, 2001).

DELIVERY DATE                    On or about July   , 2001.

DISTRIBUTION DATE                The 15th day of each month or, if such 15th
                                 day is not a business day, on the next
                                 succeeding business day, beginning in August
                                 2001.



                                      S-2


DETERMINATION DATE               For any distribution date, the fourth business
                                 day prior to the related distribution date.

RATED FINAL DISTRIBUTION DATE    The distribution date in April 2034.

REMITTANCE PERIOD                For any distribution date, the period
                                 beginning on the day after a determination
                                 date in the immediately preceding month (or
                                 the cut-off date, in the case of the first
                                 remittance period) through and including the
                                 related determination date.

                                 THE CERTIFICATES
                                 ----------------

REGISTRATION OF THE OFFERED      The offered certificates initially will be
CERTIFICATES                     issued in   book-entry form. Certificateholders
                                 acquiring beneficial ownership interests in the
                                 offered certificates may elect to hold their
                                 book-entry certificate interests either through
                                 The Depository Trust Company, in the United
                                 States, or through Clearstream or the
                                 Clearstream System, in Europe. See "Description
                                 of the Certificates -- Book-Entry Registration
                                 of the Offered Certificates" in this prospectus
                                 supplement and in the prospectus under
                                 "Description of the Certificates -- Book-Entry
                                 Registration and Definitive Certificates."

DENOMINATIONS                    The offered certificates will be issuable in
                                 book-entry form in denominations of $25,000
                                 and integral multiples of $1 in excess
                                 thereof.

                                 THE MORTGAGE LOANS
                                 ------------------

THE MORTGAGE POOL                The trust fund will consist of a mortgage pool
                                 of 152 fixed rate mortgage loans secured by
                                 first liens on fee simple and/or leasehold
                                 interests in office, retail, multifamily,
                                 industrial, hotel, mobile home park, and self
                                 storage properties, collectively the
                                 "mortgaged properties," located in 32 states
                                 and the District of Columbia. All the mortgage
                                 loans were originated or purchased by Morgan
                                 Guaranty Trust Company of New York or CIBC
                                 Inc. See "Description of the Mortgage Pool --
                                 General."


                                      S-3


                     GENERAL MORTGAGE LOAN CHARACTERISTICS
             (AS OF THE CUT-OFF DATE, UNLESS OTHERWISE INDICATED)




                                          
  Initial Pool Balance ..................... $996,158,595
  Number of Mortgage Loans .................          152
  Number of Mortgaged Properties ...........          173
  Average Mortgage Loan Balance ............   $6,553,675
  Maximum Mortgage Loan Balance ............  $74,000,000
  Minimum Mortgage Loan Balance ............     $465,032
  Weighted Average Mortgage Rate ...........        7.660%
  Range of Mortgage Rates .................. 6.775%-9.120%
  Weighted Average Remaining Term to the
  Earlier of Maturity or Anticipated
  Repayment Date ...........................   115 Months
  Range of Remaining Term to the Earlier of
  Maturity or Anticipated Repayment
  Date .....................................57-240 Months
  Weighted Average Remaining
  Amortization .............................   344 Months
  Weighted Average UW DSCR .................        1.37x
  Weighted Average LTV .....................        70.0%
  Percentage of Initial Pool Balance made up
  of:
  Balloon Loans ............................        43.2%
  ARD Loans ................................        56.6%
  Fully Amortizing Loans (other than ARD
  Loans) ...................................         0.2%
  Multi-Property Loan ......................        10.2%
  Crossed Loans ............................           0%


                                 For a further description of the mortgage
                                 loans, see "Description of the Mortgage Pool"
                                 herein.

                                 THE CERTIFICATES
                                 ----------------

THE OFFERED CERTIFICATES         Only the Class A1, Class A2, Class A3, Class
                                 B, Class C and Class D Certificates are
                                 offered hereby. The offered certificates will
                                 have the initial class balances set forth on
                                 the cover hereof.


PASS-THROUGH RATES ON THE        The pass-through rate on the offered
OFFERED CERTIFICATES             certificates will be equal to either a fixed
                                 rate or a rate based on the weighted average of
                                 the remittance rates on the mortgage loans. The
                                 remittance rates on the mortgage loans
                                 represent the rates at which interest accrues
                                 on the mortgage loans net of certain servicing
                                 and trustee fees. The pass-through rate on the
                                 offered certificates for the initial
                                 distribution date is set forth above under
                                 "Executive Summary."


                                      S-4


                                 DISTRIBUTIONS
                                 -------------

INTEREST DISTRIBUTIONS ON THE    In general, holders of each class of
CERTIFICATES                     certificates will be entitled to receive on
                                 each distribution date in the order of their
                                 priority, to the extent available,
                                 distributions allocable to interest equal to
                                 the interest accrued during the interest
                                 accrual period on the related class balance
                                 (or notional amount) immediately prior to such
                                 distribution date at the then-applicable
                                 pass-through rate.

                                 Distributions will be made on each
                                 distribution date. The chart below sets forth
                                 the priority of each class for the payment of
                                 interest to each class in descending order.

                                        -----------------------------
                                             Class A1, Class A2,
                                            Class A3 and Class X
                                        -----------------------------

                                               --------------
                                                  Class B
                                               --------------

                                               --------------
                                                  Class C
                                               --------------

                                               --------------
                                                  Class D
                                               --------------

                                        -----------------------------
                                         Other Private Certificates
                                        -----------------------------

                                 See "Description of the Certificates --
                                 Distributions -- Interest Distributions on the
                                 Certificates" herein.



                                      S-5


PRINCIPAL DISTRIBUTIONS ON THE   In general, holders of a class of offered
CERTIFICATES                     certificates will be entitled to receive on
                                 each distribution date principal in the order
                                 set forth in the chart below, until the related
                                 class balance is reduced to zero, to the extent
                                 available after the payment of interest for
                                 such class of certificates.

                                 --------------
                                    Class A1
                                 --------------

                                 --------------
                                    Class A2
                                 --------------

                                 --------------
                                    Class A3
                                 --------------

                                 --------------
                                     Class B
                                 --------------

                                 --------------
                                     Class C
                                 --------------

                                 --------------
                                     Class D
                                 --------------

                      ------------------------------------
                        Private Certificates (other than
                                     Class X
                      ------------------------------------


                                 See "Description of the Certificates --
                                 Distributions -- Principal Distributions on
                                 the Offered Certificates" herein.

P&I ADVANCES                     Generally, the master servicer is required to
                                 make advances for delinquent monthly payments
                                 on the mortgage loans and for certain other
                                 expenses to the extent described herein. To
                                 the extent that the master servicer fails to
                                 make any such advance required of it, the
                                 trustee shall make such required advance as
                                 provided in the pooling and servicing
                                 agreement. As more fully described herein, if
                                 either the master servicer or the trustee
                                 makes an advance it will be entitled to
                                 reimbursement of and interest on such advance.
                                 Such advance will facilitate making regular
                                 monthly distributions of principal and
                                 interest on the certificates. See "Description
                                 of the Certificates -- Advances" herein.

                                 OTHER CONSIDERATIONS
                                 --------------------

ALLOCATION OF REALIZED LOSSES    Realized losses on the mortgage loans will be
                                 allocated, first, to the private certificates
                                 (other than the Class X Certificates), second,
                                 to the Class D Certificates, third, to the
                                 Class C Certificates, fourth to the Class B
                                 Certificates, and thereafter, to the Class A1,
                                 Class A2 and Class A3 Certificates, on a pro
                                 rata basis, based on class balance, in


                                      S-6


                                 each case until the related class balance is
                                 reduced to zero. The allocation of losses will
                                 reduce the value of the affected certificates.

SPECIAL PRINCIPAL PREPAYMENT     With certain limited exceptions, all of the
CONSIDERATIONS                   mortgage loans prohibit the prepayment thereof
                                 until a date specified in the related mortgage
                                 loan. See "Description of the Mortgage Pool"
                                 herein. Distributions of principal on classes
                                 having an earlier priority of payment will be
                                 directly affected by the rates of prepayments
                                 of the mortgage loans. The timing of
                                 commencement of principal distributions and the
                                 weighted average lives of classes of
                                 certificates will be affected by the rate of
                                 prepayments experienced.


SPECIAL YIELD CONSIDERATIONS     A higher than anticipated rate of prepayments
                                 (including voluntary prepayments and
                                 prepayments resulting from defaults,
                                 liquidations and purchases of mortgage loans
                                 due to a breach of a representation or
                                 warranty) would reduce the aggregate principal
                                 balance of the mortgage loans more quickly
                                 than expected, thereby reducing the aggregate
                                 interest payments with respect to such
                                 mortgage loans. Therefore, a higher rate of
                                 principal prepayments could result in a lower
                                 than expected yield to maturity on classes of
                                 certificates purchased at a premium.
                                 Conversely, a lower than anticipated rate of
                                 principal prepayments could result in a lower
                                 than expected yield to maturity on classes of
                                 certificates purchased at a discount since
                                 payments of principal with respect to the
                                 mortgage loans would occur later than
                                 anticipated. See "Certain Prepayment, Maturity
                                 and Yield Considerations" herein.


OPTIONAL TERMINATION             Subject to certain conditions, if the
                                 aggregate stated principal balance of the
                                 mortgage loans in the trust fund is less than
                                 1% of the initial pool balance, the trust fund
                                 may be terminated and your certificates may be
                                 retired early. See "Description of the Pooling
                                 and Servicing Agreement -- Termination"
                                 herein.


CERTAIN FEDERAL INCOME TAX       Separate real estate mortgage investment
CONSEQUENCES                     conduit elections will be made with respect to
                                 the trust fund for federal income tax purposes.
                                 Upon the issuance of the offered certificates,
                                 Sidley Austin Brown & Wood LLP, counsel to the
                                 depositor, will deliver its opinion generally
                                 to the effect that for federal income tax
                                 purposes, each REMIC will qualify as a real
                                 estate mortgage investment conduit under
                                 Sections 860A through 860G of the Internal
                                 Revenue Code of 1986, as amended.

                                 For further information regarding the federal
                                 income tax consequences of investing in the
                                 offered certificates, see


                                      S-7


                                "Certain Federal Income Tax Consequences" herein
                                and "Federal Income Tax Consequences" in the
                                prospectus.

ERISA CONSIDERATIONS            Subject to important considerations described
                                under "ERISA Considerations" in this prospectus
                                supplement and in the accompanying prospectus,
                                the Class A1, Class A2, Class A3, Class B, Class
                                C and Class D Certificates will generally be
                                eligible for purchase by persons investing
                                assets of employee benefit plans or individual
                                retirement accounts.

RATING                          The offered certificates are required to receive
                                the ratings from Fitch, Inc. and Standard &
                                Poor's Ratings Services, a division of The
                                McGraw-Hill Companies, Inc. indicated above
                                under "Executive Summary." The ratings on the
                                offered certificates address the likelihood of
                                timely receipt of interest and ultimate receipt
                                of principal by the rated final distribution
                                date by the holders of offered certificates.
                                They do not address the likely actual rate of
                                prepayments. Such rate of prepayments, if
                                different than originally anticipated, could
                                adversely affect the yield realized by holders
                                of the offered certificates. See "Rating" in
                                this prospectus supplement and in the prospectus
                                for a discussion of the basis upon which ratings
                                are given, the limitations and restrictions on
                                the ratings, and conclusions that should not be
                                drawn from a rating.

LEGAL INVESTMENT                The certificates will not be "mortgage related
                                securities" within the meaning of the Secondary
                                Mortgage Market Enhancement Act of 1984, as
                                amended.

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

                                o Bloomberg, L.P.; and

                                o the trustee's website at www.ctslink.com/cmbs.


                                      S-8


                                  RISK FACTORS

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


                              THE MORTGAGE LOANS


RISKS ASSOCIATED WITH            Commercial and multifamily lending is generally
COMMERCIAL LENDING MAY BE        thought to be riskier than single-family
DIFFERENT THAN RESIDENTIAL       residential lending for a variety of reasons,
LENDING                          including the likelihood that larger loans are
                                 made to single borrowers or groups of related
                                 mortgagors.

                                 The mortgage loans are secured by the
                                 following income-producing property types:

                                 o office properties;

                                 o retail properties;

                                 o multifamily properties;

                                 o industrial properties;

                                 o hotel properties;

                                 o mobile home park properties; and

                                 o self storage facilities.

                                 Repayment of loans secured by commercial and
                                 multifamily properties typically depends on
                                 the cash flow produced by such properties. The
                                 ratio of net cash flow to debt service of a
                                 loan secured by income-producing property is
                                 an important measure of the risk of default on
                                 such a loan. Most of the mortgage loans were
                                 originated within twelve months of the cut-off
                                 date. Consequently, the mortgage loans
                                 generally do not have a long-standing payment
                                 history.


NET CASH FLOW PRODUCED BY A      Payment on each mortgage loan is dependent
MORTGAGED PROPERTY MAY BE        primarily on:
INADEQUATE TO REPAY THE
MORTGAGE LOAN                    o the net operating income of the related
                                   mortgaged property; and

                                 o at maturity (whether at scheduled maturity
                                   or, in the event of a default under the
                                   mortgage loan, upon the acceleration of such
                                   maturity), the market value of the related
                                   mortgaged property (taking into account any
                                   adverse effect of a foreclosure proceeding
                                   on such market value) or the ability of the
                                   related mortgagor to refinance the mortgage
                                   loan.

                                 If a mortgage loan has a relatively high loan
                                 to value ratio or relatively low debt service
                                 coverage ratio, a foreclosure sale is less
                                 likely to provide enough money to satisfy the
                                 outstanding debt. Therefore, the special
                                 servicer may have to modify the mortgage loans
                                 that it is servicing in order to


                                      S-9


                                 try to maximize recoveries. However, such
                                 flexibility may not result in a greater
                                 recovery on a net present value basis than
                                 liquidation.


LOANS NOT INSURED OR GUARANTEED  The mortgage loans will not be an obligation
                                 of, or be insured or guaranteed by, any
                                 governmental entity, by any mortgage insurer,
                                 or by the depositor, either of the sellers,
                                 the underwriters, the master servicer, the
                                 special servicer, the trustee or any of their
                                 respective affiliates.


NONRECOURSE LOANS LIMIT THE      Each mortgage loan generally is a nonrecourse
REMEDIES AVAILABLE FOLLOWING A   loan. If there is a default there will
MORTGAGOR DEFAULT                generally only be recourse against the specific
                                 properties and other assets that have been
                                 pledged to secure such mortgage loan. Even if a
                                 mortgage loan provides for recourse to a
                                 mortgagor or its affiliates, it is unlikely the
                                 trust fund ultimately could recover any amounts
                                 not covered by the mortgaged property.


FUTURE CASH FLOWS AND PROPERTY   Commercial and multifamily property values and
VALUES ARE NOT PREDICTABLE       cash flows are volatile and may be insufficient
                                 to cover debt service on the related mortgage
                                 loan at any given time. If the cash flow from a
                                 mortgaged property is reduced (for example, if
                                 leases are not obtained or renewed or if
                                 lessees default on their obligations), the
                                 mortgagor may not be able to repay the loan.
                                 Cash flow will determine the mortgagor's
                                 ability to cover debt service and property
                                 values affect the ability to refinance the
                                 property and the amount of the recovery of
                                 proceeds upon foreclosure. Cash flow and
                                 property value depend upon a number of factors,
                                 including:

                                 o national, regional and local economic
                                   conditions;

                                 o local real estate conditions, such as an
                                   oversupply of space similar to the related
                                   mortgaged property;

                                 o changes or weakness in a specific industry
                                   segment;

                                 o the nature of expenses;

                                 o as a percentage of revenue;

                                 o whether expenses are fixed or vary with
                                   revenue;

                                 o the level of required capital expenditures
                                   for proper maintenance and demanded by
                                   tenants;

                                 o demographic factors;

                                 o changes required by retroactive building or
                                   similar codes;

                                 o capable management and adequate maintenance;

                                 o location;

                                 o with respect to properties with uses subject
                                   to significant regulation, changes in
                                   applicable laws;



                                      S-10



                                 o perceptions by prospective tenants and, if
                                   applicable, their customers, of the safety,
                                   convenience, services and attractiveness of
                                   the property;

                                 o the age, construction quality and design of a
                                   particular property; and

                                 o whether the mortgaged properties are readily
                                   convertible to alternative uses.

POOR PROPERTY MANAGEMENT WILL    The successful operation of a real estate
LOWER THE PERFORMANCE OF THE     project also depends on the performance and
RELATED MORTGAGED PROPERTY       viability of the property manager. Properties
                                 deriving revenues primarily from short-term
                                 sources (such as hotels and self-storage
                                 facilities) generally are more management
                                 intensive than properties leased to
                                 creditworthy tenants under long-term leases.
                                 The property manager is generally responsible
                                 for:

                                 o operating the properties;

                                 o providing building services;

                                 o establishing and implementing the rental
                                   structure;

                                 o managing operating expenses;

                                 o responding to changes in the local market;
                                   and

                                 o advising the mortgagor with respect to
                                   maintenance and capital improvements.

                                 Property managers may not be in a financial
                                 condition to fulfill their management
                                 responsibilities.

                                 Certain of the mortgaged properties are
                                 managed by affiliates of the applicable
                                 mortgagor. If a mortgage loan is in default or
                                 undergoing special servicing, such
                                 relationship could disrupt the management of
                                 the underlying property. This may adversely
                                 affect cash flow. However, the mortgage loans
                                 generally permit the lender to remove the
                                 property manager upon the occurrence of an
                                 event of default, a decline in cash flow below
                                 a specified level or the failure to satisfy
                                 some other specified performance trigger.


THE FAILURE OF A TENANT WILL     Nineteen of the mortgaged properties securing
HAVE A NEGATIVE IMPACT ON        mortgage loans representing approximately 10.1%
SINGLE TENANT PROPERTIES         of the initial pool balance are leased to a
                                 single tenant. The performance of mortgage
                                 loans secured by single tenant properties will
                                 depend principally on the payment by the
                                 related tenant of monthly rental payments under
                                 a lease. Therefore, mortgage loans secured by
                                 single tenant properties (or a small number of
                                 tenants) are more likely to experience
                                 interruptions of cash flow because there would
                                 be no (or significantly less) rental income if
                                 the single tenant (or one of a small number of
                                 tenants) failed to meet its obligations, or
                                 otherwise terminated, the lease. Income from
                                 and the market value of retail, office and
                                 industrial mortgaged


                                      S-11


                                 properties occupied by a single tenant would
                                 be adversely affected under the following
                                 circumstances:

                                 o if vacated space in such mortgaged properties
                                   could not be leased or relet on terms
                                   comparable to the prior lease;

                                 o if the tenant were unable to meet its
                                   obligations;

                                 o if the tenant were to become a debtor in a
                                   bankruptcy case; and

                                 o if for any other reason rental payments
                                   could not be collected.

                                 Even if vacated space is successfully relet,
                                 the costs associated with reletting, including
                                 tenant improvements, leasing commissions and
                                 free rent, could exceed the amount of any
                                 reserves maintained for such purpose and could
                                 reduce cash flow from the mortgaged
                                 properties. Although certain of the mortgage
                                 loans require the mortgagor to maintain
                                 escrows for such expenses, there can be no
                                 assurance that such factors will not adversely
                                 affect the ability of a mortgagor to repay a
                                 mortgage loan.

                                 Mortgage loans secured by retail and office
                                 properties may also be adversely affected if
                                 one or more tenants represent a significant
                                 percentage of rental income and rental
                                 payments cannot be collected from such tenant
                                 or if various leases at a mortgaged property
                                 expire in close succession.


THE FAILURE OF AN ANCHOR TENANT  Twenty-three of the mortgage loans,
WILL, AND THE FAILURE OF OTHER   representing approximately 25.1% of the initial
TENANTS MAY, HAVE A NEGATIVE     pool balance are secured by anchored retail
IMPACT ON RETAIL PROPERTIES      properties. The success of its anchor tenant is
                                 important to a shopping center property. An
                                 anchor tenant attracts and maintains other
                                 stores and generates consumer traffic. The
                                 failure of one or more specified tenants, such
                                 as an anchor tenant, to operate from its
                                 premises may give certain tenants the right to
                                 terminate or reduce rents under their leases.
                                 Under certain circumstances, the failure of an
                                 anchor tenant to meet its obligations under,
                                 or otherwise terminate, its lease may result
                                 in risks to the holder of the related mortgage
                                 note similar to those associated with mortgage
                                 loans secured by single tenant properties. See
                                 "The Failure of a Tenant will have a Negative
                                 Impact on Single Tenant Properties" above.
                                 Certain small retail properties may be
                                 dependent upon smaller tenants which may not
                                 renew their leases or may default on their
                                 leases.


                                      S-12


CONVERTING COMMERCIAL            Seventy-eight of the mortgage loans,
PROPERTIES TO ALTERNATIVE USES   representing approximately 70.7% of the initial
MAY REQUIRE SIGNIFICANT          pool balance, are  secured by commercial
EXPENSES WHICH COULD REDUCE      properties. Some of these properties may not be
PAYMENTS ON YOUR CERTIFICATES    readily convertible to alternative uses if they
                                 were to become unprofitable for any reason.
                                 This is because:

                                 o converting commercial properties to
                                   alternate uses or converting single-tenant
                                   commercial properties to multi-tenant
                                   properties generally requires substantial
                                   capital expenditures; and

                                 o zoning or other restrictions also may
                                   prevent alternative uses.

                                 The liquidation value of a mortgaged property
                                 not readily convertible to an alternative use
                                 may be substantially less than would be the
                                 case if the mortgaged property were readily
                                 adaptable to other uses. If this type of
                                 mortgage property were liquidated and a lower
                                 liquidation value were obtained, less funds
                                 would be available for distributions on your
                                 certificates.


SPECIAL RISKS ASSOCIATED WITH    Nine of the mortgage loans, representing
HOSPITALITY PROPERTIES           approximately 7.9% of the initial pool balance,
                                 are secured by full service hotels or limited
                                 service hotels. See "Description of the
                                 Mortgage Pool -- Certain Characteristics of the
                                 Mortgage Loans." In addition to some of the
                                 factors discussed under "-- Future Cash Flows
                                 and Property Values are not Predictable" above,
                                 the value and cash flow of such hospitality
                                 properties will depend on the following
                                 factors:

                                 o adverse economic conditions; because hotel
                                   rooms generally are rented for short periods
                                   of time, hotels tend to be more sensitive to
                                   adverse economic conditions and competition
                                   than are other commercial properties;

                                 o seasonality; the hotel industry is generally
                                   seasonal in nature and this seasonality can
                                   be expected to cause periodic fluctuations in
                                   a hotel property's revenues, occupancy
                                   levels, room rates and operating expenses;

                                 o the physical condition of such hospitality
                                   property as well as continuing expenditures
                                   for modernizing, refurbishing, and
                                   maintaining the property and its facilities;

                                 o the financial strength and capabilities of
                                   the owner and operator of a hotel;

                                 o financial strength and public perception of
                                   the franchise service mark and the continued
                                   existence of the franchise license agreement;
                                   and

                                 o the continued existence of a liquor license.

                                 Most of the full service hotels, and some of
                                 the other hospitality properties, have liquor
                                 licenses. Some states do


                                      S-13


                                 not permit liquor licenses to be held other
                                 than by a natural person. Consequently, liquor
                                 licenses for hospitality properties located in
                                 such jurisdictions are held by an individual
                                 affiliated with the related mortgagor or
                                 manager. Generally, a liquor license may not
                                 be transferred without the approval of the
                                 relevant licensing authority. In the event of
                                 a foreclosure of a hospitality property, it is
                                 unlikely that the trustee (or master servicer
                                 or special servicer) or purchaser in any such
                                 sale would be entitled to the rights under the
                                 liquor license for such hospitality property.
                                 Such party would be required to apply in its
                                 own name for such license.


ADVERSE CONSEQUENCES ASSOCIATED  The average principal balance of the mortgage
WITH CONCENTRATION OF MORTGAGE   loans as of the cut-off date is approximately
LOANS AND RELATED BORROWERS      $6,553,675, which is equal to approximately
                                 0.7% of the initial pool balance. Several of
                                 the mortgage loans have principal balances as
                                 of the cut-off date that are substantially
                                 higher than the average principal balance as of
                                 the cut-off date. In addition, there are
                                 several groups of mortgage loans with related
                                 mortgagors. In general, such concentrations can
                                 result in losses that are more severe than
                                 would be the case if the aggregate balance of
                                 such pool were more evenly distributed among
                                 the mortgage loans in such pool. No mortgage
                                 loan represents more than 7.4% of the initial
                                 pool balance and no group of mortgage loans
                                 with related mortgagors represents in the
                                 aggregate more than 3.0% of the initial pool
                                 balance.

                                 Mortgage loans with the same borrower or
                                 related mortgagors pose certain risks. For
                                 example, if an entity that owns or controls
                                 several mortgaged properties experiences
                                 financial difficulty at one mortgaged
                                 property, it could defer maintenance at
                                 another mortgaged property in order to satisfy
                                 current expenses with respect to the troubled
                                 mortgaged property. Alternatively, 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.


MEZZANINE DEBT SECURED BY        The owners of mortgagors under 2 mortgage
EQUITY IN THE MORTGAGOR MAY      loans, representing approximately 3.0% of the
INCREASE RISKS                   initial pool balance have pledged or are
                                 permitted to pledge their equity interest in
                                 the mortgagor to secure mezzanine debt incurred
                                 by the owner. The existence of this
                                 indebtedness could adversely affect the
                                 financial viability of such mortgagor or the
                                 availability of proceeds from the operation of
                                 the mortgaged property to fund items such as
                                 replacements, tenant improvements or other
                                 capital expenditures. The value of the equity
                                 in the mortgagor held by the sponsoring
                                 entities of such mortgagor could also be
                                 adversely affected by the existence of
                                 mezzanine indebtedness. There is a risk that
                                 any holder of mezzanine


                                      S-14


                                 debt may attempt to use its rights as owner of
                                 the mezzanine loan to protect itself against
                                 an exercise of rights by the owner of the
                                 mortgage loan. For a description of mezzanine
                                 debt relating to the mortgaged properties see
                                 "Description of the Mortgage Pool -- Certain
                                 Terms and Conditions of the Mortgage Loans --
                                 Mezzanine Debt" herein.


TIMING OF PRINCIPAL PREPAYMENTS  If principal payments, property releases, or
MAY LEAD TO DIFFERENT ASSET      prepayments are made on a mortgage loan, the
CONCENTRATIONS THAN IN THE       remaining mortgage pool may be subject to more
INITIAL MORTGAGE POOL            concentrated risk with respect to the diversity
                                 of properties, types of properties and property
                                 characteristics and with respect to the number
                                 of mortgagors. See the table entitled "Year of
                                 Scheduled Maturity/Anticipated Repayment Date"
                                 under "Description of the Mortgage Pool --
                                 Certain Characteristics of the Mortgage Loans"
                                 herein for a description of the respective
                                 maturity dates of the mortgage loans.

                                 Because principal on the offered certificates
                                 is payable in sequential order, and no class
                                 receives principal until the class balance of
                                 the preceding class or classes has been
                                 reduced to zero, classes that have a lower
                                 sequential priority are more likely to be
                                 exposed to the risk of concentration discussed
                                 under "-- Adverse Consequences Associated with
                                 Concentration of Mortgage Loans and Related
                                 Borrowers" above than classes with a higher
                                 sequential priority.


THE GEOGRAPHIC CONCENTRATION OF  Except as indicated in the following table,
MORTGAGED PROPERTIES SUBJECTS    less than 5.0% of the mortgage loans, by
THE TRUST FUND TO A GREATER      initial pool balance are secured by mortgaged
EXTENT TO STATE OR REGIONAL      properties in any one state.
CONDITIONS




                         NUMBER OF    PERCENTAGE
                         MORTGAGED    OF INITIAL
STATE                   PROPERTIES   POOL BALANCE
- -----                   ----------   ------------
                              
  Texas ..............      19           14.5%
  California .........      28           12.5%
  New York ...........      11            8.7%
  Colorado ...........       7            6.0%
  Indiana ............       3            5.7%



                                 The concentration of mortgaged properties in a
                                 specific state or region will make the
                                 performance of the mortgage pool as a whole,
                                 more sensitive to the following in the state
                                 or region where the mortgagors and the
                                 mortgaged properties are located:

                                 o economic conditions;

                                 o conditions in the real estate market;

                                 o changes in governmental rules and fiscal
                                   policies;

                                 o acts of God (which may result in uninsured
                                   losses); and

                                 o other factors which are beyond the control of
                                   the mortgagors.


                                      S-15


EXERCISE OF LEGAL REMEDIES MAY   The mortgage loans may contain a due-on-sale
BE LIMITED FOLLOWING A DEFAULT   clause. Such clause permits the holder of the
ON A MORTGAGE LOAN               mortgage loan to accelerate the maturity of the
                                 mortgage loan if the related mortgagor sells or
                                 otherwise transfers or conveys the related
                                 mortgaged property or its interest in the
                                 mortgaged property in violation of the terms of
                                 the mortgage loan. The mortgage loans may also
                                 include a debt-acceleration clause, which
                                 permits the lender to accelerate the debt upon
                                 specified monetary or non-monetary defaults of
                                 the mortgagor. 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 or other sale of a mortgaged
                                 property or refuse to permit the acceleration
                                 of the indebtedness as a result of a default
                                 deemed to be immaterial or if the exercise of
                                 such remedies would be inequitable or unjust or
                                 the circumstances would render the acceleration
                                 unconscionable.

                                 Certain of the mortgage loans will be secured
                                 by an assignment of leases and rents from the
                                 mortgagor, however, the mortgagor generally
                                 may collect rents for so long as there is no
                                 default. As a result, the trust fund's rights
                                 to such rents will be limited because:

                                 o it may not have a perfected security interest
                                   in the rent payments until the master
                                   servicer or the special servicer collects
                                   them;

                                 o the master servicer or the special servicer
                                   may not be entitled to collect the rent
                                   payments without court action; and


                                 o the bankruptcy of the related mortgagor could
                                   limit the master servicer's or the special
                                   servicer's ability to collect the rents.

                                 See "Certain Legal Aspects of Mortgage Loans
                                 and the Leases -- Leases and Rents" in the
                                 prospectus.


ENVIRONMENTAL LAWS MAY           Under various federal, state and local
ADVERSELY AFFECT THE VALUE OF    environmental laws, ordinances and regulations,
AND CASH FLOW FROM A MORTGAGED   a current or previous owner or operator of
PROPERTY                         real property may be liable for the costs of
                                 cleanup of environmental contamination on,
                                 under, adjacent to or in such property. Such
                                 laws often impose liability whether or not the
                                 owner or operator knew of, or was responsible
                                 for, the presence of such contamination. The
                                 cost of any required cleanup and the owner's
                                 liability for these costs are generally not
                                 limited under these laws and could exceed the
                                 value of the property and/or the aggregate
                                 assets of the owner. In addition, the presence
                                 of hazardous or toxic substances, or the
                                 failure to properly clean up contamination on
                                 such property, may adversely affect the owner's
                                 or operator's ability to borrow using such
                                 property as collateral.


                                      S-16


                                 Certain environmental laws impose liability
                                 for releases of asbestos into the air. Third
                                 parties may seek recovery from owners or
                                 operators of real property for personal injury
                                 associated with exposure to asbestos.

                                 Under some environmental laws, such as the
                                 federal Comprehensive Environmental Response,
                                 Compensation and Liability Act as well as
                                 certain state laws, a secured lender (such as
                                 the trust fund) may be liable as an "owner" or
                                 "operator," for the costs of responding to a
                                 release or threatened release of hazardous
                                 substances on or from a mortgagor's property.
                                 Such liability may be imposed on the lender if
                                 its agents or employees are deemed to have
                                 participated in the management of the
                                 mortgagor's property, regardless of whether a
                                 previous owner caused the environmental
                                 damage. The trust fund's potential exposure to
                                 liability for cleanup costs may increase if
                                 the trust fund actually takes possession of a
                                 mortgagor's property, or control of its
                                 day-to-day operations, as, for example,
                                 through the appointment of a receiver.

                                 Either an environmental site assessment of
                                 each of the mortgaged properties was performed
                                 (in some cases, prior assessments were
                                 updated) or an environmental insurance policy
                                 was obtained in lieu of an environmental site
                                 assessment in connection with the initial
                                 underwriting and origination of the mortgage
                                 loans. Such assessments do not generally
                                 include environmental testing. In certain
                                 cases, additional environmental testing was
                                 performed.

                                 The information in such assessments has not
                                 been independently verified by either of the
                                 sellers, the depositor, the servicers, the
                                 trustee, the underwriters, or by any of their
                                 respective affiliates. With respect to a
                                 number of the mortgaged properties, the
                                 assessments revealed the presence or possible
                                 presence of asbestos-containing materials,
                                 radon gas or other environmental concerns.
                                 None of these issues constituted a material
                                 violation of any environmental law in the
                                 judgment of the assessor. In these cases, the
                                 mortgagors agreed to establish and implement
                                 operations and maintenance programs or had
                                 other remediation agreements or escrows in
                                 place.

                                 It is possible that the environmental site
                                 assessments did not reveal all environmental
                                 liabilities, that there are material
                                 environmental liabilities of which neither the
                                 sellers nor the depositor are aware or that
                                 the environmental condition of the mortgaged
                                 properties could be affected in the future by
                                 tenants, occupants, or third parties unrelated
                                 to the mortgagors.

                                 Each mortgagor has represented that, except as
                                 described in the environmental reports
                                 referred to above, each mortgaged property
                                 was, or to the best of the mortgagor's
                                 knowledge was, in compliance with applicable
                                 environmental laws and regulations on the date
                                 of the


                                      S-17


                                 origination of the related mortgage loan. Each
                                 mortgagor has also represented that, except as
                                 described in the environmental reports, no
                                 actions, suits or proceedings have been
                                 commenced or are pending or, to the best of
                                 the mortgagor's knowledge are threatened, with
                                 respect to any applicable environmental laws.
                                 Each mortgagor has represented that such
                                 mortgagor has not received any notice of
                                 violation of any legal requirement related to
                                 the use and occupancy of any mortgaged
                                 property and has agreed not to use, cause or
                                 permit the presence on the related mortgaged
                                 property of any hazardous materials in a
                                 manner which violates any applicable law.

                                 The principal security for the obligations
                                 under each mortgage loan consists of the
                                 mortgaged property. Therefore, if any of the
                                 representations described in the preceding
                                 paragraph are breached, there can be no
                                 assurance that any other assets of the
                                 mortgagor would be available in connection
                                 with any exercise of remedies in response to
                                 such a breach. In addition, most mortgagors
                                 are structured as single asset entities and
                                 therefore have no assets other than the
                                 mortgaged property.


SPECIAL RISKS ASSOCIATED WITH    Eighty-six mortgage loans (including one
BALLOON LOANS                    mortgage loan originated with a one-year
                                 interest-only period, of which 9 months
                                 remain), representing approximately 43.2% of
                                 the initial pool balance, are balloon loans.
                                 The balloon loans do not fully amortize over
                                 their terms to maturity and, thus, require
                                 substantial principal payments (i.e., balloon
                                 payments) at their stated maturity. Mortgage
                                 loans with balloon payments are riskier because
                                 the ability of a mortgagor to make a balloon
                                 payment will depend upon its ability either to
                                 refinance the loan or to sell the related
                                 mortgaged property in a timely fashion. The
                                 ability of a mortgagor to accomplish either of
                                 these goals will be affected by a number of
                                 factors, including:

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

                                 o the mortgagor's equity in the related
                                   mortgaged property;

                                 o the financial condition and operating history
                                   of the mortgagor and the related mortgaged
                                   property;

                                 o tax laws;

                                 o rent control laws (with respect to certain
                                   multifamily properties);

                                 o renewability of operating licenses;

                                 o prevailing general economic conditions; and


                                 o the availability of credit for commercial
                                   or multifamily real properties.


                                      S-18



approximately SPECIAL RISKS      Sixty-four mortgage loans, representing 56.6%
ASSOCIATED WITH ANTICIPATED      of the initial pool balance, are mortgage loans
REPAYMENT DATE LOANS             with anticipated repayment dates. After the
                                 anticipated repayment date, any excess cash
                                 flow generated by the related mortgaged
                                 property will be required to be applied to
                                 payments of principal and interest on such
                                 loan. All of the anticipated repayment date
                                 loans will have substantial principal balances
                                 on their anticipated repayment date. The
                                 failure to pay such loan by the related
                                 anticipated repayment date will not result in
                                 an event of default or acceleration.

                                 The ability of a mortgagor to repay a mortgage
                                 loan on the anticipated repayment date will
                                 depend on its ability either to refinance the
                                 mortgage loan or to sell the related mortgaged
                                 property. The ability of a mortgagor to
                                 accomplish either of these goals will be
                                 affected by a number of factors, including:

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

                                 o the mortgagor's equity in the related
                                   mortgaged property;

                                 o the financial condition and operating history
                                   of the mortgagor and the related mortgaged
                                   property;

                                 o tax laws;

                                 o rent control laws (with respect to certain
                                   multifamily properties);

                                 o renewability of operating licenses;

                                 o prevailing general economic conditions; and


                                 o the availability of credit for commercial or
                                   multifamily real properties.


ONE ACTION JURISDICTION MAY      Several states have laws that prohibit more
LIMIT THE ABILITY OF THE         than one "judicial action" to enforce a
SPECIAL SERVICER TO FORECLOSE    mortgage obligation, and some courts have
ON A MORTGAGED PROPERTY          construed the term "judicial action" broadly.
                                 The special servicer may need to obtain advice
                                 of counsel prior to enforcing any of the trust
                                 fund's rights under any of the mortgage loans
                                 that include mortgaged properties where the
                                 rule could be applicable.

                                 In the case of a mortgage loan secured by
                                 mortgaged properties located in multiple
                                 states, the special servicer may be required
                                 to foreclose first on properties located in
                                 states where such "one action" rules apply
                                 (and where non-judicial foreclosure is
                                 permitted) before foreclosing on properties
                                 located in states where judicial foreclosure
                                 is the only permitted method of foreclosure.
                                 See "Certain Legal Aspects of Mortgage Loans
                                 and the Leases -- Foreclosure" in the
                                 prospectus.


                                      S-19


OPERATION OF THE MORTGAGED       If the trust fund acquires a mortgaged property
PROPERTY FOLLOWING FORECLOSURE   as a result of a foreclosure or deed in lieu of
OF THE MORTGAGE LOAN MAY AFFECT  foreclosure, the special servicer will
THE TAX STATUS OF THE TRUST      generally retain an independent contractor to
FUND AND MAY ADVERSELY AFFECT    operate the property. Any net income from
PAYMENTS ON YOUR CERTIFICATES    operations other than qualifying "rents from
                                 real property", or any rental income based on
                                 the net profits of a tenant or sub-tenant or
                                 allocable to a non-customary service, will
                                 subject the trust fund to a federal tax on such
                                 income at the highest marginal corporate tax
                                 rate, which is currently 35%, and, in addition,
                                 possible state or local tax. In this event, the
                                 net proceeds available for distribution on your
                                 certificates will be reduced. The special
                                 servicer may permit the trust to earn such
                                 above described "net income from foreclosure
                                 property" but only if it determines that the
                                 net after-tax benefit to certificateholders is
                                 greater than under another method of operating
                                 or leasing the mortgaged property.

APPRAISALS AND MARKET STUDIES    An appraisal of the value for each of the
OF MORTGAGED PROPERTIES          mortgaged properties was made between September
                                 1998 and May 2001. It is possible that the
                                 market value of a mortgaged property securing a
                                 mortgage loan has declined since the most
                                 recent appraisal for such mortgaged property.
                                 Appraisals represent the analysis and opinion
                                 of the respective appraisers at or before the
                                 time made and are not guarantees, and may not
                                 be indicative, of present or future value.
                                 Another appraiser may have arrived at a
                                 different valuation, even if such appraiser
                                 used the same general approach to, and the same
                                 method of, appraising the property.


CERTAIN PARTIES MAY HAVE OF A    substantial number of the mortgaged properties
CONFLICTS INTEREST WITH          are managed by property managers affiliated
RESPECT TO THE MORTGAGED         with the respective mortgagors. These property
PROPERTIES                       managers may also manage additional properties,
                                 including properties that may compete with the
                                 mortgaged properties. Affiliates of the
                                 managers and/or the mortgagors, or the managers
                                 and/or the mortgagors themselves, may also own
                                 other properties, including competing
                                 properties. Therefore, the managers of the
                                 mortgaged properties and the mortgagors may
                                 experience conflicts of interest in the
                                 management and/or ownership of such properties.
                                 In addition, the sellers or affiliates thereof
                                 may have other financing arrangements with
                                 affiliates of the mortgagors and may enter into
                                 additional financing relationships in the
                                 future.


SPECIAL SERVICER MAY TAKE        In connection with the servicing of specially
ACTIONS WHICH ARE ADVERSE TO     serviced mortgage loans, the special servicer
YOU                              may take actions with respect to such mortgage
                                 loans that could adversely affect you. As
                                 described herein under "Master Servicer and
                                 Special Servicer -- Responsibilities of Special
                                 Servicer," the actions of the special servicer
                                 will be subject to review by a representative
                                 of the holders of the monitoring certificates,
                                 who may have interests that conflict with those


                                      S-20


                                 of the holders of the other classes of
                                 certificates. As a result, it is possible that
                                 such representative may influence the special
                                 servicer to take actions which conflict with
                                 the interests of certain classes of
                                 certificates; provided, however, that the
                                 special servicer shall in all cases be
                                 required to act in accordance with the
                                 servicing standard. In addition, the special
                                 servicer may be removed without cause by the
                                 directing certificateholders as described
                                 under "Master Servicer and Special Servicer --
                                 Responsibilities of Special Servicer," herein.

THE STATUS OF A GROUND LEASE     Four mortgage loans, representing approximately
MAY BE UNCERTAIN IN A            6.4% of the initial pool balance are secured in
BANKRUPTCY PROCEEDING            part by a leasehold interest in their
                                 respective mortgaged properties. For the
                                 purposes of this prospectus supplement, any
                                 mortgaged property, a material portion of which
                                 consists of a leasehold estate, is considered a
                                 leasehold interest unless the trust fund also
                                 holds a mortgage on the fee, in which case it
                                 is considered a fee interest. Pursuant to
                                 Section 365(h) of the Bankruptcy Code, ground
                                 lessees are currently afforded rights not to
                                 treat a ground lease as terminated and to
                                 remain in possession of their leased premises
                                 upon the bankruptcy of their ground lessor and
                                 the rejection of the ground lease by the
                                 representative of such ground lessor's
                                 bankruptcy estate.

                                 The leasehold mortgages provide that the
                                 mortgagor may not elect to treat the ground
                                 lease as terminated on account of any such
                                 bankruptcy of, and rejection by, the ground
                                 lessor without the consent of the related
                                 mortgagee. In the event of a bankruptcy of a
                                 ground lessee/mortgagor, the ground
                                 lessee/mortgagor under the protection of the
                                 Bankruptcy Code has the right to assume (i.e.,
                                 continue) or reject (i.e., terminate) any or
                                 all of its ground leases.

                                 In the event of concurrent bankruptcy
                                 proceedings involving the ground lessor and
                                 the ground lessee/mortgagor, either servicer
                                 may be unable to enforce the bankrupt ground
                                 lessee/mortgagor's obligation to refuse to
                                 treat a ground lease rejected by a bankrupt
                                 ground lessor as terminated. In such
                                 circumstances, a ground lease could be
                                 terminated notwithstanding lender protection
                                 provisions contained therein or in the
                                 mortgage.


SPECIAL RISKS ASSOCIATED WITH    Some of the tenant leases contain provisions
ATTORNMENT                       that require the tenant to attorn to (that is,
                                 recognize as landlord under the lease) a
                                 successor owner of the property following
                                 foreclosure. Some of the leases may be either
                                 subordinate to the liens created by the
                                 mortgage loans or else contain a provision that
                                 requires the tenant to subordinate the lease if
                                 the mortgagee agrees to enter into a
                                 non-disturbance agreement.


                                      S-21


                                 In some states, if tenant leases are
                                 subordinate to the liens created by the
                                 mortgage loans and such leases do not contain
                                 attornment provisions, such leases may
                                 terminate upon the transfer of the property to
                                 a foreclosing lender or purchaser at
                                 foreclosure. Accordingly, in the case of the
                                 foreclosure of a mortgaged property located in
                                 such a state and leased to one or more
                                 desirable tenants under leases that do not
                                 contain attornment provisions, such mortgaged
                                 property could experience a further decline in
                                 value if such tenants' leases were terminated
                                 (e.g., if such tenants were paying
                                 above-market rents).

                                 If a mortgage is subordinate to a lease, the
                                 lender will not (unless it has otherwise
                                 agreed with the tenant) have the right to
                                 dispossess the tenant upon foreclosure of the
                                 property, and if the lease contains provisions
                                 inconsistent with the mortgage (e.g.,
                                 provisions relating to application of
                                 insurance proceeds or condemnation awards),
                                 the provisions of the lease will take
                                 precedence over the provisions of the
                                 mortgage.


THE MORTGAGED PROPERTIES MAY     Due to changes in applicable building and
NOT BE IN COMPLIANCE WITH        zoning ordinances and codes which have come
CURRENT ZONING LAWS              into effect after the construction of
                                 improvements on certain of the mortgaged
                                 properties, some improvements may not comply
                                 fully with current zoning laws (including
                                 density, use, parking and set-back
                                 requirements) but qualify as permitted
                                 non-conforming uses, or the related borrower
                                 has an affirmative obligation to comply with
                                 current zoning requirements. Such changes may
                                 limit the ability of the related mortgagor to
                                 rebuild the premises "as is" in the event of a
                                 substantial casualty loss. Such limitations
                                 may adversely affect the ability of the
                                 mortgagor to meet its mortgage loan
                                 obligations from cash flow. Insurance proceeds
                                 may not be sufficient to pay off such mortgage
                                 loan in full. In addition, if the mortgaged
                                 property were to be repaired or restored in
                                 conformity with then current law, its value
                                 could be less than the remaining balance on
                                 the mortgage loan and it may produce less
                                 revenue than before such repair or
                                 restoration.


INSPECTIONS MADE OF THE          The mortgaged properties were inspected by
MORTGAGED PROPERTIES MAY HAVE    licensed engineers at the time the mortgage
MISSED NECESSARY REPAIRS         loans were originated to assess the structure,
                                 exterior walls, roofing, interior construction,
                                 mechanical and electrical systems and general
                                 condition of the site, buildings and other
                                 improvements located on the mortgaged
                                 properties. There can be no assurance that all
                                 conditions requiring repair or replacement have
                                 been identified in such inspections.


COMPLIANCE WITH AMERICANS WITH   Under the Americans with Disabilities Act of
DISABILITIES ACT MAY RESULT IN   1990, all public accommodations are required to
ADDITIONAL LOSSES                meet certain federal requirements related to
                                 access and use by disabled persons. To the
                                 extent the mortgaged properties do not


                                      S-22


                                 comply with such laws, the mortgagors may be
                                 required to incur costs to comply with such
                                 laws. In addition, noncompliance could result
                                 in the imposition of fines by the federal
                                 government or an award of damages to
                                 litigants.

LITIGATION CONCERNS              There may be legal proceedings pending and,
                                 from time to time, threatened against the
                                 mortgagors or their affiliates relating to the
                                 business of or arising out of the ordinary
                                 course of business of the mortgagors and their
                                 affiliates. There can be no assurance that
                                 such litigation will not have a material
                                 adverse effect on the distributions to
                                 certificateholders.

                                 THE OFFERED CERTIFICATES
                                 ------------------------

ONLY TRUST FUND ASSETS ARE       If the assets of the trust fund are
AVAILABLE TO PAY YOU             insufficient to make payments on the offered
                                 certificates, no other assets will be available
                                 for payment of the deficiency. See "Risk
                                 Factors -- The assets of the trust fund may not
                                 be sufficient to pay your certificates" in the
                                 prospectus.


PREPAYMENTS WILL AFFECT YOUR     Prepayments. The yield to maturity on the
YIELD                            offered certificates will depend on the rate
                                 and timing of principal payments (including
                                 both voluntary prepayments, in the case of
                                 mortgage loans that permit voluntary
                                 prepayment, and involuntary prepayments, such
                                 as prepayments resulting from casualty or
                                 condemnation, defaults, liquidations or
                                 repurchases for breaches of representations or
                                 warranties) on the mortgage loans and how such
                                 payments are allocated among the offered
                                 certificates entitled to distributions of
                                 principal.

                                 In addition, upon the occurrence of certain
                                 limited events, a party may be required to
                                 repurchase a mortgage loan from the trust fund
                                 and the money paid would be passed through to
                                 the holders of the certificates with the same
                                 effect as if such mortgage loan had been
                                 prepaid in full (except that no prepayment
                                 premium would be payable with respect to any
                                 such repurchase). No representation is made as
                                 to the anticipated rate of prepayments
                                 (voluntary or involuntary) on the mortgage
                                 loans or as to the anticipated yield to
                                 maturity of any certificate. See "Certain
                                 Prepayment, Maturity and Yield Considerations"
                                 herein and "Yield Considerations" in the
                                 prospectus.

                                 Yield. In general, if you purchase an offered
                                 certificate at a premium and principal
                                 distributions occur at a rate faster than you
                                 anticipated at the time of purchase, and no
                                 prepayment premiums are collected, your actual
                                 yield to maturity may be lower than that you
                                 assumed at the time of purchase. Conversely,
                                 if you purchase an offered certificate at a
                                 discount and principal distributions thereon
                                 occur at a rate slower than that you assumed
                                 at the time of purchase, your actual yield to
                                 maturity may be lower than that you assumed at
                                 the time of purchase.


                                      S-23


                                 The investment performance of the offered
                                 certificates may be materially different from
                                 what you expected if the rate of prepayments
                                 on the mortgage loans is higher or lower than
                                 what you assumed at the time of investment.

                                 Interest Rate Environment. In general,
                                 mortgagors are less likely to prepay if
                                 prevailing interest rates are at or above the
                                 rates borne by such mortgage loans. On the
                                 other hand, mortgagors are more likely to
                                 prepay if prevailing rates fall significantly
                                 below the mortgage rates of the mortgage
                                 loans. Mortgagors are less likely to prepay
                                 mortgage loans with a lockout period or
                                 prepayment premium provision, to the extent
                                 enforceable, than otherwise identical mortgage
                                 loans without such provisions, with shorter
                                 lockout periods or with lower prepayment
                                 premiums.

                                 Premiums. Provisions requiring prepayment
                                 premiums may not be enforceable in some states
                                 and under federal bankruptcy law, and may
                                 constitute interest for usury purposes.
                                 Accordingly, no assurance can be given that
                                 the obligation to pay a prepayment premium
                                 will be enforceable or, if enforceable, that
                                 the foreclosure proceeds will be sufficient to
                                 pay such prepayment premium. Additionally,
                                 although the collateral substitution
                                 provisions related to defeasance are not
                                 intended to be, and do not have the same
                                 effect on the certificateholders as a
                                 prepayment, there can be no assurance that a
                                 court would not interpret such provisions as
                                 requiring a prepayment premium and thus
                                 unenforceable or usurious under applicable
                                 law. Prepayment premiums are generally not
                                 charged for prepayments resulting from
                                 casualty or condemnation and would not be paid
                                 in connection with repurchases of mortgage
                                 loans for breaches of representations or
                                 warranties.


BORROWER DEFAULTS MAY ADVERSELY  The aggregate amount of distributions on the
AFFECT YOUR YIELD                offered certificates, the yield to maturity of
                                 the offered certificates, the rate of principal
                                 payments on the offered certificates and the
                                 weighted average life of the offered
                                 certificates will be affected by the rate and
                                 timing of delinquencies and defaults on the
                                 mortgage loans. Delinquencies on the mortgage
                                 loans, if the delinquent amounts are not
                                 advanced, may result in shortfalls in
                                 distributions of interest and/or principal to
                                 the offered certificates for the current month.
                                 Any late payments received on or in respect of
                                 the mortgage loans will be distributed to the
                                 certificates in the priorities described more
                                 fully herein, but no interest will accrue on
                                 such shortfall during the period of time such
                                 payment is delinquent.

                                 If you calculate your anticipated yield based
                                 on an assumed rate of default and an assumed
                                 amount of losses on the mortgage loans that
                                 are lower than the default rate and the amount
                                 of losses actually experienced, and if such


                                      S-24


                                 losses are allocated to your class of
                                 certificates, your actual yield to maturity
                                 will be lower than the yield so calculated and
                                 could, under certain scenarios, be negative.
                                 The timing of any loss on a liquidated
                                 mortgage loan also will affect the actual
                                 yield to maturity of the offered certificates
                                 to which all or a portion of such loss is
                                 allocable, even if the rate of defaults and
                                 severity of losses are consistent with your
                                 expectations. In general, the earlier you bear
                                 a loss, the greater the effect on your yield
                                 to maturity. See "Certain Prepayment, Maturity
                                 and Yield Considerations."

                                 Even if losses on the mortgage loans are
                                 allocated to a particular class of offered
                                 certificates, such losses may affect the
                                 weighted average life and yield to maturity of
                                 other certificates. Losses on the mortgage
                                 loans, to the extent not allocated to such
                                 class of offered certificates, may result in a
                                 higher percentage ownership interest evidenced
                                 by such certificates than would otherwise have
                                 resulted absent such loss. The consequent
                                 effect on the weighted average life and yield
                                 to maturity of the offered certificates will
                                 depend upon the characteristics of the
                                 remaining mortgage loans.


DELINQUENCIES WILL ENTITLE       As and to the extent described herein, the
SERVICER TO RECEIVE CERTAIN      servicers or the trustee, as applicable, will
ADDITIONAL COMPENSATION WHICH    be entitled to receive interest on unreimbursed
TAKES PRECEDENCE OVER YOUR       advances and unreimbursed servicing expenses.
RIGHT TO RECEIVE DISTRIBUTIONS   The right of the servicers or the trustee, as
                                 applicable, to receive such payments of
                                 interest is senior to the rights of
                                 certificateholders to receive distributions on
                                 the offered certificates and, consequently, may
                                 result in losses being allocated to the offered
                                 certificates that would not have resulted
                                 absent the accrual of such interest. In
                                 addition, the special servicer will receive a
                                 fee with respect to each specially serviced
                                 mortgage loan and any collections thereon,
                                 including specially serviced mortgage loans
                                 which have been returned to performing status.
                                 This will result in shortfalls which may be
                                 allocated to the offered certificates. See
                                 "Master Servicer and Special Servicer --
                                 Servicing and Other Compensation and Payment of
                                 Expenses."


VOTES OF OTHER                   Under certain circumstances, the consent or
CERTIFICATEHOLDERS MAY           approval of the holders of a specified
ADVERSELY AFFECT YOUR            percentage of the aggregate certificate balance
INTERESTS                        of all outstanding certificates will be
                                 required to direct, and will be sufficient to
                                 bind all certificateholders to, certain
                                 actions, including directing the special
                                 servicer or the master servicer with respect to
                                 actions to be taken with respect to certain
                                 mortgage loans and real estate owned properties
                                 and amending the pooling and servicing
                                 agreement in certain circumstances. See
                                 "Description of the Pooling and Servicing
                                 Agreement -- Voting Rights" herein.


                                      S-25


                        DESCRIPTION OF THE MORTGAGE POOL

GENERAL

     The trust fund (the "Trust Fund") will consist primarily of a pool (the
"Mortgage Pool") of fixed rate mortgage loans (the "Mortgage Loans") with an
aggregate principal balance as of the Cut-off Date, after deducting payments of
principal due on such date, of approximately $996,158,595 (the "Initial Pool
Balance"). Each Mortgage Loan is evidenced by a promissory note (a "Mortgage
Note") and secured by a mortgage, deed of trust or other similar security
instrument (a "Mortgage") creating a first lien on a fee simple and/or
leasehold interests in office properties, retail properties, multifamily
properties, industrial properties, hotel properties, mobile home park
properties, and one self storage facility (each, a "Mortgaged Property").
Except as otherwise indicated, all percentages of the Mortgage Loans described
herein are approximate percentages by aggregate principal balance as of the
Cut-off Date. The Mortgage Loans provide for scheduled payments of principal
and/or interest (the "Monthly Payments") to be due generally on the first day
of each month, subject, in certain cases, to applicable grace periods (each, a
"Due Date").

     Ninety-two of the Mortgage Loans (the "MGT Loans"), representing
approximately 49.8% by Initial Pool Balance were originated or purchased by
Morgan Guaranty Trust Company of New York ("MGT"). Sixty of the Mortgage Loans
(the "CIBC Loans"), representing approximately 50.2% by Initial Principal
Balance, were originated by CIBC Inc. ("CIBC"). MGT is an affiliate of the
Depositor and of J.P. Morgan Securities Inc., one of the Underwriters. CIBC is
affiliated with one of the Underwriters. MGT and CIBC are sometimes referred to
individually as a "Seller" and collectively as the "Sellers".

     The Mortgage Loans were underwritten generally in conformity with the
guidelines described below. See "-- Underwriting Guidelines and Processes"
below. The Sellers will sell the Mortgage Loans to the Depositor on or prior to
the Delivery Date, each pursuant to a mortgage loan purchase agreement between
that Seller and the Depositor (each, a "Mortgage Loan Purchase Agreement" and
collectively, the "Mortgage Loan Purchase Agreements"). The Depositor will
cause the Mortgage Loans in the Mortgage Pool to be assigned to the Trustee
pursuant to the Pooling and Servicing Agreement.

     See Annex A and the attached diskette for additional information with
respect to the Mortgage Loans.


MGT

     Morgan Guaranty Trust Company of New York, The Chase Manhattan Bank, and
Chase Manhattan Bank USA, National Association are the principal bank
subsidiaries of J.P. Morgan Chase & Co. On December 31, 2000, J.P. Morgan & Co.
Incorporated merged with and into The Chase Manhattan Corporation, which
thereupon changed its name to "J.P. Morgan Chase & Co." It is anticipated that
The Chase Manhattan Bank and Morgan Guaranty Trust Company of New York will
merge on October 13, 2001.


CIBC

     CIBC is a majority-owned subsidiary of Canadian Imperial Holdings Inc. and
is incorporated under the laws of Delaware. Canadian Imperial Holdings Inc. is
a wholly-owned subsidiary of CIBC Delaware Holdings Inc., also a Delaware
corporation, which is a subsidiary of Canadian Imperial Bank of Commerce.
Canadian Imperial Bank of Commerce is a bank chartered under the Bank Act of
Canada, having its head office in the City of Toronto, in the Province of
Ontario, Canada. It is licensed to do business in the United States through its
agency located in New York, New York. CIBC is a commercial finance company that
originates commercial and multifamily real estate loans and purchases
participations in loans from third-party lenders. CIBC has offices in Atlanta,
Chicago, Houston, Dallas, San Francisco, Los Angeles and New York.


REPRESENTATIONS AND WARRANTIES

     Under the Mortgage Loan Purchase Agreements, each Seller will make certain
representations and warranties to the Depositor. Pursuant to the terms of its
Mortgage Loan Purchase Agreement, the related


                                      S-26


Seller will be obligated to cure any breach of such representations and
warranties or to repurchase any of the Mortgage Loans it sold to the Depositor
as to which there exists a breach of any such representation or warranty that
materially and adversely affects the interests of the Certificateholders in
such Mortgage Loan. The Sellers will covenant with the Depositor to repurchase
any Mortgage Loan from the Depositor at the Purchase Price (as defined below)
or cure any such breach within 90 days of receiving notice thereof. Under the
Pooling and Servicing Agreement, the Depositor will assign its rights under the
Mortgage Loan Purchase Agreements to the Trustee for the benefit of the
Certificateholders. The sole remedy available to the Trustee or the
Certificateholders is the obligation of each Seller to cure or repurchase any
Mortgage Loan that it originated and sold to the Depositor in connection with
which there has been a breach of any such representation or warranty which
materially and adversely affects the interest of the Certificateholders in such
Mortgage Loan.

     The "Purchase Price" for any Mortgage Loan, and the related Mortgaged
Property is an amount equal to (i) the outstanding principal balance of the
related Mortgage Loan as of the date of purchase, (ii) all accrued and unpaid
interest thereon, (iii) all related and unpaid Servicing Advances and all
accrued and unpaid interest thereon, (iv) all accrued and unpaid interest on
any P&I Advances and, (v) all unpaid fees payable to the Special Servicer and
(vi) any additional expense of the Trust Fund allocable to such Mortgage Loans
including expenses arising out of the enforcement of the repurchase obligation
described above.

     Each Seller will generally represent and warrant as of the Delivery Date
with respect to each of the Mortgage Loans it sold to the Depositor, among
other things, subject to certain exceptions set forth in the related Mortgage
Loan Purchase Agreement, that:

          (i) the Mortgage Loan is not delinquent in payment of principal and
     interest and has not been more than 30 days past due in the twelve-month
     period prior to the Delivery Date and there is no payment default and no
     other default under the Mortgage Loan which has a material adverse effect
     on the Mortgage Loan;

          (ii) the Mortgage Loan is secured by a Mortgage that is a valid and
     subsisting first priority lien on the Mortgaged Property (or a leasehold
     interest therein) free and clear of any liens, claims or encumbrances,
     subject only to certain permitted encumbrances;

          (iii) the Mortgage, together with any separate security agreements,
     establishes a first priority security interest in favor of the Seller in
     all the related Mortgagor's personal property used in, and reasonably
     necessary to operate the Mortgaged Property, and to the extent a security
     interest may be created therein, the proceeds arising from the Mortgaged
     Property and any other collateral securing the Mortgage subject only to
     certain permitted encumbrances;

          (iv) there is an assignment of leases and rents provision or agreement
     creating a first priority security interest in leases and rents arising in
     respect of the related Mortgaged Property, subject only to certain
     permitted encumbrances;

          (v) to the Seller's actual knowledge, there are no mechanics' or other
     similar liens affecting the Mortgaged Property which are or may be prior or
     equal to the lien of the Mortgage, except those insured against pursuant to
     the applicable title insurance policy;

          (vi) the related Mortgagor has good and indefeasible fee simple or
     leasehold title to the Mortgaged Property;

          (vii) the Mortgaged Property is covered by a title insurance policy
     insuring that the Mortgage is a valid first lien, subject only to certain
     permitted encumbrances;

          (viii) no claims have been made under the related title insurance
     policy and such policy is in full force and effect and will provide that
     the insured includes the owner of the Mortgage Loan;

          (ix) at the time of the assignment of the Mortgage Loan to the
     Depositor, the Seller had good title to and was the sole owner of the
     Mortgage Loan free and clear of any pledge, lien or encumbrance and such
     assignment validly transfers ownership of the Mortgage Loan to the
     Depositor free and clear of any pledge, lien or encumbrance;


                                      S-27


          (x) the related assignment of mortgage and related assignment of the
     assignment of leases and rents is legal, valid and binding;

          (xi) the Seller's endorsement of the related Mortgage Note constitutes
     the legal and binding assignment of the Mortgage Note and together with an
     assignment of mortgage and the assignment of the assignment of leases and
     rents, legally and validly conveys all right, title and interest in the
     Mortgage Loan and related Mortgage Loan documents;

          (xii) each Mortgage Loan document is a legal, valid and binding
     obligation of the parties thereto, enforceable in accordance with its
     terms, except as the enforceability thereof may be limited by applicable
     state law and by bankruptcy, insolvency, reorganization or other laws
     relating to creditors' rights and general equitable principles and except
     that certain provisions of the Mortgage Loan documents are or may be
     unenforceable in whole or in part, but the inclusion of such provisions
     does not render the Mortgage Loan documents invalid as a whole, and the
     Mortgage Loan documents taken as a whole are enforceable to the extent
     necessary and customary for the practical realization of the rights and
     benefits afforded thereby;

          (xiii) the Mortgage Loan and related Mortgage Loan documents have not
     been modified or waived in any material respect except as set forth in the
     related Mortgage Loan file;

          (xiv) the Mortgage Loan has not been satisfied, canceled,
     subordinated, released or rescinded and the related Mortgagor has not been
     released from its obligations under any Mortgage Loan document;

          (xv) none of the Mortgage Loan documents is subject to any right of
     rescission, set-off, valid counterclaim or defense;

          (xvi) each Mortgage Loan document complied in all material respects
     with all applicable state or federal laws including usury to the extent
     non-compliance would have a material adverse effect on the Mortgage Loan;

          (xvii) to the Seller's knowledge, as of the date of origination of the
     Mortgage Loan, based on inquiry customary in the industry, and to the
     Seller's actual knowledge, as of the Delivery Date, the related Mortgaged
     Property is, in all material respects, in compliance with, and is used and
     occupied in accordance with applicable law;

          (xviii) to the Seller's knowledge, (a) in reliance on an engineering
     report, the related Mortgaged Property is in good repair and (b) no
     condemnation proceedings are pending;

          (xix) the ESA, if any, reviewed in connection with the origination
     thereof reveals no known circumstances or conditions with respect to the
     Mortgaged Property that would constitute or result in a material violation
     of any environmental laws, require any expenditure material in relation to
     the principal balance of the Mortgage Loan to achieve or maintain
     compliance in all material respects with any environmental laws or require
     substantial cleanup or remedial action or any other extraordinary action in
     excess of the amount escrowed for such purposes;

          (xx) as of the date of origination of the Mortgage Loan, and to
     Seller's actual knowledge, as of the Delivery Date, after consultation with
     the loan servicer, the Mortgaged Property is covered by insurance policies
     providing coverage against certain losses or damage;

          (xxi) all amounts required to be deposited by the Mortgagor at
     origination have been deposited; and

          (xxii) to the Seller's knowledge, as of the date of origination of the
     Mortgage Loan, and to Seller's actual knowledge, as of the Delivery Date,
     there are no pending actions, suits or proceedings by or before any court
     or other governmental authority against or affecting the related Mortgagor
     under the Mortgage Loan or the Mortgaged Property which, if determined
     against the Mortgagor or property would materially and adversely affect the
     value of such property or ability of the Mortgagor to pay principal,
     interest and other amounts due under the Mortgage Loan.


                                      S-28


CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS


     All of the Mortgage Loans are secured by first liens on a fee simple
and/or leasehold interest in the related Mortgaged Properties. As of the
Cut-off Date, the Mortgage Loans had characteristics set forth below. The
totals in the following tables may not add up to 100% due to rounding. For a
Mortgage Loan secured by more than one Mortgaged Property the original
principal balance of the Mortgage Loan is allocated to each related Mortgaged
Property based on the Mortgage Loan documentation or the related Seller's
determination of the appropriate allocation. The principal balance as of the
Cut-off Date of a Mortgage Loan is allocated to each related Mortgaged Property
based on the allocation of the original principal balance.


                            MORTGAGE INTEREST RATES



                              NUMBER                       PERCENT BY
                                OF          AGGREGATE      AGGREGATE     WEIGHTED     WEIGHTED
                             MORTGAGE       PRINCIPAL      PRINCIPAL      AVERAGE     AVERAGE
MORTGAGE INTEREST RATES        LOANS         BALANCE        BALANCE       UW DSCR       LTV
- -------------------------   ----------   --------------   -----------   ----------   ---------
                                                                      
6.501% - 7.000% .........         5      $ 91,686,294          9.2%         1.69x       58.8%
7.001% - 7.500% .........        49       291,277,290         29.2          1.35        73.4
7.501% - 8.000% .........        65       404,983,580         40.7          1.32        70.4
8.001% - 8.500% .........        23       183,195,447         18.4          1.35        70.3
8.501% - 9.000% .........         9        22,633,562          2.3          1.52        63.7
9.001% - 9.500% .........         1         2,382,421          0.2          1.45        63.5
                                 --      ------------         ----          ----        ----
 Total/Weighted Average:        152      $996,158,595        100.0%         1.37x       70.0%
                                ===      ============        =====          ====        ====


Weighted Average Mortgage Interest Rate: 7.660%
Minimum Mortgage Interest Rate: 6.775%
Maximum Mortgage Interest Rate: 9.120%


                           CURRENT PRINCIPAL BALANCE



                                       NUMBER                        PERCENT BY
                                         OF          AGGREGATE       AGGREGATE     WEIGHTED     WEIGHTED
                                      MORTGAGE       PRINCIPAL       PRINCIPAL      AVERAGE     AVERAGE
CURRENT PRINCIPAL BALANCE               LOANS         BALANCE         BALANCE       UW DSCR       LTV
- ----------------------------------   ----------   ---------------   -----------   ----------   ---------
                                                                                
$500,000 or less..................         3       $  1,450,803          0.1%         1.37x       64.8%
$500,001 - $1,000,000.............         8          5,760,588          0.6          1.36        69.0
$1,000,001 - $3,000,000...........        43         82,999,803          8.3          1.38        69.1
$3,000,001 - $5,000,000...........        37        147,894,546         14.8          1.35        72.2
$5,000,001 - $7,000,000...........        21        125,518,552         12.6          1.33        71.5
$7,000,001 - $10,000,000..........        17        142,079,523         14.3          1.34        70.4
$10,000,001 - $15,000,000.........         8         95,468,411          9.6          1.31        73.7
$15,000,001 - $20,000,000.........         8        138,707,803         13.9          1.33        67.1
$20,000,001 - $30,000,000.........         4         95,102,826          9.5          1.32        75.5
$30,000,001 - $40,000,000.........         1         39,959,089          4.0          1.47        66.6
$40,000,001 - $50,000,000.........         1         47,216,651          4.7          1.30        73.8
$50,000,001 or more...............         1         74,000,000          7.4          1.75        56.7
                                          --       ------------         ----          ----        ----
 Total/Weighted Average:                 152       $996,158,595        100.0%         1.37x       70.0%
                                         ===       ============        =====          ====        ====


Average Principal Balance per Mortgage Loan: $6,553,675
Average Principal Balance per Mortgaged Property: $5,758,142
Smallest Loan Balance: $465,032
Largest Loan Balance: $74,000,000


                                      S-29


        ORIGINAL TERM TO MATURITY/ANTICIPATED REPAYMENT DATE IN MONTHS



                                           NUMBER                       PERCENT BY
                                             OF          AGGREGATE      AGGREGATE     WEIGHTED     WEIGHTED
ORIGINAL TERM TO MATURITY/                MORTGAGE       PRINCIPAL      PRINCIPAL      AVERAGE     AVERAGE
ANTICIPATED REPAYMENT DATE IN MONTHS        LOANS         BALANCE        BALANCE       UW DSCR       LTV
- --------------------------------------   ----------   --------------   -----------   ----------   ---------
                                                                                   
51 - 60 ..............................         6      $ 27,999,213          2.8%         1.32x      74.6%
81 - 90 ..............................         5        26,575,464          2.7          1.38       64.5
91 - 100 .............................         1         9,733,961          1.0          1.25       68.5
111 - 120 ............................       132       902,280,840         90.6          1.38       70.0
121 - 130 ............................         2        12,195,099          1.2          1.29       72.4
171 - 180 ............................         5        15,464,018          1.6          1.27       72.9
231 - 240 ............................         1         1,910,000          0.2          1.28       73.5
                                             ---      ------------         ----          ----       ----
 Total/Weighted Average:                     152      $996,158,595        100.0%         1.37x      70.0%
                                             ===      ============        =====          ====       ====


Weighted Average Original Term to Maturity/Anticipated Repayment Date in
            Months: 118


        REMAINING TERM TO MATURITY/ANTICIPATED REPAYMENT DATE IN MONTHS



                                           NUMBER                       PERCENT BY
                                             OF          AGGREGATE      AGGREGATE     WEIGHTED     WEIGHTED
REMAINING TERM TO MATURITY/               MORTGAGE       PRINCIPAL      PRINCIPAL      AVERAGE     AVERAGE
ANTICIPATED REPAYMENT DATE IN MONTHS        LOANS         BALANCE        BALANCE       UW DSCR       LTV
- --------------------------------------   ----------   --------------   -----------   ----------   ---------
                                                                                     
51 - 60 ..............................         6      $ 27,999,213          2.8%         1.32x      74.6%
71 - 80 ..............................         4        25,359,543          2.5          1.39       64.5
81 - 90 ..............................         3        12,747,928          1.3          1.26       69.0
101 - 110 ............................         5        22,529,063          2.3          1.26       73.1
111 - 120 ............................       128       890,148,830         89.4          1.38       69.9
161 - 170 ............................         1           491,076          0.0          1.30       67.3
171 - 180 ............................         4        14,972,942          1.5          1.27       73.1
231 - 240 ............................         1         1,910,000          0.2          1.28       73.5
                                             ---      ------------         ----          ----       ----
 Total/Weighted Average:                     152      $996,158,595        100.0%         1.37x      70.0%
                                             ===      ============        =====          ====       ====


Weighted Average Remaining Term to Maturity/Anticipated Repayment Date in
                       Months: 115


                     REMAINING AMORTIZATION TERM IN MONTHS






                                            NUMBER                        PERCENT BY
                                              OF          AGGREGATE       AGGREGATE     WEIGHTED     WEIGHTED
                                           MORTGAGE       PRINCIPAL       PRINCIPAL      AVERAGE     AVERAGE
REMAINING AMORTIZATION TERM IN MONTHS        LOANS         BALANCE         BALANCE       UW DSCR       LTV
- ---------------------------------------   ----------   ---------------   -----------   ----------   ---------
                                                                                        
161 - 170 .............................         1       $    491,076          0.0%         1.30x       67.3%
171 - 180 .............................         1          1,009,785          0.1          1.42        53.7
231 - 240 .............................         7         19,693,246          2.0          1.45        64.3
261 - 270 .............................         4         14,138,257          1.4          1.47        65.5
281 - 290 .............................         1          1,414,150          0.1          1.35        71.1
291 - 300 .............................        30        151,216,330         15.2          1.37        68.6
321 - 330 .............................         2          7,282,031          0.7          1.30        77.5
341 - 350 .............................         4         21,114,913          2.1          1.25        73.2
351 - 360 .............................       102        779,798,807         78.3          1.37        70.4
                                              ---       ------------         ----          ----        ----
 Total/Weighted Average:                      152       $996,158,595        100.0%         1.37x       70.0%
                                              ===       ============        =====          ====        ====


Weighted Average Remaining Amortization Term in Months: 344

                                      S-30


                         MONTH AND YEAR OF ORIGINATION



                                    NUMBER                        PERCENT BY
                                      OF          AGGREGATE       AGGREGATE     WEIGHTED     WEIGHTED
                                   MORTGAGE       PRINCIPAL       PRINCIPAL      AVERAGE     AVERAGE
MONTH AND YEAR OF ORIGINATION        LOANS         BALANCE         BALANCE       UW DSCR       LTV
- -------------------------------   ----------   ---------------   -----------   ----------   ---------
                                                                             
July 1998 .....................         1       $  1,798,046          0.2%       1.31x        74.9%
May 2000 ......................         3          5,141,338          0.5        1.32         69.1
June 2000 .....................         1          1,888,277          0.2        1.30         66.5
August 2000 ...................         2         15,990,524          1.6        1.23         75.0
September 2000 ................         3          7,551,372          0.8        1.32         72.0
October 2000 ..................         2         10,416,832          1.0        1.25         69.8
November 2000 .................         9         56,114,320          5.6        1.39         68.3
December 2000 .................        20        123,154,976         12.4        1.35         70.1
January 2001 ..................        17         56,955,808          5.7        1.38         70.8
February 2001 .................        19         65,575,877          6.6        1.30         73.9
March 2001 ....................        21         91,799,884          9.2        1.34         74.0
April 2001 ....................        15        109,004,587         10.9        1.33         73.1
May 2001 ......................        22        222,487,116         22.3        1.35         70.7
June 2001 .....................        15        217,229,638         21.8        1.48         64.6
July 2001 .....................         2         11,050,000          1.1        1.33         72.3
                                       --       ------------         ----        ----         ----
 Total/Weighted Average:              152       $996,158,595        100.0%       1.37x        70.0%
                                      ===       ============        =====        ====         ====


Weighted Average Months Since Origination: 3


                  YEAR OF MATURITY/ANTICIPATED REPAYMENT DATE



                                 NUMBER                       PERCENT BY
                                   OF          AGGREGATE      AGGREGATE     WEIGHTED     WEIGHTED
YEAR OF MATURITY/               MORTGAGE       PRINCIPAL      PRINCIPAL      AVERAGE     AVERAGE
ANTICIPATED REPAYMENT DATE        LOANS         BALANCE        BALANCE       UW DSCR       LTV
- ----------------------------   ----------   --------------   -----------   ----------   ---------
                                                                         
2006 .......................         6      $ 27,999,213          2.8%         1.32x       74.6%
2008 .......................         6        28,373,510          2.8          1.38        65.1
2009 .......................         1         9,733,961          1.0          1.25        68.5
2010 .......................        18        87,187,197          8.8          1.35        69.7
2011 .......................       115       825,490,695         82.9          1.38        70.0
2015 .......................         2         9,915,466          1.0          1.24        71.6
2016 .......................         3         5,548,552          0.6          1.32        75.4
2021 .......................         1         1,910,000          0.2          1.28        73.5
                                   ---      ------------         ----          ----        ----
 Total/Weighted Average:           152      $996,158,595        100.0%         1.37x       70.0%
                                   ===      ============        =====          ====        ====


     The following two tables set forth the range of Cut-off Date LTV Ratios
and Maturity Date or Anticipated Repayment Date LTV Ratios of the Mortgage
Loans. A "Cut-off Date LTV Ratio" is a fraction, expressed as a percentage, the
numerator of which is the Cut-off Date principal balance of a Mortgage Loan,
and the denominator of which is the appraised value of the related Mortgaged
Property as determined by an appraisal thereof obtained in connection with the
origination of such Mortgage Loan. A "Maturity Date or Anticipated Repayment
Date LTV Ratio" is a fraction, expressed as a percentage, the numerator of
which is the principal balance of a Mortgage Loan on the related Maturity Date
or, in the case of an ARD Loan, the related Anticipated Repayment Date assuming
all scheduled payments due prior thereto are made and there are no principal
prepayments, and the denominator of which is the appraised value of the related
Mortgaged Property as determined by an appraisal thereof obtained in connection
with the origination of such Mortgage Loan. Because the value of Mortgaged
Properties at the Maturity Date or, in the case of an ARD Loan, the Anticipated
Repayment Date may be different than such appraised value, there can be no
assurance that the loan-to-value ratio for any Mortgage Loan determined at any
time following origination thereof will be lower than the Cut-off Date LTV
Ratio, notwithstanding any positive amortization of such Mortgage Loan. It is
possible that the market value of


                                      S-31


a Mortgaged Property securing a Mortgage Loan may decline between the
origination thereof and the related Maturity Date or, in the case of an ARD
Loan the Anticipated Repayment Date.

     An appraisal of the value for each of the Mortgaged Properties was made
between September 1998 and May 2001. It is possible that the market value of a
Mortgaged Property securing a Mortgage Loan has declined since the most recent
appraisal for such Mortgaged Property. All appraisals were obtained in
accordance with the requirements of the Financial Institutions Reform,
Recovery, and Enforcement Act of 1989, as amended ("FIRREA").


                            CUT-OFF DATE LTV RATIOS



                              NUMBER                       PERCENT BY
                                OF          AGGREGATE      AGGREGATE     WEIGHTED     WEIGHTED
                             MORTGAGE       PRINCIPAL      PRINCIPAL      AVERAGE     AVERAGE
CUT-OFF DATE LTV RATIOS        LOANS         BALANCE        BALANCE       UW DSCR       LTV
- -------------------------   ----------   --------------   -----------   ----------   ---------
                                                                      
50.00% or less ..........         4      $ 33,329,301          3.3%         1.62x      44.2%
50.01% - 55.00% .........         6         9,039,505          0.9          1.49       53.5
55.01% - 60.00% .........         2        75,795,482          7.6          1.75       56.7
60.01% - 65.00% .........        25       114,215,946         11.5          1.44       63.6
65.01% - 70.00% .........        23       162,888,824         16.4          1.36       67.5
70.01% - 75.00% .........        50       352,887,423         35.4          1.31       73.3
75.01% - 80.00% .........        41       245,910,835         24.7          1.29       78.1
80.01% or more ..........         1         2,091,281          0.2          1.32       80.4
                                 --      ------------         ----          ----       ----
 Total/Weighted Average:        152      $996,158,595        100.0%         1.37x      70.0%
                                ===      ============        =====          ====       ====


Weighted Average Cut-off Date LTV Ratio: 70.0%.



                  MATURITY DATE OR ANTICIPATED REPAYMENT DATE
                                 LTV RATIOS(1)



                                   NUMBER                        PERCENT BY
                                     OF          AGGREGATE       AGGREGATE     WEIGHTED     WEIGHTED
MATURITY DATE OR ANTICIPATED      MORTGAGE       PRINCIPAL       PRINCIPAL      AVERAGE     AVERAGE
REPAYMENT DATE LTV RATIOS           LOANS         BALANCE         BALANCE       UW DSCR       LTV
- ------------------------------   ----------   ---------------   -----------   ----------   ---------
                                                                            
50.00% or more ...............        17       $143,434,264         14.4%        1.64x        55.5%
50.01% - 55.00% ..............        12         51,334,186          5.2         1.46         62.5
55.01% - 60.00% ..............        28        160,353,741         16.1         1.38         67.3
60.01% - 65.00% ..............        31        199,339,020         20.1         1.32         70.7
65.01% - 70.00% ..............        42        309,494,598         31.1         1.30         75.4
70.01% - 75.00% ..............        19        126,458,919         12.7         1.29         78.6
75.01% or more ...............         1          3,342,791          0.3         1.30         79.8
                                      --       ------------         ----         ----         ----
 Total/Weighted Average:             150       $993,757,520        100.0%        1.37x        70.0%
                                     ===       ============        =====         ====         ====


Weighted Average Maturity Date LTV Ratio: 61.3%


- ----------
(1)   Amounts and percentages exclude 2 fully amortizing Mortgage Loans.

     The following table sets forth the range of Underwritten Cash Flow Debt
Service Coverage Ratios for the Mortgage Loans. The "Underwritten Cash Flow
Debt Service Coverage Ratio" or "UW DSCR" for any Mortgage Loan for any period
as presented in the table below or Annex A, is the ratio of Underwritten Cash
Flow calculated for the related Mortgaged Property to the amount of total
annual debt service on such Mortgage Loan. "Underwritten Cash Flow" or "UW Cash
Flow" means the Underwritten NOI (as defined below) for the Mortgaged Property
decreased by an amount that the Seller has determined to be an appropriate
allowance for average annual tenant improvements, leasing commissions, and
replacement reserves for capital items based upon its underwriting guidelines.


                                      S-32


     "Underwritten NOI" or "UW NOI" means the NOI for the Mortgaged Property as
determined by the related Seller in accordance with its underwriting guidelines
for similar properties. Revenue from a Mortgaged Property ("Effective Gross
Income") is generally calculated as follows: rental revenue is calculated using
actual rental rates, in some cases, adjusted downward to market rates with
vacancy rates equal to the higher of the Mortgaged Property's historical rate,
the market rate or an assumed vacancy rate; other revenue, such as parking
fees, laundry and other income items are included only if supported by a trend
and/or are likely to be recurring. Operating expenses generally reflect the
Mortgaged Property's historical expenses, adjusted to account for inflation,
significant occupancy increases and a market rate management fee. Generally,
"Net Operating Income" ("NOI") for a Mortgaged Property equals the operating
revenues (consisting principally of rental and related revenue) for such
Mortgaged Property minus the operating expenses (such as utilities, repairs and
maintenance, general and administrative, management fees, marketing and
advertising, insurance and real estate tax expenses) for the Mortgaged
Property. NOI generally does not reflect replacement reserves, capital
expenditures, debt service, tenant improvements, leasing commissions,
depreciation, amortization and similar non-operating items.


     The amounts representing "Net Operating Income," "Underwritten NOI" and
"Underwritten Cash Flow" are not a substitute for or an improvement upon net
income as determined in accordance with generally accepted accounting
principles as a measure of the results of the Mortgaged Property's operations
or a substitute for cash flows from operating activities determined in
accordance with generally accepted accounting principles as a measure of
liquidity. No representation is made as to the future net cash flow of the
properties, nor is the "Net Operating Income," "Underwritten NOI" and
"Underwritten Cash Flow" set forth herein intended to represent such future net
cash flow.


     The UW Cash Flows and UW NOIs used as a basis for calculating the UW DSCRs
presented in the following table and in Annex A attached hereto, were derived
principally from operating statements obtained from the respective Mortgagors
(the "Operating Statements"). The Operating Statements were not audited and in
most cases were not prepared in accordance with generally accepted accounting
principles. To increase the level of consistency between the Operating
Statements, in some instances, adjustments were made to such Operating
Statements. These adjustments were principally for real estate tax and
insurance expenses (e.g., adjusting for the payment of two years of expenses in
one year), and to eliminate obvious items not related to the operation of the
Mortgaged Property. However, such adjustments were subjective in nature and may
not have been made in a uniform manner.


              UNDERWRITTEN CASH FLOW DEBT SERVICE COVERAGE RATIOS



                                   NUMBER                       PERCENT BY
                                     OF          AGGREGATE      AGGREGATE     WEIGHTED     WEIGHTED
UNDERWRITTEN CASH FLOW            MORTGAGE       PRINCIPAL      PRINCIPAL      AVERAGE     AVERAGE
DEBT SERVICE COVERAGE RATIOS        LOANS         BALANCE        BALANCE       UW DSCR       LTV
- ------------------------------   ----------   --------------   -----------   ----------   ---------
                                                                           
1.200x or less ...............         4      $ 19,076,825          1.9%        1.19x        76.1%
1.201x - 1.250x ..............        23        93,795,257          9.4         1.24         74.4
1.251x - 1.300x ..............        38       292,092,397         29.3         1.29         71.9
1.301x - 1.400x ..............        55       364,464,974         36.6         1.34         72.6
1.401x - 1.500x ..............        12        98,055,107          9.8         1.46         66.4
1.501x - 1.600x ..............        10        25,154,733          2.5         1.55         63.5
1.601x - 1.700x ..............         5        11,199,673          1.1         1.66         61.0
1.701x - 1.800x ..............         3        79,778,344          8.0         1.75         56.5
2.001x - 2.100x ..............         2        12,541,285          1.3         2.03         42.8
                                      --      ------------         ----         ----         ----
 Total/Weighted Average:             152      $996,158,595        100.0%        1.37x        70.0%
                                     ===      ============        =====         ====         ====


Weighted Average UW DSCR: 1.37x

                                      S-33


                            GEOGRAPHIC DISTRIBUTION



                                    NUMBER                         PERCENT BY
                                      OF           AGGREGATE       AGGREGATE     WEIGHTED     WEIGHTED
                                   MORTGAGED       PRINCIPAL       PRINCIPAL      AVERAGE     AVERAGE
GEOGRAPHIC DISTRIBUTION           PROPERTIES        BALANCE         BALANCE       UW DSCR       LTV
- ------------------------------   ------------   ---------------   -----------   ----------   ---------
                                                                              
Texas ........................         19        $144,145,154         14.5%        1.58x       62.7%
California ...................         28         124,382,232         12.5         1.31        70.2
New York .....................         11          86,942,884          8.7         1.32        70.9
Colorado .....................          7          60,026,032          6.0         1.41        66.8
Indiana ......................          3          56,522,565          5.7         1.28        74.5
Maryland .....................          8          47,309,222          4.7         1.38        69.1
Virginia .....................          9          43,266,611          4.3         1.30        75.7
Illinois .....................          6          41,338,774          4.1         1.26        72.5
Minnesota ....................          1          39,959,089          4.0         1.47        66.6
Georgia ......................          5          39,387,202          4.0         1.35        75.9
Tennessee ....................          8          38,480,503          3.9         1.36        71.9
Connecticut ..................          4          30,382,217          3.0         1.33        69.3
Florida ......................         11          30,108,148          3.0         1.31        71.8
New Jersey ...................          4          29,448,461          3.0         1.35        72.1
North Carolina ...............          7          28,947,906          2.9         1.32        72.8
Pennsylvania .................          2          22,365,846          2.2         1.31        74.6
Ohio .........................          9          21,482,328          2.2         1.31        74.9
Arizona ......................          5          16,842,346          1.7         1.32        67.3
Michigan .....................          3          15,616,350          1.6         1.35        66.4
South Carolina ...............          3          12,154,147          1.2         1.26        68.7
Missouri .....................          1           9,778,667          1.0         1.34        79.5
Kentucky .....................          2           8,431,269          0.8         1.31        78.4
Nevada .......................          2           8,378,971          0.8         1.74        52.8
Oregon .......................          1           7,829,061          0.8         1.26        77.3
Arkansas .....................          1           7,191,521          0.7         1.33        76.5
Mississippi ..................          2           5,765,239          0.6         1.25        72.5
Louisiana ....................          4           5,487,706          0.6         1.29        76.9
Wisconsin ....................          1           4,587,853          0.5         1.32        74.0
Alabama ......................          1           3,297,708          0.3         1.25        79.5
Alaska .......................          2           2,135,797          0.2         1.28        61.7
District of Columbia .........          1           1,795,482          0.2         1.67        57.0
Idaho ........................          1           1,361,521          0.1         1.22        72.6
Massachusetts ................          1           1,009,785          0.1         1.42        53.7
                                       --        ------------         ----         ----        ----
 Total/Weighted Average:              173        $996,158,595        100.0%        1.37x       70.0%
                                      ===        ============        =====         ====        ====



                                      S-34


                                 PROPERTY TYPE






                                   NUMBER                     PERCENT BY                         WEIGHTED
                                     OF         AGGREGATE      AGGREGATE   WEIGHTED   WEIGHTED    AVERAGE
                                  MORTGAGED     PRINCIPAL      PRINCIPAL    AVERAGE    AVERAGE   OCCUPANCY
PROPERTY TYPE                    PROPERTIES      BALANCE        BALANCE     UW DSCR      LTV      RATE(1)
- ------------------------------- ------------ --------------- ------------ ---------- ---------- ----------
                                                                              
Office
 CBD ..........................        9      $119,433,954        12.0%       1.34x  70.5%          98.6%
 Suburban .....................       25       198,110,635        19.9        1.32   70.7           97.8
                                      --      ------------        ----        ----   ----           ----
   Subtotal ...................       34      $317,544,589        31.9%       1.33x  70.6%          98.1%
Retail
 Anchored .....................       23      $250,347,446        25.1%       1.43x  70.4%          98.3%
 Shadow Anchored ..............        2        15,327,092         1.5        1.25   72.9           91.6
 Unanchored ...................       10        30,253,860         3.0        1.31   69.6           96.9
                                      --      ------------        ----        ----   ----           ----
   Subtotal ...................       35      $295,928,398        29.7%       1.41x  70.5%          97.8%
Multifamily
 Multifamily ..................       63      $162,816,282        16.3%       1.36x  73.7%          95.4%
Industrial
 Flex Space ...................        4      $ 25,301,522         2.5%       1.32x  53.5%          98.2%
 Warehouse/Distribution .......       14        65,383,552         6.6        1.34   71.6           98.6
                                      --      ------------        ----        ----   ----           ----
   Subtotal ...................       18      $ 90,685,075         9.1%       1.33x  66.5%          98.5%
Hotel
 Full Service .................        3      $ 59,441,510         6.0%       1.47x  65.5%         N/A
 Limited Service ..............        6        18,840,060         1.9        1.56   62.8          N/A
                                      --      ------------        ----        ----   ----          -----
   Subtotal ...................        9      $ 78,281,569         7.9%       1.50x  64.9%         N/A
Mobile Home Park
 Mobile Home Park .............       13      $ 46,828,728         4.7%       1.39x  65.8%          93.4%
Self-Storage
 Self-Storage .................        1      $  4,073,954         0.4%       1.29x  71.5%          92.8%
                                      --      ------------        ----        ----   ----          -----
   Total/Weighted Average:           173      $996,158,595       100.0%       1.37x  70.0%          97.3%
                                     ===      ============       =====        ====   ====          =====


(1) Excludes hotel properties.



              YEARS SINCE THE MORTGAGED PROPERTIES WERE BUILT (1)



                                 NUMBER                         PERCENT BY
                                   OF           AGGREGATE       AGGREGATE     WEIGHTED     WEIGHTED
YEARS SINCE THE MORTGAGED       MORTGAGED       PRINCIPAL       PRINCIPAL      AVERAGE     AVERAGE
PROPERTIES WERE BUILT          PROPERTIES        BALANCE         BALANCE       UW DSCR       LTV
- ---------------------------   ------------   ---------------   -----------   ----------   ---------
                                                                           
5 or less .................         27        $181,634,553         18.2%       1.30x        72.0%
6 - 10 ....................         12          58,962,698          5.9        1.33         70.6
11 - 15 ...................         28         131,866,504         13.2        1.30         74.7
16 - 20 ...................         23         187,027,760         18.8        1.52         64.4
21 - 25 ...................          9          74,024,837          7.4        1.32         72.9
26 - 30 ...................         20          99,734,863         10.0        1.35         70.9
31 or more ................         54         262,907,380         26.4        1.38         69.1
                                    --        ------------         ----        ----         ----
 Total/Weighted Average:           173        $996,158,595        100.0%       1.37x        70.0%
                                   ===        ============        =====        ====         ====


Weighted Average Property Age in years: 22.1


- ----------
(1)  For Mortgaged Properties constructed in stages, the earliest date was used.

                                      S-35


     With certain limited exceptions relating to casualty and condemnation
proceeds, or other prepayments beyond the Mortgagor's control, all but one of
the Mortgage Loans prohibit the prepayment thereof until a date specified in
the related Mortgage Note (such period, the "Lock-out Period" and the date of
expiration thereof, the "Lock-out Date"). Thereafter, each Mortgage Loan
provides that until a date specified in the related Mortgage Note the related
Mortgagor will be required to pay a yield maintenance penalty (a "Prepayment
Premium") upon any voluntary principal prepayment of a Mortgage Loan or provide
for Defeasance (as defined in Note (1) below), in whole and/or in part. The
following table sets forth the percentage of the declining aggregate principal
balance of all the Mortgage Loans that on July 1 of each of the years indicated
will be within their related Lock-out Period, are subject to Defeasance and/or
require that a principal prepayment must be accompanied by a Prepayment
Premium. See "Risk Factors -- Prepayments Will Affect Your Yield" above.

                             PREPAYMENT PROTECTION
                  PERCENTAGE OF MORTGAGE LOANS BY OUTSTANDING
              PRINCIPAL BALANCE AS OF THE CUT-OFF DATE THAT HAVE
           PREPAYMENT LOCK-OUTS OR PREMIUM (ASSUMING NO PREPAYMENTS)*








                                             JULY     JULY    JULY    JULY     JULY    JULY    JULY    JULY    JULY   JULY    JULY
                                  CURRENT    2002     2003    2004    2005     2006    2007    2008    2009    2010   2011    2012
                                 --------   ------   ------  ------  ------   ------  ------  ------  ------  ------ ------  ------
                                                                                         
Lock-Out/Defeasance(1) .........  100.0%    100.0%   100.0%   98.8%   98.8%    98.2%   98.2%   98.2%   98.3%   94.6%   25.9%   43.9%
YM(2) ..........................    0.0       0.0      0.0     1.2     1.2      1.8     1.8     1.7     1.7     1.6    33.4    56.1
                                  -----     -----    -----    ----    ----     ----    ----    ----    ----    ----    ----    ----
Total Lock-Out/Defeasance
 and YM ........................  100.0     100.0    100.0   100.0   100.0    100.0   100.0    99.9   100.0    96.2    59.3   100.0
No Prepayment Premium ..........    0.0       0.0      0.0     0.0     0.0      0.0     0.0     0.2     0.0     3.8    40.7     0.0
                                  -----     -----    -----   -----   -----    -----   -----    ----   -----    ----    ----   -----
Total ..........................  100.0%    100.0%   100.0%  100.0%  100.0%   100.0%  100.0%  100.0%  100.0%  100.0%  100.0%  100.0%
                                  =====     =====    =====   =====   =====    =====   =====   =====   =====   =====   =====   =====
Aggregate Mortgage Loan
 Balance(3) .................... $996.2    $987.0   $977.1  $966.7  $955.1   $916.0  $902.9  $864.4  $839.6  $817.9   $23.6   $13.5
Percentage of Balance
 Outstanding ...................  100.0%     99.1%    98.1%   97.0%   95.9%    92.0%   90.6%   86.8%   84.3%   82.1%    2.4%    1.4%


- ----------
(1)   Certain Mortgage Loans permit the applicable Mortgagor after a specified
      period (not less than two years from the Delivery Date, except as
      described below) to obtain the release of the related Mortgaged Property
      from the lien of the related Mortgage upon substitution of direct
      non-callable permitted government securities providing payments in
      amounts equal to the scheduled payments due on such Mortgage Loan to the
      related Maturity Date or, in the case of certain of the ARD Loans, the
      Anticipated Repayment Date. The Master Servicer on behalf of the related
      Mortgagor, or the related Mortgagor, shall purchase such permitted
      government securities, which shall be substituted as collateral for the
      related Mortgage Loan upon release of the related Mortgaged Property. Any
      such substitution shall be subject to, among other things, certain
      conditions set forth in the related Mortgage Loan documents and the
      Pooling and Servicing Agreement. Such substitution of collateral is
      referred to herein as "Defeasance." For purposes of this table, to the
      extent a Mortgagor may elect to defease the related Mortgage Loan, such
      Mortgage Loan will be reflected in the "Lock-Out/ Defeasance" category.

(2)   The Mortgage Loan generally requires the payment of a Prepayment Premium
      in connection with any principal prepayment, in whole or in part. Any
      Prepayment Premium will equal the present value, as of the date of
      prepayment, of the remaining Monthly Payments from such date of
      prepayment through the related stated maturity (including the Balloon
      Payment), determined by discounting such payments using the rate of a
      U.S. Treasury security with a maturity date most approximating the
      maturity date of the Mortgage Loan (such rate converted to a monthly
      equivalent yield), minus the then outstanding principal balance, subject
      to a minimum Prepayment Premium equal to 1% of the principal balance of
      such Mortgage Loan being prepaid ("Yield Maintenance" or "YM").

(3)   Millions of dollars.

*     See Annex A and the attached diskette for additional, detailed
      information on the Mortgage Loans' Prepayment Premiums.


                                      S-36


TEN LARGEST MORTGAGE LOANS

     The following tables and summaries describe the ten largest Mortgage Loans
by Cut-off Date Principal Balance.




                                              CUT-OFF     % OF POOL      UW
MORTGAGE LOAN                              DATE BALANCE    BALANCE      DSCR      LTV       PROPERTY TYPE
- ----------------------------------------- -------------- ----------- ---------- ------- ---------------------
                                                                         
Collin Creek Mall .......................  $ 74,000,000       7.4%       1.75x  56.7%   Anchored Retail
National City Center ....................    47,216,651       4.7        1.30   73.8    CDB Office
Minneapolis Airport Marriott ............    39,959,089       4.0        1.47   66.6    Full-Service Hotel
Fiddler's Green I .......................    25,966,569       2.6        1.27   71.1    Suburban Office
Augusta Exchange Shopping Ctr. ..........    25,200,000       2.5        1.32   80.0    Anchored Retail
Chino Spectrum Marketplace ..............    22,952,672       2.3        1.30   77.8    Anchored Retail
Brooklyn Renaissance Plaza ..............    20,983,585       2.1        1.40   72.9    CBD Office
10 Weaver Road ..........................    19,478,341       2.0        1.32   74.9    Industrial Warehouse
Crocker Richmond Portfolio ..............    19,075,128       1.9        1.31   75.4    Suburban Office
Special Devices Portfolio ...............    17,500,000       1.8        1.30   44.6    Industrial Flex
                                           ------------       ---        ----   ----
Top 10 Total/Weighted Average ...........  $312,332,035      31.4%       1.44x  67.9%
                                           ============      ====        ====   ====
Mortgage Pool Total/Weighted Average.....  $996,158,595     100.0%       1.37x  70.0%


COLLIN CREEK MALL





               LOAN INFORMATION                             PROPERTY INFORMATION
- -----------------------------------------------   -----------------------------------------
                                                                  
 Cut-off Date Balance          $74,000,000        Property Type            Anchored Retail
 % of Initial Pool Balance     7.4%               Location                 Plano, TX
 Origination Date              June 18, 2001      Square Footage           332,055
 Maturity Date                 July 10, 2011      Year Built/Renovated     1981/1992
 Mortgage Rate                 6.775%             Appraised Value          $130,600,000
 Annual Debt Service           $ 5,774,316        Occupancy                98.0%
 UW DSCR                       1.75x              Occupancy Date           June 1, 2001
 Cut-off Date LTV              56.7%              UW NOI                   $10,647,781
 Balloon LTV                   49.1%              UW Cash Flow             $10,132,125


     The Loan. The Collin Creek Mall loan was originated by MGT and is secured
by a first mortgage encumbering the regional shopping mall located at 811 North
Central Expressway in Plano, Texas. The Collin Creek Mall loan was made to
Collin Creek Mall, L.P., a special purpose, bankruptcy remote limited
partnership. Collin Creek Mall L.P. is jointly owned by The Rouse Company and
Rodamco North America, N.V. The Rouse Company (NSYE: RSE), through its numerous
affiliates, operates more than 250 properties encompassing office, retail,
research and development and industrial space in 22 states. Rodamco North
America N.V. has interests in 35 regional malls across the United States.

     The Collin Creek Mall loan has a remaining amortization term of 360 months
and matures on July 10, 2011. The loan may not be prepaid prior to April 10,
2011. The loan may be prepaid, in whole or in part, without payment of a
Prepayment Premium at any time thereafter. The Collin Creek Mall loan is
subject to Defeasance, in whole, at any time after the second anniversary of
the Delivery Date.

     The Property. The Collin Creek Mall is a two story, enclosed regional
shopping mall located approximately 20 miles north of Dallas, Texas. Anchor
tenants include: Foley's (197,478 square feet), Dillard's (176,259 square
feet), Sears (161,472 square feet), JC Penney (156,772 square feet) and
Mervyns's (97,832 square feet); however, each of these anchor tenants owns
their improvements which are not part of the collateral for this loan. The
in-line space contains approximately 120 stores including: The Gap (10,450
square feet) with reported sales per square feet of $572 for 2000, Lane Bryant
(7,986 square feet) with reported sales per square feet of $291 for 2000,
Victoria's Secret (6,248 square feet) with reported sales per square feet of
$698 for 2000, Ann Taylor (5,786 square feet) with reported sales per


                                      S-37


square feet of $345 for 2000, and Eddie Bauer (5,503 square feet) with reported
sales per square feet of $434 for 2000. The average reported sales per square
foot for the in-line space was over $400 for 2000. The historical occupancy
percentage for the in-line space was 95.7%, 97.7%, and 98.5% for 1998, 1999,
and 2000, respectively.

     Lease Rollover Schedule.




                                                              CUMULATIVE     CUMULATIVE %
                             SQUARE FEET      % OF TOTAL     SQUARE FEET       OF TOTAL
CALENDAR YEAR                  EXPIRING      SQUARE FEET       EXPIRING      SQUARE FEET
- -------------------------   -------------   -------------   -------------   -------------
                                                                
2001 ....................       15,393            4.6%          15,393            4.6%
2002 ....................       28,270            8.5           43,663           13.1
2003 ....................       38,908           11.7           82,571           24.9
2004 ....................       54,541           16.4          137,112           41.3
2005 ....................       39,710           12.0          176,822           53.3
2006 ....................       33,334           10.0          210,156           63.3
2007 ....................       22,667            6.8          232,823           70.1
2008 ....................       35,975           10.8          268,798           80.9
2009 ....................       26,397            7.9          295,195           88.9
2010 ....................       23,494            7.1          318,689           96.0
Thereafter ..............        6,635            2.0          325,324           98.0
Current Vacancy .........        6,731            2.0          332,055          100.0
                                ------           ----
Total ...................      332,055          100.0%
                               =======          =====


     Property Management. The Collin Creek Mall is managed by The Rouse
Company, an affiliate of the Mortgagor.

     Lockbox and Reserves. All rents payable by the tenants of the Collin Creek
Mall are paid directly into a lockbox account. Following an event of default or
if the debt service coverage ratio falls below 1.15x (based on a loan constant
of 9.00% and trailing 12 months of operations), funds in the lockbox account
are allocated monthly to fund a tax and insurance account, monthly debt service
and a recurring replacement reserve account. The Mortgagor is required to make
monthly cash deposits for real estate taxes. In addition the Mortgagor is also
required to make annual cash deposits for replacement reserves in the amount of
$66,252 through 2005, and $110,004 thereafter.


NATIONAL CITY CENTER





               LOAN INFORMATION                              PROPERTY INFORMATION
- -----------------------------------------------   ------------------------------------------
                                                                  
 Cut-off Date Balance           $47,216,651       Property Type            CBD Office
 % of Initial Pool Balance      4.7%              Location                 Indianapolis, IN
 Origination Date               May 8, 2001       Square Footage           624,464
 Anticipated Repayment Date     June 1, 2011      Year Built/Renovated     1977/2000
 Mortgage Rate                  7.750%            Appraised Value          $64,000,000
 Annual Debt Service            $ 4,062,057       Occupancy                99.9%
 UW DSCR                        1.30x             Occupancy Date           March 1, 2001
 Cut-off Date LTV               73.8%             UW NOI                   $6,261,449
 Balloon LTV                    65.6%             UW Cash Flow             $5,288,539


     The Loan. The National City Center loan was originated by CIBC and is
secured by a first mortgage encumbering a 16-story, Class A office building
located in Indianapolis, Indiana. The National City Center loan was made to NCC
Office Holdings, LLC, a special purpose, bankruptcy remote limited liability
company, owned by entities controlled by Harbor Group International and Morris
Designs, Inc.

     The National City Center loan has a remaining amortization term of 359
months and matures on June 1, 2031. The National City Center loan is an ARD
loan with an Anticipated Repayment Date of


                                      S-38


June 1, 2011. The loan may not be prepaid prior to March 1, 2011. The National
City Center loan may be prepaid, in whole, without payment of a Prepayment
Premium at any time thereafter. The National City Center loan is subject to
Defeasance, in whole, at any time after the second anniversary of the Delivery
Date.

     The Property. National City Center is a 16-story, Class A office building
containing 624,464 square feet of leasable area of which 612,190 square feet is
office space and 12,274 square feet is retail space. National City Center was
built in 1977 and renovated in 2000. Primary tenants include National City Bank
(336,457 square feet; rated Aa3 by Moody's and A+ by Standard & Poor's), Simon
Property Group (167,764 square feet; rated Baa2 by Moody's and BBB+ by Standard
& Poor's), Supreme Court of Indiana (26,539 square feet), Indiana Court of
Appeals (15,016 square feet), and MCI Worldcom (12,455 square feet). The
balance of the space is leased primarily to local and regional companies that
have their headquarters in the building. As of March 1, 2001, the property was
99.9% occupied.

     Lease Rollover Schedule.




                                                              CUMULATIVE     CUMULATIVE %
                             SQUARE FEET      % OF TOTAL     SQUARE FEET       OF TOTAL
CALENDAR YEAR                  EXPIRING      SQUARE FEET       EXPIRING      SQUARE FEET
- -------------------------   -------------   -------------   -------------   -------------
                                                                
2001 ....................       10,769            1.7%          10,769            1.7%
2002 ....................           --            0.0           10,769            1.7
2003 ....................       11,946            1.9           22,715            3.6
2004 ....................        8,102            1.3           30,817            4.9
2005 ....................      172,820           27.7          203,637           32.6
2006 ....................       23,845            3.8          227,482           36.4
2007 ....................      379,112           60.7          606,594           97.1
2008 ....................           --            0.0          606,594           97.1
2009 ....................       12,455            2.0          619,049           99.1
2010 ....................        3,654            0.6          622,703           99.7
Thereafter ..............        1,390            0.2          624,093           99.9
Current Vacancy .........          371            0.1          624,464          100.0%
                               -------           ----
Total ...................      624,464          100.0%
                               =======          =====


     Property Management. The National City Center is managed by Harbor Group
Management Company, an affiliate of the Mortgagor.

     Lockbox and Reserves. During the term of the loan, all rents payable by
the tenants of National City Center are paid directly into a lockbox account.
Funds in the lockbox account are allocated monthly to fund a tax and insurance
account, a debt service account, a recurring replacement reserve account and a
recurring tenant improvement/leasing commission reserve. At closing, the
Mortgagor deposited $1,000,000 into a replacement reserve account and
$1,000,000 into a leasing reserve account.


MINNEAPOLIS AIRPORT MARRIOTT





               LOAN INFORMATION                               PROPERTY INFORMATION
- -----------------------------------------------   --------------------------------------------
                                                                  
 Cut-off Date Balance           $39,959,089       Property Type            Full Service Hotel
 % of Initial Pool Balance      4.0%              Location                 Bloomington, MN
 Origination Date               May 9, 2001       Number of Units          473
 Anticipated Repayment Date     June 1, 2011      Year Built/Renovated     1969-1975/2000
 Mortgage Rate                  8.170%            Appraised Value          $60,000,000
 Annual Debt Service            $ 3,758,935       Occupancy                68.2%
 UW DSCR                        1.47x             Occupancy Date           March 31, 2001
 Cut-off Date LTV               66.6%             UW NOI                   $6,488,628
 Balloon LTV                    55.2%             UW Cash Flow             $5,537,375


                                      S-39


     The Loan. The Minneapolis Airport Marriott loan was originated by CIBC and
is secured by a first mortgage encumbering a full service hotel located at 2020
East 79th Street, Bloomington, Hennepin County, Minnesota. The Minneapolis
Airport Marriott loan was made to Columbia Properties Minneapolis, L.P., a
special purpose, bankruptcy remote limited partnership controlled by Columbia
Sussex Corporation.

     The Minneapolis Airport Marriott loan has a remaining amortization term of
299 months and matures on June 1, 2026. The Minneapolis Airport Marriott loan
has an Anticipated Repayment Date of June 1, 2011. The Minneapolis Airport
Marriott loan may not be prepaid prior to March 1, 2011. The loan may be
prepaid, in whole, without payment of a Prepayment Premium at any time
thereafter. The Minneapolis Airport Marriott loan is subject to Defeasance, in
whole, at any time after the second anniversary of the Delivery Date.

     The Property. The Minneapolis Airport Marriott is a five-story, full
service hotel built between 1969 and 1975 and renovated in 1999 and 2000, which
contains 473 guestrooms, 15,000 square feet of meeting/banquet area, and two
restaurants. The Minneapolis Airport Marriott's guestrooms include 7 studio
rooms, 236 standard double rooms, 218 standard king rooms, and 12 suites.
Property amenities include an indoor pool and whirlpool, fitness center,
business center, gift shop, concierge, valet services, and free transportation
to the Minneapolis-St. Paul International Airport and the Mall of America.






                                                                12 MOS.
                                                                 ENDED
                                        1999         2000       3/31/01        UW
                                        ----         ----       -------        --
                                                               
Average Daily Rate (ADR) .........    $ 102         $ 111        $ 115       $ 113
Occupancy % ......................     70.8%         68.4%        68.2%       68.2%
RevPAR ...........................    $  72         $  76        $  78       $  77


     Property Management. The Minneapolis Airport Marriott is managed by
Columbia Sussex Corporation, an affiliate of the Mortgagor.

     Lockbox and Reserves. Upon an event of default or at the Anticipated
Repayment Date, all amounts collected by the Minneapolis Airport Marriott
property manager shall be paid directly into a lockbox account. Funds in the
lockbox account are allocated monthly to a tax and insurance account, a debt
service account and a furniture, fixtures and equipment reserve account.

FIDDLER'S GREEN I





                LOAN INFORMATION                              PROPERTY INFORMATION
- ------------------------------------------------   ------------------------------------------
                                                              
 Cut-off Date Balance          $25,966,569         Property Type       Suburban Office
 % of Initial Pool Balance     2.6%                Location            Greenwood Village, CO
 Origination Date              April 25, 2001      Square Footage      206,604
 Maturity Date                 May 1, 2011         Year Built          1999
 Mortgage Rate                 7.480%              Appraised Value     $36,500,000
 Annual Debt Service           $ 2,177,278         Occupancy           99.3%
 UW DSCR                       1.27x               Occupancy Date      March 14, 2001
 Cut-off Date LTV              71.1%               UW NOI              $3,045,386
 Balloon LTV                   62.9%               UW Cash Flow        $2,766,471


     The Loan. The Fiddler's Green I loan was originated by MGT and is secured
by a first mortgage encumbering the 206,604 square feet Class A office building
located in Greenwood Village, Colorado. The Fiddler's Green I loan was made to
Fiddler's Green Center I LLC, a special purpose, bankruptcy remote limited
liability company. Fiddler's Green I LLC is a privately owned entity controlled
by the John Madden Company and Al Nemecek. The John Madden Company has
developed over 10 million square feet of commercial real estate.


                                      S-40


     The Fiddler's Green I loan has a remaining amortization term of 358 months
and matures on May 1, 2011. The Fiddler's Green I loan may not be prepaid prior
to February 1, 2011. The Fiddler's Green I loan may be prepaid, in whole,
without payment of a Prepayment Premium at any time thereafter. The loan is
subject to Defeasance, in whole, at any time after the second anniversary of
the Delivery Date.

     The Property. Fiddler's Green I is a 6-story, 206,604 square foot Class A
office building developed by the Mortgagor in 1999. The property is located
within the Greenwood Plaza Office Park, which is approximately 15 minutes
southeast of the Denver central business district. Major tenants include
Convergent Group (84,588 square feet), a wholly owned subsidiary of
Schlumberger Ltd., Navidec (69,434 square feet) and KPMG (35,740 square feet).
As of March 14, 2001, the property was 99.3% occupied.

     Lease Rollover Schedule.




                                                              CUMULATIVE     CUMULATIVE %
                             SQUARE FEET      % OF TOTAL     SQUARE FEET       OF TOTAL
CALENDAR YEAR                  EXPIRING      SQUARE FEET       EXPIRING      SQUARE FEET
- -------------------------   -------------   -------------   -------------   -------------
                                                                
2001 ....................           --            0.0%              --            0.0%
2002 ....................           --            0.0               --            0.0
2003 ....................           --            0.0               --            0.0
2004 ....................       15,483            7.5           15,483            7.5
2005 ....................       69,434           33.6           84,917           41.1
2006 ....................           --            0.0           84,917           41.1
2007 ....................           --            0.0           84,917           41.1
2008 ....................           --            0.0           84,917           41.1
2009 ....................       72,648           35.2          157,565           76.3
2010 ....................       47,680           23.1          205,245           99.3
Thereafter ..............           --            0.0          205,245           99.3
Current Vacancy .........        1,359            0.7          206,604          100.0%
                                ------           ----
Total ...................      206,604          100.0%
                               =======          =====


     Property Management. Fiddler's Green I is managed by the John Madden
Company.

     Lockbox and Reserves. Upon an event of default, all amounts payable by the
tenants of Fiddler's Green I shall be paid directly into a lockbox account.
Funds in the lockbox account are allocated monthly to a tax and insurance
account, a debt service account, a replacement reserve account and a tenant
improvement and leasing commission account. The Mortgagor is required to
deposit $300,000 each year on a monthly basis into the tenant improvement and
leasing commission reserve account, the account balance of which will not
exceed $1,000,000 at any time.

AUGUSTA EXCHANGE SHOPPING CENTER





               LOAN INFORMATION                           PROPERTY INFORMATION
- -----------------------------------------------   ------------------------------------
                                                             
 Cut-off Date Balance          $25,200,000        Property Type       Anchored Retail
 % of Initial Pool Balance     2.5%               Location            Augusta, GA
 Origination Date              June 25, 2001      Square Footage      257,780
 Maturity Date                 July 1, 2011       Year Built          2000
 Mortgage Rate                 7.330%             Appraised Value     $31,500,000
 Annual Debt Service           $ 2,108,216        Occupancy           97.9%
 UW DSCR                       1.32x              Occupancy Date      May 8, 2001
 Cut-off Date LTV              80.0%              UW NOI              $2,918,496
 Balloon LTV                   70.4%              UW Cash Flow        $2,750,965


     The Loan. The Augusta Exchange Shopping Center loan was originated by MGT
and is secured by a first mortgage encumbering a 257,780 square foot anchored
shopping center located in Augusta, Georgia. The Augusta Exchange Shopping
Center loan was made to KIR Augusta II L.P., a special


                                      S-41


purpose, bankruptcy remote limited partnership. KIR Augusta II L.P. is
controlled by the NY State Common Fund and the Kimco Income REIT, a division of
the Kimco Realty Corporation (NYSE: KIM). Kimco Realty Corporation owns and
operates a large portfolio of neighborhood and community shopping centers with
interests in 500 properties comprising approximately 67.0 million square feet
of leaseable space located throughout 41 states.


     The Augusta Exchange Shopping Center loan has a remaining amortization
term of 360 months and matures on July 1, 2011. The Augusta Exchange Shopping
Center loan may not be prepaid prior to April 1, 2011. The loan may be prepaid,
in whole or in part, without payment of a Prepayment Premium at any time
thereafter. The Augusta Exchange Shopping Center loan is subject to Defeasance,
in whole, at any time after the second anniversary of the Delivery Date.


     The Property. The Augusta Exchange Shopping Center is a 257,780 square
foot community shopping center anchored by Mansours (65,000 square feet),
Goody's Family Clothing (40,000 square feet), CompUSA (26,878 square feet) and
Staples (24,000 square feet). The property was built in 2000 as the final
phases II and III of a master-planned retail development. Phase I provides
shadow anchors to the property, with tenants including Winn Dixie with reported
sales per square feet of $308 for 2000, Circuit City, and Old Navy with
reported sales per square feet of $547 for 2000, which are not part of the
collateral for this loan.


                                      S-42


     Lease Rollover Schedule.




                                                              CUMULATIVE     CUMULATIVE %
                             SQUARE FEET      % OF TOTAL     SQUARE FEET       OF TOTAL
CALENDAR YEAR                  EXPIRING      SQUARE FEET       EXPIRING      SQUARE FEET
- -------------------------   -------------   -------------   -------------   -------------
                                                                
2001 ....................           --            0.0%              --            0.0%
2002 ....................        1,300            0.5%           1,300            0.5%
2003 ....................        9,000            3.5%          10,300            4.0%
2004 ....................        2,400            0.9%          12,700            4.9%
2005 ....................       10,912            4.2%          23,612            9.2%
2006 ....................        3,000            1.2%          26,612           10.3%
2007 ....................        4,070            1.6%          30,682           11.9%
2008 ....................        6,500            2.5%          37,182           14.4%
2009 ....................        9,800            3.8%          46,982           18.2%
2010 ....................        1,817            0.7%          48,799           18.9%
Thereafter ..............      203,591           79.0%         252,390           97.9%
Current Vacancy .........        5,390            2.1%         257,780          100.0%
                               -------          -----
Total ...................      257,780          100.0%
                               =======          =====


     Property Management. The Augusta Exchange Shopping Center is managed by
the Kimco Realty Corporation, an affiliate of the Mortgagor.

     Lockbox and Reserves. Upon an event of default, all amounts payable by the
tenants of Augusta Exchange Shopping Center shall be paid directly into a
lockbox account. Funds in the lockbox account are allocated monthly to a tax
and insurance account, a debt service account, a replacement reserve account
and a tenant improvement and leasing commission account. An annual replacement
reserve of $19,680, will be collected in monthly installments throughout the
loan term. The Mortgagor will be required to deposit $7,150 per month into the
tenant improvement and leasing commissions account, the account balance of
which will not exceed $257,400 at any time.


CHINO SPECTRUM MARKETPLACE





                  LOAN INFORMATION                               PROPERTY INFORMATION
- ----------------------------------------------------   -----------------------------------------
                                                                       
 Cut-off Date Balance           $22,952,672            Property Type            Anchored Retail
 % of Initial Pool Balance      2.3%                   Location                 Chino, CA
 Origination Date               December 28, 2000      Square Footage           221,645
 Anticipated Repayment Date     January 1, 2011        Year Built/Renovated     1995/2000
 Mortgage Rate                  7.600%                 Appraised Value          $29,500,000
 Annual Debt Service            $ 1,953,003            Occupancy                98.8%
 UW DSCR                        1.30x                  Occupancy Date           March 31, 2001
 Cut-off Date LTV               77.8%                  UW NOI                   $2,656,258
 Balloon LTV                    69.2%                  UW Cash Flow             $2,543,679


     The Loan. The Chino Spectrum Marketplace loan was originated by CIBC and
is secured by a first deed of trust encumbering an anchored retail center
located in Chino, California. The Chino Spectrum Marketplace loan was made to
SY Ventures V, LLC, a special purpose, bankruptcy remote limited liability
company.

     The Chino Spectrum Marketplace loan has a remaining amortization term of
354 months and matures on January 1, 2031. The Chino Spectrum Marketplace loan
has an Anticipated Repayment Date of January 1, 2011. The Chino Spectrum
Marketplace loan may not be prepaid prior to October 1, 2010. The Chino
Spectrum Marketplace loan may be prepaid, in whole, without payment of a
Prepayment Premium at any time thereafter. The Chino Spectrum Marketplace loan
is subject to Defeasance, in whole, at any time after the second anniversary of
the Delivery Date.


                                      S-43


     The Property. The Chino Spectrum Marketplace is an anchored retail center
containing 221,645 square feet of leasable area and was built in 2000. Primary
tenants include Food 4 Less (54,884 square feet), Ross Dress for Less (27,587
square feet), Staples (19,871 square feet), and Michael's stores (17,556 square
feet). The property is shadow anchored by a Target, TJ Maxx, and Old Navy,
which are not part of the collateral for the loan. As of March 31, 2001, the
property was 98.8% occupied.

     Lease Rollover Schedule.




                                                              CUMULATIVE     CUMULATIVE %
                             SQUARE FEET      % OF TOTAL     SQUARE FEET       OF TOTAL
CALENDAR YEAR                  EXPIRING      SQUARE FEET       EXPIRING      SQUARE FEET
- -------------------------   -------------   -------------   -------------   -------------
                                                                
2001 ....................        7,194            3.2%           7,194            3.2%
2002 ....................       10,164            4.6           17,358            7.8
2003 ....................        3,832            1.7           21,190            9.6
2004 ....................        3,080            1.4           24,270           10.9
2005 ....................       70,405           31.8           94,675           42.7
2006 ....................       21,119            9.5          115,794           52.2
2007 ....................        1,300            0.6          117,094           52.8
2008 ....................        9,000            4.1          126,094           56.9
2009 ....................           --            0.0          126,094           56.9
2010 ....................       32,657           14.7          158,751           71.6
Thereafter ..............       60,234           27.2          218,985           98.8
Current Vacancy .........        2,660            1.2          221,645          100.0%
                               -------          -----
Total ...................      221,645          100.0%
                               =======          =====


     Property Management. The Chino Spectrum Marketplace is managed by CB
Richard Ellis.

     Lockbox and Reserves. During the term of the loan, all amounts payable by
the tenants of Chino Spectrum Marketplace are paid directly into a lockbox
account. Funds in the lockbox account are allocated monthly to fund a tax and
insurance account, a debt service account, a recurring replacement reserve
account and a recurring tenant improvement/leasing commission reserve.


BROOKLYN RENAISSANCE PLAZA





               LOAN INFORMATION                           PROPERTY INFORMATION
- -----------------------------------------------   -------------------------------------
                                                             
 Cut-off Date Balance           $20,983,585       Property Type       CBD Office
 % of Initial Pool Balance      2.1%              Location            Brooklyn, NY
 Origination Date               May 8, 2001       Square Footage      150,040
 Anticipated Repayment Date     June 1, 2011      Year Built          1998
 Mortgage Rate                  7.240%            Appraised Value     $28,800,000
 Annual Debt Service            $ 1,717,375       Occupancy           100.0%
 UW DSCR                        1.40x             Occupancy Date      April 27, 2001
 Cut-off Date LTV               72.9%             UW NOI              $2,514,443
 Balloon LTV                    64.0%             UW Cash Flow        $2,395,958


     The Loan. The Brooklyn Renaissance Plaza loan was originated by CIBC and
is secured by a first leasehold mortgage encumbering certain condominium
interests in an office building located at 335 Adams Street, Brooklyn, Kings
County, New York. The Brooklyn Renaissance Plaza loan was made to Brooklyn
Renaissance Office/Retail, LLC, a special purpose, bankruptcy remote limited
liability company, owned by affiliates of Muss Development Company, Leucadia
National Corporation, and the Carlyle Group.

     The Brooklyn Renaissance Plaza loan has a remaining amortization term of
359 months and matures on June 1, 2031. The Brooklyn Renaissance Plaza loan has
an Anticipated Repayment Date of June 1, 2011. The Brooklyn Renaissance Plaza
loan may not be prepaid prior to March 1, 2011. The loan may be


                                      S-44


prepaid, in whole, without payment of a Prepayment Premium at any time
thereafter. The Brooklyn Renaissance Plaza loan is subject to Defeasance, in
whole, at any time after the second anniversary of the Delivery Date.

     The Property. The Brooklyn Renaissance Plaza is comprised of a 1.4 million
square foot mixed-use development, which includes a 32-story office tower, a
376-room Marriott Hotel, and a 1,100 space underground garage. The collateral
is the portion of the Brooklyn Renaissance Plaza that includes 150,040 square
feet of leasable area in the office building's basement, second, third, fourth,
fifth, sixth, seventh, and twenty-third floors. The Marriott Hotel and the
underground garage are not part of the collateral for this loan. The Brooklyn
Renaissance Plaza was built in 1998. Primary tenants include New York City
Employee's Retirement System (51,508 square feet), Metro Energy, L.L.C. (24,955
square feet), New York City Board of Education (22,486 square feet), and
Securities Industry Automation Corporation (16,250 square feet). As of April
27, 2001, the property was 100.0% occupied.

     Lease Rollover Schedule.




                                                              CUMULATIVE     CUMULATIVE %
                             SQUARE FEET      % OF TOTAL     SQUARE FEET       OF TOTAL
CALENDAR YEAR                  EXPIRING      SQUARE FEET       EXPIRING      SQUARE FEET
- -------------------------   -------------   -------------   -------------   -------------
                                                                
2001 ....................           --            0.0%              --            0.0%
2002 ....................           --            0.0               --            0.0
2003 ....................           --            0.0               --            0.0
2004 ....................        1,375            0.9            1,375            0.9
2005 ....................       38,736           25.8           40,111           26.7
2006 ....................           --            0.0           40,111           26.7
2007 ....................           --            0.0           40,111           26.7
2008 ....................           --            0.0           40,111           26.7
2009 ....................        1,126            0.8           41,237           27.5
2010 ....................           --            0.0           41,237           27.5
Thereafter ..............      108,256           72.2          149,493           99.6
Current Vacancy .........          547            0.4          150,040          100.0%
Total ...................      150,040          100.0%
                               =======          =====


     Property Management. The Brooklyn Renaissance Plaza is managed by
Renaissance Property Managers, LLC, an affiliate of the Mortgagor.

     Lockbox and Reserves. Upon an event of default or at the Anticipated
Repayment Date, all amounts payable by the tenants of Brooklyn Renaissance
Plaza shall be paid directly into a lockbox account. Funds in the lockbox
account are allocated monthly to fund a tax and insurance account, a debt
service account, a recurring replacement reserve account and a tenant
improvement/leasing commission reserve account.


10 WEAVER ROAD





                LOAN INFORMATION                                 PROPERTY INFORMATION
- -------------------------------------------------   ----------------------------------------------
                                                                    
 Cut-off Date Balance           $19,478,341         Property Type            Industrial Warehouse
 % of Initial Pool Balance      2.0%                Location                 Denver, PA
 Origination Date               April 17, 2001      Square Footage           629,132
 Anticipated Repayment Date     May 1, 2011         Year Built/Renovated     1974/1988
 Mortgage Rate                  8.040%              Appraised Value          $26,000,000
 Annual Debt Service            $ 1,723,539         Occupancy                100.0%
 UW DSCR                        1.32x               Occupancy Date           March 2, 2001
 Cut-off Date LTV               74.9%               UW NOI                   $2,472,827
 Balloon LTV                    67.1%               UW Cash Flow             $2,266,692


     The Loan. The 10 Weaver Road loan was originated by CIBC and is secured by
a first mortgage encumbering an industrial property located at 10 Weaver Road,
Denver, Pennsylvania. The 10 Weaver Road loan was made to Denver Realty
Associates, LLC, a special purpose, bankruptcy remote limited liability
company.


                                      S-45


     The 10 Weaver Road loan has a remaining amortization term of 358 months
and matures on May 1, 2031. The 10 Weaver Road loan has an Anticipated
Repayment Date of May 1, 2011. The 10 Weaver Road loan may not be prepaid prior
to February 1, 2011. The loan may be prepaid, in whole, without payment of a
Prepayment Premium at any time thereafter. The 10 Weaver Road loan is subject
to Defeasance, in whole, at any time after the second anniversary of the
Delivery Date.

     The Property. 10 Weaver Road is a 629,132-square-foot industrial/bulk
distribution facility located in Denver, Lancaster County, Pennsylvania. The
property consists of two commercial buildings (623,832 square feet and 5,300
square feet). The property is occupied by 3 tenants, 2 of which completely
occupy the larger building. The property features 28 foot clear ceiling
heights, 58 fully enclosed dock-high loading docks with levelers, 4% office
build-out, and trailer storage for up to 50 trailers. As of March 2, 2001, the
property was 100.0% occupied.

     Lease Rollover Schedule.




                                                              CUMULATIVE     CUMULATIVE %
                             SQUARE FEET      % OF TOTAL     SQUARE FEET       OF TOTAL
CALENDAR YEAR                  EXPIRING      SQUARE FEET       EXPIRING      SQUARE FEET
- -------------------------   -------------   -------------   -------------   -------------
                                                                
2001 ....................           --            0.0%              --            0.0%
2002 ....................           --            0.0               --            0.0
2003 ....................        5,300            0.8            5,300            0.8
2004 ....................      211,121           33.6          216,421           34.4
2005 ....................           --            0.0          216,421           34.4
2006 ....................           --            0.0          216,421           34.4
2007 ....................           --            0.0          216,421           34.4
2008 ....................           --            0.0          216,421           34.4
2009 ....................           --            0.0          216,421           34.4
2010 ....................           --            0.0          216,421           34.4
Thereafter ..............      412,711           65.6          629,132          100.0
Current Vacancy .........           --            0.0          629,132          100.0%
                               -------           ----
Total ...................      629,132          100.0%
                               =======          =====


     Property Management. The 10 Weaver Road is managed by S-J Properties, an
affiliate of the Mortgagor.

     Lockbox and Reserves. During the term of the loan, all rents payable by
the tenants of 10 Weaver Road Property are paid directly into a lockbox
account. Funds in the lockbox account are allocated monthly to a tax and
insurance account, a debt service account, a recurring replacement reserve
account and a recurring tenant improvement/leasing commission reserve.


CROCKER RICHMOND PORTFOLIO





                LOAN INFORMATION                              PROPERTY INFORMATION
- -------------------------------------------------   -----------------------------------------
                                                                    
 Cut-off Date Balance           $19,075,128         Property Type            Suburban Office
 % of Initial Pool Balance      1.9%                Location                 Richmond, VA
 Origination Date               April 16, 2001      Square Footage           233,034
 Anticipated Repayment Date     May 1, 2011         Year Built/Renovated     1986-1989/NAP
 Mortgage Rate                  7.430%              Appraised Value          $25,300,000
 Annual Debt Service            $ 1,591,628         Occupancy                99.8%
 UW DSCR                        1.31x               Occupancy Date           April 11, 2001
 Cut-off Date LTV               75.4%               UW NOI                   $2,368,871
 Balloon LTV                    66.6%               UW Cash Flow             $2,078,959


     The Loan. The Crocker Richmond Portfolio loan was originated by CIBC and
is secured by a first mortgage encumbering three, Class A office buildings
located at 5540 & 5516 Falmouth Street, 2235


                                      S-46


Staples Mill Road, and 2220 Edward Holland Drive in Richmond, Virginia. The
Crocker Richmond Portfolio loan was made to Lar Don Realty, LLC, a special
purpose, bankruptcy remote limited liability company.


     The Crocker Richmond Portfolio loan has a remaining amortization term of
358 months and matures on May 1, 2031. The Crocker Richmond Portfolio loan has
an Anticipated Repayment Date of May 1, 2011. The Crocker Richmond Portfolio
loan may not be prepaid prior to February 1, 2011. The loan may be prepaid, in
whole, without payment of a Prepayment Premium at any time thereafter. The
Crocker Richmond Portfolio loan is subject to partial defeasance, permitted at
125% of allocated loan amount, at any time after the second anniversary of the
Delivery Date.


     The Property. The Crocker Richmond Portfolio is comprised of The Vistas at
Brookfield (70,582 square feet), One Holland Place (84,553 square feet), and
the Trigon Building (77,899 square feet). The Vistas at Brookfield and One
Holland Place are multi-tenant office buildings, and the sole tenant of the
Trigon Building is Trigon Healthcare Inc. (NYSE: TGH). Trigon also occupies
36,186 square feet of space in One Holland Place, for a total of 114,085 square
feet (49% of the subject properties). Trigon is one of the largest HMO's in
Virginia with a long-term debt rating of A- by Standard & Poor's. As of April
11, 2001, the property was 99.8% occupied. The mortgage on the Trigon Building
encumbers the Mortgagor's ground lease interest in the property.


     Lease Rollover Schedule.




                                                              CUMULATIVE     CUMULATIVE %
                             SQUARE FEET      % OF TOTAL     SQUARE FEET       OF TOTAL
CALENDAR YEAR                  EXPIRING      SQUARE FEET       EXPIRING      SQUARE FEET
- -------------------------   -------------   -------------   -------------   -------------
                                                                
2001 ....................       37,456           16.1%          37,456           16.1%
2002 ....................       11,338            4.9           48,794           20.9
2003 ....................       48,963           21.0           97,757           41.9
2004 ....................        7,947            3.4          105,704           45.4
2005 ....................       12,863            5.5          118,567           50.9
2006 ....................      114,085           49.0          232,652           99.8
2007 ....................           --            0.0          232,652           99.8
2008 ....................           --            0.0          232,652           99.8
2009 ....................           --            0.0          232,652           99.8
2010 ....................           --            0.0          232,652           99.8
Thereafter ..............           --            0.0          232,652           99.8
Current Vacancy .........          382            0.2          233,034          100.0%
                               -------          -----
Total ...................      233,034          100.0%
                               =======          =====


     Property Management. The Crocker Richmond Portfolio is managed by CB
Richard Ellis.


     Lockbox and Reserves. Upon an event of default or at the Anticipated
Repayment Date, all rents payable by the tenants of the Crocker Richmond
Portfolio shall be paid directly into a lockbox account. Funds in the lockbox
account are allocated monthly to a tax and insurance account, a debt service
account, a recurring replacement reserve account, and a recurring tenant
improvement/leasing commission reserve.


                                      S-47


SPECIAL DEVICES PORTFOLIO





               LOAN INFORMATION                               PROPERTY INFORMATION
- -----------------------------------------------   --------------------------------------------
                                                             
 Cut-off Date Balance           $17,500,000       Property Type       Industrial Flex
 % of Initial Pool Balance      1.8%              Location            Moorpark, CA & Mesa, AZ
 Origination Date               June 6, 2001      Square Footage      214,406
 Anticipated Repayment Date     July 1, 2011      Year Built          1991-1999
 Mortgage Rate                  7.870%            Appraised Value     $39,200,000
 Annual Debt Service            $ 1,521,917       Occupancy           100.0%
 UW DSCR                        1.30x             Occupancy Date      March 1, 2001
 Cut-off Date LTV               44.6%             UW NOI              $2,116,940
 Balloon LTV                    39.8%             UW Cash Flow        $1,979,017


     The Loan. The Special Devices Portfolio loan was originated by CIBC and is
secured by first deeds of trust encumbering two industrial properties located
at 14370 White Sage Road, Moorpark, Ventura County, California and 3431 N.
Reseda Circle, Mesa, Maricopa County, Arizona. The Special Devices Portfolio
loan was made to Autosafe Airbag 12 (CA), LP and Autosafe Airbag 14 (CA), LP,
two special purpose, bankruptcy remote limited partnerships as tenants in
common, owned by Corporate Property Associates 12, Incorporated ("CPA 12") and
Corporate Property Associates 14, Incorporated ("CPA 14"), respectively. CPA 12
and CPA 14 are real estate investment trusts affiliated with W.P. Carey &
Company, an asset management firm which specializes in single-tenant commercial
properties which are net leased.

     The Special Devices Portfolio loan has a remaining amortization term of
360 months and matures on July 1, 2031. The Special Devices Portfolio loan has
an Anticipated Repayment Date of July 1, 2011. The Special Devices Portfolio
loan may not be prepaid prior to April 1, 2011. The Special Devices Portfolio
loan may be prepaid, in whole, without payment of a Prepayment Premium at any
time thereafter. The Special Devices Portfolio loan is subject to Partial
Defeasance permitted at 125% of allocated loan amount, at any time after the
second anniversary of the Delivery Date.

     The Property. The Special Devices Portfolio collateral includes six
buildings built in 1999 and 228.57 acres of land in Moorpark, California and
twenty-six structures built between 1991 and 1999 and 20.96 acres of land in
Mesa, Arizona. The sole tenant of the Moorpark, California and Mesa, Arizona
locations is Special Devices, Inc. under a twenty-year, triple-net lease with
two, ten-year extension options. Special Devices, Inc. is a designer and
manufacturer of initiator devices used in vehicle airbags and other safety
systems.

     Lease Rollover Schedule.




                                                              CUMULATIVE     CUMULATIVE %
                             SQUARE FEET      % OF TOTAL     SQUARE FEET       OF TOTAL
CALENDAR YEAR                  EXPIRING      SQUARE FEET       EXPIRING      SQUARE FEET
- -------------------------   -------------   -------------   -------------   -------------
                                                                
2001 ....................           --            0.0%              --            0.0%
2002 ....................           --            0.0               --            0.0
2003 ....................           --            0.0               --            0.0
2004 ....................           --            0.0               --            0.0
2005 ....................           --            0.0               --            0.0
2006 ....................           --            0.0               --            0.0
2007 ....................           --            0.0               --            0.0
2008 ....................           --            0.0               --            0.0
2009 ....................           --            0.0               --            0.0
2010 ....................           --            0.0               --            0.0
Thereafter ..............      214,406          100.0          214,406          100.0
Current Vacancy .........            0            0.0          214,406          100.0%
                               -------          -----
Total ...................      214,406          100.0%
                               =======          =====


                                      S-48


     Property Management. The Special Devices Portfolio property is managed by
W.P. Carey & Company, an affiliate of the Mortgagor.

     Lockbox and Reserves. Upon an event of default or at the Anticipated
Repayment Date, all rents payable by Special Devices, Inc. shall be paid
directly into a lockbox account. Funds in the lockbox account are allocated
monthly to fund a tax and insurance account, a debt service account, and a
recurring replacement reserve account. At closing, the Mortgagor delivered a
letter of credit in the amount of $1,308,000 which represents the Special
Devices Portfolio security deposit. This letter of credit was taken in lieu of
the Mortgagor being required to make monthly deposits into a reserve account
for tenant improvements and leasing commissions.


CERTAIN TERMS AND CONDITIONS OF THE MORTGAGE LOANS

     ARD Loans. Sixty-four of the Mortgage Loans representing approximately
56.6% of the Initial Pool Balance are "ARD Loans." The ARD Loans substantially
fully amortize over their stated terms, which are at least 60 months after
their related Anticipated Repayment Dates (as defined below). If the related
borrower thereunder (the "Mortgagor") elects to prepay an ARD Loan in full on
the related Anticipated Repayment Date, a substantial amount of principal will
be due. If a Mortgagor elects not to prepay an ARD Loan on or before its
Anticipated Repayment Date, all or a substantial portion of Excess Cash Flow
(as defined below) collected after such date shall be applied towards the
prepayment of such ARD Loan. ARD Loans generally accrue interest at a higher
rate following the applicable Anticipated Repayment Date. As used herein, the
term "Mortgage Interest Rate" does not include the portion of the interest rate
attributable to the rate increase. The excess of interest at such higher rate
over interest at the Mortgage Interest Rate (together with interest thereon) is
referred to herein as "Excess Interest." The date on which all or substantially
all of any Excess Cash Flow is required to be applied toward prepayment of such
loan and on which any such Mortgage Loan begins accruing Excess Interest is
referred to herein as the "Anticipated Repayment Date."

     Once the principal balance of an ARD Loan has been reduced to zero, all
Excess Cash Flow will be applied to the payment of accrued Excess Interest.
With respect to any ARD Loan, payment of Excess Interest will be deferred until
the principal of such ARD Loan has been paid in full.

     Commencing on the respective Anticipated Repayment Date each ARD Loan
generally will bear interest at a fixed rate (the "Revised Rate") per annum
equal to the Mortgage Interest Rate plus a percentage specified in the related
Mortgage Loan documents. Until the principal balance of each such Mortgage Loan
has been reduced to zero, such Mortgage Loan will only be required to pay
interest at the Mortgage Interest Rate, and the Excess Interest will be
deferred. Excess Interest so accrued will, except where limited by applicable
law, not be added to the principal balance of the related Mortgage Loan but
will accrue interest at the Revised Rate. Excess Interest will be distributed
to one or more classes of the Private Certificates. Each Mortgagor under the
ARD Loans has agreed to have all revenue from the related Mortgaged Property
deposited after the Anticipated Repayment Date into a Lockbox Account
controlled by the Master Servicer.

     From and after the Anticipated Repayment Date, in addition to paying
interest (at the Mortgage Interest Rate) and principal (based on the
amortization schedule), the related Mortgagor generally will be required to
apply all monthly cash flow from the related Mortgaged Property to pay the
following amounts in the following order of priority: (i) required payments for
the tax and insurance fund and ground lease escrow fund, (ii) payment of
monthly debt service, (iii) payments to any other required escrow funds, (iv)
payment of operating expenses pursuant to the terms of an annual budget
approved by the Special Servicer or in an amount which is capped at 1/12 of
105% of the prior year's operating expenses (and, in the case of the CIBC
Loans, payment of capital expenses pursuant to the terms of an annual budget
approved by the Master Servicer and payment of any extraordinary expenses
approved by the Special Servicer, each as required by the terms of the related
Mortgage Loan), (v) principal on the Mortgage Loan until such principal is paid
in full and (vi) Excess Interest. The cash flow from the Mortgaged Property
securing an ARD Loan after payments of items (i) through (iv) above is referred
to herein as "Excess Cash Flow." Each ARD Loan provides that the related
Mortgagor is prohibited from


                                      S-49


prepaying the Mortgage Loan until one to six months prior to the Anticipated
Repayment Date but, upon the commencement of such period, may prepay the loan,
in whole or in part, without payment of a Prepayment Premium. The failure to
repay an ARD Loan in full by the related Anticipated Repayment Date will not
result in an event of default or acceleration of the related Mortgage Loan. The
Anticipated Repayment Date for each ARD Loan is listed in Annex A.

     Balloon Mortgage Loans. Eighty-six of the Mortgage Loans (including 1
Mortgage Loan originated with a 1-year interest-only period; of which 9 months
remain) representing approximately 43.2% of the Initial Pool Balance provide
for monthly payments of principal based on an amortization schedule longer, and
in some cases significantly longer, than the remaining term of such Mortgage
Loan (each, a "Balloon Mortgage Loan"), thereby leaving a substantial
outstanding principal amount due and payable (the "Balloon Payment") on its
Maturity Date, unless prepaid prior thereto. See Annex A for additional
information regarding the Balloon Mortgage Loans.

     Escrows. One hundred and forty-one of the Mortgage Loans representing
approximately 92.8% of the Initial Pool Balance, provide for monthly escrows to
cover property taxes on the Mortgaged Properties and 134 of the Mortgage Loans,
representing approximately 78.7% of the Initial Pool Balance, provide for
monthly escrows to cover insurance premiums on the Mortgaged Properties. With
respect to the Mortgage Loans which do not require monthly escrows to cover
insurance premiums, if the Mortgagor does not maintain the required insurance,
then (i) the Master Servicer may obtain such coverage at the cost of the
Mortgagor or (ii) with respect to most of the Mortgage Loans, the Master
Servicer may require monthly escrows in addition to providing force-placed
coverage.

     One hundred and thirty-six of the Mortgage Loans, representing
approximately 93.1% of the Initial Pool Balance, also require monthly escrows
to cover ongoing replacements of furniture, fixtures and equipment and/or
capital expenditures.

     Fifty-five of the Mortgage Loans, representing approximately 70.8% of the
Initial Pool Balance, require up front and/or monthly escrows for the full term
or a portion of the term of the related Mortgage Loan to cover anticipated
re-leasing costs, including tenant improvements and leasing commissions. These
Mortgage Loans are secured by office, retail and industrial properties.
Forty-six of the Mortgage Loans, representing approximately 37.1% of the
Initial Pool Balance, have up front escrows to cover various other
contingencies.

     See Annex A for additional information pertaining to Mortgage Loan
escrows.

     Related Borrowers. Twenty-one of the Mortgage Loans, representing
approximately 10.4% of the Initial Pool Balance, have Mortgagors which are
related to one or more other Mortgagors but are not cross-collateralized or
cross-defaulted with other Mortgage Loans. There are 8 such groups of related
Mortgagors. No group of Mortgage Loans with related Mortgagors represents in
the aggregate more than approximately 3.0% of the Initial Pool Balance. See
Annex A for a description of the related loan groups.

     Earthquake Analysis. Twenty-four of the Mortgaged Properties, securing
Mortgage Loans representing approximately 14.3% of the Initial Pool Balance,
are located in seismic zones three and four. An architectural and engineering
consultant performed an analysis on all of such Mortgaged Properties in order
to evaluate the structural and seismic condition of such properties and to
assess, based on a 475-year return period, a 50-year window and a 10%
probability of exceedance, the probable maximum loss ("PML") for such
properties in a hypothetical earthquake scenario. The resulting analysis
indicated that in a hypothetical earthquake scenario, 1 of the Mortgage Loans
is likely to suffer a PML in excess of 20% of the amount of the estimated
replacement cost of the improvements. Five of the Mortgaged Properties
described above, securing Mortgage Loans representing approximately 1.5% of the
allocated Initial Pool Balance, are covered by earthquake insurance in an
amount at least equal to the outstanding principal balance of the related
Mortgage Loan.


MEZZANINE DEBT

     The owners of the Mortgagors under 2 Mortgage Loans representing
approximately 3.0% of the Initial Pool Balance have pledged their ownership
interest in such Mortgagor as collateral for "mezzanine


                                      S-50


debt." Such "mezzanine debt" is separately secured by a lien on the
corresponding ownership interest in the Mortgagor. No such "mezzanine debt"
currently exceeds $975,136 or approximately 3.7% of the related Mortgage Loan.
Upon a default under a "mezzanine debt," the related lender would be entitled
to foreclose upon the equity pledged to secure such loan. Such transfer of
equity would not trigger a "due on sale" clause. If the mezzanine lender
attempts to foreclose upon such pledged equity, the related borrower may file
for bankruptcy. No holder of "mezzanine debt" has a lien on, or has the power
to foreclose on, any of the Mortgaged Properties.

ADDITIONAL DEBT

     The Mortgage Loans were made to Mortgagors which are generally restricted
under the related loan documents or by their governing documents from incurring
any indebtedness other than the related Mortgage Loan, normal trade accounts
payable, certain purchase financing debt and, subject to lender approval,
certain related party debt. The Mortgagors for 2 Mortgage Loans representing
approximately 1.9% of the Initial Pool Balance have outstanding unsecured
loans.

     The existence of such other debt could:

     o adversely affect the financial viability of the related Mortgagor;

     o adversely affect the security interest of the lender in the equipment or
       other assets acquired through such financings;

     o complicate bankruptcy proceedings; and

     o delay foreclosure on the related Mortgaged Property.

     In cases where one or more junior liens are imposed on a Mortgaged
Property or a Mortgagor incurs other unsecured indebtedness, the Trust Fund is
subjected to additional risks, including the risks that such Mortgagor may have
greater incentives to repay the junior or unsecured indebtedness first and that
it may be more difficult for such Mortgagor to refinance the related Mortgage
Loan or to sell such Mortgaged Property for purposes of making a Balloon
Payment upon the maturity of such Mortgage Loan.

UNDERWRITING GUIDELINES AND PROCESSES

     MGT has developed guidelines establishing certain procedures with respect
to underwriting the MGT loans originated or purchased by it, as described more
fully below. CIBC has developed guidelines establishing certain procedures with
respect to underwriting the Mortgage Loans originated or purchased by it. CIBC
has confirmed to the Depositor that such guidelines are generally consistent
with those listed below. All of the Mortgage Loans were generally originated in
accordance with such guidelines. In some instances, one or more provisions of
the guidelines were waived or modified where it was determined not to adversely
affect the Mortgage Loans in any material respect.

     Property Analysis. The related Seller performs a site inspection to
evaluate the location and quality of the related mortgaged properties. Such
inspection includes an evaluation of functionality, design, attractiveness,
visibility and accessibility, as well as convenience to major thoroughfares,
transportation centers, employment sources, retail areas and educational or
recreational facilities. The related Seller assesses the submarket in which the
property is located to evaluate competitive or comparable properties as well as
market trends. In addition, the related Seller evaluates the property's age,
physical condition, operating history, leases and tenant mix, and management.

     Cash Flow Analysis. The related Seller reviews operating statements
provided by the mortgagor and makes adjustments in order to determine a debt
service coverage ratio. See "Description of the Mortgage Pool -- Certain
Characteristics of the Mortgage Loans" herein.

     Appraisal and Loan-to-Value Ratio. For each mortgaged property, the
related Seller obtains a current full narrative appraisal conforming at least
to the requirements of FIRREA. The appraisal must be based on the highest and
best use of the mortgaged property and must include an estimate of the current
market value of the property in its current condition. The related Seller then
determines the loan-to-value ratio of the mortgage loan at the date of
origination based on the value set forth in the appraisal.


                                      S-51


     Evaluation of Mortgagor. The Seller evaluates the mortgagor and its
principals with respect to credit history and prior experience as an owner and
operator of commercial real estate properties. The evaluation will generally
include obtaining and reviewing a credit report or other reliable indication of
the mortgagor's financial capacity; obtaining and verifying credit references
and/or business and trade references; and obtaining and reviewing
certifications provided by the mortgagor as to prior real estate experience and
current contingent liabilities. Finally, although the mortgage loans generally
are non-recourse in nature, in the case of certain mortgage loans, the
mortgagor and certain principals thereof may be required to assume legal
responsibility for liabilities relating to fraud, misrepresentation,
misappropriation of funds, breach of environmental or hazardous waste
requirements and unauthorized transfer of title to the property. The related
Seller evaluates the financial capacity of the mortgagor and such principals to
meet any obligations that may arise with respect to such liabilities.

     Environmental Site Assessment. At origination, the related Seller either
(i) obtains or updates an environmental site assessment ("ESA") for a Mortgaged
Property prepared by a qualified environmental firm or (ii) obtains an
environmental insurance policy for a Mortgaged Property. If an ESA is obtained
or updated, the related Seller reviews the ESA to verify the absence of
reported violations of applicable laws and regulations relating to
environmental protection and hazardous waste. In cases in which the ESA
identifies such violations, the related Seller requires the mortgagor to carry
out satisfactory remediation activities prior to the origination of the
mortgage loan, to establish an operations and maintenance plan and to place
sufficient funds in escrow at the time of origination of the mortgage loan to
complete such remediation within twelve months, or to obtain an environmental
insurance policy for the Mortgaged Property.

     In the case of 19 Mortgage Loans representing approximately 2.2% of the
Initial Pool Balance, environmental insurance was obtained from American
International Group, Inc. and/or an affiliate and the underlying Mortgaged
Properties were not subject to environmental site assessments. Each
environmental insurance policy insures the Trust Fund against losses resulting
from certain known and unknown environmental conditions at the related
Mortgaged Property during the applicable policy period. Subject to certain
conditions and exclusions, the insurance policies generally provide coverage
against (i) losses resulting from default under the applicable Mortgage Loan,
up to the outstanding balance of the Mortgage Loan, if on-site environmental
conditions are discovered at the related Mortgaged Property during the policy
period and no foreclosure of the Mortgaged Property has taken place, (ii)
losses from third-party claims against the lender during the policy period for
bodily injury, property damage or clean-up costs resulting from environmental
conditions at or emanating from the Mortgaged Property and (iii) after
foreclosure, costs of clean-up of environmental conditions discovered during
the policy period to the extent required by applicable law, including any court
order or other governmental directive.

     Physical Assessment Report. At origination, the related Seller obtains a
physical assessment report ("PAR") for each mortgaged property prepared by a
qualified structural engineering firm. The related Seller reviews the PAR to
verify that the property is reported to be in satisfactory physical condition,
and to determine the anticipated costs of necessary repair, replacement and
major maintenance or capital expenditure needs over the term of the mortgage
loan. In cases in which the PAR identifies material repairs or replacements
needed immediately, the related Seller generally requires the mortgagor to
carry out such repairs or replacements prior to the origination of the mortgage
loan, or to place sufficient funds in escrow at the time of origination of the
mortgage loan to complete such repairs or replacements within not more than
twelve months.

     Title Insurance Policy. The mortgagor is required to provide, and the
related Seller reviews, a title insurance policy for each mortgaged property.
The title insurance policy must meet the following requirements: (a) the policy
must be written by a title insurer licensed to do business in the jurisdiction
where the mortgaged property is located, (b) the policy must be in an amount
equal to the original principal balance of the mortgage loan, (c) the
protection and benefits must run to the mortgagee and its successors and
assigns, (d) the policy should be written on a standard policy form of the
American Land Title Association or equivalent policy promulgated in the
jurisdiction where the mortgaged property is located and (e) the legal
description of the mortgaged property in the title policy must conform to that
shown on the survey of the mortgaged property, where a survey has been
required.


                                      S-52


     Property Insurance. The mortgagor is required to provide, and the related
Seller reviews, certificates of required insurance with respect to the
mortgaged property. Such insurance generally may include: (1) commercial
general liability insurance for bodily injury or death and property damage; (2)
an "All Risk of Physical Loss" policy; (3) if applicable, boiler and machinery
coverage; (4) if the mortgaged property is located in a flood hazard area,
flood insurance; and (5) such other coverage as the related Seller may require
based on the specific characteristics of the mortgaged property.


ADDITIONAL INFORMATION


     A Current Report on Form 8-K (the "Form 8-K") will be available to
purchasers of the Offered Certificates and will be filed, together with the
Pooling and Servicing Agreement, with the Securities and Exchange Commission
within 15 days after the initial issuance of the Offered Certificates.


                                      S-53


                        DESCRIPTION OF THE CERTIFICATES


GENERAL

     The Mortgage Pass-Through Certificates, Series 2001-CIBC2 (the
"Certificates") will be issued pursuant to the Pooling and Servicing Agreement
and will include the following six classes of Certificates designated as the
Class A1, Class A2, Class A3 (together, the "Class A Certificates"), Class B,
Class C and Class D Certificates (together with the Class A Certificates, the
"Offered Certificates"). In addition to the Offered Certificates, the
Certificates will also include the Class X1 and Class X2 Certificates
(collectively, the "Class X Certificates"), Class E, Class F, Class G, Class H,
Class J, Class K, Class L, Class M, Class N, Class NR, Class R-I, Class R-II
and Class R-III Certificates. Only the Offered Certificates are offered hereby.
See the Executive Summary for a description of some of the terms of the Offered
Certificates. The Certificates represent in the aggregate the entire beneficial
ownership interest in a Trust Fund consisting of: (i) a pool of fixed rate
Mortgage Loans and all payments under and proceeds of the Mortgage Loans
received after the Cut-off Date (exclusive of payments of principal and
interest due on or before the Cut-off Date); (ii) any Mortgaged Property
acquired on behalf of the Trust Fund through foreclosure or deed in lieu of
foreclosure (upon acquisition, an "REO Property"); (iii) such funds or assets
as from time to time are deposited in the Collection or Certificate Accounts or
any account established in connection with REO Properties (the "REO Account");
and (iv) the rights of the mortgagee under all insurance policies with respect
to the Mortgage Loans.

     The Offered Certificates (the "DTC Registered Certificates") will be
issued, maintained and transferred on the book-entry records of The Depository
Trust Company ("DTC") and its Participants. The DTC Registered Certificates
will be issued in minimum denominations of $25,000 and integral multiples of $1
in excess thereof.

     The DTC Registered Certificates will be represented by one or more
certificates registered in the name of the nominee of DTC. The Company has been
informed by DTC that DTC's nominee will be Cede & Co. ("Cede"). No person
acquiring an interest in the DTC Registered Certificates (a "Beneficial Owner")
will be entitled to receive a Definitive Certificate (as defined below)
representing such person's interest, except as set forth below under "--
Book-Entry Registration of the Offered Certificates -- Definitive
Certificates." Unless and until Definitive Certificates are issued for the DTC
Registered Certificates under the limited circumstances described herein, all
references to actions by Certificateholders with respect to the DTC Registered
Certificates shall refer to actions taken by DTC upon instructions from its
Participants, and all references herein to distributions, notices, reports and
statements to Persons acquiring beneficial ownership interests in the
Certificates (the "Certificateholders") with respect to the DTC Registered
Certificates shall refer to distributions, notices, reports and statements to
DTC or Cede, as the registered holder of the DTC Registered Certificates, for
distribution to Beneficial Owners by DTC in accordance with DTC procedures. The
Beneficial Owners may elect to hold their Certificates through DTC, in the
United States, or the Euroclear system ("Euroclear") or the Clearstream system
("Clearstream"), in Europe, through participants of such systems, or indirectly
through organizations which are participants in such systems.


BOOK-ENTRY REGISTRATION OF THE OFFERED CERTIFICATES

     Book-Entry Registration. The Offered Certificates will be initially issued
to investors through the book-entry facilities of DTC, Euroclear or Clearstream
if they are participants of such systems, or indirectly through organizations
which are participants in such systems. As to any such class of Offered
Certificates, the record holder of such Certificates will be DTC's nominee.
Euroclear and Clearstream will hold omnibus positions on behalf of their
participants through customers' securities accounts in Euroclear's and
Clearstream's names on the books of their respective depositories (the
"Depositories"), which in turn will hold such positions in customers'
securities accounts in Depositories' names on the books of DTC.

     DTC is a limited-purpose trust company organized under the laws of the
State of New York, which holds securities for its participating organizations
("DTC Participants," and together with the Euroclear


                                      S-54


and Clearstream participating organizations, the "Participants") and
facilitates the clearance and settlement of securities transactions between
Participants through electronic book-entry changes in the accounts of
Participants. Participants include securities brokers and dealers, banks, trust
companies and clearing corporations and may include certain other
organizations. Other institutions that are not Participants but clear through
or maintain a custodial relationship with Participants (such institutions,
"Indirect Participants") have indirect access to DTC's clearance system.

     Because of time zone differences, the securities account of a Euroclear or
Clearstream Participant (each as defined below) as a result of a transaction
with a DTC Participant (other than a depository holding on behalf of Euroclear
or Clearstream) will be credited during the securities settlement processing
day (which must be a business day for Euroclear or Clearstream, as the case may
be) immediately following the DTC settlement date. Such credits or any
transactions in such securities settled during such processing will be reported
to the relevant Clearstream Participant or Euroclear Participant on such
business day. Cash received in Euroclear or Clearstream as a result of sales of
securities by or through a Euroclear Participant or Clearstream Participant to
a DTC Participant (other than the depository for Euroclear or Clearstream) will
be received with value on the DTC settlement date, but will be available in the
relevant Euroclear or Clearstream cash account only as of the business day
following settlement in DTC.

     Transfers between Participants will occur in accordance with DTC rules.
Transfers between Euroclear Participants or Clearstream Participants will occur
in accordance with their respective rules and operating procedures.

     Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly or indirectly through Euroclear
Participants or Clearstream Participants, on the other, will be effected in DTC
in accordance with DTC rules on behalf of the relevant European international
clearing system by the relevant Depositories; however, such cross-market
transactions will require delivery of instructions to the relevant European
international clearing system by the counterparty in such system in accordance
with its rules and procedures and within its established deadlines (European
time). The relevant European international clearing system will, if the
transaction meets its settlement requirements, deliver instructions to its
Depository to take action to effect final settlement on its behalf by
delivering or receiving securities in DTC, and making or receiving payment in
accordance with normal procedures for same day funds settlement applicable to
DTC. Euroclear Participants or Clearstream Participants may not deliver
instructions directly to the Depositories.

     Euroclear was created in 1968 to hold securities for its participants
("Euroclear Participants") and to clear and settle transactions between
Euroclear Participants through simultaneous electronic book-entry delivery
against payment, thereby eliminating the need for physical movement of
certificates and the risk from transfers of securities and cash that are not
simultaneous. Transactions may be settled in any of 34 currencies, including
U.S. dollars. In addition to safekeeping (custody) and securities clearance and
settlement, the Euroclear system includes securities lending and borrowing and
money transfer services. On December 31, 2000, Euroclear Bank S.A./N.V. was
launched and replaced Morgan Guaranty Trust Company of New York as the operator
of and banker to the Euroclear system. Euroclear Bank has capital of
approximately EUR 1 billion. All operations are conducted by the Euroclear
operator, and all Euroclear securities clearance accounts and Euroclear cash
accounts are accounts with the Euroclear operator. They are governed by the
Terms and Conditions Governing Use of Euroclear and the related Operating
Procedures of the Euroclear system and applicable Belgian law. These govern all
transfers of securities and cash, both within the Euroclear system, and
receipts and withdrawals of securities and cash. All securities in the
Euroclear system are held on a fungible basis without attribution of specific
certificates to specific securities clearance accounts. Euroclear Participants
include banks (including central banks), securities brokers and dealers and
other professional financial intermediaries and may include the underwriters
specified in this prospectus supplement. Indirect access to the Euroclear
system is also available to other firms that clear through or maintain a
custodial relationship with a Euroclear Participant, either directly or
indirectly. The Euroclear operator acts under the Terms and Conditions, the
Operating Procedures of the Euroclear system and Belgian law only on behalf of
Euroclear Participants and has no record of or relationship with persons
holding through Euroclear Participants.


                                      S-55


     Clearstream is incorporated under the laws of Luxembourg as a professional
depository. Clearstream holds securities for its participants ("Clearstream
Participants") and facilitates the clearance and settlement of securities
transactions between Clearstream Participants through electronic book-entry
changes in accounts of Clearstream Participants, thereby eliminating the need
for physical movement of certificates. Transactions may be settled in
Clearstream in any of 36 currencies, including U.S. dollars. Clearstream
provides to Clearstream Participants, among other things, services for
safekeeping, administration, clearance and settlement of internationally traded
securities and securities lending and borrowing. Clearstream interfaces with
domestic markets in several counties. As a professional depository, Clearstream
is subject in Luxembourg to regulation and supervision by the Commission for
the Supervision of the Financial Sector. Clearstream Participants are
recognized financial institutions around the world, and may include the
underwriters specified in this prospectus supplement, securities brokers and
dealers, banks, trust companies, clearing corporations and certain other
organizations. Indirect access to Clearstream is also available to others, such
as banks, brokers, dealers and trust companies that clear through or maintain a
custodial relationship with a Clearstream Participant, either directly or
indirectly.

     Distributions in respect of the DTC Registered Certificates will be
forwarded by the Trustee to DTC, and DTC will be responsible for forwarding
such payments to Participants, each of which will be responsible for disbursing
such payments to the Beneficial Owners it represents or, if applicable, to
Indirect Participants. Accordingly, Beneficial Owners may experience delays in
the receipt of payments in respect of their Certificates. Under DTC's
procedures, DTC will take actions permitted to be taken by holders of any class
of DTC Registered Certificates under the Pooling and Servicing Agreement only
at the direction of one or more Participants to whose account the DTC
Registered Certificates are credited and whose aggregate holdings represent no
less than any minimum amount of Percentage Interests or voting rights required
therefor. DTC may take conflicting actions with respect to any action of
Certificateholders of any class to the extent that Participants authorize such
actions. None of the Depositor, the Trustee or any of their respective
affiliates will have any liability for any aspect of the records relating to or
payments made on account of beneficial ownership interests in the DTC
Registered Certificates or for maintaining, supervising or reviewing any
records relating to such beneficial ownership interests.

     Beneficial Owners will not be recognized by the Trustee as
Certificateholders, as such term is used in the Pooling and Servicing
Agreement; provided, however, that Beneficial Owners will be permitted to
request and receive information furnished to Certificateholders by the Trustee
subject to receipt by the Trustee of a certification in the form attached as an
exhibit to the Pooling and Servicing Agreement (which form will be located on
and can be submitted electronically on the Trustee's website) stating that the
person requesting such information is a Beneficial Owner. Otherwise, the
Beneficial Owners will be permitted to receive information furnished to
Certificateholders and to exercise the rights of Certificateholders only
indirectly through DTC, its Participants and Indirect Participants.

     Although DTC, Euroclear and Clearstream have agreed to the foregoing
procedures in order to facilitate transfers of the Offered Certificates among
Participants of DTC, Euroclear and Clearstream, they are under no obligation to
perform or continue to perform such procedures and such procedures may be
discontinued at any time.

     See Annex G for additional information regarding global clearance,
settlement and tax documentation procedures.

     Definitive Certificates. Certificates initially issued in book-entry form
will be issued in fully registered, certificated form to Beneficial Owners or
their nominees ("Definitive Certificates"), rather than to DTC or its nominee
only if (i) the Depositor advises the Trustee in writing that DTC is no longer
willing or able to properly discharge its responsibilities as depository with
respect to the Certificates and the Depositor is unable to locate a qualified
successor or (ii) the Depositor, at its option, elects to terminate the
book-entry system through DTC.

     Upon the occurrence of an event described in the preceding paragraph, the
Trustee is required to notify, through DTC, Participants who have ownership of
DTC Registered Certificates as indicated on the


                                      S-56


records of DTC of the availability of Definitive Certificates for their DTC
Registered Certificates. Upon surrender by DTC of the definitive certificates
representing the DTC Registered Certificates and upon receipt of instructions
from DTC for re-registration, the Trustee will reissue the DTC Registered
Certificates as Definitive Certificates issued in the respective principal
amounts owned by individual Beneficial Owners, and thereafter the Trustee will
recognize the holders of such Definitive Certificates as Certificateholders
under the Pooling and Servicing Agreement.


DISTRIBUTIONS

     Method, Timing and Amount. Distributions on the Certificates will be made
on the 15th day of each month or, if such 15th day is not a business day, then
on the next succeeding business day, commencing in August 2001 (each, a
"Distribution Date"). All distributions (other than the final distribution on
any Certificate) will be made by the Trustee to the persons in whose names the
Certificates are registered at the close of business on the last business day
of the month preceding the month in which the related Distribution Date occurs
(the "Record Date"), except, that with respect to the initial Distribution
Date, the Record Date will be the Delivery Date. Such distributions will be
made by wire transfer in immediately available funds to the account specified
by the Certificateholder at a bank or other entity having appropriate
facilities therefor, if such Certificateholder will have provided the Trustee
with wiring instructions as provided in the Pooling and Servicing Agreement or,
if no such instructions have been provided, by check mailed to the address
listed for such Certificateholder on the Certificate Register. The final
distribution on any Certificate will be made in like manner, but only upon
presentment or surrender of such Certificate at the location specified in the
notice to the holder thereof of such final distribution. All distributions made
with respect to a class of Certificates on each Distribution Date will be
allocated pro rata among the outstanding Certificates of such class based on
their respective Percentage Interests. The "Percentage Interest" evidenced by
any Certificate is equal to the initial denomination thereof as of the Delivery
Date, divided by the initial Class Balance or Notional Amount, as applicable,
for such class. The aggregate distribution to be made on the Certificates on
any Distribution Date shall equal the Available Distribution Amount.

     The "Available Distribution Amount" for any Distribution Date is an amount
equal to (a) the sum of (i) the amount on deposit in the Collection Account (as
defined herein) as of the close of business on the related Determination Date,
which amount will include scheduled payments on the Mortgage Loans due on or
prior to the Due Date occurring in the Remittance Period immediately preceding,
and collected as of, such Determination Date (to the extent not distributed on
previous Distribution Dates) and unscheduled payments and other collections on
the Mortgage Loans collected during the related Remittance Period, (ii) the
aggregate amount of any P&I Advances made by a Servicer or the Trustee in
respect of such Distribution Date and payments made by the Master Servicer to
reduce related Prepayment Interest Shortfalls (not otherwise included in clause
(i) above) and (iii) for Distribution Dates occurring in March the Withheld
Amounts for the immediately preceding January, if applicable, and February net
of (b) the portion of the amount described in clause (a)(i) hereof that
represents (i) Monthly Payments due on a Due Date subsequent to the end of the
related Remittance Period, (ii) any amounts payable or reimbursable therefrom
to any Servicer or the Trustee, including, without limitation, payment of P&I
Advances and interest thereon, (iii) any servicing and trustee compensation or
(iv) for Distribution Dates occurring in February and, if in a year that is not
a leap year, January, the Withheld Amounts (as defined herein) with respect to
the Interest Reserve Loans (as defined herein) to be deposited into the
Interest Reserve Account (as defined herein) and held for future distribution.

     Pass-Through Rate on the Offered Certificates. The rate per annum at which
any class of Certificates accrues interest from time to time is herein referred
to as its "Pass-Through Rate."

     The Pass-Through Rate for each class of Certificates (except the Class X
Certificates) will be equal to either a fixed rate or a rate based on the
weighted average of the Remittance Rates on the Mortgage Loans. The
Pass-Through Rate on the Class X Certificates will be as described in the
"Executive Summary". The "Remittance Rate" for any Mortgage Loan is equal to
the excess of the Mortgage Interest Rate thereon (without giving effect to any
modification or other reduction thereof following the Cut-off Date) over the
sum of the applicable Master Servicing Fee Rate and the Trustee Fee Rate;


                                      S-57


provided, however, that with respect to each Interest Reserve Loan, (i) the
Remittance Rate for the one-month period preceding the Due Dates in (a) January
and February in each year that is not a leap year or (b) February only in each
year that is a leap year will be determined net of the Withheld Amounts and
(ii) the Remittance Rate for the one-month period preceding the Due Date in
March will be determined after taking into account the addition of the Withheld
Amounts with respect to each such Mortgage Loan. The Remittance Rate for each
of the Mortgage Loans with a Mortgage Interest Rate which provides for the
computation of interest other than on the basis of a 360-day year consisting of
twelve 30-day months (a "30/360 basis") (that is the basis on which interest on
the Certificates accrues) will be adjusted to reflect that difference.

     Interest Distributions on the Certificates. Subject to the distribution of
the Principal Distribution Amount to the holders of classes of Certificates of
a higher priority, if any, as described under "Priority of Distributions"
below, holders of each class of Certificates will be entitled to receive on
each Distribution Date, to the extent of the Available Distribution Amount for
such Distribution Date (net of any Net Prepayment Premium) (the "Adjusted
Available Distribution Amount"), distributions allocable to interest in an
amount (the "Interest Distribution Amount") equal to (a) the sum of (i)
interest accrued during the period from and including the first day of the
month preceding the month of the Distribution Date (or from the Cut-off Date in
the case of the initial Distribution Date) to and including the last day of the
month preceding the month of the Distribution Date (calculated on the basis of
a 360-day year consisting of twelve 30-day months) on the Class Balance (or the
Notional Amount, in the case of the Class X Certificates) of such class of
Certificates outstanding immediately prior to such Distribution Date, at the
then-applicable Pass-Through Rate (the "Interest Accrual Amount"), and (ii) any
unpaid Interest Distribution Amount shortfall for a prior Distribution Date
together with interest thereon, less (b) such class' pro rata share, based on
the Interest Accrual Amount, of any interest shortfall not related to a
Mortgagor delinquency or default, such as Prepayment Interest Shortfalls (as
defined herein) and shortfalls associated with exemptions provided by the
Relief Act (as defined in the Prospectus). For the purposes of calculating the
total amount of interest distributable on the Class X Certificates, the
aggregate "Notional Amount" of the Class X Certificates will equal the
aggregate of the Class Balances of all the other Classes of Certificates. The
Notional Amount does not entitle the Class X Certificates to any distributions
of principal. If the Adjusted Available Distribution Amount for any
Distribution Date is less than the Interest Distribution Amount for such
Distribution Date, the shortfall will be part of the Interest Distribution
Amount distributable to holders of Certificates affected by such shortfall on
subsequent Distribution Dates. Any such shortfall will bear interest at the
Pass-Through Rate in effect for subsequent Distribution Dates.

     In addition, to the extent not necessary to reimburse the Master Servicer
for reductions in its compensation to cover Prepayment Interest Shortfalls,
each class of Certificates (other than the Class X Certificates) will receive
on each Distribution Date the product of (a) any Allocated Net Prepayment
Premium (as defined below) paid with respect to the Mortgage Loans if such
Allocated Net Prepayment Premium is calculated by reference to a U.S. Treasury
rate, (b) the related Class Prepayment Fraction and (c) the related Allocation
Fraction. On each Distribution Date, the Allocated Net Prepayment Premium not
payable to the Master Servicer or the holders of a class of Offered
Certificates will be paid to the holders of one or more classes of the Private
Certificates. The "Class Prepayment Fraction" for any class of Offered
Certificates and any Distribution Date will equal a fraction the numerator of
which is the amount of principal paid to such class in reduction of the Class
Balance thereof on such Distribution Date and the denominator of which is the
amount of principal paid to all classes of Certificates in reduction of their
respective Class Balances on such Distribution Date. The "Allocation Fraction"
for any class of Offered Certificates, any Mortgage Loan and any Distribution
Date will equal a fraction (not greater than one and not less than zero) (x)
the numerator of which is the excess of (a) the Pass-Through Rate of such class
of Offered Certificates over (b) the discount rate used to calculate the
related Prepayment Premium and (y) the denominator of which is the excess of
(a) the Mortgage Interest Rate on the related Mortgage Loan over (b) the
discount rate referenced in clause (x) above. To the extent not necessary to
reimburse the Master Servicer, as described above, any Allocated Net Prepayment
Premium paid with respect to a Mortgage Loan which is not calculated by
reference to a U.S. Treasury rate will be distributed solely to the holders of
the Class X Certificates.


                                      S-58


     To the extent any Mortgage Loan is prepaid in full or in part between a
Determination Date and the related Due Date immediately following such
Determination Date, an interest shortfall may result on the second Distribution
Date following such Determination Date because interest on voluntary
prepayments in full or in part will only accrue to the date of payment (such
shortfall, a "Prepayment Interest Shortfall"). To the extent any Mortgage Loan
is prepaid in full or in part between the related Due Date and the
Determination Date immediately following such Due Date, the interest paid in
connection with such prepayment will be included in the Available Distribution
Amount for the immediately following Distribution Date (the "Prepayment
Interest Excess"). If a Mortgage Loan is voluntarily prepaid in full or in part
during any Remittance Period, any related Prepayment Interest Shortfall shall
be offset to the extent of any Prepayment Interest Excess and any Prepayment
Premium collected during such Remittance Period. If the Prepayment Interest
Shortfall for any Remittance Period exceeds any Prepayment Interest Excess and
any Prepayment Premiums collected during such period, such shortfall shall only
be offset by an amount up to the portion of the Master Servicing Fee payable to
the Master Servicer on the related Distribution Date calculated assuming a
Master Servicing Fee Rate of 0.01% per annum. To the extent that any such
shortfall shall have been offset by a portion of the Master Servicing Fee, the
Master Servicer shall be entitled to any excess of the Prepayment Interest
Excess and Prepayment Premiums over the Prepayment Interest Shortfall for any
subsequent period.

     The "Net Prepayment Premium" with respect to any Distribution Date will
equal the excess of (a) all Prepayment Premiums received during the related
Remittance Period over (b) (i) all Prepayment Interest Shortfalls to the extent
not offset by all Prepayment Interest Excesses for such Remittance Period and
(ii) any amounts paid to the Master Servicer pursuant to the last sentence of
the preceding paragraph.

     The "Allocated Net Prepayment Premium" with respect to any Distribution
Date and any Mortgage Loan, will equal the excess (but not less than zero) of
(a) any Prepayment Premium on such Mortgage Loan received prior to the business
day preceding the Distribution Date and not previously distributed over (b) the
pro rata portion, based on the Prepayment Premium collected on each of the
Mortgage Loans during the same period, of the sum of (i) the excess (but not
less than zero) of any Prepayment Interest Shortfall over any Prepayment
Interest Excess for such Distribution Date and (ii) any amounts required to
reimburse the Master Servicer on such Distribution Date for reductions in its
compensation.

     The Pass-Through Rate on the Certificates will not be affected by the
deferral of interest or reduction of the Mortgage Interest Rate on any Mortgage
Loan by the Special Servicer or by the occurrence of either such event in
connection with any bankruptcy proceeding involving the related Mortgagor. The
amount of any resulting interest shortfall will be allocated to the
Certificates, in the order described under "Subordination" below.

     Interest Reserve Account. The Trustee will establish and maintain an
"Interest Reserve Account" in the name of the Trustee for the benefit of the
holders of the Certificates. With respect to each Distribution Date occurring
in February and each Distribution Date occurring in any January which occurs in
a year that is not a leap year, there shall be deposited in the Interest
Reserve Account by the Trustee, in respect of each Mortgage Loan which does not
provide for the computation of interest on a 30/360 basis (the "Interest
Reserve Loans"), an amount equal to one day's interest at the related Mortgage
Interest Rate (net of the Master Servicing Fee and the Trustee fee payable
therefrom) on the respective Stated Principal Balances as of the immediately
preceding Due Date, to the extent a Monthly Payment or P&I Advance is made in
respect thereof (all amounts so deposited in any consecutive January (if
applicable) and February, "Withheld Amounts"). With respect to each
Distribution Date occurring in March, an amount is required to be withdrawn
from the Interest Reserve Account in respect of each Interest Reserve Loan
equal to the related Withheld Amounts from the preceding January (if
applicable) and February, if any, and deposited into the Certificate Account.
Funds in the Interest Reserve Account will be held uninvested.

     Principal Distributions on the Offered Certificates. Holders of a class of
Certificates will be entitled to receive on each Distribution Date in reduction
of the related Class Balance in the order described herein until the related
Class Balance is reduced to zero, to the extent of the balance of the Adjusted
Available Distribution Amount remaining after the payment of the Interest
Distribution Amount for such


                                      S-59


Distribution Date for such class of Certificates and each other class of
Certificates with a higher priority for interest payments (as described under
"Priority of Distributions" below), distributions in respect of principal in an
amount (the "Principal Distribution Amount") equal to, in each case to the
extent not previously advanced, the aggregate of (i) all scheduled payments of
principal (other than Balloon Payments) due on the Mortgage Loans on the
related Due Date whether or not received and all scheduled Balloon Payments
received on or before the related Determination Date, (ii) if the scheduled
Balloon Payment is not received, with respect to any Balloon Mortgage Loans on
and after the date on which the related Mortgage Loan becomes due (the
"Maturity Date") thereof, the principal payment that would need to be received
in the related month in order to fully amortize such Balloon Mortgage Loan with
level monthly payments by the end of the term used to derive scheduled payments
of principal due prior to the related Maturity Date, (iii) any unscheduled
principal recoveries received during the related Remittance Period in respect
of the Mortgage Loans, whether in the form of liquidation proceeds, insurance
proceeds, condemnation proceeds or amounts received as a result of the purchase
of any Mortgage Loan out of the Trust Fund and (iv) any other portion of the
Adjusted Available Distribution Amount remaining undistributed after payment of
any interest payable on the Certificates for the related or any prior
Distribution Date, including any principal prepayments received during the
related Remittance Period and Prepayment Interest Excess not offset by any
Prepayment Interest Shortfall occurring during the related Remittance Period or
otherwise required to reimburse the Master Servicer, as described herein, and
interest distributions on the Mortgage Loans, in excess of interest
distributions on the Certificates, resulting from the allocation of certain
amounts described in this clause (iv) to principal distributions on the
Certificates. The "Class Balance" for any class of Certificates on any
Distribution Date will equal the initial principal balance thereof reduced by
distributions in reduction thereof and Realized Losses allocated thereto, as
described under "-- Subordination" below.


PRIORITY OF DISTRIBUTIONS

     The Adjusted Available Distribution Amount for each Distribution Date will
be applied in the following order of priority:

     (a) to distributions of the Interest Distribution Amounts for such
Distribution Date on the Class A1, Class A2, Class A3 and Class X Certificates,
pro rata, based on their respective Interest Distribution Amounts;

     (b) to distributions of the Principal Distribution Amount for such
Distribution Date to Class A1 Certificates until the Class Balance thereof is
reduced to zero;

     (c) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class A1 Certificates
in reduction of the Class Balance thereof to zero) for such Distribution Date
on the Class A2 Certificates, until the Class Balance thereof is reduced to
zero;

     (d) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class A2 Certificates
in reduction of the Class Balance thereof to zero) for such Distribution Date
on the Class A3 Certificates, until the Class Balance thereof is reduced to
zero;

     (e) to distributions of the Interest Distribution Amount for such
Distribution Date on the Class B Certificates;

     (f) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class A3 Certificates
in reduction of the Class Balance thereof to zero) for such Distribution Date
to the Class B Certificates, until the Class Balance thereof is reduced to
zero;

     (g) to distributions of the Interest Distribution Amount for such
Distribution Date on the Class C Certificates;

     (h) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class B Certificates in
reduction of the Class Balance thereof to zero) for such Distribution Date to
the Class C Certificates until the Class Balance thereof is reduced to zero;


                                      S-60


     (i) to distributions of the Interest Distribution Amount for such
Distribution Date on the Class D Certificates;

     (j) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class C Certificates in
reduction of the Class Balance thereof to zero) for such Distribution Date on
the Class D Certificates, until the Class Balance thereof is reduced to zero;

     (k) to distributions of the Interest Distribution Amount for such
Distribution Date on the Class E Certificates;

     (l) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class D Certificates in
reduction of the Class Balance thereof to zero) for such Distribution Date on
the Class E Certificates, until the Class Balance thereof is reduced to zero;

     (m) to distributions of the Interest Distribution Amount for such
Distribution Date on the Class F Certificates;

     (n) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class E Certificates in
reduction of the Class Balance thereof to zero) for such Distribution Date on
the Class F Certificates, until the Class Balance thereof is reduced to zero;

     (o) to distributions of the Interest Distribution Amount for such
Distribution Date on the Class G Certificates;

     (p) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class F Certificates in
reduction of the Class Balance thereof to zero) for such Distribution Date on
the Class G Certificates, until the Class Balance thereof is reduced to zero;

     (q) to distributions of the Interest Distribution Amount for such
Distribution Date on the Class H Certificates;

     (r) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class G Certificates in
reduction of the Class Balance thereof to zero) for such Distribution Date on
the Class H Certificates, until the Class Balance thereof is reduced to zero;

     (s) to distributions of the Interest Distribution Amount for such
Distribution Date on the Class J Certificates;

     (t) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class H Certificates in
reduction of the Class Balance thereof to zero) for such Distribution Date on
the Class J Certificates, until the Class Balance thereof is reduced to zero;

     (u) to distributions of the Interest Distribution Amount for such
Distribution Date on the Class K Certificates;

     (v) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class J Certificates in
reduction of the Class Balance thereof to zero) for such Distribution Date on
the Class K Certificates, until the Class Balance thereof is reduced to zero;

     (w) to distributions of the Interest Distribution Amount for such
Distribution Date on the Class L Certificates;

     (x) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class K Certificates in
reduction of the Class Balance thereof to zero) for such Distribution Date on
the Class L Certificates, until the Class Balance thereof is reduced to zero;

     (y) to distributions of the Interest Distribution Amount for such
Distribution Date on the Class M Certificates;

     (z) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class L Certificates in
reduction of the Class Balance thereof to zero) for such Distribution Date on
the Class M Certificates, until the Class Balance thereof is reduced to zero;


                                      S-61


     (aa) to distributions of the Interest Distribution Amount for such
Distribution Date on the Class N Certificates;

     (bb) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class M Certificates in
reduction of the Class Balance thereof to zero) for such Distribution Date on
the Class N Certificates, until the Class Balance thereof is reduced to zero;

     (cc) to distributions of the Interest Distribution Amount for such
Distribution Date on the Class NR Certificates; and

     (dd) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class N Certificates in
reduction of the Class Balance thereof to zero) for such Distribution Date on
the Class NR Certificates, until the Class Balance thereof is reduced to zero.

     To the extent only the Class A1, Class A2 and Class A3 Certificates are
outstanding on any Distribution Date, the Adjusted Available Distribution
Amount remaining after application pursuant to clause (a) above shall be
applied to distribution of the Principal Distribution Amount for such
Distribution Date to the Class A1, Class A2 and Class A3 Certificates pro rata
based on their respective Class Balances.


PRIVATE CERTIFICATES

     The Class X, Class E, Class F, Class G, Class H, Class J, Class K, Class
L, Class M, Class N, Class NR, Class R-I, Class R-II and Class R-III
Certificates (the "Private Certificates") are not offered hereby. The
Pass-Through Rate on each of the Private Certificates for any Distribution Date
will be equal to either a fixed rate or a rate based on the weighted average of
the Remittance Rates on the Mortgage Loans. The Class Balances for the Class E,
Class F, Class G, Class H, Class J, Class K, Class L, Class M, Class N and
Class NR Certificates will equal the amounts set forth in "Executive Summary."
The aggregate interest accrual amount for the Class X Certificates for any
Distribution Date will be calculated using a variable rate based on the
weighted average Remittance Rates on the Mortgage Loans for such Distribution
Date. The Class X Certificates do not have a Class Balance and are therefore
not entitled to any principal distributions.

     The Class R-I, Class R-II and Class R-III Certificates will not have a
Pass-Through Rate or a Class Balance and are not entitled to distribution of
principal or interest.

     An affiliate of the Depositor intends to purchase and make an investment
in the Private Certificates. The Private Certificates may be sold in whole or
in part by such affiliate at any time and from time to time.


SUBORDINATION

     Neither the Offered Certificates nor the Mortgage Loans are insured or
guaranteed against losses suffered on the Mortgage Loans by any government
agency or instrumentality or by the Depositor, the Sellers, the Trustee, the
Master Servicer, the Special Servicer, the Underwriters, or any affiliate
thereof.

     In addition to the payment priorities described under "-- Priority of
Distributions" above, certain Certificates will be subordinated to other
Certificates with respect to the allocation of Realized Losses. Except as
described below, Realized Losses on the Mortgage Loans will be allocated,
first, to the Class NR, Class N, Class M, Class L, Class K, Class J, Class H,
Class G, Class F and Class E Certificates, in that order, second, to the Class
D Certificates, third, to the Class C Certificates, fourth to the Class B
Certificates and thereafter, to the Class A1, Class A2 and Class A3
Certificates, on a pro rata basis, based on Class Balance, in each case until
the related Class Balance is reduced to zero. Realized Losses will be allocated
to a class of Certificates by reducing its Class Balance on the Distribution
Date in the month following the occurrence of the Realized Loss by the excess
of the aggregate Class Balance of the Certificates over the aggregate Stated
Principal Balance of the Mortgage Loans after giving effect to all
distributions on such Distribution Date.

     In addition to Realized Losses, shortfalls will also occur as a result of
each Servicer's and the Trustee's right to receive payments of interest with
respect to unreimbursed advances, the Special Servicer's right


                                      S-62


to compensation with respect to Mortgage Loans which are or have been Specially
Serviced Mortgage Loans and as a result of other Trust Fund expenses. Except as
described below, such shortfalls will be allocated as described above to the
classes of Certificates with the lowest payment priority for purposes of the
application of Available Distribution Amount in the order described herein.

     A "Realized Loss," (a) in the case of any Mortgage Loan described in
clause (a) of the succeeding sentence, is equal to (i) the outstanding
principal balance of any Loss Mortgage Loan (or REO Mortgage Loan) as of the
beginning of the Collection Period, plus, (ii) all accrued and unpaid interest
without taking item (iii) into account, minus (iii) amounts recovered thereon
as of such time and (b), in the case of any Mortgage Loan described in clause
(b) of the succeeding sentence, is the amount determined to have been
permanently forgiven as described in such clause (b).

     A "Loss Mortgage Loan" is any Mortgage Loan (a) which is finally
liquidated, or (b) with respect to which a portion of the principal balance
thereof has been permanently forgiven, whether pursuant to a modification or a
valuation resulting from a proceeding initiated under the Bankruptcy Code.

     The "Stated Principal Balance" of any Mortgage Loan as of any date of
determination is the principal balance as of the Cut-off Date minus the sum of
(i) the principal portion of each Monthly Payment due on such Mortgage Loan
after the Cut-off Date, to the extent received from the Mortgagor or advanced
and distributed to Certificateholders, (ii) any unscheduled amounts of
principal received with respect to such Mortgage Loans, to the extent
distributed to Certificateholders and (iii) any Realized Loss previously
allocated with respect to such Mortgage Loan.


COLLATERAL VALUE ADJUSTMENT

     By the Required Appraisal Date for any Mortgage Loan (or such longer
period as the Special Servicer is diligently and in good faith proceeding to
obtain an appraisal), the Special Servicer will be required to obtain an
appraisal from an independent MAI appraiser, (except if an appraisal has been
conducted within the twelve-month period preceding such event) the cost of
which shall be advanced by the Master Servicer and reimbursed thereto from the
Trust Fund provided, that if the principal balance of the Mortgage Loan is less
than $2,000,000, the Special Servicer will be required, at its option, (A) to
provide its good faith estimate (an "Appraisal Estimate") of the value of the
Mortgaged Property within the same time period as an appraisal would otherwise
be required and such Appraisal Estimate will be used in lieu of an independent
MAI appraisal or (B) to obtain, with the consent of the Directing
Certificateholder, an MAI appraisal.

     "Required Appraisal Date" means with respect to any Mortgage Loan, the
date 60 days after (a) any Collateral Value Adjustment Event or (b) the
occurrence of any event giving rise to a subsequent Collateral Value Adjustment
more than 12 months after an appraisal was obtained with respect to a previous
Collateral Value Adjustment; provided that if the Collateral Value Adjustment
Event relates to an uncured delinquency the Required Appraisal Date will be the
date 120 days after the date of the delinquency.

     "Collateral Value Adjustment Event" means with respect to any Mortgage
Loan the earliest to occur of (i) 120 days after the date on which an uncured
delinquency occurs in respect of a Mortgage Loan, (ii) the date on which a
receiver is appointed in respect of a Mortgaged Property, (iii) the date on
which a Mortgaged Property becomes an REO Property, (iv) the date on which a
change in the payment rate, Mortgage Interest Rate, principal balance,
amortization terms or Maturity Date of any Specially Serviced Mortgage Loan
becomes effective, (v) a decree or order of a court or agency or supervisory
authority having jurisdiction over the Mortgaged Property in an involuntary
case under any present or future federal or state bankruptcy, insolvency or
similar law or the appointment of a conservator or receiver or liquidator in
any insolvency, readjustment of debt, marshalling of assets and liabilities or
similar proceedings, or for the winding-up or liquidation of its affairs, shall
have been entered against the related Mortgagor and such decree or order shall
have remained in force undischarged, undismissed or unstayed for a period of 60
days or (vi) the related Mortgagor shall have admitted in writing its inability
to pay its debts generally as they become due or filed a petition to take
advantage of any applicable insolvency or reorganization statute. As a result
of such appraisal or Appraisal Estimate, a Collateral Value Adjustment


                                      S-63


may result, which Collateral Value Adjustment will reduce the amount of the
related P&I Advance with respect to interest. Notwithstanding the foregoing, a
Collateral Value Adjustment will be zero with respect to such a Mortgage Loan
if (i) the event giving rise to such Collateral Value Adjustment is the
extension of the maturity of such Mortgage Loan, (ii) the payments on such
Mortgage Loan were not delinquent during the twelve-month period immediately
preceding such extension and (iii) the payments on such Mortgage Loan are then
current, provided, that if at any later date there occurs a delinquency in
payment with respect to such Mortgage Loan, the Collateral Value Adjustment
will be recalculated and applied as described above. At any time that any
Collateral Value Adjustment exists with respect to any Mortgage Loan, the
Directing Certificateholder may direct the Special Servicer to obtain an
appraisal at the Directing Certificateholder's expense. Upon the written
request of the Directing Certificateholder, the Special Servicer shall
recalculate the Collateral Value Adjustment on the new appraisal and notify the
Trustee, the Master Servicer and the Directing Certificateholder of such
recalculated Collateral Value Adjustment. In addition, in any case, upon the
occurrence of any event giving rise to a subsequent Collateral Value Adjustment
(including the delinquency referred to in the immediately preceding sentence)
more than twelve months after an appraisal or Appraisal Estimate was obtained
with respect to a Collateral Value Adjustment, the Special Servicer will order
a new appraisal or Appraisal Estimate as described above, within 60 days of the
occurrence of any such event giving rise to a subsequent Collateral Value
Adjustment and will adjust the amount of the Collateral Value Adjustment in
accordance therewith; provided that if the Collateral Value Adjustment Event
relates to an uncured delinquency the new appraisal will be ordered within 120
days after the date of the delinquency.

     The "Collateral Value Adjustment" with respect to any Mortgage Loan will
be an amount equal to the excess of (a) the Stated Principal Balance of such
Mortgage Loan over (b) the excess of (i) 90% of the current appraised value of
the related Mortgaged Property as determined by an independent MAI appraisal of
such Mortgaged Property or, in the case of Mortgage Loans having a principal
balance under $2,000,000, 90% of the Appraisal Estimate over (ii) the sum of
(A) to the extent not previously advanced by a Servicer, all unpaid interest on
such Mortgage Loan at a per annum rate equal to the Mortgage Interest Rate, (B)
all unreimbursed Advances and interest thereon and (C) all currently due and
delinquent real estate taxes and assessments, insurance premiums and, if
applicable, ground rents in respect of such Mortgaged Property (net of any
amount escrowed or otherwise available for payment of the amount due on such
Mortgage Loan or REO Property). The excess of the principal balance of any
Mortgage Loan over the related Collateral Value Adjustment is referred to
herein as the "Adjusted Collateral Value." Notwithstanding the foregoing, if an
appraisal is not obtained by the Required Appraisal Date, then until such
appraisal is obtained there will be a Collateral Value Adjustment with respect
to the related Mortgage Loan equal to 25% of the Stated Principal Balance of
such Mortgage Loan; provided, however, that upon the subsequent receipt of an
appraisal, the Collateral Value Adjustment for such Mortgage Loan will be
recalculated in accordance with the definition of Collateral Value Adjustment.
A Collateral Value Adjustment may result in a reduction in the amount of
interest paid to one or more classes of Certificates, but shall not be a
permanent reduction of the Class Balance (or Notional Amount) of any class of
Certificates prior to the occurrence of a Realized Loss.

     The resulting Collateral Value Adjustment for a Mortgage Loan will be
netted from the related principal balance for purposes of calculating P&I
Advances. This will reduce any P&I Advance otherwise required for such Mortgage
Loan. This will have the effect of reducing the amount of interest available
for distribution to the Certificates (other than the Class A Certificates) in
reverse alphabetical order of the Classes. See "-- Advances" below. The Special
Servicer is required, within 30 days of each anniversary of the Required
Appraisal Date, to order an update of the prior appraisal (the cost of which
will be advanced by the Master Servicer and reimbursed thereto from the Trust
Fund). The Special Servicer will determine and report to the Master Servicer,
the Directing Certificateholder and the Trustee the updated appraisal. A lower
appraisal value will increase the Collateral Value Adjustment. Such increase
will further reduce any P&I Advances for the related Mortgage Loan. A higher
appraised value will reverse the Collateral Value Adjustment by the amount of
the reported increase.

ADVANCES

     On the business day immediately preceding each Distribution Date, the
Master Servicer will be obligated to make advances out of its own funds or
funds held in the Collection Account (as defined


                                      S-64


herein) that are not required to be part of the Available Distribution Amount
for such Distribution Date (each, a "P&I Advance"), in an amount equal to the
excess of all Monthly Payments (net of the Master Servicing Fee) due over the
amount actually received (subject to the limitations described herein);
provided, however that the Master Servicer will not be required to make a P&I
Advance in respect of default interest or Excess Interest.

     Notwithstanding the foregoing, if a Collateral Value Adjustment has been
made with respect to any Mortgage Loan, then, with respect to the Distribution
Date immediately following the date of such determination and with respect to
each subsequent Distribution Date, to the extent such Collateral Value
Adjustment has not been reversed, in the event of subsequent delinquencies
thereon, the interest portion of the P&I Advance in respect of such Mortgage
Loan will be reduced (no reduction to be made to the principal portion,
however) to equal the product of (i) the amount of the interest portion of the
P&I Advance that would otherwise be required to be made for the Distribution
Date without regard to this sentence, multiplied by (ii) a fraction, the
numerator of which is equal to the Stated Principal Balance of such Mortgage
Loan, net of such Collateral Value Adjustment, and the denominator of which is
equal to the Stated Principal Balance of such Mortgage Loan. See "--
Subordination" above.

     To the extent that the Master Servicer fails to make a P&I Advance
required of it prior to such Distribution Date, the Trustee shall make such
required P&I Advance on such Distribution Date, as provided in the Pooling and
Servicing Agreement. In addition, the Master Servicer will be required to
advance certain property related expenses (a "Property Protection Advance") for
one of several purposes specified in the Pooling and Servicing Agreement as
"Property Protection Expenses." All such advances with interest thereon will be
reimbursable to the Master Servicer and the Trustee from late payments,
insurance proceeds, liquidation proceeds, condemnation proceeds or amounts paid
in connection with the purchase of such Mortgage Loan to the extent such
amounts are not required to be otherwise applied pursuant to the terms of the
related Mortgage Loan or, as to any such advance that is deemed not otherwise
recoverable, from any amounts required to be deposited in the Collection
Account. Notwithstanding the foregoing, the Master Servicer and the Trustee
will be obligated to make any such advance only to the extent that it
determines in its reasonable judgment that such advance, if made, would be
recoverable out of late payments, insurance proceeds, liquidations,
condemnation proceeds or certain other collections on the related Mortgage
Loan. The Trustee will be entitled to rely conclusively on any
non-recoverability determination of the Master Servicer.

     In addition, the Special Servicer may be required to make, on an emergency
basis, any Property Protection Advance on a Specially Serviced Mortgage Loan
otherwise required to be made by the Master Servicer. The Special Servicer will
be entitled to reimbursement for such advance (including any interest thereon)
subject to the limitations set forth in the Pooling and Servicing Agreement.

     Neither the Master Servicer nor the Trustee will be required to advance
the full amount of any Balloon Payment not made by the related Mortgagor. To
the extent the Master Servicer or the Trustee are required to make a P&I
Advance on and after the Due Date for such Balloon Payment, such P&I Advance
shall not exceed the amount necessary to fully amortize the related Mortgage
Loan over the period used for purposes of calculating the scheduled monthly
payments thereon prior to the related Maturity Date. To the extent the Master
Servicer or the Trustee are required to make a P&I Advance on an ARD Loan after
the related Anticipated Repayment Date, such P&I Advance shall be at the
Mortgage Interest Rate and shall not include the amount necessary to pay any
Excess Interest. Any failure by the Master Servicer to make a P&I Advance or to
make a Property Protection Advance as required under the Pooling and Servicing
Agreement will constitute an event of default thereunder, in which case the
Trustee will be obligated to make any required advance, in accordance with the
terms of the Pooling and Servicing Agreement. The Trustee will be entitled to a
reimbursement for each P&I Advance or Property Protection Advance (together
with interest thereon) made by it in the same manner and to the same extent,
but prior to, the Master Servicer.

     The Master Servicer or the Trustee shall be entitled to interest on the
aggregate amount of all advances made by the Master Servicer or the Trustee,
respectively, at a per annum rate equal to the Prime Rate reported in The Wall
Street Journal. See "Risk Factors -- Delinquencies Will Entitle Servicer to
Receive Certain Additional Compensation Which Takes Precedence Over Your Right
to Receive Distributions" herein.


                                      S-65


             CERTAIN PREPAYMENT, MATURITY AND YIELD CONSIDERATIONS


GENERAL

     The yield to maturity on the Offered Certificates will be affected by the
rate of principal payments on the Mortgage Loans including, for this purpose,
prepayments, which may include amounts received by virtue of the curtailments,
voluntary repayment in full, repurchases by a Seller, condemnation or casualty
with respect to the Mortgaged Property or foreclosure pursuant to a default on
a Mortgage Loan ("Prepayment"). The rate of principal payments on the Offered
Certificates will correspond to the rate of principal payments (including
prepayments) on the related Mortgage Loans.

     Each Mortgage Loan either prohibits voluntary prepayments during a certain
number of years following the origination thereof and/or allows the related
Mortgagor to prepay the principal balance thereof in whole or in part during a
certain number of years following the origination if accompanied by payment of
a Prepayment Premium. See Annex A hereto and the table entitled "Prepayment
Protection" under "Description of the Mortgage Pool -- Certain Characteristics
of the Mortgage Loans" herein. Any Net Prepayment Premium collected on a
Mortgage Loan will be distributed to the holders of the Certificates as
described herein. See "Risk Factors -- Prepayments Will Affect Your Yield"
herein, "Description of the Certificates -- Distributions -- Interest
Distributions on the Certificates" and "Certain Prepayment, Maturity and Yield
Considerations" herein, and "Yield Considerations" in the Prospectus.

     The yield to maturity on each class of the Offered Certificates will
depend on, among other things, the rate and timing of principal payments
(including prepayments, defaults, liquidations and purchases of Mortgage Loans
due to a breach of a representation and warranty) on the Mortgage Loans and the
allocation thereof to reduce the Class Balance of such class and the collection
and allocation of any Prepayment Premium thereon. The yield to investors on any
Class of Offered Certificates will be adversely affected by any allocation
thereto of Prepayment Interest Shortfalls on the Mortgage Loans, which may
result from the distribution of interest only to the date of a prepayment
occurring during any month following the related Determination Date (rather
than a full month's interest) to the extent any such interest shortfall is not
offset by Prepayment Premiums, any Prepayment Interest Excess or the Master
Servicing Fee for such Distribution Date.

     The Pass-Through Rate for the Offered Certificates will be either a fixed
rate or a rate based on the weighted average of the Remittance Rates on the
Mortgage Loans. Accordingly, the yield on the Offered Certificates, to the
extent the related Pass-Through Rate is calculated based on the weighted
average of the Remittance Rates, will be sensitive to changes in the relative
composition of the Mortgage Loans as a result of scheduled amortization,
voluntary prepayments, liquidations of Mortgage Loans following default and
repurchases of Mortgage Loans. Losses or payments of principal on the Mortgage
Loans with higher Remittance Rates could result in a reduction in the weighted
average of the Remittance Rates on the Mortgage Loans reducing the Pass-Through
Rates on such classes of Offered Certificates.

     See "Description of the Certificates -- Pass-Through Rates" and
"Description of the Mortgage Pool -- Certain Characteristics of the Mortgage
Loans" herein.

     ARD Loans may be prepaid in full on or after the Anticipated Repayment
Date without the payment of any Prepayment Premium. Excess Cash Flow on an ARD
Loan will be applied to reduce the principal thereof after its Anticipated
Repayment Date and the related Mortgage Interest Rate will be reset at the
related Revised Rate. There can be no assurance that any of such Mortgage Loan
will be prepaid on that date or any date prior to maturity. The failure to pay
an ARD Loan by the related Anticipated Repayment Date is not an event of
default.

     In general, if a class of Offered Certificates is purchased at a premium
and principal distributions thereon occur at a rate faster than anticipated at
the time of purchase, the investor's actual yield to maturity will be lower
than that assumed at the time of purchase. Conversely, if a class of Offered
Certificates is purchased at a discount and principal distributions thereon
occur at a rate slower than that assumed at the time of purchase, the
investor's actual yield to maturity will be lower than that assumed at the time
of purchase.


                                      S-66


     If a Mortgage Loan becomes a Specially Serviced Mortgage Loan, the Special
Servicer may adopt a servicing strategy which affects the yield to maturity of
one or more classes of Offered Certificates.

     The "Rated Final Distribution Date" for the Certificates will be the
Distribution Date in April 2034, which is the first Distribution Date
succeeding the second anniversary of the date at which all the Mortgage Loans
are scheduled to have zero balances, assuming no prepayments, defaults or
delinquencies, and that the Mortgage Loans which are Balloon Loans or ARD Loans
fully amortize according to their amortization schedule (assuming interest is
paid on the basis of twelve 30-day months and a 360-day year) without a Balloon
Payment or final payment on the Anticipated Repayment Date, respectively.


WEIGHTED AVERAGE LIFE OF THE OFFERED CERTIFICATES


     Weighted average life refers to the average amount of time from the date
of issuance of a security until each dollar of principal of such security will
be repaid to the investor. The weighted average life of the Offered
Certificates will be influenced by the rate at which principal payments
(including scheduled payments, principal prepayments, condemnation proceeds and
payments made pursuant to any applicable policies of insurance) on the Mortgage
Loans are made. Principal payments on the Mortgage Loans may be in the form of
scheduled amortization or prepayments (for this purpose, the term "prepayment"
includes prepayments, partial prepayments and liquidations due to a default or
other dispositions of the Mortgage Loans).

     Prepayments on loans are commonly measured relative to a prepayment
standard or model, such as the constant prepayment rate prepayment model
("CPR"). CPR represents a constant assumed rate of prepayment each month
relative to the then outstanding principal balance of a pool of loans for the
life of such loans. Neither CPR 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 pool of loans,
including the Mortgage Loans.

     The table of Percent of Initial Class Balance Outstanding for each class
of the Offered Certificates at each CPR set forth below indicates the weighted
average life of such Certificates and sets forth the percentage of the initial
principal amount of such Certificates that would be outstanding after each of
the dates shown at the indicated CPR. The table has been prepared on the basis
of the characteristics of the Mortgage Loans in Annex A and on the basis of the
following assumptions: (i) the Mortgage Loans prepay at the indicated CPR; (ii)
the Maturity Date of each of the Balloon Mortgage Loans is not extended; (iii)
distributions on the Offered Certificates are received in cash, on the 15th day
of each month, commencing in August 2001; (iv) no defaults or delinquencies in,
or modifications, waivers or amendments respecting, the payment by the
Mortgagors of principal and interest on the Mortgage Loans occur; (v)
prepayments represent payment in full of individual Mortgage Loans and are
received on the respective Due Dates and include a month's interest thereon;
(vi) there are no repurchases of Mortgage Loans due to breaches of any
representation and warranty, or pursuant to an optional termination as
described under "Description of the Pooling and Servicing Agreement
- --Termination" or otherwise; (vii) the Offered Certificates are purchased on
July 27, 2001; and (viii) all of the ARD Loans are fully prepaid on their
related Anticipated Repayment Date and all of the other Mortgage Loans are paid
in full on their Maturity Date.

     Variations in the actual prepayment experience and the balance of the
Mortgage Loans that prepay may increase or decrease the percentage of initial
Class Balance (and weighted average life) shown in the following table. Such
variations may occur even if the average prepayment experience of all such
Mortgage Loans is the same as any of the specified assumptions.


                                      S-67


                 PERCENT OF INITIAL CLASS BALANCE OUTSTANDING
                    AT THE FOLLOWING PERCENTAGES OF CPR (1)






                                                          CLASS A1                               CLASS A2
                                             ------------------------------------ --------------------------------------
             DISTRIBUTION DATE                0%     25%     50%     75%    100%    0%     25%     50%     75%     100%
- -------------------------------------------  ----   -----   -----   -----   ----   ----   -----   -----   -----   ------
                                                                                   
Initial percentage ........................   100    100     100     100     100    100    100     100     100     100
July 2002 .................................    82     82      82      82      82    100    100     100     100     100
July 2003 .................................    62     62      62      62      62    100    100     100     100     100
July 2004 .................................    41     41      41      41      41    100    100     100     100     100
July 2005 .................................    18     18      18      18      18    100    100     100     100     100
July 2006 .................................     0      0       0       0       0     80     80      80      80      80
July 2007 .................................     0      0       0       0       0     72     72      72      72      72
July 2008 .................................     0      0       0       0       0     47     47      46      46      46
July 2009 .................................     0      0       0       0       0     30     30      30      30      30
July 2010 .................................     0      0       0       0       0     16     15      14      12       0
July 2011 .................................     0      0       0       0       0      0      0       0       0       0
Weighted Average Life in years(2) .........  2.53   2.53    2.53    2.53    2.53   6.98   6.97    6.96    6.95    6.84





                                                          CLASS A3                               CLASS B
                                             ------------------------------------ --------------------------------------
             DISTRIBUTION DATE                0%     25%     50%     75%    100%    0%     25%     50%     75%     100%
- -------------------------------------------  ----   -----   -----   -----   ----   ----   -----   -----   -----   ------
                                                                                   
Initial percentage ........................   100    100     100     100     100    100    100     100     100     100
July 2002 .................................   100    100     100     100     100    100    100     100     100     100
July 2003 .................................   100    100     100     100     100    100    100     100     100     100
July 2004 .................................   100    100     100     100     100    100    100     100     100     100
July 2005 .................................   100    100     100     100     100    100    100     100     100     100
July 2006 .................................   100    100     100     100     100    100    100     100     100     100
July 2007 .................................   100    100     100     100     100    100    100     100     100     100
July 2008 .................................   100    100     100     100     100    100    100     100     100     100
July 2009 .................................   100    100     100     100     100    100    100     100     100     100
July 2010 .................................   100    100     100     100      99    100    100     100     100     100
July 2011 .................................     0      0       0       0       0      0      0       0       0       0
Weighted Average Life in years(2) .........  9.70   9.68    9.66    9.63    9.44   9.94   9.91    9.88    9.88    9.69





                                                           CLASS C                               CLASS D
                                             ------------------------------------ --------------------------------------
             DISTRIBUTION DATE                0%     25%     50%     75%    100%    0%     25%     50%     75%     100%
- -------------------------------------------  ----   -----   -----   -----   ----   ----   -----   -----   -----   ------
                                                                                   
Initial percentage ........................   100    100     100     100     100    100    100     100     100     100
July 2002 .................................   100    100     100     100     100    100    100     100     100     100
July 2003 .................................   100    100     100     100     100    100    100     100     100     100
July 2004 .................................   100    100     100     100     100    100    100     100     100     100
July 2005 .................................   100    100     100     100     100    100    100     100     100     100
July 2006 .................................   100    100     100     100     100    100    100     100     100     100
July 2007 .................................   100    100     100     100     100    100    100     100     100     100
July 2008 .................................   100    100     100     100     100    100    100     100     100     100
July 2009 .................................   100    100     100     100     100    100    100     100     100     100
July 2010 .................................   100    100     100     100     100    100    100     100     100     100
July 2011 .................................     0      0       0       0       0      0      0       0       0       0
Weighted Average Life in years(2) .........  9.97   9.97    9.96    9.91    9.72   9.97   9.97    9.97    9.97    9.72


- ----------
(1)   Prepayments are assumed to occur after the Lock-out/Defeasance period
      and/or Prepayment Premium period.

(2)   The weighted average life of a class of Offered Certificates is
      determined by (i) multiplying the amount of each distribution of
      principal by the number of years from the date of issuance to the related
      Distribution Date, (ii) adding the results and (iii) dividing the sum by
      the total principal distributions on such class of Offered Certificates.


                                      S-68


                      MASTER SERVICER AND SPECIAL SERVICER


THE MASTER SERVICER AND THE SPECIAL SERVICER

     Midland Loan Services, Inc. ("Midland") will be acting as the Master
Servicer under the Pooling and Servicing Agreement. Midland, a wholly-owned
subsidiary of PNC Bank, N.A., was incorporated under the laws of the State of
Delaware in 1998. Midland is a real estate financial services company that
provides loan servicing and asset management for large pools of commercial and
multifamily real estate assets.

     Midland's principal offices are located at 210 West 10th Street, 6th
Floor, Kansas City, Missouri 64105.

     As of June 30, 2001, Midland was servicing approximately 14,797 commercial
and multifamily loans with a total principal balance of approximately $62.2
billion. The collateral for these loans is located in all 50 states, the
District of Columbia, Puerto Rico and Canada. Approximately 10,625 of the
loans, with a total principal balance of approximately $44.8 billion, pertain
to commercial and multifamily mortgage-backed securities. Property type
concentrations within the portfolio include multifamily, office, retail,
hospitality and other types of income producing properties. Midland also
provides commercial loan servicing for newly-originated loans and loans
acquired in the secondary market for issuers of commercial and multifamily
mortgage-backed securities, financial institutions and investors.

     Midland is approved as a master servicer, special servicer and primary
servicer for investment-grade rated commercial and multifamily mortgage-backed
securities by Moody's Investors Service, Inc. ("Moody's"), Fitch, Inc.
("Fitch") and Standard & Poor's Ratings Services, a division of The McGraw-Hill
Companies, Inc. ("Standard & Poor's"). Midland has received the highest
rankings as a master, primary and special servicer from both Standard & Poor's
and Fitch. Standard & Poor's ranks Midland as "Strong" and Fitch ranks Midland
as "1" for each category.

     Midland currently maintains an Internet-based investor reporting system,
CMBS Investor InsightTM, that contains updated performance information at the
portfolio, loan and property levels on the various commercial mortgage-backed
securities transactions that it services. Certficateholders, prospective
transferees and other appropriate parties may obtain access to CMBS Investor
InsightTM through Midland's website, www.midlandls.com. Midland may require
registration and the execution of an access agreement in connection with
providing access to CMBS Investor InsightTM. Specific questions about
portfolio, loan and property performance may be sent to Midland via e-mail at
askmidland@midlandls.com.

     The information set forth above concerning the Master Servicer has been
provided by Midland. The Depositor, the Underwriters, the Trustee, the Special
Servicer and the Sellers make no representations or warranties as to its
accuracy.

     First Union National Bank ("FUNB") will be acting as the Special Servicer
(together with Midland, the "Servicers") under the Pooling and Servicing
Agreement. As of June 30, 2001, FUNB served as the special servicer on 17
mortgage-backed securitization transactions encompassing 834 commercial and
multifamily mortgage loans with an aggregate principal balance of approximately
$7.7 billion. FUNB is a wholly-owned subsidiary of First Union Corporation.
FUNB's principal servicing offices are located at NC1075, 8739 Research
Drive-URP4, Charlotte, North Carolina 28262-1075.

     The information set forth above concerning the Special Servicer has been
provided by FUNB. The Depositor, the Underwriters, the Trustee, the Master
Servicer and the Sellers make no representations or warranties as to its
accuracy. Except for the information in the immediately preceding paragraph,
FUNB will make no representations as to the validity or sufficiency of the
Pooling and Servicing Agreement, the Certificates, the Mortgage Loans, this
prospectus supplement or related documents.


RESPONSIBILITIES OF MASTER SERVICER

     Under the Pooling and Servicing Agreement, the Master Servicer is required
to service and administer the Mortgage Loans solely on behalf of and in the
best interests of and for the benefit of the Certificateholders, in accordance
with the terms of the Pooling and Servicing Agreement and the Mortgage Loans
and to the extent consistent with such terms, with the higher of (a) the
standard of care,


                                      S-69


skill, prudence and diligence with which the Master Servicer services and
administers mortgage loans that are held for other portfolios that are similar
to the Mortgage Loans and (b) the standard of care, skill, prudence and
diligence with which the Master Servicer services and administers mortgage
loans for its own portfolio that are similar to the Mortgage Loans, in either
case, giving due consideration to customary and usual standards of practice of
prudent institutional multifamily and commercial mortgage lenders, loan
servicers and asset managers (with respect to the Master Servicer, the
"Servicing Standard") and without regard to (a) any relationship between itself
or its affiliates and any Mortgagor, (b) any ownership of the Certificates, (c)
its obligation to make advances, (d) any debt that it extended to any Mortgagor
and (e) any servicing compensation to which the Master Servicer may be
entitled.

     The Master Servicer will also be required to perform other customary
functions of a servicer of comparable loans, including maintaining (or using
its reasonable efforts to cause the Mortgagor under each Mortgage Loan to
maintain) hazard, business interruption and general liability insurance
policies (and, if applicable, rental interruption policies) as described herein
to the extent such insurance is available at commercially reasonable rates and
the Trustee as mortgagee has an insurable interest in the related Mortgaged
Property and filing and settling claims thereunder; maintaining escrow or
impoundment accounts of Mortgagors for payment of taxes, insurance and other
items required to be paid by any Mortgagor pursuant to the Mortgage Loan;
processing assumptions or substitutions in accordance with the Servicing
Standard; demanding that the Mortgagor cure delinquencies; inspecting Mortgaged
Properties under certain circumstances; and maintaining records relating to the
Mortgage Loans.


RESPONSIBILITIES OF SPECIAL SERVICER

     The servicing responsibility on a particular Mortgage Loan will be
generally transferred to the Special Servicer upon the occurrence of certain
servicing transfer events (each, a "Servicing Transfer Event"), including the
following: (i) the Mortgage Loan becomes a "Defaulted Mortgage Loan" (as
defined below); (ii) the related Mortgagor has entered into or consented to
bankruptcy, appointment of a receiver or conservator or a similar insolvency or
similar proceeding, or the Mortgagor has become the subject of a decree or
order for such a proceeding which shall have remained in force and
undischarged, undismissed or unstayed for a period of 60 days; (iii) the Master
Servicer or the Special Servicer shall have received notice of the foreclosure
or proposed foreclosure of any other lien on the Mortgaged Property; (iv) the
related Mortgagor admits in writing its inability to pay its debts generally as
they become due, files a petition to take advantage of any applicable
insolvency or reorganization statute, makes an assignment for the benefit of
its creditors, or voluntarily suspends payment of its obligations; (v) any
other default has occurred which has materially and adversely affected the
value of the related Mortgage Loan and has continued unremedied for the
applicable grace period specified in the related Mortgage or Mortgage Note;
(vi) the related Mortgaged Property becomes an REO Property; (vii) if for any
reason an assumption agreement cannot be entered into upon the transfer by the
related Mortgagor of the Mortgaged Property; or (viii) the Master Servicer has
determined in its good faith reasonable judgment that a default in the making
of any payment under the related Mortgage Loan is likely to occur within 30
days and is likely to remain uncured for at least 60 days, or in the case of a
Balloon Mortgage Loan at least 90 days. Any Mortgage Loan, and any Crossed Loan
that is cross-collateralized with such Mortgage Loan, with respect to which a
Servicing Transfer Event has occurred, is referred to herein as a "Specially
Serviced Mortgage Loan." The Special Servicer will cause the collection of
certain payments on such Specially Serviced Mortgage Loans and make certain
remittances to, and prepare certain reports for the Master Servicer with
respect to such Mortgage Loans. The Master Servicer shall have no
responsibility for the performance by the Special Servicer of its duties under
the Pooling and Servicing Agreement provided that the Master Servicer continues
to perform certain servicing functions on such Specially Serviced Mortgage
Loans and, based on the information provided to it by the Special Servicer,
prepares certain reports for the Trustee with respect to such Specially
Serviced Mortgage Loans. To the extent that any 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 three
consecutive months, the Special Servicer will cease to service such Mortgage
Loan.

     A "Defaulted Mortgage Loan" is any Mortgage Loan which (a) is more than 60
days delinquent in whole or in part with respect to any Monthly Payment or (b)
is delinquent for more than 30 days in whole


                                      S-70


or in part with respect to the related Balloon Payment, if any, unless the
Master Servicer reasonably expects the related Mortgagor will continue to make
Monthly Payments and the Master Servicer receives written evidence from the
related Mortgagor indicating that the related Mortgagor has obtained a binding
commitment from an institutional lender to refinance the Mortgage Loan, in
which case the Mortgage Loan shall not become a Defaulted Mortgage Loan until
such longer period of time (not to exceed 60 days from the date of delinquency)
within which the Mortgage Loan is expected to be paid in full from proceeds of
the refinancing loan.

     Under the Pooling and Servicing Agreement the Special Servicer is required
to service, administer and dispose of Specially Serviced Mortgage Loans solely
in the best interests of and for the benefit of the Certificateholders, in
accordance with the Pooling and Servicing Agreement and the Mortgage Loans and
to the extent consistent with such terms, with the higher of (a) the standard
of care, skill, prudence and diligence with which the Special Servicer
services, administers and disposes of, distressed mortgage loans and related
real property that are held for other portfolios that are similar to the
Mortgage Loans, Mortgaged Properties and REO Properties and (b) the standard of
care, skill, prudence and diligence with which the Special Servicer services,
administers and disposes of distressed mortgage loans and related real property
for its own portfolio that are similar to the Mortgage Loans, Mortgaged
Properties and REO Properties, giving due consideration to customary and usual
standards of practice of prudent institutional multifamily and commercial
mortgage lenders, loan servicers and asset managers, so as to maximize the net
present value of recoveries on the Mortgage Loans (with respect to the Special
Servicer, the "Servicing Standard") and without regard to (a) any relationship
between itself or its affiliates and any Mortgagor, (b) any ownership of the
Certificates, (c) any debt that it extended to any Mortgagor and (d) any
servicing compensation to which the Special Servicer may be entitled.

     The Special Servicer, on behalf of the Trust Fund, may at any time
institute foreclosure proceedings, exercise any power of sale contained in any
Mortgage Note, obtain a deed in lieu of foreclosure, or otherwise acquire, on
behalf of the Trust Fund, title to a Mortgaged Property securing a Specially
Serviced Mortgage Loan by operation of law or otherwise, if such action is
consistent with the Servicing Standard. The Special Servicer may not acquire
title to any related Mortgaged Property or take any other action that would
cause the Trustee, for the benefit of Certificateholders, the Master Servicer,
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 determined, based on a report
prepared by a person who regularly conducts environmental audits (the costs of
which report will be paid as an expense of the Trust Fund), that: (i) the
Mortgaged Property is in compliance with applicable environmental laws; or if
not, that taking such actions as are necessary to bring the Mortgaged Property
in compliance therewith is reasonably likely to produce a greater recovery on a
present value basis, after taking into account any risks associated therewith,
than not taking such actions; and (ii) there are no circumstances present at
the Mortgaged Property relating to the use, management or disposal of any
hazardous substances, hazardous materials, wastes, or petroleum-based materials
for which investigation, testing, monitoring, containment, clean-up or
remediation could be required under any federal, state or local law or
regulation or that, if any such materials are present, taking such action with
respect to the affected Mortgaged Property is reasonably likely to produce a
greater recovery on a present value basis, after taking into account any risks
associated therewith, than not taking such actions.

     The Special Servicer, on behalf of the Trust Fund, will use reasonable
efforts consistent with the Servicing Standard to sell the Mortgaged Property
not later than the end of the third calendar year following the year of
acquisition, unless (i) the Internal Revenue Service grants an extension of
time to sell such property or (ii) the Special Servicer provides to the
Trustee, at the expense of the Trust Fund, an opinion of independent counsel to
the effect that the holding of the property by the Trust Fund subsequent to the
end of the third year following the year in which such acquisition occurred
will not result in the imposition of a tax on the Trust Fund or cause 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, the Special Servicer will
be required to (i) solicit offers for any Mortgaged Property so acquired in
such a manner as


                                      S-71


will be reasonably likely to realize a fair price for such property and (ii)
accept an offer received from any person that constitutes a fair price and
which is in the best interest of the Certificateholders as determined by the
Special Servicer in accordance with Servicing Standard.

     Any of the Directing Certificateholder, the Special Servicer or the Master
Servicer may acquire title to any Mortgaged Property or REO Property being sold
on behalf of the Trust Fund. Any such purchase by the Directing
Certificateholder, the Special Servicer or the Master Servicer shall be at the
Purchase Price and upon terms and conditions more particularly described in the
Pooling and Servicing Agreement.

     If the Trust Fund acquires title to any Mortgaged Property, the Special
Servicer, on behalf of the Trust Fund, may retain an independent contractor to
manage and operate such property. The retention of an independent contractor,
however, will not relieve the Special Servicer of any of its obligations with
respect to the management and operation of such Mortgaged Property. Any such
property acquired by the Trust Fund will be managed in a manner consistent with
the Servicing Standard.

     The Special Servicer will be obligated to follow or cause to be followed
such normal practices and procedures as it deems necessary or advisable to
realize upon Specially Serviced Mortgage Loans. If the proceeds of any
liquidation of the property securing the Specially Serviced Mortgage Loan are
less than the outstanding principal balance of the Specially Serviced Mortgage
Loan plus interest accrued thereon at the Mortgage Interest Rate plus the
aggregate amount of expenses incurred by the Special Servicer in connection
with such proceedings and which are reimbursable under the Pooling and
Servicing Agreement, the Trust Fund will realize a loss in the amount of such
difference. The Special Servicer will be entitled to be paid from the amounts
on deposit in the Collection Account, prior to the distribution to
Certificateholders, amounts representing its servicing compensation on the
Specially Serviced Mortgage Loans.

     Subject to certain rights of the Directing Certificateholder and the
exercise of the Purchase Option (each as defined below), the Special Servicer
shall have full power and authority to do any and all things in connection with
servicing and administering a Specially Serviced Mortgage Loan that it may deem
in its best judgment necessary or advisable, including, without limitation, to
execute and deliver on behalf of the Trust Fund any and all instruments of
satisfaction or cancellation or of partial release or full release or discharge
and all other comparable instruments, with respect to such Specially Serviced
Mortgage Loan or such REO Property or pursuant to the Servicing Standard to
agree to any modification, assumption, extension, waiver or amendment of any
term and to defer, reduce or forgive payment of interest and/or principal of
any such Specially Serviced Mortgage Loan; provided, however, with respect to
any such modification, assumption, extension, waiver or amendment, the Special
Servicer has determined in its reasonable judgement that such modification,
assumption, extension, waiver or amendment is expected to increase the recovery
value of the related Mortgage Loan on a net present value basis; and provided,
further, that the Special Servicer may not sell the Specially Serviced Mortgage
Loan except pursuant to the exercise of a Purchase Option as described below.
Notwithstanding the foregoing, the Special Servicer shall not release,
substitute, or add any Mortgaged Property, except as permitted by the Pooling
and Servicing Agreement and as otherwise provided in the related Mortgage Loan
Documents, unless such Special Servicer shall have obtained written
confirmation from each Rating Agency stating that upon such release,
substitution or addition none of the then-current rating or ratings of all
outstanding classes of the Certificates would be qualified (if applicable),
downgraded or withdrawn by each Rating Agency as a result thereof. The Special
Servicer may not permit a modification or extension of any Mortgage Loan to a
date later than three years prior to the Rated Final Distribution Date or
twenty years prior to the expiration of any Ground Lease. Notwithstanding the
foregoing, the Special Servicer may not permit any such modification with
respect to a Balloon Mortgage Loan if it results in the extension of such
Maturity Date beyond the amortization term of such Balloon Mortgage Loan absent
the related Balloon Payment.

     The Special Servicer will prepare a report (an "Asset Strategy Report")
for each Mortgage Loan which becomes a Specially Serviced Mortgage Loan not
later than 30 days after the servicing of such Mortgage Loan is transferred to
the Special Servicer. The holders of the most subordinate class of Certificates
having a Class Balance equal to at least 25% of its initial Class Balance (the
"Monitoring Certificateholders") will designate one Monitoring
Certificateholder pursuant to the Pooling and


                                      S-72


Servicing Agreement (the "Directing Certificateholder"). Each Asset Strategy
Report will be delivered to the Directing Certificateholder and the Master
Servicer. The Directing Certificateholder may object to any Asset Strategy
Report within ten business days of receipt; provided, however, that the Special
Servicer shall implement the recommended action as outlined in such Asset
Strategy Report if it makes an affirmative determination that such objection is
not in the best interest of all the Certificateholders. In connection with
making such affirmative determination, the Special Servicer, by notice to the
Trustee, may request a vote by all the Certificateholders. If the Directing
Certificateholder does not disapprove an Asset Strategy Report within ten
business days, the Special Servicer shall implement the recommended action as
outlined in such Asset Strategy Report. If the Directing Certificateholder
disapproves such Asset Strategy Report and the Special Servicer has not made
the affirmative determination described above, the Special Servicer will revise
such Asset Strategy Report as soon as practicable. The Special Servicer will
revise such Asset Strategy Report until the Directing Certificateholder fails
to disapprove such revised Asset Strategy Report except as described above;
provided, however, the Special Servicer will implement the last submitted
report if 30 days have elapsed since the Directing Certificateholder's receipt
of the initial Asset Strategy Report, provided, further, that the Special
Servicer shall not be under any obligation to perform any actions which are not
consistent with applicable laws and the related Mortgage Loan documents. Any
Certificateholder, other than the Mortgagor on the related Specially Serviced
Mortgage Loan, an affiliate thereof or a person acting on behalf of the
Mortgagor, may request and obtain a copy of any Asset Strategy Report, except
to the extent prohibited by applicable law or the related Mortgage Loan
documents, upon execution of a confidentiality agreement.

     Within 30 days after a Mortgage Loan becomes a Defaulted Mortgage Loan,
the Special Servicer will be required to determine the fair value of the
Mortgage Loan in accordance with the Servicing Standard. The Special Servicer
will be permitted to change, from time to time thereafter, its determination of
the fair value of a Defaulted Mortgage Loan based upon changed circumstances,
new information or otherwise, in accordance with the Servicing Standard.

     In the event a Mortgage Loan becomes a Defaulted Mortgage Loan, any
Monitoring Certificateholder or the Special Servicer will each have an
assignable option (a "Purchase Option") to purchase the Defaulted Mortgage Loan
from the Trust Fund at a price (the "Option Price") equal to (i) the unpaid
principal balance of the Defaulted Mortgage Loan, plus accrued and unpaid
interest on such balance, all related unreimbursed Property Protection
Advances, and all accrued Special Servicing Fees and additional Trust Fund
expenses allocable to such Defaulted Mortgage Loan whether paid or unpaid, if
the Special Servicer has not yet determined the fair value of the Defaulted
Mortgage Loan, or (ii) the fair value of the Defaulted Mortgage Loan as
determined by the Special Servicer, if the Special Servicer has made such fair
value determination. The Monitoring Certificateholder may have an exclusive
right to exercise the Purchase Option for a specified period of time.

     Unless and until the Purchase Option with respect to a Defaulted Mortgage
Loan is exercised, the Special Servicer will be required to pursue such other
resolution strategies available under the Pooling and Servicing Agreement,
including workout and foreclosure, consistent with the Servicing Standard, but
the Special Servicer will not be permitted to sell the Defaulted Mortgage Loan
other than pursuant to the exercise of the Purchase Option.

     If not exercised sooner, the Purchase Option with respect to any Defaulted
Mortgage Loan will automatically terminate upon (i) the related Mortgagor's
cure of all defaults on the Defaulted Mortgage Loan, (ii) the acquisition on
behalf of the Trust Fund of title to the related Mortgaged Property by
foreclosure or deed in lieu of foreclosure or (iii) the modification or pay-off
(full or discounted) of the Defaulted Mortgage Loan in connection with a
workout. In addition, the Purchase Option with respect to a Defaulted Mortgage
Loan held by any person will terminate upon the exercise of the Purchase Option
by any other holder of a Purchase Option.

     If (a) a Purchase Option is exercised with respect to a Defaulted Mortgage
Loan and the person expected to acquire the Defaulted Mortgage Loan pursuant to
such exercise is a Monitoring Certificateholder, the Special Servicer, or any
affiliate of any of them (in other words, the Purchase Option has not


                                      S-73


been assigned to another unaffiliated person) and (b) the Option Price is based
on the Special Servicer's determination of the fair value of the Defaulted
Mortgage Loan, the Master Servicer will be required to determine if the Option
Price represents a fair price for the Defaulted Mortgage Loan.

     The Directing Certificateholder is entitled to advise the Special Servicer
with respect to the Special Servicer's taking certain actions in respect of the
Mortgage Loans and the related Mortgaged Properties, as more particularly
described in the Pooling and Servicing Agreement. In addition, the Directing
Certificateholder may at any time terminate the Special Servicer and appoint a
replacement (a "Replacement Special Servicer") to perform such duties under
substantially the same terms and conditions as applicable to the Special
Servicer. Such holder(s) shall designate a replacement to so serve by the
delivery to the Trustee of a written notice stating such designation. The
Trustee shall, promptly after receiving any such notice, so notify the Rating
Agencies. The designated replacement shall become the Replacement Special
Servicer as of the date the Trustee shall have received: (i) written
confirmation from each Rating Agency stating that if the designated replacement
were to serve as Special Servicer under the Pooling and Servicing Agreement,
none of the then-current rating or ratings of all outstanding classes of the
Certificates would be qualified (if applicable), downgraded or withdrawn as a
result thereof; (ii) a written acceptance of all obligations of the Special
Servicer, executed by the designated replacement; and (iii) an opinion of
counsel (obtained at the expense of the Directing Certificateholder) to the
effect that the designation of such replacement to serve as Replacement Special
Servicer is in compliance with the Pooling and Servicing Agreement, that the
designated replacement will be bound by the terms of the Pooling and Servicing
Agreement and that the Pooling and Servicing Agreement will be enforceable
against such designated replacement in accordance with its terms. The Special
Servicer shall be deemed to have resigned from its duties simultaneously with
such designated replacement's becoming the Replacement Special Servicer under
the Pooling and Servicing Agreement. Any Replacement Special Servicer may be
similarly so replaced by the Directing Certificateholder.

     Notwithstanding such replacement, the resigning Special Servicer shall be
entitled to receive the Workout Fee for any Mortgage Loan which became a
Specially Serviced Mortgage Loan and was subsequently returned to a performing
status prior to such resignation; provided that if such Mortgage Loan once
again becomes a Specially Serviced Mortgage Loan, the Replacement Special
Servicer shall thereafter be entitled to such fee. The Replacement Special
Servicer shall be entitled to the Special Servicing Fee, the Workout Fee and
the Liquidation Fee for all other Specially Serviced Mortgage Loans.


SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

     The principal compensation to be paid to the Master Servicer in respect of
its servicing activities will be the "Master Servicing Fee." The Master
Servicing Fee will be payable monthly and will accrue at the applicable Master
Servicing Fee Rate (as defined below). The Master Servicing Fee will be
computed on the basis of the same principal balance and for the same period
respecting which any interest payment on each Mortgage Loan is computed. The
"Master Servicing Fee Rate" will be 0.02% per annum. The Master Servicer will
also receive as part of its Master Servicing Fee an additional fee calculated
based on the following rates (each, an "Additional Servicing Fee Rate"): (i) a
primary servicing fee rate of 0.03% per annum with respect to 0.6% of the
Mortgage Loans by aggregate principal balance as of the Cut-off Date, (ii) a
primary servicing fee rate of 0.07% per annum with respect to 0.10% of the
Mortgage Loans by aggregate principal balance as of the Cut-off Date, (iii) a
primary servicing fee rate of 0.10% per annum with respect to 1.8% of the
Mortgage Loans by aggregate principal balance as of the Cut-off Date, and (iv)
a primary servicing fee of 0.12% per annum with respect to 9.2% of the Mortgage
Loans by aggregate principal balance as of the Cut-off Date. With respect to
each Mortgage Loan, the sum of the Basic Master Servicing Fee Rate and the
related Additional Servicing Fee Rate, if any, is referred to herein as the
"Master Servicing Fee Rate."

     In the event that the initial Master Servicer shall resign or be
terminated as the Master Servicer and a successor Master Servicer shall agree
to perform the services of the Master Servicer for an amount less than the
Master Servicing Fee, no part of any excess of such portion of the Master
Servicing Fee over the amount payable to such successor will be available for
payment to Certificateholders.


                                      S-74


     The principal compensation to be paid to the Special Servicer in respect
of its special servicing activities will be the Special Servicing Fee, the
Workout Fee and the Liquidation Fee. The "Special Servicing Fee" will be based
on a rate equal to 0.25% per annum. The Special Servicing Fee will be computed
on the basis of the same principal balance and for the same period respecting
which any interest payment on each Specially Serviced Mortgage Loan is
computed. The "Workout Fee" will equal 1.0% of all amounts collected with
respect to any Mortgage Loan that became a Specially Serviced Mortgage Loan and
was subsequently returned to, and remains in, a performing status. The
"Liquidation Fee" will equal 1.0% of the net payments or net proceeds obtained
by the Special Servicer in connection with payment in full, partial or
discounted payoff from the borrower or, except under circumstances described in
the Pooling and Servicing Agreement, 1.0% of the net proceeds in connection
with any liquidation of the Mortgage Loan.


     The Master Servicer and/or the Special Servicer will be entitled to retain
any other fees or charges (other than late payment charges to the extent
necessary to cover interest on Advances on the related Mortgage Loan) actually
paid by a Borrower.


     The Pooling and Servicing Agreement will provide that the Servicers will
be entitled to indemnification from the Trust Fund for any and all costs,
expenses, losses, damages, claims and liabilities incurred in connection with
any legal action or claim relating to any Mortgage Loan and the Pooling and
Servicing Agreement, other than any cost, expense, damage, claim or liability
incurred by reason of willful misfeasance, bad faith or negligence of such
Servicer in the performance of duties thereunder or by reason of reckless
disregard of such obligations and duties.


CONFLICTS OF INTEREST


     The Master Servicer, Special Servicer or their respective affiliates own
and are in the business of acquiring assets similar to the Mortgage Loans held
by the Trust Fund. To the extent that any mortgage loans owned and/or serviced
by the Master Servicer, the Special Servicer or their respective affiliates are
similar to the Mortgage Loans held by the Trust Fund, the mortgaged properties
related to such mortgage loans may, depending upon certain circumstances such
as the location of the mortgaged property, compete with the Mortgaged
Properties related to the Mortgage Loans held by the Trust Fund for tenants,
purchasers, financing and similar resources.


INFORMATION


     The Master Servicer maintains an Internet website at www.midlandls.com
which may contain the information and reports which the Master Servicer is
required to produce. The Master Servicer may require registration and the
execution of an access agreement in connection with providing access to its
website.


                                      S-75


               DESCRIPTION OF THE POOLING AND SERVICING AGREEMENT


GENERAL

     The Certificates will be issued pursuant to a Pooling and Servicing
Agreement to be dated as of July 1, 2001 (the "Pooling and Servicing
Agreement"), by and among the Depositor, the Master Servicer, the Special
Servicer and the Trustee. Following are summaries of certain provisions of the
Pooling and Servicing Agreement. The summaries do not purport to be complete
and are subject to, and are qualified in their entirety by reference to, the
provisions of the Pooling and Servicing Agreement. The Trustee will make
available to any interested person a copy of the Pooling and Servicing
Agreement via its Internet website. Requests should be addressed to Wells Fargo
Bank Minnesota, N.A., 1100 Broken Land Parkway, Columbia, Maryland 21044-3562,
Attention: Corporate Trust Services -- J.P. Morgan Chase Commercial Mortgage
Securities Corp., Series 2001-CIBC2.


ASSIGNMENT OF THE MORTGAGE LOANS

     On or prior to the Delivery Date, the Depositor will assign or cause to be
assigned the Mortgage Loans, without recourse, to the Trustee for the benefit
of the Certificateholders. On or prior to the Delivery Date, the Depositor
will, as to each Mortgage Loan, deliver to the Trustee or a custodian, acting
on behalf of the Trustee, among other things, the following documents
(collectively, as to such Mortgage Loan, the "Mortgage Loan File"): (i) the
original Mortgage, and any intervening assignments thereof, in each case with
evidence of recording thereon or in case such documents have not been returned
by the applicable recording office, certified copies thereof; (ii) the original
or, if accompanied by a "lost note" affidavit, a copy of the Mortgage Note,
endorsed by the related Seller, without recourse, in blank or to the order of
Trustee; (iii) an assignment of the Mortgage, executed by the related Seller,
in blank or to the order of the Trustee, in complete and recordable form
(except for recording information for the Mortgage); (iv) originals or
certified copies of any related assignment of leases, rents and profits and any
related security agreement (if, in either case, such item is a document
separate from the Mortgage) and any intervening assignments of each such
document or instrument; (v) assignments of any related assignment of leases,
rents and profits and any related security agreement (if, in either case, such
item is a document separate from the Mortgage), executed by the related Seller,
in blank or to the order of the Trustee, in complete and recordable form
(except for recording information for the assignment of lease); (vi) originals
or certified copies of all assumption, modification and substitution agreements
in those instances where the terms or provisions of the Mortgage or Mortgage
Note have been modified or the Mortgage or Mortgage Note has been assumed;
(vii) the originals or certificates of a lender's title insurance policy issued
in connection with the origination of such Mortgage Loan or, with respect to
each Mortgage Loan not covered by a lender's title insurance policy, an
attorney's opinion of title given by an attorney licensed to practice law in
the jurisdiction where the Mortgaged Property is located; provided, however, if
such original or certificate of a lender's title insurance policy cannot be
delivered solely because such policy has not yet been issued, the Depositor may
deliver, or cause to be delivered, a commitment for title insurance "marked-up"
at the closing of such Mortgage Loan (or a "marked-up" report of title together
with the corresponding escrow or similar agreement, accepted and executed by an
agent of the title insurer at the closing of such Mortgage Loan); (viii)
originals or copies of any UCC financing statements (including originals of
assignments thereof to the Trustee in form that is complete and suitable for
filing); (ix) originals or copies of any guaranties related to such Mortgage
Loan; (x) originals or copies of insurance policies related to the Mortgaged
Property; (xi) originals or certified copies of any environmental liabilities
agreement; (xii) originals or copies of any escrow agreements; (xiii) originals
or certified copies of any prior assignments of mortgage if the applicable
Seller is not the originator of record and (xiv) any collateral assignments of
property management agreements and other servicing agreements. The Pooling and
Servicing Agreement will require the Depositor to cause each of the assignment
documents described in clause (iii), clause (v), and clause (viii) above to be
submitted for recording in the real property records of the jurisdiction in
which the related Mortgaged Property is located. Any such assignment delivered
in blank will be completed to the order of the Trustee prior to recording. The
Pooling and Servicing Agreement will also require the Depositor to cause the
endorsements on the Mortgage Notes delivered in blank to be completed to the
order of the Trustee.


                                      S-76


TRUSTEE

     Wells Fargo Bank Minnesota, N.A. ("Wells Fargo") will act as Trustee under
the Pooling and Servicing Agreement. Wells Fargo, a direct, wholly owned
subsidiary of Wells Fargo & Company, is a national banking association
originally chartered in 1872 and is engaged in a wide range of activities
typical of a national bank. Wells Fargo's principal office is located at Wells
Fargo Center, Sixth and Marquette, Minneapolis, Minnesota 55479-0113. Wells
Fargo conducts its certificate transfer services at its offices in Minneapolis,
Minnesota. Wells Fargo otherwise conducts its trustee administration services
at its offices in Columbia, Maryland. Its address there is 11000 Broken Land
Parkway, Columbia, Maryland 21044-3562. In addition, Wells Fargo maintains a
customer service help desk at (301) 815-6600. The Trustee's fee will equal the
fee calculated at the Trustee Fee Rate on the outstanding principal balance of
the Mortgage Loans, as described in the Pooling and Servicing Agreement.


ACCOUNTS

     The Master Servicer is required to deposit all amounts received with
respect to the Mortgage Loans, net of certain amounts retained by the Master
Servicer as additional servicing compensation and certain amounts to be
deposited into escrow accounts, into a separate Collection Account (the
"Collection Account") maintained by the Master Servicer on behalf of the Trust
Fund. The Master Servicer is required to remit to the Trustee for deposit on
the business day preceding each Distribution Date all amounts received with
respect to the Mortgage Loans into a separate account (the "Certificate
Account") maintained with the Trustee. The Trustee will be entitled to make
withdrawals from the Certificate Account to pay the Trustee its portion of the
fee calculated at the Trustee Fee Rate or to reimburse the Trustee for expenses
not otherwise reimbursed from a Collection Account. Funds in the Certificate
Account will be held uninvested. Interest or other income earned on funds in
the Collection Account will be paid to the Master Servicer maintaining such
account as additional servicing compensation. See "Description of the Trust
Funds -- Mortgage Loans" and "Description of the Agreements -- Accounts" in the
Prospectus.


REPORTS TO CERTIFICATEHOLDERS

     On each Distribution Date, based upon information provided by the
Servicers, the Trustee shall make available to each Certificateholder, the
Sellers, the Depositor and each Rating Agency a statement setting forth certain
information with respect to the Mortgage Loans and the Certificates required
pursuant to the Pooling and Servicing Agreement. In addition, within a
reasonable period of time after each calendar year, the Trustee shall furnish
or make available to each person who at any time during such calendar year was
the holder of a Certificate a statement containing certain information with
respect to the Certificates required pursuant to the Pooling and Servicing
Agreement, aggregated for such calendar year or portion thereof during which
such person was a Certificateholder. Unless and until Definitive Certificates
are issued, such statements or reports will be furnished only to Cede, as
nominee for DTC; provided, however, that the Trustee shall furnish or make
available a copy of any such statement or report to any Beneficial Owner which
requests such copy and provides to the Trustee a certification, in the form
attached to the Pooling and Servicing Agreement (which form will be located on
and can be submitted electronically on the Trustee's website), stating that it
is the Beneficial Owner of a Certificate.

     The Trustee will make available each month, to any interested person via
its internet website initially located at "www.ctslink.com/cmbs", (i) the
related Distribution Date statement (in the form attached hereto as Annex C),
(ii) the CSMA loan periodic update file, loan setup file, bond level file, and
collateral summary file, and (iii) as a convenience to interested persons (and
not in furtherance of the distribution thereof under the securities laws), this
prospectus supplement, the prospectus, and the Pooling and Servicing Agreement.


     In addition, the Trustee will make available each month, to any Privileged
Person via its internet website, certain reports received from the Master
Servicer pursuant to the Pooling and Servicing Agreement. "Privileged Person"
means any of the following: a party to the Pooling and Servicing Agreement, a
rating agency, the Directing Certificateholder, a designee of the Depositor and
any other


                                      S-77


person who delivers to the Trustee a certification in the form attached to the
Pooling and Servicing Agreement (which form is also located on, and may be
submitted electronically via, the Trustee's internet website), certifying that
such person is a Certificateholder, a beneficial owner of a Certificate, or a
prospective purchaser of a Certificate.

     The Trustee makes no representations or warranties as to the accuracy or
completeness of any report, document or other information made available on its
internet website and assumes no responsibility therefor. In addition, the
Trustee may disclaim responsibility for any information distributed by the
Trustee for which it is not the original source.

     In connection with providing access to the Trustee's internet website, the
Trustee may require registration and the acceptance of a disclaimer. The
Trustee shall not be liable for the dissemination of information in accordance
herewith. Questions regarding the Trustee's internet website can be directed to
the Trustee's CMBS customer service desk at (301) 815-6600.

     Any Asset Strategy Report that has been delivered to the Trustee shall be
made available by the Trustee, upon written request and at the expense of the
requesting party, to any Beneficial Owner of an Offered Certificate subject to
receipt by the Trustee of a certification in the form attached to the Pooling
and Servicing Agreement (which form will be located on and can be submitted
electronically on the Trustee's website) stating it is a Beneficial Owner and
acknowledging certain limitations with respect to the use of such statement or
report. See "Description of the Certificates -- Reports to Certificateholders"
in the Prospectus. The Directing Certificateholder shall receive all reports
prepared by the Master Servicer or the Special Servicer. In addition, if the
Depositor so directs the Trustee and on terms acceptable to the Trustee, the
Trustee will make certain information and certain financial reports related to
the mortgage loans available through its Corporate Trust website.


VOTING RIGHTS

     Under certain circumstances, the consent or approval of the holders of a
specified percentage of the aggregate Certificate Balance of all outstanding
Certificates ("Voting Rights") will be required to direct, and will be
sufficient to bind all Certificateholders to, certain actions, including
directing the Trustee, the Special Servicer or the Master Servicer with respect
to actions to be taken with respect to certain Mortgage Loans and REO
Properties and amending the Pooling and Servicing Agreement in certain
circumstances. 97.0% of all Voting Rights shall be allocated among the classes
of Certificates, including the Private Certificates, (other than the Class X,
Class R-I, Class R-II and Class R-III Certificates) in proportion to the
respective Class Balances, 1.00% of all Voting Rights shall be allocated to the
Class X1 Certificates, 1.00% of all Voting Rights shall be allocated to the
Class X2 Certificates and 0.33 1/3% of all Voting Rights shall be allocated to
each of the Class R-I, Class R-II and Class R-III Certificates. Voting Rights
allocated to a class of Certificates shall be allocated among the holders of
such class in proportion to the Percentage Interests evidenced by their
respective Certificates. Allocations of Realized Losses and any other event
which changes such Class Balance will result in a corresponding change to such
class' Voting Rights. Collateral Value Adjustments will not result in a change
to a class' Voting Rights.

     As described under "Description of the Certificates -- Book-Entry
Registration and Definitive Certificates" in the Prospectus, unless and until
Definitive Certificates are issued, except as otherwise expressly provided
herein, Certificate Owners may only exercise their rights as owners of
Certificates indirectly through DTC or their respective Participant or Indirect
Participant.


TERMINATION

     The obligations created by the Pooling and Servicing Agreement will
terminate following the earlier of (i) the final payment or other liquidation
of the last Mortgage Loan or REO Property subject thereto, and (ii) the
purchase of all of the assets of the Trust Fund by and at the option of any
holder of a Class R-I Certificate, the holders of an aggregate Percentage
Interest in excess of 50% of the Most Subordinate Class of Certificates, the
Master Servicer and (to the extent all of the remaining Mortgage Loans are
being serviced by the Special Servicer) the Special Servicer (in that order).
The "Most Subordinate Class of Certificates" at the time of determination shall
be the class of Certificates to which Realized Losses would


                                      S-78


be allocated at such time as described under "Description of the Certificates
- -- Subordination" herein. 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 specified in such
notice of termination.


     Any such purchase of all the Mortgage Loans and other assets in the Trust
Fund is required to be made at a price equal to the greater of (1) the
aggregate fair market value of all the Mortgage Loans and REO Properties then
included in the Trust Fund, determined pursuant to the Pooling and Servicing
Agreement, and (2) the aggregate Class Balance of all the Certificates plus
accrued and unpaid interest thereon together with any unreimbursed advances
(including any interest thereon). Such purchase will effect early retirement of
the then outstanding Certificates, but the right to effect such termination is
subject to the requirements, among other things, that (i) the aggregate Stated
Principal Balance of the Mortgage Loans then in the Trust Fund is less than 1%
of the Initial Pool Balance and (ii) the purchaser provides to the Trustee an
opinion of independent counsel, addressed to the Trustee, to the effect that
the resulting termination will be a "qualified liquidation" under Section
860F(a)(4) of the Code with respect to REMICs I, II and III.


                                USE OF PROCEEDS


     The net proceeds from the sale of the Offered Certificates will be used by
the Depositor to pay the purchase price of the Mortgage Loans.


                                      S-79


                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     The following summary of the anticipated material federal income tax
consequences of the purchase, ownership and disposition of Offered Certificates
is based on the advice of Sidley Austin Brown & Wood LLP, counsel to the
Depositor. This summary is based on laws, regulations, including the REMIC
regulations promulgated by the Treasury Department (the "REMIC Regulations"),
rulings and decisions now in effect or (with respect to regulations) proposed,
all of which are subject to change either prospectively or retroactively. This
summary does not address the federal income tax consequences of an investment
in Offered Certificates applicable to all categories of investors, some of
which (for example, banks and insurance companies) may be subject to special
rules. Prospective investors should consult their tax advisors regarding the
federal, state, local and any other tax consequences to them of the purchase,
ownership and disposition of Offered Certificates.

     Three separate real estate mortgage investment conduit ("REMIC") elections
will be made with respect to the Trust Fund (excluding any Excess Interest
collected on ARD Loans) for federal income tax purposes. Upon the issuance of
the Certificates, Sidley Austin Brown & Wood 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, REMIC I, REMIC II and REMIC III (each as defined in the Pooling and
Servicing Agreement) will each qualify as a REMIC under the Internal Revenue
Code of 1986, as amended (the "Code").

     For federal income tax purposes, the Class R-I Certificates will be the
sole class of "residual interests" in REMIC I, the Class R-II Certificates will
be the sole class of "residual interests" in REMIC II, and the Class R-III
Certificates will be the sole class of "residual interests" in REMIC III. The
Offered Certificates, the Private Certificates (other than the Class X
Certificates and the Class R-I, Class R-II and Class R-III Certificates), and
each component of the Class X Certificates will be "regular interests" of REMIC
III and will be treated as debt instruments of REMIC III. See "Certain Federal
Income Tax Consequences -- REMICs" in the Prospectus. Notwithstanding the
foregoing, the portion of the Trust Fund consisting of Excess Interest
collected on ARD Loans will not be "regular interests" of REMIC III and will
not be treated as debt instruments of REMIC III.

     The Offered Certificates may be treated as having been issued with
original issue discount for federal income tax reporting purposes. For purposes
of computing the rate of accrual of original issue discount, market discount
and premium, if any, for federal income tax purposes it will be assumed that
there are no prepayments on the Mortgage Loans, except that ARD Loans prepay on
their Anticipated Repayment Dates. No representation is made that the Mortgage
Loans will not prepay at another rate. See "Federal Income Tax Consequences --
REMICs -- Taxation of Owners of REMIC Regular Certificates" and "-- Original
Issue Discount and Premium" in the Prospectus.

     Net Prepayment Premiums allocated to the Certificates will be taxable to
the holders of such Certificates on the date the amount of such premiums become
fixed.

     The portion of the Trust Fund consisting of Excess Interest collected on
ARD Loans will be treated as assets of a grantor trust for federal income tax
purposes.

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

     The Offered Certificates will be treated as "real estate assets" within
the meaning of Section 856(c)(5)(B) of the Code generally in the same
proportion that the assets of the REMIC underlying such Certificates would be
so treated. In addition, interest (including original issue discount) on the
Offered Certificates will be interest described in Section 856(c)(3)(B) of the
Code to the extent that such Offered


                                      S-80


Certificates are treated as "real estate assets" under Section 856(c)(5)(B) of
the Code. Moreover, the Offered Certificates will be
"obligation[s] . . . which . . . [are] principally secured by an interest in
real property" within the meaning of Section 860G(a)(3)(C) of the Code. The
Offered Certificates will not be considered to represent an interest in
"loans . . . secured by an interest in real property which is . . . residential
real property" within the meaning of Section 7701(a)(19)(C)(v) of the Code
except in the proportion that the assets of the Trust Fund are represented by
Mortgage Loans secured by multifamily apartment buildings, and mobile home park
properties. See "Federal Income Tax Consequences -- REMICs" in the Prospectus.

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


                            STATE TAX CONSIDERATIONS

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


                              ERISA CONSIDERATIONS

     A fiduciary of any employee benefit plan or other retirement plan or
arrangement (including individual retirement accounts and annuities and Keogh
plans) that is subject to the Employee Retirement Income Security Act of 1974,
as amended ("ERISA"), or to Section 4975 of the Code, or of any collective
investment fund or separate account or other entity in which such plans are
invested (each, a "Plan"), should carefully review with its legal advisors
whether the purchase or holding of any Offered Certificate could give rise to a
transaction that is prohibited or is not otherwise permitted either under ERISA
or Section 4975 of the Code.

     The U.S. Department of Labor has issued (Prohibited Transaction Exemption
90-33, 55 Fed. Reg. 23151 (June 6, 1990)) to an affiliate of J.P. Morgan
Securities Inc. an individual exemption which was amended by Prohibited
Transaction Exemption 97-34 (July 21, 1997) (collectively, the "Exemption")),
and which generally exempts from the application of the prohibited transaction
provisions of Section 406 of ERISA, and the excise taxes and other penalties
imposed on such prohibited transactions pursuant to Sections 4975(a) and (b) of
the Code and Section 502(i) of ERISA, certain transactions, among others,
relating to the servicing and operation of mortgage pools and the purchase,
sale and holding of mortgage pass-through certificates underwritten by an
Underwriter, provided that certain conditions set forth in such exemptions are
satisfied. The Exemption has been amended by Prohibited Transaction Exemption
2000-58, Exemption Application No. D-10829, 65 Fed. Reg. 67765 (2000) to extend
exemptive relief to certificates, including subordinated certificates, rated at
the time of purchase in the four highest generic rating categories in certain
designated transactions when the condition of the Exemption are met. The
Exemption will apply to the acquisition, holding and resale of any of the
Offered Certificates by a Plan, provided that specific conditions (certain of
which are described below) are met. For purposes of this Section "ERISA
Considerations," the term "Underwriter" shall include (a) J.P. Morgan
Securities Inc., (b) any person directly or indirectly, through one or more
intermediaries, controlling, controlled by or under common control with J.P.
Morgan Securities Inc., and (c) any member of the underwriting syndicate or
selling group (including CIBC World Markets Corp.) of which a person described
in (a) or (b) is a manager or co-manager with respect to the Offered
Certificates.

     The obligations covered by the Exemption include mortgage loans such as
the Mortgage Loans. If mortgage loans are secured by leasehold interests, each
lease term must be at least 10 years longer than the term of the relevant
Mortgage Loan. Under the Exemption, trust assets must generally be limited to
certain secured obligations. However, trust assets may also include cash or
investments made therewith which are credited to an account to provide payments
to certificateholders pursuant to a yield supplement


                                      S-81


agreement or similar yield maintenance arrangement to supplement the interest
rates otherwise payable on obligations contained in the trust, provided that,
if such arrangements involve swap agreements or other notional principal
contracts, certain conditions must be met.

     The Exemption sets forth a number of general conditions which must be
satisfied, among others, for a transaction involving the purchase, sale and
holding of Offered Certificates to be eligible for exemptive relief thereunder.
First, the acquisition of Offered Certificates by a Plan must be on terms
(including the price) that are at least as favorable to the Plan as they would
be in an arm's-length transaction with an unrelated party. Second, such Offered
Certificates at the time of acquisition by the Plan must be rated in one of the
four highest generic rating categories by Standard & Poor's, Moody's or Fitch.
Third, the Trustee cannot be an affiliate of any other member of the
"Restricted Group" which consists of the Trustee, the Underwriters, the
Depositor, the Sellers, the Master Servicer, the Special Servicer, any insurer,
any counterparty in a permitted swap or notional principal contract, any
Mortgagor with respect to Mortgage Loans constituting more than 5% of the
aggregate unamortized principal balance of the Mortgage Loans as of the date of
initial issuance of such Offered Certificates, and any of their affiliates.
Fourth, the sum of all payments made to and retained by the Underwriters must
represent not more than reasonable compensation for underwriting such 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, any Sub-Servicer
and the Special 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.
Fifth, the investing Plan must be an accredited investor as defined in Rule 501
(a)(1) of Regulation D of the Securities and Exchange Commission under the
Securities Act of 1933.

     Moreover, the Exemption would provide relief from certain
self-dealing/conflict of interest prohibited transactions that may arise when a
Plan fiduciary causes a Plan to acquire certificates in a trust containing
receivables on which the fiduciary (or its affiliate) is an obligor only if,
among other requirements, (i) in the case of the acquisition of Offered
Certificates in connection with the initial issuance, at least fifty (50)
percent of each class of Certificates in which Plans have invested and at least
fifty (50) percent of the aggregate interest in the Trust Fund are acquired by
persons independent of the Restricted Group, (ii) the Plan's investment in each
class of Offered Certificates does not exceed twenty-five (25) percent of all
of the Offered Certificates of that class outstanding at the time of the
acquisition, (iii) immediately after the acquisition, no more than twenty-five
(25) percent of the assets of any Plan for which the fiduciary has
discretionary authority or renders investment advice are invested in
certificates representing an interest in one or more trusts containing assets
sold or serviced by the same entity, and (iv) the fiduciary or its affiliate is
an obligor with respect to obligations representing not more than five (5)
percent of the fair market value of the obligations in the trust. This relief
is not available for Plans sponsored by any member of the Restricted Group.

     The Exemption also applies to transactions in connection with the
servicing, management and operation of the Trust Fund, provided that, in
addition to the general requirements described above, (a) such transactions are
carried out in accordance with the terms of a binding pooling and servicing
agreement and (b) the pooling and servicing agreement is provided to, or
described in all material respects in the prospectus or private placement
memorandum provided to investing Plans before their purchase of Offered
Certificates issued by the Trust Fund. The Pooling and Servicing Agreement is a
pooling and servicing agreement as defined in the Exemption. The Pooling and
Servicing Agreement provides that all transactions relating to the servicing,
management, and operations of the Trust Fund must be carried out in accordance
with the Pooling and Servicing Agreement.

     Because the Offered Certificates, including the Class B, Class C and Class
D Certificates, are expected to be rated in the four highest generic rating
categories, the second general condition set forth above is likely to be
satisfied with respect to the Offered Certificates as of the initial closing
date. It is a condition of the issuance of each class of Offered Certificates
that they be rated within the four highest generic rating categories by Fitch
or by Standard & Poor's. See "Rating" below. The Depositor expects that the
third general condition set forth above will be satisfied with respect to each
class of Offered


                                      S-82


Certificates. A fiduciary of a Plan contemplating purchasing any class of
Offered Certificate must make its own determination that all of the general
conditions set forth above will be satisfied with respect to any class of
Offered Certificates. Each purchaser purchasing any class of Offered
Certificates with the assets of a Plan shall be deemed to represent and warrant
that it is an "accredited investor" as described in the fifth general condition
set forth above.

     The rating of a Certificate may change. If a class of Offered Certificates
no longer has a rating of at least BBB- from either Fitch or Standard & Poor's,
then Offered Certificates of that class will no longer be eligible for relief
under the Exemption, and consequently may not be purchased by or sold to a Plan
(although a Plan that had purchased an Offered Certificate when it had a
permitted rating would not be required by the Exemption to dispose of it).

     Before purchasing any of such Offered Certificates, a fiduciary of a Plan
should itself confirm (a) that such Offered Certificates constitute
"certificates" for purposes of the Exemption and (b) that the specific and
general conditions of the Exemption and the other requirements set forth in the
Exemption would be satisfied. In addition to making its own determination as to
the availability of the exemptive relief provided in the Exemption, the Plan
fiduciary should consider the availability of any other prohibited transaction
exemptions.

     Purchasers using insurance company general account funds to effect such
purchase should consider the availability of PTCE 95-60 issued by the U.S.
Department of Labor.

     Any Plan fiduciary considering whether to purchase any Offered
Certificates 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. Furthermore, any Plan
fiduciary considering a purchase of Offered Certificates should consider
whether, under the general fiduciary standards of investment prudence and
diversification, such an investment is appropriate for the Plan, taking into
account the overall investment policy of the Plan and the composition of the
Plan's investment portfolio. See "ERISA Considerations" in the Prospectus.


                                LEGAL INVESTMENT

     The Certificates will not be "mortgage related securities" within the
meaning of the Secondary Mortgage Market Enhancement Act of 1984, as amended
("SMMEA").

     In addition, institutions whose investment activities are subject to
review by certain regulatory authorities may be or may become subject to
restrictions, which may be retroactively imposed by such regulatory
authorities, on the investment by such institutions in certain forms of
mortgaged backed securities. Furthermore, certain states have enacted
legislation overriding the legal investment provisions of SMMEA.

     The Depositor and the Underwriters make no representations as to the
proper characterization of the Offered Certificates for legal investment or
other purposes, or as to the ability of particular investors to purchase the
Offered Certificates under applicable legal investment restrictions. These
uncertainties may adversely affect the legal liquidity of the Offered
Certificates. Accordingly, all institutions whose investment activities are
subject to legal investment laws and regulations, regulatory capital
requirements or review by regulatory authorities should consult with their own
legal advisors in determining whether and to what extent the Offered
Certificates constitute a legal investment or is subject to investment, capital
or other restrictions. See "Legal Investment" in the Prospectus.


                              PLAN OF DISTRIBUTION

     Subject to the terms and conditions set forth in the underwriting
agreement among the Depositor, J.P. Morgan Securities Inc., CIBC World Markets
Corp., Merrill Lynch, Pierce, Fenner & Smith Incorporated and Salomon Smith
Barney Inc. (the "Underwriting Agreement"), the Depositor has agreed to sell to
J.P. Morgan Securities Inc., CIBC World Markets Corp., Merrill Lynch, Pierce,
Fenner & Smith Incorporated and Salomon Smith Barney Inc. (collectively, the
"Underwriters") and each of the Underwriters has severally, but not jointly,
agreed to purchase from the Depositor, the portion of the Offered Certificates
of each class listed opposite its name in the table below.


                                      S-83


     J.P. Morgan Securities Inc., and CIBC World Markets Corp. are acting as
co-lead managers for the offering. Merrill Lynch, Pierce, Fenner & Smith
Incorporated and Salomon Smith Barney Inc. are acting as co-managers and
underwriters of the offering. J.P. Morgan Securities Inc., is the sole
bookrunner of all of the Offered Securities.


                                ALLOCATION TABLE



UNDERWRITER                          CLASS A1     CLASS A2     CLASS A3     CLASS B     CLASS C     CLASS D
- ---------------------------------    --------     --------     --------     -------     -------     -------
                                                                                 
J.P. Morgan Securities Inc. .....
CIBC World Markets Corp. ........
Merrill Lynch, Pierce, Fenner
 & Smith Incorporated ...........
Salomon Smith Barney Inc. .......
Total ...........................   100.0%       100.0%       100.0%       100.0%      100.0%      100.0%



     In the event of default by any Underwriter, the Underwriting Agreement
provides that, in certain circumstances, the underwriting commitment of the
nondefaulting Underwriter may be increased or the underwriting may be
terminated.

     The obligations of the Underwriters under the Underwriting Agreement are
subject to certain conditions precedent.

     Distribution of the Offered Certificates will be made by the Underwriters
from time to time in negotiated transactions or otherwise at varying prices to
be determined at the time of sale. Proceeds to the Depositor from the Offered
Certificates will be  % of the initial aggregate principal balance thereof,
plus accrued interest from the Cut-off Date.

     The Depositor also has been advised by the Underwriters that they
currently expect to make a market in the Offered Certificates; however, they
have no obligation to do so, any market making may be discontinued at any time,
and there can be no assurance that an active public market for the Offered
Certificates will develop, or if it does develop, that it will continue. The
Underwriters may effect the transactions by selling the Offered Certificates to
or through dealers, and the dealers may receive compensation in the form of
underwriting discounts, concessions or commissions from the Underwriters. In
connection with the purchase and sale of the Offered Certificates offered
hereby, the Underwriters may be deemed to have received compensation from the
Depositor in the form of underwriting discounts.

     The Depositor and J.P. Morgan Securities Holdings Inc., an affiliate of
J.P. Morgan Securities Inc., have agreed to indemnify the Underwriters against,
or make contributions with respect to, certain liabilities, including
liabilities under the Securities Act of 1933. The Underwriters have agreed
severally, but not jointly, to indemnify the Depositor against, or make
contributions to the Depositor with respect to, certain liabilities, including
liabilities under the Securities Act of 1933, under limited circumstances.

     MGT has agreed to pay the expenses of the Depositor incurred in connection
with the purchase of the Mortgage Loans and the issuance of the Certificates.
J.P. Morgan Securities Inc. is an affiliate of the Depositor and MGT, one of
the Sellers. CIBC World Markets Corp. is an affiliate of CIBC, one of the
Sellers.


                                 LEGAL MATTERS

     Certain legal matters will be passed upon for the Depositor by Sidley
Austin Brown & Wood LLP, New York, New York. Certain legal matters will be
passed upon for the Underwriters by Cadwalader, Wickersham & Taft, New York,
New York.


                                     RATING

     It is a condition of the issuance of the Class A1, Class A2 and Class A3
Certificates that they be rated "AAA" by Fitch and "AAA" by Standard & Poor's
(together with Fitch, the "Rating Agencies"). It is a condition of the issuance
of the Class B Certificates that they be rated not lower than "AA" by Fitch and



                                      S-84


"AA" by Standard & Poor's. It is a condition of the issuance of the Class C
Certificates that they be rated not lower than "A" by Fitch and "A" by Standard
& Poor's. It is a condition of the issuance of the Class D Certificates that
they be rated not lower than "A-" by Fitch and "A-" by Standard & Poor's.


     A rating on mortgage pass-through certificates addresses the likelihood of
the receipt of distributions of principal and interest to which
Certificateholders are entitled, including payment of all principal on the
Certificates by the Rated Final Distribution Date. The ratings take into
consideration the credit quality of the Mortgage Loans in the Trust Fund,
structural and legal aspects associated with the Certificates, and the extent
to which the payment stream from the pool of Mortgage Loans is adequate to make
required payments on the Certificates. The ratings on the Certificates do not
represent any assessment of (i) the likelihood or frequency of principal
prepayments on the Mortgage Loans, (ii) the degree to which such prepayments
might differ from those originally anticipated or (iii) whether and to what
extent Prepayment Premiums, yield maintenance charges, Excess Interest and
default interest will be received or net aggregate Prepayment Interest
Shortfalls will be realized. Also, a security rating does not represent any
assessment of the yield to maturity that investors may experience. In general,
the ratings thus address credit risk and not prepayment risk.


     There can be no assurance as to whether any rating agency not requested to
rate the Offered Certificates will nonetheless issue a rating and, if so, what
such rating would be. A rating assigned to the Offered Certificates by a rating
agency that has not been requested by the Depositor to do so may be lower than
the rating assigned by Fitch or Standard & Poor's pursuant to the Depositor's
request.


     The rating of 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 downgrade,
qualification (if applicable) or withdrawal at any time by the assigning rating
agency. Each security rating should be evaluated independently of any other
security rating. A security rating does not address the frequency or likelihood
of prepayments (whether voluntary or involuntary) of Mortgage Loans, or the
corresponding effect on the yield to investors.


                                      S-85


                            INDEX OF PRINCIPAL TERMS




                                              
Additional Servicing Fee Rate ..................    S-74
Adjusted Available Distribution Amount .........    S-58
Appraisal Estimate .............................    S-63
ARD Loans ......................................    S-49
Asset Strategy Report ..........................    S-72
Balloon Mortgage Loan ..........................    S-50
Balloon Payment ................................    S-50
Beneficial Owner ...............................    S-54
Cede ...........................................    S-54
Certificate Account ............................    S-77
Certificateholders .............................    S-54
Certificates ...................................    S-54
CIBC ...........................................    S-26
CIBC Loans .....................................    S-26
Class A Certificates ...........................    S-54
Class X Certificates ...........................  S-1, S-54
Clearstream ....................................    S-54
Clearstream Participants .......................    S-56
Code ...........................................    S-80
Collection Account .............................    S-77
CPA 12 .........................................    S-48
CPA 14 .........................................    S-48
CPR ............................................    S-67
Defeasance .....................................    S-36
Definitive Certificates ........................    S-56
Depositories ...................................    S-54
Directing Certificateholder ....................    S-73
Distribution Date ..............................    S-57
DTC ............................................    S-54
DTC Participants ...............................    S-54
DTC Registered Certificates ....................    S-54
Due Date .......................................    S-26
Effective Gross Income .........................    S-33
ERISA ..........................................    S-81
ESA ............................................    S-52
Euroclear ......................................    S-54
Euroclear Participants .........................    S-55
Excess Cash Flow ...............................    S-49
Excess Interest ................................    S-49
Exemption ......................................    S-81
FIRREA .........................................    S-32
Form 8-K .......................................    S-53
FUNB ...........................................    S-69
Indirect Participants ..........................    S-55
Initial Pool Balance ...........................    S-26


                                      S-86




                                         
Interest Accrual Amount ...................  S-58
Interest Distribution Amount ..............  S-58
Interest Reserve Loans ....................  S-59
Liquidation Fee ...........................  S-75
Lock-out Date .............................  S-36
Lock-out Period ...........................  S-36
Master Servicing Fee ......................  S-74
Master Servicing Fee Rate .................  S-74
Maturity Date .............................  S-60
MGT .......................................  S-26
MGT Loans .................................  S-26
Midland ...................................  S-69
Monitoring Certificateholders .............  S-72
Monthly Payments ..........................  S-26
Moody's ...................................  S-69
Mortgage ..................................  S-26
Mortgage Loan File ........................  S-76
Mortgage Loan Purchase Agreement ..........  S-26
Mortgage Loan Purchase Agreements .........  S-26
Mortgage Loans ............................  S-26
Mortgage Note .............................  S-26
Mortgage Pool .............................  S-26
Mortgaged Property ........................  S-26
Mortgagor .................................  S-49
NOI .......................................  S-33
Offered Certificates ......................  S-54
Operating Statements ......................  S-33
Option Price ..............................  S-73
P&I Advance ...............................  S-65
PAR .......................................  S-52
Participants ..............................  S-55
Plan ......................................  S-81
PML .......................................  S-50
Pooling and Servicing Agreement ...........  S-76
Prepayment ................................  S-66
Prepayment Interest Excess ................  S-59
Prepayment Interest Shortfall .............  S-59
Prepayment Premium ........................  S-36
Principal Distribution Amount .............  S-60
Priority of Distributions .................  S-60
Private Certificates ......................  S-62
Property Protection Advance ...............  S-65
Purchase Option ...........................  S-73
Rated Final Distribution Date .............  S-67
Record Date ...............................  S-57
REMIC .....................................  S-80
REMIC Regulations .........................  S-80


                                      S-87




                                                          
REO Account ................................................     S-54
REO Property ...............................................     S-54
Replacement Special Servicer ...............................     S-74
Revised Rate ...............................................     S-49
Risk Factors ...............................................     S-9
Servicers ..................................................     S-69
Servicing Standard .........................................  S-70, S-71
Servicing Transfer Event ...................................     S-70
SMMEA ......................................................     S-83
Trust Fund .................................................     S-26
Underwriters ...............................................     S-83
Underwriting Agreement .....................................     S-83
Underwritten Cash Flow .....................................     S-32
Underwritten Cash Flow Debt Service Coverage Ratio .........     S-32
Underwritten NOI ...........................................     S-33
UW Cash Flow ...............................................     S-32
UW DSCR ....................................................     S-32
UW NOI .....................................................     S-33
Voting Rights ..............................................     S-78
Wells Fargo ................................................     S-77
Workout Fee ................................................     S-75
Yield Maintenance ..........................................     S-36
YM .........................................................     S-36


                                      S-88






                     [THIS PAGE INTENTIONALLY LEFT BLANK.]











                     [THIS PAGE INTENTIONALLY LEFT BLANK.]







                              FOOTNOTES TO ANNEX A

(1)   Sierra Technology Center (Loan No. 35) and Bassett Furniture Direct (Loan
      No. 92) are loans that have not closed as of the date hereof.


(2)   With respect to Mortgage Loans secured by multiple Mortgaged Properties,
      the Occupancy Rate thereof is the weighted average Occupancy Rate for
      each Mortgaged Property based on square footage or number of units
      thereof.

(3)   For Mortgage Loans secured by multiple Mortgaged Properties, the Mortgage
      Loan's Original Principal Balance is allocated to the respective Mortgage
      Properties based on the Mortgage Loan documentation or the Seller's
      determination of the appropriate allocation.

(4)   Each letter identifies one of eight groups of related Mortgagors.

(5)   For each Mortgage Loan, the Current Mortgage Interest Rate less the Admin
      Fee Rate (which is comprised of the trustee fee, master servicing fee and
      primary servicing fee).

(6)   Loan Numbers 40, 59 and 82 are interest-only for the first 5, 4 and 12
      months, respectively, following origination; as of the Cut-Off Date Loan
      Number 82 has 9 months remaining in the interest-only period; Loan
      Numbers 40 and 59 have no remaining interest-only periods; Annual Debt
      Service was calculated based upon the monthly payment after the
      expiration of the interest-only period.

(7)   For ARD Loans, the related Anticipated Repayment Date.

(8)   For ARD Loans, calculated as of the related Anticipated Repayment Date.

(9)   Certain of the Mortgage Loans allow for Defeasance.

(10)  Calculated as the ratio of UW Cash Flow to the Annual Debt Service.


                                      A-3






                     [THIS PAGE INTENTIONALLY LEFT BLANK.]







                                                                         ANNEX B


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


                      STRUCTURAL AND COLLATERAL TERM SHEET




             J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 2001-CIBC2

                                  $996,158,595
                       (Approximate Initial Pool Balance)


                    MORGAN GUARANTY TRUST COMPANY OF NEW YORK
                                    CIBC INC.
                              Mortgage Loan Sellers

                           MIDLAND LOAN SERVICES, INC.
                                 Master Servicer

                            FIRST UNION NATIONAL BANK
                                Special Servicer


                        FOR FURTHER INFORMATION CONTACT:

  J.P. MORGAN SECURITIES INC.
          Brian Baker                  Glenn Riis               Andy Taylor
         (212) 834-3813              (212) 834-3813            (212) 834-3813

   CIBC WORLD MARKETS CORP.
        Richard Turnbull               Mimi Cheng                Kevin Cull
         (212) 667-8557              (212) 667-6651            (212) 667-4625



         JPMORGAN                             CIBC WORLD MARKETS CORP.
         Merrill Lynch & Co.                      Salomon Smith Barney

The analyses in this report are based upon information provided by Morgan
Guaranty Trust Company of New York and CIBC Inc., (the "Sellers"). J.P. Morgan
Securities Inc., CIBC World Markets Corp., Merrill Lynch, Pierce, Fenner & Smith
Incorporated and Salomon Smith Barney Inc. (the "Underwriters") make no
representations as to the accuracy or completeness of the information contained
herein. The information contained herein is qualified in its entirety by the
information in the Prospectus and Prospectus Supplement for the securities
referred to herein (the "Securities"). The information contained herein is
preliminary as of the date hereof, supersedes any previous information delivered
to you by the Underwriters and will be superseded by the applicable Final
Prospectus and Prospectus Supplement and any other information. These materials
are subject to change, completion, or amendment from time to time without
notice, and the Underwriters are under no obligation to keep you advised of such
changes. These materials are not intended as an offer or solicitation with
respect to the purchase or sale of any Security. Any investment decision with
respect to the Securities should be made by you based upon the information
contained in the Final Prospectus and Prospectus Supplement relating to the
Securities. You should consult your own counsel, accountant, and other advisors
as to the legal, tax, business, financial and related aspects of a purchase of
the Securities.

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





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

APPROXIMATE SECURITIES STRUCTURE
- --------------------------------

                           APPROX.                  EXPECTED     EXPECTED
                            FACE/        CREDIT     WEIGHTED     PAYMENT
                           NOTIONAL      SUPPORT      AVG.        WINDOW
         RATINGS BY         AMOUNT        (% OF       LIFE       (MONTHS)
CLASS    FITCH/S&P           (MM)        BALANCE)  (YEARS)(A)       (A)
- -----------------------------------------------------------------------------
PUBLICLY OFFERED CLASSES
A1         AAA/AAA       $50,000,000     22.000%      2.53     08/01 - 04/06
A2         AAA/AAA       153,250,000     22.000%      6.98     04/06 - 10/10
A3         AAA/AAA       573,754,000     22.000%      9.70     10/10 - 06/11
B           AA/AA         39,846,000     18.000%      9.94     06/11 - 07/11
C            A/A          39,846,000     14.000%      9.97     07/11 - 07/11
D           A-/A-         14,943,000     12.500%      9.97     07/11 - 07/11

PRIVATELY OFFERED CLASSES
- ----------------------------------------------------------------------------
X1         AAA/AAA       996,158,595         NA
X2         AAA/AAA       544,596,000         NA
E         BBB+/BBB+        9,961,000     11.500%      9.97     07/11 - 07/11
F          BBB/BBB        19,924,000      9.500%      9.97     07/11 - 07/11
G         BBB-/BBB-       12,452,000      8.250%      9.97     07/11 - 07/11
H          BB+/BB+        26,149,000      5.625%
J           BB/BB          7,471,000      4.875%
K          BB-/BB-         7,471,000      4.125%
L           B+/B+         12,452,000      2.875%
M            B/B           4,981,000      2.375%
N           B-/B-          4,981,000      1.875%
NR          NR/NR         18,677,595         NR
- ----------------------------------------------------------------------------

Note: (a) Calculated at 0% CPR, no balloon extensions, ARD loans pay in full on
          the Anticipated Repayment Date, clean-up call is not exercised and
          there are no defaults

KEY FEATURES
- ------------
Co-Lead Managers:           J.P. Morgan Securities Inc. (Bookrunner)
                            CIBC World Markets Corp.

Co-Managers                 Merrill Lynch, Pierce, Fenner & Smith Incorporated
                            Salomon Smith Barney Inc.

Mortgage Loan Sellers:      CIBC Inc. (50.2%)
                            Morgan Guaranty Trust Company of NY (49.8%)

Master Servicer:            Midland Loan Services, Inc.

Special Servicer:           First Union National Bank

Trustee:                    Wells Fargo Bank Minnesota, N.A.

Rating Agencies:            Fitch, Inc.

                            Standard & Poor's Ratings Services

Pricing:                    On or about July 23, 2001

Delivery Date:              On or about July 27, 2001

Cut-off Date:               July 1, 2001

Distribution Date:          15th of each month, or following business day
                            (commencing August 2001)

Payment Delay:              14 Days

ERISA Eligible:             A1, A2, A3, X1, X2, B, C, D, E,  F and G

Structure:                  Sequential pay

Day Count:                  30/360

Tax Treatment:              REMIC

Rated Final Distribution    Distribution Date in April, 2034

Date:

Clean-up Call:              1%

Minimum Denomination:       $25,000 (among the publicly offered classes)

Delivery:                   DTC, Euroclear and Cedel

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

COLLATERAL FACTS
- ----------------
Initial Pool Balance:                                     $996,158,595
Number of Mortgage Loans:                                          152
Number of Mortgaged Properties:                                    173
Average Cut-off Date Balance per Loan:                      $6,553,675
Average Cut-off Date Balance per Property:                  $5,758,142
Weighted Average Current Mortgage Rate:                          7.66%
Weighted Average UW DSCR:                                        1.37x
Weighted Average Cut-off Date LTV Ratio:                         70.0%
Weighted Average Remaining Term to Maturity (months):              115
Weighted Average Remaining Amortization Term (months):             344
Weighted Average Seasoning (months):                                 3
Ten Largest Loans as % of Balance:                               31.4%

TEN LARGEST LOANS
- -----------------
                                 %
                            BAL  BY
LOAN                       (MM)  BAL.    DSCR     LTV  PROPERTY TYPE
- ------------------------------------------------------------------------
Collin Creek Mall         $74.0    7.4%  1.75x   56.7% Anchored Retail

National City Center       47.2    4.7   1.30    73.8  CBD Office

Minneapolis Airport        40.0    4.0   1.47    66.6  Full Service

Marriott                                               Hotel

Fiddler's Green I          26.0    2.6   1.27    71.1  Suburban Office

Augusta Exchange           25.2    2.5   1.32    80.0  Anchored Retail
Shopping Center

Chino Spectrum Marketplace 23.0    2.3   1.30    77.8  Anchored Retail

Brooklyn Renaissance       21.0    2.1   1.40    72.9  CBD Office
Plaza

10 Weaver Road             19.5    2.0   1.32    74.9  Indus. /
                                                       Warehouse

Crocker Richmond           19.1    1.9   1.31    75.4  Suburban Office
Portfolio

Special Devices, Inc.      17.5    1.8   1.30    44.6  Industrial Flex
                                                       Space
- ------------------------------------------------------------------------
TOTAL/WTD. AVG.          $312.3  31.4%   1.44x  67.9%

SELECTED LOAN DATA
                                       CUT-OFF DATE BALANCE
                               --------------------------------------
GEOGRAPHIC             NO. OF                               WA UW
DISTRIBUTION       PROPERTIES  (MM)     % OF UPB   WA LTV    DSCR
- ---------------------------------------------------------------------
Texas                  19     $144.1       14.5%   62.7%     1.58x
California             28      124.4       12.5    70.2      1.31
New York               11       86.9        8.7    70.9      1.32
Colorado                7       60.0        6.0    66.8      1.41
Indiana                 3       56.5        5.7    74.5      1.28
Maryland                8       47.3        4.7    69.1      1.38
Virginia                9       43.3        4.3    75.7      1.30
Illinois                6       41.3        4.1    72.5      1.26
Minnesota               1       40.0        4.0    66.6      1.47
Georgia                 5       39.4        4.0    75.9      1.35
<4.1% (23 states)      76      312.9       31.4    71.6      1.34
- ---------------------------------------------------------------------
TOTAL/WTD. AVG.       173     $996.2      100.0%   70.0%     1.37x


                                       CUT-OFF DATE BALANCE
                               ---------------------------------------
                       NO. OF                                  WA UW
PROPERTY TYPE      PROPERTIES     (MM)   % OF UPB    WA LTV     DSCR
- ----------------------------------------------------------------------
Office                   34     $317.5      31.9%     70.6%     1.33x
Retail                   35      295.9      29.7      70.5      1.41
Multifamily              63      162.8      16.3      73.7      1.36
Industrial               18       90.7       9.1      66.5      1.33
Hotel                     9       78.3       7.9      64.9      1.50
Mobile Home Park         13       46.8       4.7      65.8      1.39
Self-Storage              1        4.1       0.4      71.5      1.29
- ------------------------------------------------------------------------
TOTAL/WTD. AVG.         173     $966.2     100.0%     70.0%     1.37x


                                  Page 2 of 16


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

                         CUT-OFF DATE PRINCIPAL BALANCES



                                                                                   % OF PRINCIPAL                   WA
PRINCIPAL BALANCE($)                    NO. OF LOANS      PRINCIPAL BALANCE ($)        BALANCE     WA UW DSCR       LTV
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                    
$500,000 or less                            3                   $1,450,803                0.1%        1.37x        64.8%
$500,001 - $1,000,000                       8                    5,760,588                0.6         1.36         69.0
$1,000,001 - $3,000,000                     43                  82,999,803                8.3         1.38         69.1
$3,000,001 - $5,000,000                     37                 147,894,546               14.8         1.35         72.2
$5,000,001 - $7,000,000                     21                 125,518,552               12.6         1.33         71.5
$7,000,001 - $10,000,000                    17                 142,079,523               14.3         1.34         70.4
$10,000,001 - $15,000,000                   8                   95,468,411                9.6         1.31         73.7
$15,000,001 - $20,000,000                   8                  138,707,803               13.9         1.33         67.1
$20,000,001 - $30,000,000                   4                   95,102,826                9.5         1.32         75.5
$30,000,001 - $40,000,000                   1                   39,959,089                4.0         1.47         66.6
$40,000,001 - $50,000,000                   1                   47,216,651                4.7         1.30         73.8
$50,000,001 or more                         1                   74,000,000                7.4         1.75         56.7
- ----------------------------------------------------------------------------------------------------------------------------
TOTAL:                                     152                $996,158,595             100.0%         1.37x        70.0%
- ----------------------------------------------------------------------------------------------------------------------------

AVERAGE PER LOAN:       $6,553,675
AVERAGE PER PROPERTY:   $5,758,142

                             MORTGAGE INTEREST RATES


                                                                                     % PRINCIPAL                     WA
MORTGAGE INTEREST RATE (%)              NO. OF LOANS       PRINCIPAL BALANCE ($)       BALANCE      WA UW DSCR       LTV
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                     
6.501% - 7.000%                              5                   $91,686,294              9.2%         1.69x        58.8%
7.001% - 7.500%                             49                   291,277,290             29.2          1.35         73.4
7.501% - 8.000%                             65                   404,983,580             40.7          1.32         70.4
8.001% - 8.500%                             23                   183,195,447             18.4          1.35         70.3
8.501% - 9.000%                              9                    22,633,562              2.3          1.52         63.7
9.001% - 9.500%                              1                     2,382,421              0.2          1.45         63.5
- ----------------------------------------------------------------------------------------------------------------------------
TOTAL:                                      152                 $996,158,595            100.0%         1.37x        70.0%
- ----------------------------------------------------------------------------------------------------------------------------

WEIGHTED AVERAGE MORTGAGE INTEREST RATE:   7.66%

                                     UW DSCR


                                                                                         % OF
                                                                                       PRINCIPAL                       WA
UW DSCR (X)                             NO. OF LOANS       PRINCIPAL BALANCE ($)        BALANCE     WA UW DSCR         LTV
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                       
1.250x or less                               27                  $112,872,082              11.3%        1.23x         74.7%
1.251x - 1.300x                              38                   292,092,397              29.3         1.29          71.9
1.301x - 1.400x                              55                   364,464,974              36.6         1.34          72.6
1.401x - 1.500x                              12                    98,055,107               9.8         1.46          66.4
1.501x - 1.600x                              10                    25,154,733               2.5         1.55          63.5
1.601x - 1.700x                               5                    11,199,673               1.1         1.66          61.0
1.701x - 1.800x                               3                    79,778,344               8.0         1.75          56.5
2.001x - 2.100x                               2                    12,541,285               1.3         2.03          42.8
- ----------------------------------------------------------------------------------------------------------------------------
TOTAL:                                       152                 $996,158,595             100.0%        1.37x         70.0%
- ----------------------------------------------------------------------------------------------------------------------------

WEIGHTED AVERAGE: 1.37X

                              LOAN-TO-VALUE RATIOS


                                                                                   % OF PRINCIPAL                     WA
LTV (%)                                 NO. OF LOANS       PRINCIPAL BALANCE ($)       BALANCE       WA UW DSCR       LTV
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                      
50.000% or less                               4                   $33,329,301              3.3%         1.62x        44.2%
50.01% - 55.00%                               6                     9,039,505              0.9          1.49         53.5
55.01% - 60.00%                               2                    75,795,482              7.6          1.75         56.7
60.01% - 65.00%                              25                   114,215,946             11.5          1.44         63.6
65.01% - 70.00%                              23                   162,888,824             16.4          1.36         67.5
70.01% - 75.00%                              50                   352,887,423             35.4          1.31         73.3
75.01% - 80.00%                              41                   245,910,835             24.7          1.29         78.1
80.01% or more                                1                     2,091,281              0.2          1.32         80.4
- ----------------------------------------------------------------------------------------------------------------------------
TOTAL:                                       152                 $996,158,595            100.0%         1.37x        70.0%
- ----------------------------------------------------------------------------------------------------------------------------

WEIGHTED AVERAGE: 70.0%


                                  Page 3 of 16



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

                     REMAINING TERM TO MATURITY/ARD (MONTHS)


REMAINING TERM TO                                                                  % OF PRINCIPAL                    WA
MATURITY/ARD (MONTHS)                   NO. OF LOANS       PRINCIPAL BALANCE ($)          BALANCE   WA UW DSCR       LTV
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                    
51 - 60                                      6                   $27,999,213               2.8%        1.32x        74.6%
71 - 80                                      4                    25,359,543               2.5         1.39         64.5
81 - 90                                      3                    12,747,928               1.3         1.26         69.0
101 - 110                                    5                    22,529,063               2.3         1.26         73.1
111 - 120                                   128                  890,148,830              89.4         1.38         69.9
161 - 170                                    1                       491,076               0.0         1.30         67.3
171 - 180                                    4                    14,972,942               1.5         1.27         73.1
231 - 240                                    1                     1,910,000               0.2         1.28         73.5
- ----------------------------------------------------------------------------------------------------------------------------
TOTAL:                                      152                 $996,158,595             100.0%        1.37x        70.0%
- ----------------------------------------------------------------------------------------------------------------------------

WEIGHTED AVERAGE: 115 MONTHS

                      REMAINING AMORTIZATION TERM (MONTHS)


REMAINING AMORTIZATION TERM                                                         % OF PRINCIPAL                   WA
(MONTHS)                                NO. OF LOANS       PRINCIPAL BALANCE ($)        BALANCE      WA UW DSCR      LTV
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                     
161 - 170                                    1                      $491,076               0.0%         1.30x        67.3%
171 - 180                                    1                     1,009,785               0.1          1.42         53.7
231 - 240                                    7                    19,693,246               2.0          1.45         64.3
261 - 270                                    4                    14,138,257               1.4          1.47         65.5
281 - 290                                    1                     1,414,150               0.1          1.35         71.1
291 - 300                                    30                  151,216,330              15.2          1.37         68.6
321 - 330                                    2                     7,282,031               0.7          1.30         77.5
341 - 350                                    4                    21,114,913               2.1          1.25         73.2
351 - 360                                   102                  779,798,807              78.3          1.37         70.4
- ----------------------------------------------------------------------------------------------------------------------------
TOTAL:                                      152                 $996,158,595             100.0%         1.37x        70.0%
- ----------------------------------------------------------------------------------------------------------------------------

WEIGHTED AVERAGE: 344 MONTHS


                            PROPERTY TYPE


                                                                                 % OF
                                        NO. OF        PRINCIPAL BALANCE        PRINCIPAL                  WA          WA
PROPERTY TYPE                         PROPERTIES                    ($)         BALANCE    WA UW DSCR     LTV     OCCUPANCY
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                    
Office                                    34             $317,544,589             31.9%        1.33x     70.6%        98.1%
      CBD                                 8               110,539,841              11.1         1.34      71.0         98.5
      Suburban                            26              207,004,747              20.8         1.32      70.5         97.9
Retail                                    35              295,928,398              29.7        1.41x     70.5%        97.8%
      Anchored                            23              250,347,446              25.1         1.43      70.4         98.3
      Shadow Anchored                     2                15,327,092               1.5         1.25      72.9         91.6
      Unanchored                          10               30,253,860               3.0         1.31      69.6         96.9
Multifamily                               63              162,816,282              16.3        1.36x     73.7%        95.4%
Industrial                                18               90,685,075               9.1        1.33x     66.5%        98.5%
Hotel                                     9                78,281,569               7.9        1.50x     64.9%           NA
      Full service                        3                59,441,510               6.0         1.47      65.5           NA
      Limited service                     6                18,840,060               1.9         1.56      62.8           NA
Mobile Home Park                          13               46,828,728               4.7        1.39x     65.8%        93.4%
Self-storage                              1                 4,073,954               0.4        1.29x     71.5%        92.8%
- ------------------------------------------------------------------------------------------------------------------------------
TOTAL                                    173             $996,158,595            100.0%        1.37X     70.0%        97.3%
- ------------------------------------------------------------------------------------------------------------------------------



                                  Page 4 of 16



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

                               STRUCTURAL OVERVIEW

o    Interest payments will be pro-rata to the Class A1, A2, A3, X1, and X2
     Certificates and then, after payment of the principal distribution amount
     to such Classes, interest will be paid sequentially to the Class B, C, D,
     E, F, G, H, J, K, L, M, N and NR Certificates

o    The pass-through rate for the Class A1, A2, A3, B, C, D, E, F, G, H, J, K,
     L, M, N and NR Certificates will be equal to either a fixed rate or a rate
     based on the weighted average of the remittance rates on the mortgage
     loans. In the aggregate, the Class X Certificates will receive the net
     interest on the mortgage loans less the interest paid on the other
     Certificates

o    All Classes offered will accrue interest on a 30/360 basis

o    The Class X Certificates will have the same interest payment priority as
     the Class A1, A2, and A3 Certificates

o    Principal payments will be paid sequentially to the Class A1, A2, A3, B, C,
     D, E, F, G, H, J, K, L, M, N and NR Certificates, until each Class is
     retired. The Class X Certificates do not have a class principal balance and
     are therefore not entitled to any principal distributions

o    Losses will be born by the Classes (other than the Classes X1 and X2
     Certificates) in reverse sequential order, from the Class NR Certificates
     up to the Class B Certificates and then pro-rata to the Class A1, A2, and
     A3 Certificates

o    If the principal balance of the mortgage pool is less than or equal to the
     aggregate class principal balance of the Class A1, A2, and A3 Certificates,
     principal distributions will be allocated pro-rata to the Class A1, A2 and
     A3 Certificates

o    Net prepayment premiums calculated by reference to a U.S. Treasury rate to
     the extent received will be allocated first to the offered certificates,
     according to a specified formula, with any remaining amount payable to the
     Class X Certificates. For the amount payable to any interest-bearing Class,
     the formula is as follows:



                                     
                      Principal Paid to Class    (Pass-Through Rate on Class - Discount Rate)
Prepayment Premium X ------------------------- X --------------------------------------------
                       Total Principal Paid         (Mortgage Rate on Loan - Discount Rate)


o    Net prepayment premiums not calculated by reference to a U.S. Treasury rate
     to the extent received will be allocated solely to the Class X Certificates

o    The deal will provide for the standard collateral value adjustment feature
     for problem or delinquent loans. Generally, when a mortgage loan becomes 90
     days delinquent, the special servicer obtains a new appraisal. To the
     extent any such adjustment is not reversed, the interest portion of any P&I
     Advance will be reduced in proportion to such adjustment



                                  Page 5 of 16



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

                           SIGNIFICANT MORTGAGE LOANS



                                      AGGREGATE        PERCENTAGE               CUT-OFF
LOAN NAME                              CUT-OFF         OF INITIAL               DATE LTV
(LOCATION)                             BALANCE        POOL BALANCE    UW DSCR     RATIO         PROPERTY TYPE        LOAN PURPOSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                   
  Collin Creek Mall                  $74,000,000           7.4%         1.75x       56.7%        Anchored Retail       Refinance
  (Plano, TX)

  National City Center                47,216,651           4.7%         1.30        73.8           CBD Office         Acquisition
  (Indianapolis, IN)

  Minneapolis Airport Marriott        39,959,089           4.0%         1.47        66.6       Full-Service Hotel      Refinance
  (Bloomington, MN)

  Fiddler's Green  I                  25,966,569           2.6%         1.27        71.1         Suburban Office       Refinance
  (Greenwood Village, CO)

  Augusta Exchange Shopping Ctr.      25,200,000           2.5%         1.32        80.0         Anchored Retail      Acquisition
  (Augusta, GA)

  Chino Spectrum Marketplace          22,952,672           2.3%         1.30        77.8         Anchored Retail      Acquisition
  (Chino, CA)

  Brooklyn Renaissance Plaza          20,983,585           2.1%         1.40        72.9           CBD Office          Refinance
  (Brooklyn, NY)

  10 Weaver Road                      19,478,341           2.0%         1.32        74.9    Industrial / Warehouse    Acquisition
  (Denver, PA)

  Crocker Richmond Portfolio          19,075,128           1.9%         1.31        75.4         Suburban Office      Acquisition
  (Richmond, VA)

  Special Devices Portfolio           17,500,000           1.8%         1.30        44.6        Industrial / Flex     Acquisition
  (Moorpark, CA & Mesa, AZ)

- ------------------------------------------------------------------------------------------------------------------------------------
  TOTAL/WEIGHTED AVERAGE            $312,332,035          31.4%         1.44x       67.9%
- ------------------------------------------------------------------------------------------------------------------------------------



                                  Page 6 of 16



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

                                COLLIN CREEK MALL


- ------------------------------------------------------------------------------------------------------------------------------------
                        LOAN INFORMATION                                                  PROPERTY INFORMATION
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                 
                        ORIGINAL            CUT-OFF DATE
                                                                  SINGLE ASSET/ PORTFOLIO:    Single Asset
PRINCIPAL BALANCE:      $74,000,000         $74,000,000
                                                                  PROPERTY TYPE:              Anchored Retail

                                                                  SQUARE FEET:                332,055

% OF POOL BY IPB:       7.4%                                      LOCATION:                   Plano, Texas

                                                                  YEAR BUILT/YEAR RENOVATED:  1981 / 1992
SELLER:                 MGT
                                                                  COLLATERAL:                 Two-story regional shopping mall in
ORIGINATION DATE:       6/18/01                                                               Plano, Texas, an affluent Dallas
                                                                                              suburb.  The mall has more than 1.1
MORTGAGE RATE:          6.775%                                                                million square feet of retail space
                                                                                              including five anchor tenants: Foley's
MATURITY DATE:          7/10/11                                                               (197,478 SF), Dillard's (176,259 SF),
                                                                                              Sears (161,742 SF), JC Penney (156,772
REMAINING AMORTIZATION: 360 months                                                            SF) and Mervyn's (97,832 SF). The
                                                                                              anchors all own their stores and are
SPONSOR:                Owned jointly by the Rouse Company and                                not part of the collateral for this
                        Rodamco North America.  Rouse, which                                  loan.  The in-line shops contain more
                        manages the mall, is a publicly held                                  than 120 tenants comprising 332,055
                        real estate company in the U.S., owning                               square feet with reported 2000 sales
                        and/or operating 45 regional malls and                                PSF of approximately $427 on average.
                        14 community centers totaling over 41
                        million square feet. Rodamco North
                        America is a large mall owner in the
                        U.S., with interests in 35 regional       MAJOR TENANTS:
                        malls.                                                                               2000        Lease
                                                                  In-line Tenant           SF     % SF   Sales/SF     Exp. Yr.
                                                                  --------------           --     ----   -------      --------
CALL PROTECTION:        Lockout followed by defeasance            Gap                  10,450     3.1%      $572          2006
                                                                  Lane Bryant           7,986     2.4%      $291          2006
CROSS-                                                            Victoria's Secret     6,248     1.8%      $698          2005
COLLATERALIZATION:      No                                        Ann Taylor            5,786     1.7%      $345          2005
                                                                  Eddie Bauer           5,503     1.6%      $434          2003
LOCK BOX:               In-place; springs hard
                        upon either an Event of                   CURRENT OCCUPANCY:           98.0%  (as of 6/1/01)
                        Default or if the DSCR falls
                        below 1.15x based on a                    UW NET CASH FLOW:            $10,132,125
                        9.00% mortgage loan constant
                                                                  APPRAISED VALUE:             $130,600,000
RESERVES:               Taxes and replacement reserves
                                                                  APPRAISAL DATE:              5/1/01
ADDITIONAL FINANCING:   None
                                                                  CUT-OFF DATE LOAN/SF:        $223
LOAN PURPOSE:           Refinance
                                                                  CUT-OFF DATE LTV:            56.7%

                                                                  BALLOON LTV:                 49.1%

                                                                  UW DSCR:                     1.75x
- ------------------------------------------------------------------------------------------------------------------------------------


                               [Pictures Omitted]



                                  Page 7 of 16



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

                              NATIONAL CITY CENTER


- ------------------------------------------------------------------------------------------------------------------------------------
                        LOAN INFORMATION                                                  PROPERTY INFORMATION
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                      
                        ORIGINAL            CUT-OFF DATE
                                                                  SINGLE ASSET/ PORTFOLIO:   Single Asset
PRINCIPAL BALANCE:      $47,250,000         $47,216,651
                                                                  PROPERTY TYPE:             CBD Office

% OF POOL BY IPB:       4.7%                                      SQUARE FEET:               624,464

SELLER:                 CIBC                                      LOCATION:                  Indianapolis, Indiana

ORIGINATION DATE:       5/8/01                                    YEAR BUILT/YEAR RENOVATED  1977 / 2000

MORTGAGE RATE:          7.750%                                    COLLATERAL:                The property is comprised of two
                                                                                             16-story Class A office towers
ANTICIPATED REPAYMENT                                                                        connected by a glass atrium located in
DATE:                   6/1/11                                                               downtown Indianapolis.   The office
                                                                                             towers are connected with an adjoining
REMAINING AMORTIZATION: 359 months                                                           Hyatt Regency Hotel, which is not part
                                                                                             of the collateral for this loan.  The
SPONSOR:                Harbor Group International has been                                  property is immediately adjacent to the
                        acquiring real estate since 1991; over                               Indiana Convention Center, the RCA
                        the last decade it has owned and                                     Dome, the Indiana Statehouse and
                        managed a portfolio of office, retail,                               Government Center, and connected via an
                        and multifamily properties valued at                                 enclosed walkway to the Circle Centre
                        over $600 million.                                                   Mall.

                                                                  MAJOR TENANTS:
CALL PROTECTION:        Lockout followed by defeasance                                                                         Lease
                                                                  Tenant                         SF     % SF   Rent/SF      Exp. Yr.
CROSS-                  No                                        ------                         --     ----   --------     --------
COLLATERALIZATION:                                                National City
                                                                    Bank (A2/A) (1)         336,457      54%     $17.50         2007
LOCK BOX:               Hard                                      Simon Property Group
                                                                   (Baa2/BBB+) (1)          167,764      27%     $18.25         2005
RESERVES:               Taxes, insurance, replacement reserves    Supreme Court of Indiana   26,539       4%     $15.11         2007
                        and tenant improvements/leasing
                        commissions.                              (1) Current Long-term debt rating by Moody's and S&P

ADDITIONAL FINANCING:   None                                      CURRENT OCCUPANCY:           99.9%  (as of 3/1/01)

LOAN PURPOSE:           Acquisition                               UW NET CASH FLOW:            $5,288,539

                                                                  APPRAISED VALUE:             $64,000,000

                                                                  APPRAISAL DATE:              5/1/01

                                                                  CUT-OFF DATE LOAN/SF:        $76

                                                                  CUT-OFF DATE LTV:            73.8%

                                                                  BALLOON LTV:                 65.6%

                                                                  UW DSCR:                     1.30x
- ------------------------------------------------------------------------------------------------------------------------------------



                                [Picture Omitted]



                                  Page 8 of 16



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

                          MINNEAPOLIS AIRPORT MARRIOTT


- ------------------------------------------------------------------------------------------------------------------------------------
                        LOAN INFORMATION                                                  PROPERTY INFORMATION
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
                        ORIGINAL            CUT-OFF DATE
                                                                  SINGLE ASSET/ PORTFOLIO:   Single Asset
PRINCIPAL BALANCE:      $40,000,000          $39,959,089
                                                                  PROPERTY TYPE:             Full Service Hotel
% OF POOL BY IPB:       4.0%
                                                                  ROOMS:                     473
SELLER:                 CIBC
                                                                  LOCATION:                  Bloomington, Minnesota
ORIGINATION DATE:       5/9/01
                                                                  YEAR BUILT/YEAR RENOVATED: 1969 / 2000
MORTGAGE RATE:          8.170%
                                                                  COLLATERAL:                The hotel is located in Bloomington,
ANTICIPATED REPAYMENT                                                                        Minnesota directly north of the Mall of
DATE:                   6/1/11                                                               America and 3 miles Southwest of the
                                                                                             Minneapolis-St. Paul International
REMAINING AMORTIZATION: 299 months                                                           Airport. Hotel amenities include an
                                                                                             indoor pool and whirlpool, fitness
SPONSOR:                Columbia Sussex Corporation, which                                   center and two restaurants.  The
                        operates forty-four hotels totaling                                  property was remodeled and renovated
                        over 11,000 rooms located primarily in                               between 1999-2000 at a cost of over
                        the Southern, Eastern and Midwestern                                 $8.0 million.
                        United States.
                                                                                                              12 Months
CALL PROTECTION:        Lockout followed by defeasance                                                            Ended
                                                                                          1999        2000      3/31/01           UW
CROSS-                                                                                    ----        ----      -------           --
COLLATERALIZATION:      No                                        Average Occupancy      70.8%       68.4%        68.2%        68.2%
                                                                  ADR                     $102       $111         $115          $113
LOCK BOX:               Springing upon ARD                        RevPAR                   $72        $76          $78           $77

RESERVES:               Taxes and FF&E reserves
                                                                  CURRENT OCCUPANCY:           68.2%  (as of 3/31/01)
ADDITIONAL FINANCING:   None
                                                                  UW NET CASH FLOW:            $5,537,375
LOAN PURPOSE:           Refinance
                                                                  APPRAISED VALUE              $60,000,000

                                                                  APPRAISAL DATE:              4/1/01

                                                                  CUT-OFF DATE LOAN/ROOM:      $84,480

                                                                  CUT-OFF DATE LTV:            66.6%

                                                                  BALLOON LTV:                 55.2%

                                                                  UW DSCR:                     1.47x
- ------------------------------------------------------------------------------------------------------------------------------------


                                [Picture Omitted]



                                  Page 9 of 16



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

                                FIDDLER'S GREEN I


- ------------------------------------------------------------------------------------------------------------------------------------
                        LOAN INFORMATION                                                  PROPERTY INFORMATION
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
                        ORIGINAL            CUT-OFF DATE
                                                                  SINGLE ASSET/ PORTFOLIO:   Single Asset
PRINCIPAL BALANCE:      $26,000,000          $25,966,569
                                                                  PROPERTY TYPE:             Surburban Office
% OF POOL BY IPB:       2.6%
                                                                  SQUARE FEET:               206,604
SELLER:                 MGT
                                                                  LOCATION:                  Greenwood Village, Colorado
ORIGINATION DATE:       4/25/01
                                                                  YEAR BUILT/YEAR RENOVATED: 1999
MORTGAGE RATE:          7.480%
                                                                  COLLATERAL:                The property is a 6-story Class A
MATURITY DATE:          5/1/11                                                               office building located within the
                                                                                             Greenwood Plaza Office Park and
                                                                                             adjacent to the Denver Technology
REMAINING AMORTIZATION: 358 months                                                           Center.
                                                                  MAJOR TENANTS:
SPONSOR:                The John Madden Company is a privately
                        owned, full-service real estate                                                                       Lease
                        development and management company.       Tenant                    SF      % of SF    Rent / SF    Exp. Yr.
                        The Company has developed over            ------                  ----       ------    ---------   --------
                        10 million square feet of commercial      Convergent Group(1)   84,588          41%       $17.00        2009
                        real estate.                              Navidec               69,434          34%       $17.50        2005
                                                                  KPMG                  35,740          17%       $17.50        2010
CALL PROTECTION:        Lockout followed by defeasance
                                                                  (1) Convergent is a wholly owned subsidiary of Schlumberger Ltd.
CROSS-
COLLATERALIZATION:      No                                        CURRENT OCCUPANCY:     99.3%  (as of 3/14/01)

LOCK BOX:               Springing upon an event of Default        UW NET CASH FLOW:      $2,766,471
                        under first mortgage or
                        mezzanine loan.                           APPRAISED VALUE:       $36,500,000

                                                                  APPRAISAL DATE:        3/8/01

RESERVES:               Taxes, insurance, replacement             CUT-OFF DATE LOAN/SF:  $126
                        reserves, and tenant improvements/
                        leasing commissions.                      CUT-OFF DATE LTV:      71.1%

ADDITIONAL FINANCING:   Mezzanine debt with an original           BALLOON LTV:           62.9%
                        balance of $1.0M on a five year
                        fully amortizing basis provided           UW DSCR:               1.27x
                        by MGT.

LOAN PURPOSE:           Refinance
- ------------------------------------------------------------------------------------------------------------------------------------


                                [Picture Omitted]



                                  Page 10 of 16



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

                        AUGUSTA EXCHANGE SHOPPING CENTER


- ------------------------------------------------------------------------------------------------------------------------------------
                        LOAN INFORMATION                                                  PROPERTY INFORMATION
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                     
                        ORIGINAL            CUT-OFF DATE
                                                                  SINGLE ASSET/ PORTFOLIO:   Single Asset
PRINCIPAL BALANCE:      $25,200,000          $25,200,000
                                                                  PROPERTY TYPE:             Anchored Retail
% OF POOL BY IPB:       2.5%
                                                                  SQUARE FEET:               257,780
SELLER:                 MGT
                                                                  LOCATION:                  Augusta, Georgia
ORIGINATION DATE:       6/25/01
                                                                  YEAR BUILT/YEAR RENOVATED: 2000
MORTGAGE RATE:          7.330%
                                                                  COLLATERAL:                The property is an anchored shopping
MATURITY DATE:          7/1/11                                                               center including the major tenants
                                                                                             listed below. The property is shadow
                                                                                             anchored by a Winn Dixie ('oo sales
REMAINING AMORTIZATION: 360 months                                                           $308/sf), Circuit City, and Old Navy
                                                                                             ('00 sales $547/sf) which are not part
                                                                                             of the collateral for this loan.
                                                                  MAJOR TENANTS:
SPONSOR:                Kimco Realty Corporation is a
                        publicly traded owner and operator                                                           Lease      2000
                        of neighborhood and community             Tenant                SF   % of SF  Rent / SF   Exp. Yr.     Sales
                        shopping centers, with almost 500         ------              ----   -------  ---------   --------     -----
                        properties in 41 states, comprising       Mansours          65,000      25%       $9.50       2020   $220(1)
                        approximately 66 million square feet      Goody's Family
                        of rentable space.                          Clothing        40,000      16%       $9.25       2014   $196
                                                                  CompUSA           26,878      10%      $10.75       2013    N/A
                                                                  Staples Inc.
                                                                    (Baa2/BBB-)(2)  24,000       9%      $11.60       2014    N/A

CALL PROTECTION:        Lockout followed by defeasance            (1) Estimated Sales PSF
                                                                  (2) Current Long-term debt rating by Moody's and S&P

CROSS-
COLLATERALIZATION:      No                                        CURRENT OCCUPANCY:     97.9%  (as of 5/8/01)

LOCK BOX:               In place; springs hard upon an event      UW NET CASH FLOW:      $2,750,965
                        of Default.
                                                                  APPRAISED VALUE:       $31,500,000

                                                                  APPRAISAL DATE:        3/19/01

RESERVES:               Taxes, insurance, replacement             CUT-OFF DATE LOAN/SF:  $98
                        reserves and tenant improvements/
                        leasing commissions.                      CUT-OFF DATE LTV:      80.0%

ADDITIONAL FINANCING:   None                                      BALLOON LTV:           70.4%

                                                                  UW DSCR:               1.32x
LOAN PURPOSE:           Acquisition
- ------------------------------------------------------------------------------------------------------------------------------------


                                [Picture Omitted]



                                  Page 11 of 16



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

                           CHINO SPECTRUM MARKETPLACE


- ------------------------------------------------------------------------------------------------------------------------------------
                        LOAN INFORMATION                                                  PROPERTY INFORMATION
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
                        ORIGINAL            CUT-OFF DATE
                                                                  SINGLE ASSET/ PORTFOLIO:   Single Asset
PRINCIPAL BALANCE:      $23,050,000          $22,952,672
                                                                  PROPERTY TYPE:             Anchored Retail
% OF POOL BY IPB:       2.3%
                                                                  SQUARE FEET:               221,645
SELLER:                 CIBC
                                                                  LOCATION:                  Chino, California
ORIGINATION DATE:       12/28/00
                                                                  YEAR BUILT/YEAR RENOVATED: 1995 / 2000
MORTGAGE RATE:          7.600%
                                                                  COLLATERAL:                The property is a grocery anchored
ANTICIPATED REPAYMENT                                                                        shopping center located in Chino (San
DATE:                   1/1/11                                                               Bernardino) California. The property
                                                                                             is shadow anchored by a Target,
REMAINING AMORTIZATION: 354 months                                                           TJ Maxx, and Old Navy which is not part
                                                                                             of the collateral for this loan.
                                                                  MAJOR TENANTS:
SPONSOR:                Managed by CB Richard Ellis which
                        has 6.5 million square feet of retail                                                         Lease     2000
                        under management in Southern California.  Tenant               SF   % of SF   Rent / SF    Exp. Yr.    Sales
                        Sponsor is under the control of a         ------              ----  -------   ---------    --------    -----
                        Taiwanese national living in Taiwan.      Food 4 Less
                                                                   (Baa3/BBB-)(1)(2) 54,884     25%      $10.10       2015     $342
                                                                  Ross Dress for
                                                                    Less             27,587     12%       $9.50       2005     $221
                                                                  Staples Inc.
                                                                    (Baa2/BBB-)(1)   19,871      9%       $9.75       2010     N/A

CALL PROTECTION:        Lockout followed by defeasance            (1) Current Long-term debt rating by Moody's and S&P
                                                                  (2) Food 4 Less a wholly owned subsidiary of Kroger
CROSS-
COLLATERALIZATION:      No                                        CURRENT OCCUPANCY:     98.8%  (as of 3/31/01)

LOCK BOX:               Hard                                      UW NET CASH FLOW:      $2,543,679

                                                                  APPRAISED VALUE:       $29,500,000

                                                                  APPRAISAL DATE:        11/2/00

RESERVES:               Taxes, insurance, replacement             CUT-OFF DATE LOAN/SF:  $104
                        reserves and tenant improvements/
                        leasing commissions.                      CUT-OFF DATE LTV:      77.8%

ADDITIONAL FINANCING:   None                                      BALLOON LTV:           69.2%

                                                                  UW DSCR:               1.30x
LOAN PURPOSE:           Acquisition
- ------------------------------------------------------------------------------------------------------------------------------------


                                [PicturesOmitted]



                                  Page 12 of 16


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

                           BROOKLYN RENAISSANCE PLAZA


- ------------------------------------------------------------------------------------------------------------------------------------
                        LOAN INFORMATION                                                  PROPERTY INFORMATION
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
                        ORIGINAL            CUT-OFF DATE
                                                                  SINGLE ASSET/ PORTFOLIO:   Single Asset
PRINCIPAL BALANCE:      $21,000,000          $20,983,585
                                                                  PROPERTY TYPE:             CBD Office
% OF POOL BY IPB:       2.1%
                                                                  SQUARE FEET:               150,040
SELLER:                 CIBC
                                                                  LOCATION:                  Brooklyn, New York
ORIGINATION DATE:       5/8/01
                                                                  YEAR BUILT/YEAR RENOVATED: 1998
MORTGAGE RATE:          7.240%
                                                                  COLLATERAL:                The property is a 32-story Class A
ANTICIPATED REPAYMENT                                                                        office tower in Brooklyn, NY. The
DATE:                   6/1/11                                                               office tower is part of a mixed-use
                                                                                             development known as the Renaissance
REMAINING AMORTIZATION: 359 months                                                           Plaza containing approximately 1.4
                                                                                             million square feet (including the 32-
                                                                                             story office tower), a 376-room
                                                                                             Marriott hotel and a 1,100 space
                                                                                             underground garage which are not part
                                                                                             of the collateral for this loan.
                                                                  MAJOR TENANTS:
SPONSOR:                Joshua Muss, who runs Muss Development
                        Company, Leucadia National Corp., and                                                                 Lease
                        The Carlyle Group.                        Tenant                    SF      % of SF    Rent / SF    Exp. Yr.
                                                                  ------                  ----      -------    ---------    --------
                                                                  NYC Employee's
                                                                   Retirement Sys.      51,508          34%       $26.00        2020
                                                                  Metro Energy, LLC     24,955          17%       $16.03        2028
                                                                  NYC Board of
                                                                   Education            22,486          15%       $25.00        2015
CALL PROTECTION:        Lockout followed by defeasance

CROSS-
COLLATERALIZATION:      No                                        CURRENT OCCUPANCY:     100.0% (as of 4/27/01)

LOCK BOX:               Spring upon ARD                           UW NET CASH FLOW:      $2,395,958

                                                                  APPRAISED VALUE:       $28,800,000

                                                                  APPRAISAL DATE:        1/1/01

RESERVES:               Taxes, insurance, replacement             CUT-OFF DATE LOAN/SF:  $140
                        reserves, and tenant improvements/
                        leasing commissions.                      CUT-OFF DATE LTV:      72.9%

ADDITIONAL FINANCING:   None                                      BALLOON LTV:           64.0%

                                                                  UW DSCR:               1.40x
LOAN PURPOSE:           Refinance
- ------------------------------------------------------------------------------------------------------------------------------------


                                [Picture Omitted]



                                  Page 13 of 16



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

                                 10 WEAVER ROAD


- ------------------------------------------------------------------------------------------------------------------------------------
                        LOAN INFORMATION                                                  PROPERTY INFORMATION
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
                        ORIGINAL            CUT-OFF DATE
                                                                  SINGLE ASSET/ PORTFOLIO:   Single Asset
PRINCIPAL BALANCE:      $19,500,000          $19,478,341
                                                                  PROPERTY TYPE:             Industrial / Warehouse
% OF POOL BY IPB:       2.0%
                                                                  SQUARE FEET:               629,132
SELLER:                 CIBC
                                                                  LOCATION:                  Denver, Pennsylvania
ORIGINATION DATE:       4/17/01
                                                                  YEAR BUILT/YEAR RENOVATED: 1974 / 1998
MORTGAGE RATE:          8.040%
                                                                  COLLATERAL:                The property is an industrial/bulk
ANTICIPATED REPAYMENT                                                                        distribution facility located in
DATE:                   5/1/11                                                               Denver, Lancaster County, Pennsylvania.
                                                                                             The property consists of two commercial
REMAINING AMORTIZATION: 358 months                                                           buildings containing in the aggregate
                                                                                             629,132 square feet with 28 foot clear
                                                                                             heights, 58 fully enclosed dock-high
                                                                                             loading docks with levelers, 4% office
                                                                                             build-out, and trailer storage.
                                                                  MAJOR TENANTS:
SPONSOR:                Sam Kirschenbaum and Michael & Felix
                        Petrillo, who are the principal                                                                       Lease
                        shareholders of the Petro Real Estate     Tenant                    SF      % of SF    Rent / SF    Exp. Yr.
                        Development firm, which is engaged        ------                  ----      -------    ---------   --------
                        in construction and management of         Henry Schein, Inc.    412,711         66%        $4.33        2013
                        commercial real estate.                   Skip's Cutting, Inc.  211,121         34%        $4.10        2004

CALL PROTECTION:        Lockout followed by defeasance

CROSS-
COLLATERALIZATION:      No                                        CURRENT OCCUPANCY:    100.0%  (as of 3/2/01)

LOCK BOX:               Hard                                      UW NET CASH FLOW:      $2,266,692

                                                                  APPRAISED VALUE:       $26,000,000

                                                                  APPRAISAL DATE:        4/1/01

RESERVES:               Taxes, insurance, replacement             CUT-OFF DATE LOAN/SF:  $31
                        reserves, and tenant improvements/
                        leasing commissions.                      CUT-OFF DATE LTV:      74.9%

ADDITIONAL FINANCING:   None                                      BALLOON LTV:           67.2%

                                                                  UW DSCR:               1.32x
LOAN PURPOSE:           Acquisition
- ------------------------------------------------------------------------------------------------------------------------------------


                                [Picture Omitted]



                                  Page 14 of 16



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

                           CROCKER RICHMOND PORTFOLIO


- ------------------------------------------------------------------------------------------------------------------------------------
                        LOAN INFORMATION                                                  PROPERTY INFORMATION
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
                        ORIGINAL            CUT-OFF DATE
                                                                  SINGLE ASSET/ PORTFOLIO:   Portfolio
PRINCIPAL BALANCE:      $19,100,000          $19,075,128
                                                                  PROPERTY TYPE:             Surburban Office
% OF POOL BY IPB:       1.9%
                                                                  SQUARE FEET:               233,034
SELLER:                 CIBC
                                                                  LOCATION:                  Richmond, Virginia
ORIGINATION DATE:       4/16/01
                                                                  YEAR BUILT/YEAR RENOVATED: 1986 - 1989
MORTGAGE RATE:          7.430%
                                                                  COLLATERAL:                The portfolio consists of three
ANTICIPATED REPAYMENT                                                                        Class A office buildings located in
DATE:                   5/1/11                                                               Richmond, Virginia. The properties
                                                                                             are comprised of (i) two multi-
                                                                                             tenant properties, The Vistas at
                                                                                             Brookfield (70,582 sq. ft.) and
REMAINING AMORTIZATION: 358 months                                                           One Holland Place (84,553 sq. ft.)
)                                                                                            and (ii) a single-tenant building,
                                                                                             the Trigon Building (77,899 sq. ft.)
                                                                                             leased to Trigon Healthcare Inc.
                                                                                             (NYSE: TGH), Virginia's largest
                                                                                             managed HMO with a long-term debt
                                                                  MAJOR TENANTS:             rating of A- by S&P.
SPONSOR:                Donald Jaffey is the principal of the
                        firm DAK Realty, which owns 1.5                                                                       Lease
                        million square feet of office and         Tenant                    SF      % of SF    Rent / SF    Exp. Yr.
                        retail developments, and 1,300            ------                  ----      -------    ---------   --------
                        multifamily units.                        Trigon Healthcare
                                                                    Inc.               114,085          49%       $13.40        2006
                                                                  World Access Inc.     23,622          10%       $17.04        2003
CALL PROTECTION:        Lockout followed by defeasance

CROSS-
COLLATERALIZATION:      No                                        CURRENT OCCUPANCY:     99.8%  (as of 4/11/01)

LOCK BOX:               Springing upon ARD                        UW NET CASH FLOW:      $2,078,959

                                                                  APPRAISED VALUE:       $25,300,000

                                                                  APPRAISAL DATE:        2/6/01

RESERVES:               Taxes, insurance, replacement             CUT-OFF DATE LOAN/SF:  $82
                        reserves and tenant improvements/
                        leasing commissions.                      CUT-OFF DATE LTV:      75.4%

ADDITIONAL FINANCING:   None                                      BALLOON LTV:           66.6%

                                                                  UW NCF  DSCR:          1.31x

LOAN PURPOSE:           Acquisition
- ------------------------------------------------------------------------------------------------------------------------------------


                                [Picture Omitted]



                                  Page 15 of 16


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

                                SPECIAL DEVICES PORTFOLIO


- ------------------------------------------------------------------------------------------------------------------------------------
                        LOAN INFORMATION                                                  PROPERTY INFORMATION
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                 
                        ORIGINAL            CUT-OFF DATE
                                                                  SINGLE ASSET/ PORTFOLIO:   Portfolio
PRINCIPAL BALANCE:      $17,500,000          $17,500,000
                                                                  PROPERTY TYPE:             Industrial Flex
% OF POOL BY IPB:       1.8%
                                                                  SQUARE FEET:               214,406
SELLER:                 CIBC
                                                                  LOCATION:                  Moorpark, California and Mesa, Arizona
ORIGINATION DATE:       6/6/01
                                                                  YEAR BUILT/YEAR RENOVATED: 1991 / 2000
MORTGAGE RATE:          7.870%
                                                                  COLLATERAL:                The portfolio consists of two
ANTICIPATED REPAYMENT                                                                        industrial facilities, located in
DATE:                   7/1/11                                                               Moorpark, CA and Mesa, AZ and each
                                                                                             leased to Special Devices, Inc. (SDI)
REMAINING AMORTIZATION: 360 months                                                           on a NNN basis for 20-years. The
                                                                                             properties are comprised of 32
                                                                                             buildings (72% industrial / 28% office)
                                                                                             on 250 acres. SDI is a designer and
                                                                                             manufacturer of initiator devices used
                                                                                             in vehicle airbags and other automotive
                                                                                             safety systems. SDI is controlled by
                                                                                             J.F. Lehman, a private equity firm
                                                                                             established by John F. Lehman, the
                                                                                             former Secretary of the U.S. Navy and
                                                                                             other partners.
SPONSOR:                Entities controlled by Corporate
                        Property Associates 12 & 14 which         CURRENT OCCUPANCY:         100.0% (as of 3/1/01)
                        are REITs that invest in single-
                        tenant commercial properties which        UW NET CASH FLOW:          $1,979,017
                        are net leased. The REITs are
                        managed by W.P. Carey & Co. an            APPRAISED VALUE:           $39,200,000
                        asset management firm that
                        specializes in these types of             APPRAISAL DATE:            3/1/01
                        transactions.
                                                                  CUT-OFF DATE LOAN/SF:      $82
CALL PROTECTION:        Lockout followed by defeasance
                                                                  CUT-OFF DATE LTV:          44.6%
CROSS-
COLLATERALIZATION:      No                                        BALLOON LTV:               39.8%

LOCK BOX:               Springing upon ARD                        UW DSCR:                   1.30x

RESERVES:               $1.3 M LOC in lieu of a monthly
                        TILC

ADDITIONAL FINANCING:   $4.0 million in seller financing
                        which is not secured by the property.

LOAN PURPOSE:           Acquisition
- ------------------------------------------------------------------------------------------------------------------------------------


                                [Picture Omitted]



                                  Page 16 of 16




                                    ANNEX C


WELLS FARGO [LOGO]

WELLS FARGO BANK MINNESOTA, N.A.
CORPORATE TRUST SERVICES
11000 BROKEN LAND PARKWAY
COLUMBIA, MD 21044



             J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 2001-CIBC2


- -----------------------------------------
For Additional Information please contact
       CTSLink Customer Service
            (301) 815-6600
 Reports Available on the World Wide Web
         @ www.ctslink.com/cmbs
- -----------------------------------------

Payment Date:   08/15/2001
Record Date:    07/31/2001


                                 TRUSTEE REPORT

                               TABLE OF CONTENTS
================================================================================

     STATEMENT SECTIONS                                               PAGE(s)
     ------------------                                               -------

     Certificate Distribution Detail                                     2
     Certificate Factor Detail                                           3
     Reconciliation Detail                                               4
     Other Required Information                                          5
     Ratings Detail                                                      6
     Current Mortgage Loan and Property Stratification Tables          7 - 9
     Mortgage Loan Detail                                               10
     Extended Loan Detail                                               11
     Principal Prepayment Detail                                        12
     Historical Detail                                                  13
     Delinquency Loan Detail                                            14
     Specially Serviced Loan Detail                                   15- 16
     Modified Loan Detail                                               17
     Liquidated Loan Detail                                             18

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


                                   UNDERWRITER
================================================================================

     J.P Morgan Chase & Co.
     60 Wall Street
     New York, NY 10260

     Contact:       Brian Baker
     Phone Number:  (212) 834-3813
================================================================================


                                 MASTER SERVICER
================================================================================

     Midland Loan Services, Inc
     210 West 10th Street
     Kansas City, MO 64105
     Contact:       Brad Hauger
     Phone          (816) 292-8629

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



                                SPECIAL SERVICER
================================================================================

     First Union National Bank
     Charlotte Plaza, Floor 23 NC-1075
     201 South College Street
     Charlotte, NC 28288
     Contact:       Timothy S. Ryan
     Phone          (704) 593-7878

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


This report has been compiled from information provided to Wells Fargo Bank MN,
N.A. by various third parties, which may include the Servicer, Master Servicer,
Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently
confirmed the accuracy of information received from these third parties and
assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any
responsibility for the accuracy or completeness of information furnished by
third parties.


Copyright 1997, Wells Fargo Bank Minnesota, N.A.                    Page 1 of 17



WELLS FARGO [LOGO]

WELLS FARGO BANK MINNESOTA, N.A.
CORPORATE TRUST SERVICES
11000 BROKEN LAND PARKWAY
COLUMBIA, MD 21044


             J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 2001-CIBC2



- -----------------------------------------
For Additional Information please contact
       CTSLink Customer Service
            (301) 815-6600
 Reports Available on the World Wide Web
         @ www.ctslink.com/cmbs
- -----------------------------------------

Payment Date:   08/15/2001
Record Date:    07/31/2001


                        CERTIFICATE DISTRIBUTION DETAIL




====================================================================================================================================
                                                                                       Realized
                                                                                         Loss/
                  Pass-                                                                Additional                        Current
                Through  Original  Beginning   Principal      Interest    Prepayment  Trust Fund    Total      Ending  Subordination
 Class    CUSIP  Rate     Balance    Balance   Distribution  Distribution  Penalties   Expenses  Distribution  Balance    Level
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                          
   A-1           0.000000%   0.00      0.00        0.00          0.00        0.00        0.00       0.00        0.00       0.00%
   A-2           0.000000%   0.00      0.00        0.00          0.00        0.00        0.00       0.00        0.00       0.00%
   A-3           0.000000%   0.00      0.00        0.00          0.00        0.00        0.00       0.00        0.00       0.00%
    B            0.000000%   0.00      0.00        0.00          0.00        0.00        0.00       0.00        0.00       0.00%
    C            0.000000%   0.00      0.00        0.00          0.00        0.00        0.00       0.00        0.00       0.00%
    D            0.000000%   0.00      0.00        0.00          0.00        0.00        0.00       0.00        0.00       0.00%
    E            0.000000%   0.00      0.00        0.00          0.00        0.00        0.00       0.00        0.00       0.00%
    F            0.000000%   0.00      0.00        0.00          0.00        0.00        0.00       0.00        0.00       0.00%
    G            0.000000%   0.00      0.00        0.00          0.00        0.00        0.00       0.00        0.00       0.00%
    H            0.000000%   0.00      0.00        0.00          0.00        0.00        0.00       0.00        0.00       0.00%
    J            0.000000%   0.00      0.00        0.00          0.00        0.00        0.00       0.00        0.00       0.00%
    K            0.000000%   0.00      0.00        0.00          0.00        0.00        0.00       0.00        0.00       0.00%
    L            0.000000%   0.00      0.00        0.00          0.00        0.00        0.00       0.00        0.00       0.00%
    M            0.000000%   0.00      0.00        0.00          0.00        0.00        0.00       0.00        0.00       0.00%
    NR           0.000000%   0.00      0.00        0.00          0.00        0.00        0.00       0.00        0.00       0.00%
   R-I           0.000000%   0.00      0.00        0.00          0.00        0.00        0.00       0.00        0.00       0.00%
   R-II          0.000000%   0.00      0.00        0.00          0.00        0.00        0.00       0.00        0.00       0.00%
   R-III         0.000000%   0.00      0.00        0.00          0.00        0.00        0.00       0.00        0.00       0.00%
- ------------------------------------------------------------------------------------------------------------------------------------
 Totals                      0.00      0.00        0.00          0.00        0.00        0.00       0.00        0.00       0.00
====================================================================================================================================





=======================================================================================================
                                Original  Beginning                                            Ending
                  Pass-Through  Notional   Notional    Interest     Prepayment      Total     Notional
  Class    CUSIP       Rate      Amount     Amount   Distribution    Penalties  Distribution   Amount
- -------------------------------------------------------------------------------------------------------
                                                                        
  X-1               0.000000       0.00      0.00        0.00         0.00          0.00        0.00
  X-2               0.000000       0.00      0.00        0.00         0.00          0.00        0.00
=======================================================================================================



(1) Calculated by taking (A) the sum of the ending certificate balance of all
classes less (B) the sum of (i) the ending certificate balance of the designated
class and (ii) the ending certificate balance of all classes which are not
subordinate to the designated class and dividing the result by (A).


Copyright 1997, Wells Fargo Bank Minnesota, N.A.                    Page 2 of 17





WELLS FARGO [LOGO]

WELLS FARGO BANK MINNESOTA, N.A.
CORPORATE TRUST SERVICES
11000 BROKEN LAND PARKWAY
COLUMBIA, MD 21044


             J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 2001-CIBC2


- -----------------------------------------
For Additional Information please contact
       CTSLink Customer Service
            (301) 815-6600
 Reports Available on the World Wide Web
         @ www.ctslink.com/cmbs
- -----------------------------------------

Payment Date:   08/15/2001
Record Date:    07/31/2001


                           CERTIFICATE FACTOR DETAIL


=========================================================================================================
                                                                              Realized Loss/
  Class                  Beginning   Principal      Interest    Prepayment   Additional Trust   Ending
              CUSIP      Balance   Distribution  Distribution    Penalties   Fund Expenses     Balance
- ---------------------------------------------------------------------------------------------------------
                                                                          
   A-1                  0.00000000    0.00000000   0.00000000   0.00000000       0.00000000    0.00000000
   A-2                  0.00000000    0.00000000   0.00000000   0.00000000       0.00000000    0.00000000
   A-3                  0.00000000    0.00000000   0.00000000   0.00000000       0.00000000    0.00000000
    B                   0.00000000    0.00000000   0.00000000   0.00000000       0.00000000    0.00000000
    C                   0.00000000    0.00000000   0.00000000   0.00000000       0.00000000    0.00000000
    D                   0.00000000    0.00000000   0.00000000   0.00000000       0.00000000    0.00000000
    E                   0.00000000    0.00000000   0.00000000   0.00000000       0.00000000    0.00000000
    F                   0.00000000    0.00000000   0.00000000   0.00000000       0.00000000    0.00000000
    G                   0.00000000    0.00000000   0.00000000   0.00000000       0.00000000    0.00000000
    H                   0.00000000    0.00000000   0.00000000   0.00000000       0.00000000    0.00000000
    J                   0.00000000    0.00000000   0.00000000   0.00000000       0.00000000    0.00000000
    K                   0.00000000    0.00000000   0.00000000   0.00000000       0.00000000    0.00000000
    L                   0.00000000    0.00000000   0.00000000   0.00000000       0.00000000    0.00000000
    M                   0.00000000    0.00000000   0.00000000   0.00000000       0.00000000    0.00000000
    NR                  0.00000000    0.00000000   0.00000000   0.00000000       0.00000000    0.00000000
   R-I                  0.00000000    0.00000000   0.00000000   0.00000000       0.00000000    0.00000000
   R-II                 0.00000000    0.00000000   0.00000000   0.00000000       0.00000000    0.00000000
   R-III                0.00000000    0.00000000   0.00000000   0.00000000       0.00000000    0.00000000
=========================================================================================================





=========================================================================
                        Beginning                                Ending
                         Notional    Interest     Prepayment    Notional
  Class      CUSIP       Amount    Distribution   Penalties      Amount
- -------------------------------------------------------------------------
                                                
  X-1                 0.00000000   0.00000000    0.00000000   0.00000000
  X-2                 0.00000000   0.00000000    0.00000000   0.00000000
=========================================================================



Copyright 1997, Wells Fargo Bank Minnesota, N.A.                    Page 3 of 17



WELLS FARGO [LOGO]

WELLS FARGO BANK MINNESOTA, N.A.
CORPORATE TRUST SERVICES
11000 BROKEN LAND PARKWAY
COLUMBIA, MD 21044

             J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 2001-CIBC2

- -----------------------------------------
For Additional Information please contact
       CTSLink Customer Service
            (301) 815-6600
 Reports Available on the World Wide Web
         @ www.ctslink.com/cmbs
- -----------------------------------------

Payment Date:   08/15/2001
Record Date:    07/31/2001


                             RECONCILIATION DETAIL

          ADVANCE SUMMARY

P&I Advances Outstanding                               0.00
Servicing Advances Outstanding                         0.00

Reimbursements for Interest on P&I                     0.00
Advances paid from general collections

Reimbursements for Interest on Servicing               0.00
Advances paid from general collections


          MASTER SERVICING FEE BREAKDOWNS

Current Period Accrued Master Servicing Fees                     0.00
Less Delinquent Master Servicing Fees                            0.00
Less Reductions to Master Servicing Fees                         0.00
Plus Master Servicing Fees for Delinquent Payments Received      0.00
Plus Adjustments for Prior Master Servicing Calculation          0.00
Total Master Servicing Fees Collected                            0.00



CERTIFICATE INTEREST RECONCILIATION



- --------------------------------------------------------------------------------------------------------------
            Interest     Net Aggregate        Previously      Optimal Interest                   Remaining
Class        Accrual       Prepayment       Unpaid Interest     Distribution        Interest  Interest Shortfall
             Amount     Interest Shortfall  Shortfall Amount        Amount        Distribution     Amount
- --------------------------------------------------------------------------------------------------------------
                                                                                   
 A-1           0.00             0.00               0.00                0.00             0.00         0.00
 A-2           0.00             0.00               0.00                0.00             0.00         0.00
 A-3           0.00             0.00               0.00                0.00             0.00         0.00
 X-1           0.00             0.00               0.00                0.00             0.00         0.00
 X-2           0.00             0.00               0.00                0.00             0.00         0.00
  B            0.00             0.00               0.00                0.00             0.00         0.00
  C            0.00             0.00               0.00                0.00             0.00         0.00
  D            0.00             0.00               0.00                0.00             0.00         0.00
  E            0.00             0.00               0.00                0.00             0.00         0.00
  F            0.00             0.00               0.00                0.00             0.00         0.00
  G            0.00             0.00               0.00                0.00             0.00         0.00
  H            0.00             0.00               0.00                0.00             0.00         0.00
  J            0.00             0.00               0.00                0.00             0.00         0.00
  K            0.00             0.00               0.00                0.00             0.00         0.00
  L            0.00             0.00               0.00                0.00             0.00         0.00
  M            0.00             0.00               0.00                0.00             0.00         0.00
  NR           0.00             0.00               0.00                0.00             0.00         0.00
 -------------------------------------------------------------------------------------------------------------
Totals         0.00             0.00               0.00                0.00             0.00         0.00
==============================================================================================================




Copyright 1997, Wells Fargo Bank Minnesota, N.A.                   Page 4 of 17



WELLS FARGO [LOGO]

WELLS FARGO BANK MINNESOTA, N.A.
CORPORATE TRUST SERVICES
11000 BROKEN LAND PARKWAY
COLUMBIA, MD 21044

                J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 2001-CIBC2

- -----------------------------------------
For Additional Information please contact
       CTSLink Customer Service
            (301) 815-6600
 Reports Available on the World Wide Web
         @ www.ctslink.com/cmbs
- -----------------------------------------

Payment Date:   08/15/2001
Record Date:    07/31/2001


                           OTHER REQUIRED INFORMATION

Available Distribution Amount (1)                 0.00

Net Prepayment Interest Shortfall Amount          0.00

Aggregate Number of Outstanding Loans                0
Aggregate Unpaid Principal Balance of Loans       0.00
Aggregate Stated Principal Balance of Loans       0.00



Aggregate Amount of Master Servicing Fee          0.00
Aggregate Amount of Special Servicing Fee         0.00
Aggregate Amount of Liquidation Fees              0.00
Aggregate Amount of Trustee Fee                   0.00



Specially Serviced Loans not Deliquent               0
     Number of Outstanding Loans                  0.00
     Aggregate Unpaid Principal Balance           0.00



Appraisal Reduction Amount

 -----------------------------------------------------
               Appraisal    Cumulative     Date Appraisal
  Loan         Reduction       ASER         Reduction
 Number        Effected       Amount          Effected
 -----------------------------------------------------
















 -----------------------------------------------------
 Total
 =====================================================

(1) The Available Distribution Amount includes any Prepayment Premiums

Copyright 1997, Wells Fargo Bank Minnesota, N.A.                   Page 5 of 17



WELLS FARGO [LOGO]

WELLS FARGO BANK MINNESOTA, N.A.
CORPORATE TRUST SERVICES
11000 BROKEN LAND PARKWAY
COLUMBIA, MD 21044

           J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 2001-CIBC2


- -----------------------------------------
For Additional Information please contact
       CTSLink Customer Service
            (301) 815-6600
 Reports Available on the World Wide Web
         @ www.ctslink.com/cmbs
- -----------------------------------------

Payment Date:   08/15/2001
Record Date:    07/31/2001


                                 RATINGS DETAIL



- ------------------------------------------------------------------------------------
                            Original Ratings              Current Ratings (1)
Class        CUSIP     --------------------------    -------------------------------
                          Fitch   Moody's   S&P          Fitch   Moody's   S&P
- ------------------------------------------------------------------------------------
                                                      
 A-1
 A-2
 A-3
 X-1
 X-2
  B
  C
  D
  E
  F
  G
  H
  J
  K
  L
  M
  NR
- ------------------------------------------------------------------------------------


NR  - Designates that the class was not rated by the above agency at the time of
      original issuance.
X   - Designates that the above rating agency did not rate any classes in this
      transaction at the time of original issuance.
N/A - Data not available this period.


1) For any class not rated at the time of original issuance by any particular
rating agency, no request has been made subsequent to issuance to obtain rating
information, if any, from such rating agency. The current ratings were obtained
directly from the applicable rating agency within 30 days of the payment date
listed above. The ratings may have changed since they were obtained. Because the
ratings may have changed, you may want to obtain current ratings directly from
the rating agencies.



                                                
Fitch, Inc.                Moody's Investors Service  Standard & Poor's Rating Services
One State Street Plaza     99 Church Street           55 Water Street
New York, New York 10004   New York, New York 10007   New York, New York 10041
(212) 908-0500             (212) 553-0300             (212) 438-2430


Copyright 1997, Wells Fargo Bank Minnesota, N.A.                   Page 6 of 17


WELLS FARGO [LOGO]

WELLS FARGO BANK MINNESOTA, N.A.
CORPORATE TRUST SERVICES
11000 BROKEN LAND PARKWAY
COLUMBIA, MD 21044


                   J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 2001-CIBC2

- -----------------------------------------
For Additional Information please contact
       CTSLink Customer Service
            (301) 815-6600
 Reports Available on the World Wide Web
         @ www.ctslink.com/cmbs
- -----------------------------------------

Payment Date:   08/15/2001
Record Date:    07/31/2001

            CURRENT MORTGAGE LOAN AND PROPERTY STRATIFICATION TABLES


                               SCHEDULED BALANCE

- --------------------------------------------------------------------------------
                                          % of
   Scheduled     # of      Scheduled      Agg.      WAM              Weighted
    Balance      Loans      Balance       Bal.      (2)     WAC     Avg DSCR (1)
- --------------------------------------------------------------------------------




















- --------------------------------------------------------------------------------
   Totals
================================================================================


                                   STATE (3)

- --------------------------------------------------------------------------------
                                          % of
                 # of      Scheduled      Agg.      WAM              Weighted
      State      Props      Balance       Bal.      (2)     WAC     Avg DSCR (1)
- --------------------------------------------------------------------------------




















- --------------------------------------------------------------------------------
   Totals
================================================================================


See footnotes on last page of this section.


Copyright 1997, Wells Fargo Bank Minnesota, N.A.                    Page 7 of 17



WELLS FARGO [LOGO]

WELLS FARGO BANK MINNESOTA, N.A.
CORPORATE TRUST SERVICES
11000 BROKEN LAND PARKWAY
COLUMBIA, MD 21044


                  J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 2001-CIBC2

- -----------------------------------------
For Additional Information please contact
         CTSLink Customer Service
              (301) 815-6600
  Reports Available on the World Wide Web
          @ www.ctslink.com/cmbs
- -----------------------------------------

Payment Date:      08/15/2001
Record Date:       07/31/2001

- --------------------------------------------------------------------------------
            CURRENT MORTGAGE LOAN AND PROPERTY STRATIFICATION TABLES



                          DEBT SERVICE COVERAGE RATIO(1)
- --------------------------------------------------------------------------------
                                         % of
 Debt Service       # of    Scheduled    Agg.     WAM                 Weighted
Coverage Ratio      Loans     Balance    Bal.     (2)      WAC       Avg DSCR(1)
- --------------------------------------------------------------------------------







- --------------------------------------------------------------------------------
    Totals
- --------------------------------------------------------------------------------



                                    NOTE RATE
- --------------------------------------------------------------------------------
                                         % of
     Note           # of    Scheduled    Agg.     WAM                 Weighted
     Rate           Loans     Balance    Bal.     (2)      WAC       Avg DSCR(1)
- --------------------------------------------------------------------------------








- --------------------------------------------------------------------------------
    Totals
- --------------------------------------------------------------------------------



                                PROPERTY TYPE (3)
- --------------------------------------------------------------------------------
                                         % of
                    # of    Scheduled    Agg.     WAM                 Weighted
Property Type       Props    Balance     Bal.     (2)      WAC       Avg DSCR(1)
- --------------------------------------------------------------------------------








- --------------------------------------------------------------------------------
    Totals
- --------------------------------------------------------------------------------




                                   SEASONING
- --------------------------------------------------------------------------------
                                         % of
                    # of    Scheduled    Agg.     WAM                 Weighted
  Seasoning         Loans     Balance    Bal.     (2)      WAC       Avg DSCR(1)
- --------------------------------------------------------------------------------








- --------------------------------------------------------------------------------
    Totals
- --------------------------------------------------------------------------------


See footnotes on last page of this section.

- --------------------------------------------------------------------------------
Copyright 1997, Wells Fargo Bank Minnesota, N.A.                   Page 8 of 17



WELLS FARGO [LOGO]

WELLS FARGO BANK MINNESOTA, N.A.
CORPORATE TRUST SERVICES
11000 BROKEN LAND PARKWAY
COLUMBIA, MD 21044


             J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 2001-CIBC2


- -----------------------------------------
For Additional Information please contact
         CTSLink Customer Service
              (301) 815-6600
  Reports Available on the World Wide Web
          @ www.ctslink.com/cmbs
- -----------------------------------------

Payment Date:      08/15/2001
Record Date:       07/31/2001

- --------------------------------------------------------------------------------
            CURRENT MORTGAGE LOAN AND PROPERTY STRATIFICATION TABLES



               ANTICIPATED REMAINING TERM (ARD AND BALLOON LOANS)
- --------------------------------------------------------------------------------
                                           % of
Anticipated Remaining   # of    Scheduled   Agg.     WAM              Weighted
    Term (2)           Loans     Balance    Bal.     (2)      WAC    Avg DSCR(1)
- --------------------------------------------------------------------------------
                                                   







- --------------------------------------------------------------------------------
    Totals
- --------------------------------------------------------------------------------




               REMAINING AMORTIZATION TERM (ARD AND BALLOON LOANS)
- --------------------------------------------------------------------------------
                                           % of
Remaining Amortization  # of    Scheduled   Agg.     WAM              Weighted
     Term              Loans     Balance    Bal.     (2)      WAC    Avg DSCR(1)
- --------------------------------------------------------------------------------
                                                   







- --------------------------------------------------------------------------------
    Totals
- --------------------------------------------------------------------------------




                                  GROSS MARGINS
- --------------------------------------------------------------------------------
                                           % of
         Gross         # of   Scheduled   Agg.     WAM               Weighted
       Margins         Loans    Balance    Bal.     (2)    WAC       Avg DSCR(1)
- --------------------------------------------------------------------------------
                                                   







- --------------------------------------------------------------------------------
    Totals
- --------------------------------------------------------------------------------






                             AGE OF MOST RECENT NOI
- --------------------------------------------------------------------------------


                                        % of
  Age of Most       # of    Scheduled    Agg.     WAM                 Weighted
  Recent NOI       Loans     Balance     Bal.     (2)      WAC       Avg DSCR(1)
- --------------------------------------------------------------------------------
                                                   







- --------------------------------------------------------------------------------
    Totals
- --------------------------------------------------------------------------------


(1) Debt Service Coverage Ratios are updated periodically as new NOI figures
become available from borrowers on an asset level. In all cases the most
recent DSCR provided by the Servicer is used. To the extent that no DSCR
is provided by the Servicer, information from the offering document is used.
The Trustee makes no representations as to the accuracy of the data provided
by the borrower for this calculation.

(2) Anticipated Remaining Term and WAM are each calculated based upon the
term from the current month to the earlier of the Anticipated Repayment Date,
if applicable, and the Maturity Date.

(3) Data in this table was calculated by allocating pro-rata the current
loan information to the properties based upon the Cut-off Date balance of
each property as disclosed in the offering document.

Note: (i) "Scheduled Balance" has the meaning assigned thereto in the CMSA
Standard Information Package.
- --------------------------------------------------------------------------------
Copyright 1997, Wells Fargo Bank Minnesota, N.A.                    Page 9 of 17



WELLS FARGO [LOGO]

WELLS FARGO BANK MINNESOTA, N.A.
CORPORATE TRUST SERVICES
11000 BROKEN LAND PARKWAY
COLUMBIA, MD 21044


                  J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 2001-CIBC2


- -----------------------------------------
For Additional Information please contact
         CTSLink Customer Service
              (301) 815-6600
  Reports Available on the World Wide Web
          @ www.ctslink.com/cmbs
- -----------------------------------------

Payment Date:      08/15/2001
Record Date:       07/31/2001

- --------------------------------------------------------------------------------
                              MORTGAGE LOAN DETAIL



- ----------------------------------------------------------------------------------------------------------------
                                                                                  Anticipated              Neg.
 Loan              Property                      Interest    Principal   Gross     Repayment   Maturity   Amort
Number    ODCR     Type (1)    City     State     Payment     Payment    Coupon       Date       Date     (Y/N)
- ----------------------------------------------------------------------------------------------------------------
                                                                            












- ----------------------------------------------------------------------------------------------------------------
Totals
- ----------------------------------------------------------------------------------------------------------------



- ---------------------------------------------------------------------------------------
 Neg.      Beginning     Ending       Paid     Appraisal    Appraisal     Res.    Mod.
Amort      Scheduled    Scheduled     Thru     Reduction    Reduction    Strat.   Code
(Y/N)       Balance      Balance      Date        Date        Amount      (2)      (3)
- ---------------------------------------------------------------------------------------
                                                             












- ---------------------------------------------------------------------------------------
Totals
- ---------------------------------------------------------------------------------------



                   (1) Property Type Code
                   ----------------------

MF  -  Multi-Family                     OF  -  Office
RT  -  Retail                           MU  -  Mixed Use
HC  -  Health Care                      LO  -  Lodging
IN  -  Industrial                       SS  -  Self Storage
WH  -  Warehouse                        OT  -  Other
MH  -  Mobile Home Park


                          (2) Resolution Strategy Code
                          ----------------------------

1 - Modification         6 - DPO                    10 - Deed in Lieu Of
2 - Foreclosure          7 - REO                         Foreclosure
3 - Bankruptcy           8 - Resolved               11 - Full Payoff
4 - Extension            9 - Pending Return         12 - Reps and Warranties
5 - Note Sale                to Master Servicer     13 - Other or TBD


                              (3) Modification Code
                              ---------------------

                            1 - Maturity Date Extension
                            2 - Amortization Change
                            3 - Principal Write-Off
                            4 - Combination


- --------------------------------------------------------------------------------
Copyright 1997, Wells Fargo Bank Minnesota, N.A.                  Page 10 of 17




WELLS FARGO [LOGO]

WELLS FARGO BANK MINNESOTA, N.A.
CORPORATE TRUST SERVICES
11000 BROKEN LAND PARKWAY
COLUMBIA, MD 21044


                 J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 2001-CIBC2


- -----------------------------------------
For Additional Information please contact
         CTSLink Customer Service
              (301) 815-6600
  Reports Available on the World Wide Web
          @ www.ctslink.com/cmbs
- -----------------------------------------

Payment Date:      08/15/2001
Record Date:       07/31/2001

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

                          PRINCIPAL PREPAYMENT DETAIL


- -------------------------------------------------------------------------------------------------------
                                                  Principal Prepayment Amount
                Offering Document    ------------------------------------------------------------------
Loan Number      Cross-Reference     Payoff Amount     Curtailment Amount          Prepayment Premiums
- -------------------------------------------------------------------------------------------------------
                                                                  












- -------------------------------------------------------------------------------------------------------
  Totals
- -------------------------------------------------------------------------------------------------------


Copyright 1997, Wells Fargo Bank Minnesota, N.A.                 Page 11 of 17



WELLS FARGO [LOGO]

WELLS FARGO BANK MINNESOTA, N.A.
CORPORATE TRUST SERVICES
11000 BROKEN LAND PARKWAY
COLUMBIA, MD 21044


                  J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 2001-CIBC2


- -----------------------------------------
For Additional Information please contact
         CTSLink Customer Service
              (301) 815-6600
  Reports Available on the World Wide Web
          @ www.ctslink.com/cmbs
- -----------------------------------------

Payment Date:      08/15/2001
Record Date:       07/31/2001

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

                               HISTORICAL DETAIL





- -----------------------------------------------------------------------------------------------------------------------------------
                                                             Delinquencies
- -----------------------------------------------------------------------------------------------------------------------------------
Distribution        30-59 Days       60-89 Days      90 Days or More       Foreclosure            REO             Modifications
  Date              #   Balance      #   Balance       #   Balance         #   Balance         #   Balance         #   Balance
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                













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



                             Prepayments                    Rate and Maturities
- ---------------   -------------------------------   --------------------------------
Modifications       Curtailments        Payoff         Next Weighted Avg.
#  Balance          #   Amount        #   Amount        Coupon      Remit      WAM
- ------------------------------------------------------------------------------------
                                                                











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




Note: Foreclosure and REO Totals are excluded from the delinquencies aging
      categories.

- --------------------------------------------------------------------------------
Copyright 1997, Wells Fargo Bank Minnesota, N.A.              Page 12 of 17




WELLS FARGO [LOGO]

WELLS FARGO BANK MINNESOTA, N.A.
CORPORATE TRUST SERVICES
11000 BROKEN LAND PARKWAY
COLUMBIA, MD 21044


                   J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 2001-CIBC2


- -----------------------------------------
For Additional Information please contact
         CTSLink Customer Service
              (301) 815-6600
  Reports Available on the World Wide Web
          @ www.ctslink.com/cmbs
- -----------------------------------------

Payment Date:      08/15/2001
Record Date:       07/31/2001

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

                            DELINQUENCY LOAN DETAIL



- ----------------------------------------------------------------------------------------------------------------------------------
                   Offering        # of                     Current     Outstanding   Status of    Resolution
                   Document       Months    Paid Through      P&I           P&I        Mortgage     Strategy       Servicing
Loan Number    Cross-Reference    Delinq.       Date        Advances**   Advances      Loan (1)     Code (2)     Transfer Date
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                         












- ----------------------------------------------------------------------------------------------------------------------------------
  Totals
- ----------------------------------------------------------------------------------------------------------------------------------


- --------------------------------------------------------------------------------
                                Actual       Outstanding
                Foreclosure    Principal      Servicing    Bankruptcy    REO
Loan Number        Date         Balance       Advances        Date       Date
- --------------------------------------------------------------------------------
                                                          










- --------------------------------------------------------------------------------
  Totals
- --------------------------------------------------------------------------------


                          (1) Status of Mortgage Loan
                          ---------------------------

A  -  Payments Not Received               2  -  Two Months Delinquent
      But Still in Grace Period           3  -  Three or More Months Delinquent
B  -  Late Payment But Less                  -  Assumed Scheduled Payment
      Than 1 Month Delinquent                   (Performing Matured Balloon)
0  -  Current                             7  -  Foreclosure
1  -  One Month Delinquent                9  -  REO

                          (2) Resolution Strategy Code
                          ----------------------------

1 - Modification         6 - DPO                   10 - Deed in Lieu Of
2 - Foreclosure          7 - REO                        Foreclosure
3 - Bankruptcy           8 - Resolved              11 - Full Payoff
4 - Extension            9 - Pending Return        12 - Reps and Warranties
5 - Note Sale                to Master Servicer    13 - Other or TBD

**   Outstanding P&I Advances include the current period advance.
- --------------------------------------------------------------------------------
Copyright 1997, Wells Fargo Bank Minnesota, N.A.              Page 13 of 17


WELLS FARGO [LOGO]

WELLS FARGO BANK MINNESOTA, N.A.
CORPORATE TRUST SERVICES
11000 BROKEN LAND PARKWAY
COLUMBIA, MD 21044

                    J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 2001-CIBC2


- -----------------------------------------
For Additional Information please contact
         CTSLink Customer Service
              (301) 815-6600
  Reports Available on the World Wide Web
          @ www.ctslink.com/cmbs
- -----------------------------------------

Payment Date:      08/15/2001
Record Date:       07/31/2001

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

                     SPECIALLY SERVICED LOAN DETAIL - PART 1


- -----------------------------------------------------------------------------------------------------------------------------
           Offering     Servicing  Resolution                                                        Net
 Loan      Document      Transfer   Strategy     Scheduled   Property           Interest  Actual   Operating
 Number  Cross-Reference    Date    Code (1)      Balance     Type (2)   State    Rate    Balance   Income
- -----------------------------------------------------------------------------------------------------------------------------
                                                                           















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


- ------------------------------------------------------------------------
                                                    Remaining
Loan     DSCR              Note      Maturity     Amortization
Number   Date     DSCR     Date       Date          Term
- ------------------------------------------------------------------------
                                      














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


                          (1) Resolution Strategy Code
                          ----------------------------

1 - Modification         6 - DPO                  10 - Deed in Lieu Of
2 - Foreclosure          7 - REO                       Foreclosure
3 - Bankruptcy           8 - Resolved             11 - Full Payoff
4 - Extension            9 - Pending Return       12 - Reps and Warranties
5 - Note Sale                to Master Servicer   13 - Other or TBD

              (2) Property Type Code
              ----------------------

MF - Multi-Family             OF - Office
RT - Retail                   MU - Mixed Use
HC - Health Care              LO - Lodging
IN - Industrial               SS - Self Storage
WH - Warehouse                OT - Other
MH - Mobile Home Park

- --------------------------------------------------------------------------------
Copyright 1997, Wells Fargo Bank Minnesota, N.A.              Page 14 of 17




WELLS FARGO [LOGO]

WELLS FARGO BANK MINNESOTA, N.A.
CORPORATE TRUST SERVICES
11000 BROKEN LAND PARKWAY
COLUMBIA, MD 21044


                   J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 2001-CIBC2


 -----------------------------------------
 For Additional Information please contact
          CTSLink Customer Service
               (301) 815-6600
   Reports Available on the World Wide Web
           @ www.ctslink.com/cmbs
 -----------------------------------------

Payment Date:      08/15/2001
Record Date:       07/31/2001

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

                    SPECIALLY SERVICED LOAN DETAIL - PART 2



- ------------------------------------------------------------------------------------------------------------------------------------
             Offering        Resolution      Site
 Loan        Document        Strategy      Inspection                Appraisal  Appraisal      Other REO
 Number   Cross-Reference     Code (1)       Date     Phase 1 Date      Date      Value     Property Revenue  Comment
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                       
















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



                          (1) Resolution Strategy Code
                          ----------------------------

1 - Modification         6 - DPO                    10 - Deed in Lieu Of
2 - Foreclosure          7 - REO                         Foreclosure
3 - Bankruptcy           8 - Resolved               11 - Full Payoff
4 - Extension            9 - Pending Return         12 - Reps and Warranties
5 - Note Sale                to Master Servicer     13 - Other or TBD



- --------------------------------------------------------------------------------
Copyright 1997, Wells Fargo Bank Minnesota, N.A.                 Page 15 of 17




WELLS FARGO [LOGO]

WELLS FARGO BANK MINNESOTA, N.A.
CORPORATE TRUST SERVICES
11000 BROKEN LAND PARKWAY
COLUMBIA, MD 21044


                  J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 2001-CIBC2


- -----------------------------------------
For Additional Information please contact
         CTSLink Customer Service
              (301) 815-6600
  Reports Available on the World Wide Web
          @ www.ctslink.com/cmbs
- -----------------------------------------

Payment Date:      08/15/2001
Record Date:       07/31/2001

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

                              MODIFIED LOAN DETAIL



- ------------------------------------------------------------------------------------------------------------------------------------
                   Offering
 Loan              Document      Pre-Modification
Number         Cross-Reference        Balance           Modification Date                       Modification Description
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                    














- ------------------------------------------------------------------------------------------------------------------------------------
Totals
- ------------------------------------------------------------------------------------------------------------------------------------




- --------------------------------------------------------------------------------
Copyright 1997, Wells Fargo Bank Minnesota, N.A.                 Page 16 of 17





WELLS FARGO [LOGO]

WELLS FARGO BANK MINNESOTA, N.A.
CORPORATE TRUST SERVICES
11000 BROKEN LAND PARKWAY
COLUMBIA, MD 21044


                   J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 2001-CIBC2


- -----------------------------------------
For Additional Information please contact
         CTSLink Customer Service
              (301) 815-6600
  Reports Available on the World Wide Web
          @ www.ctslink.com/cmbs
- -----------------------------------------

Payment Date:      08/15/2001
Record Date:       07/31/2001

                             LIQUIDATED LOAN DETAIL



- -------------------------------------------------------------------------------------------------
       Final Recovery     Offering                                               Gross Proceeds
 Loan  Determination      Document     Appraisal  Appraisal  Actual    Gross        as a % of
Number     Date       Cross-Reference     Date      Value    Balance  Proceeds   Actual Balance
- -------------------------------------------------------------------------------------------------
                                                            















- -------------------------------------------------------------------------------------------------
  Current Total
- -------------------------------------------------------------------------------------------------
Cumulative Total
- -------------------------------------------------------------------------------------------------





- -----------------------------------------------------------------------------
          Aggregate        Net        Net Proceeds              Repurchased
 Loan    Liquidation   Liquidation     as a % of      Realized   by Seller
Number    Expenses*     Proceeds    Actual Balance     Loss      (Y/N)
- -----------------------------------------------------------------------------
                                                       













- ------------------------------------------------------------------------------------------------
  Current Total
- ------------------------------------------------------------------------------------------------
Cumulative Total
- ------------------------------------------------------------------------------------------------



* Aggregate liquidation expenses also include outstanding P & I advances and
unpaid fees (servicing, trustee, etc.).

- --------------------------------------------------------------------------------
Copyright 1997, Wells Fargo Bank Minnesota, N.A.                 Page 17 of 17






                      [THIS PAGE INTENTIONALLY LEFT BLANK]


                                    ANNEX D


         GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

     Except in certain limited circumstances, the globally offered J.P. Morgan
Chase Commercial Mortgage Securities Corp. Mortgage Pass-Through Certificates,
Series 2001-CIBC2, Class A1, Class A2, Class A3, Class B, Class C and Class D
(the "Global Securities") will be available only in book-entry form. Investors
in the Global Securities may hold interests in such Global Securities through
any of DTC, Clearstream or Euroclear. Initial settlement and all secondary
trades will settle in same day funds. Capitalized terms used but not defined in
this Annex G have the meanings assigned to them in the Prospectus Supplement
and the Prospectus.

     Secondary market trading between investors holding interests in Global
Securities through Clearstream and Euroclear will be conducted in accordance
with their normal rules and operating procedures and in accordance with
conventional eurobond practice. Secondary market trading between investors
holding interests in Global Securities through DTC will be conducted according
to the rules and procedures applicable to U.S. corporate debt obligations.

     Secondary cross-market trading between investors holding interests in
Global Securities through Clearstream or Euroclear and investors holding
interests in Global Securities through DTC Participants will be effected on a
delivery-against-payment basis through the respective depositories of
Clearstream and Euroclear (in such capacity) and other DTC Participants.

     Although DTC, Euroclear and Clearstream are expected to follow the
procedures described below in order to facilitate transfers of interests in the
Global Securities among participants of DTC, Euroclear and Clearstream, they
are under no obligation to perform or continue to perform such procedures, and
such procedures may be discontinued at any time. Neither the Issuer nor the
Trustee will have any responsibility for the performance by DTC, Euroclear and
Clearstream or their respective participants or indirect participants of their
respective obligations under the rules and procedures governing their
obligations.

     Non-U.S. holders (as described below) of Global Securities will be subject
to U.S. withholding taxes unless such holders meet certain requirements and
deliver appropriate U.S. tax documents to the securities clearing organizations
or their participants.


INITIAL SETTLEMENT

     The Global Securities will be registered in the name of Cede & Co. as
nominee of DTC. Investors' interests in the Global Securities will be
represented through financial institutions acting on their behalf as direct and
indirect Participants in DTC. Clearstream and Euroclear will hold positions on
behalf of their participants through their respective depositories, which in
turn will hold such positions in accounts as DTC Participants.

     Investors electing to hold interests in Global Securities through DTC
Participants, rather than through Clearstream or Euroclear accounts, will be
subject to the settlement practices applicable to similar issues of
pass-through certificates. Investors' securities custody accounts will be
credited with their holdings against payment in same-day funds on the
settlement date.

     Investors electing to hold interests in Global Securities through
Clearstream or Euroclear accounts will follow the settlement procedures
applicable to conventional eurobonds, except that there will be no temporary
global security and no "lock-up" or restricted period. Interests in Global
Securities will be credited to the securities custody accounts on the
settlement date against payment in same-day funds.


SECONDARY MARKET TRADING

     Since the purchaser determines the place of delivery, it is important to
establish at the time of the trade where both the purchaser's and seller's
accounts are located to ensure that settlement can be made on the desired value
date.


                                      D-1


     Transfers between DTC Participants. Secondary market trading between DTC
Participants will be settled using the DTC procedures applicable to similar
issues of pass-through certificates in same-day funds.

     Transfers between Clearstream and/or Euroclear Participants. Secondary
market trading between Clearstream Participants or Euroclear Participants
and/or investors holding interests in Global Securities through them will be
settled using the procedures applicable to conventional eurobonds in same-day
funds.

     Transfers between DTC seller and Clearstream or Euroclear purchaser. When
interests in Global Securities are to be transferred on behalf of a seller from
the account of a DTC Participant to the account of a Clearstream Participant or
a Euroclear Participant for a purchaser, the purchaser will send instructions
to Clearstream or Euroclear through a Clearstream Participant or a Euroclear
Participant at least one business day prior to settlement. Clearstream or the
Euroclear Operator will instruct its respective depository to receive an
interest in the Global Securities against payment. Payment will include
interest accrued on the Global Securities from and including the last
distribution date to but excluding the settlement date. Payment will then be
made by the respective depository to the DTC Participant's account against
delivery of an interest in the Global Securities. After such settlement has
been completed, such interest will be credited to the respective clearing
system, and by the clearing system, in accordance with its usual procedures, to
the Clearstream Participant's or Euroclear Participant's account. The credit of
such interest will appear on the next business day and the cash debit will be
back-valued to, and the interest on the Global Securities will accrue from, the
value date (which would be the preceding day when settlement occurred in New
York). If settlement is not completed through DTC on the intended value date
(i.e., the trade fails), the Clearstream or Euroclear cash debit will be valued
instead as of the actual settlement date.

     Clearstream Participants and Euroclear Participants will need to make
available to the respective clearing system the funds necessary to process
same-day funds settlement. The most direct means of doing so is to pre-position
funds for settlement from cash on hand, in which case such Clearstream
Participants or Euroclear Participants will take on credit exposure to
Clearstream or the Euroclear Operator until interests in the Global Securities
are credited to their accounts one day later.

     As an alternative, if Clearstream or the Euroclear Operator has extended a
line of credit to them, Clearstream Participants or Euroclear Participants can
elect not to pre-position funds and allow that credit line to be drawn upon.
Under this procedure, Clearstream Participants or Euroclear Participants
receiving interests in Global Securities for purchasers would incur overdraft
charges for one day, to the extent they cleared the overdraft when interests in
the Global Securities were credited to their accounts. However, interest on the
Global Securities would accrue from the value date. Therefore, the investment
income on the interest in the Global Securities earned during that one-day
period would tend to offset the amount of such overdraft charges, although this
result will depend on each Clearstream Participant's or Euroclear Participant's
particular cost of funds.

     Since the settlement through DTC will take place during New York business
hours, DTC Participants are subject to DTC procedures for transferring
interests in Global Securities to the respective depository of Clearstream or
Euroclear for the benefit of Clearstream Participants or Euroclear
Participants. The sale proceeds will be available to the DTC seller on the
settlement date. Thus, to the seller settling the sale through a DTC
Participant, a cross-market transaction will settle no differently than a sale
to a purchaser settling through a DTC Participant.

     Finally, intra-day traders that use Clearstream Participants or Euroclear
Participants to purchase interests in Global Securities from DTC Participants
or sellers settling through them for delivery to Clearstream Participants or
Euroclear Participants should note that these trades will automatically fail on
the sale side unless affirmative action is taken. At least three techniques
should be available to eliminate this potential condition:

     (a) borrowing interests in Global Securities through Clearstream or
   Euroclear for one day (until the purchase side of the intra-day trade is
   reflected in the relevant Clearstream or Euroclear accounts) in accordance
   with the clearing system's customary procedures;


                                      D-2


     (b) borrowing interests in Global Securities in the United States from a
   DTC Participant no later than one day prior to settlement, which would give
   sufficient time for such interests to be reflected in the relevant
   Clearstream or Euroclear accounts in order to settle the sale side of the
   trade; or

     (c) staggering the value dates for the buy and sell sides of the trade so
   that the value date for the purchase from the DTC Participant is at least
   one day prior to the value date for the sale to the Clearstream Participant
   or Euroclear Participant.

     Transfers between Clearstream or Euroclear seller and DTC purchaser. Due
to time zone differences in their favor, Clearstream Participants and Euroclear
Participants may employ their customary procedures for transactions in which
interests in Global Securities are to be transferred by the respective clearing
system, through the respective depository, to a DTC Participant. The seller
will send instructions to Clearstream or the Euroclear Operator through a
Clearstream Participant or a Euroclear Participant at least one business day
prior to settlement. Clearstream or Euroclear will instruct its respective
depository, to credit an interest in the Global Securities to the DTC
Participant's account against payment. Payment will include interest accrued on
the Global Securities from and including the last distribution date to but
excluding the settlement date. The payment will then be reflected in the
account of the Clearstream Participant or Euroclear Participant the following
business day, and receipt of the cash proceeds in the Clearstream Participant's
or Euroclear Participant's account would be back-valued to the value date
(which would be the preceding day, when settlement occurred through DTC in New
York). If settlement is not completed on the intended value date (i.e., the
trade fails), receipt of the cash proceeds in the Clearstream Participant's or
Euroclear Participant's account would instead be valued as of the actual
settlement date.


CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

     A Beneficial Owner of Global Securities holding securities through
Clearstream or Euroclear (or through DTC if the holder has an address outside
the United States) will be subject to the 30% U.S. withholding tax that
generally applies to payments of interest (including original issue discount)
on registered debt issued by U.S. Persons, unless (i) each clearing system,
bank or other financial institution that holds customers' securities in the
ordinary course of its trade or business in the chain of intermediaries between
such Beneficial Owner and the U.S. entity required to withhold tax complies
with applicable certification requirements and (ii) such beneficial owner takes
one of the following steps to obtain an exemption or reduced tax rate:

     Exemption for non-U.S. Persons (Form W-8BEN). Beneficial Owners of
Certificates that are non-U.S. Persons can obtain a complete exemption from the
withholding tax by filing a signed Form W-8BEN (Certificate of Foreign Status).
Non-U.S. Persons that are Beneficial Owners residing in a country that has a
tax treaty with the United States can obtain an exemption or reduced tax rate
(depending on the treaty terms) by filing Form W-8BEN. If the information shown
on Form W-8BEN changes, a new Form W-8BEN must be filed within 30 days of such
change.

     Exemption for non-U.S. Persons with effectively connected income (Form
W-8ECI). A non-U.S. Person, including a non-U.S. corporation or bank with a
U.S. branch, for which the interest income is effectively connected with its
conduct of a trade or business in the United States can obtain an exemption
from the withholding tax by filing Form W-8ECI (Exemption from Withholding of
Tax on Income Effectively Connected with the Conduct of a Trade or Business in
the United States).

     Exemption for U.S. Persons (Form W-9). U.S. Persons can obtain a complete
exemption from the withholding tax by filing Form W-9 (Payer's Request for
Taxpayer Identification Number and Certification).

     U.S. Federal Income Tax Reporting Procedure. The Beneficial Owner of a
Global Security or, in the case of a Form W-8BEN or a Form W-8ECI filer, his
agent, files by submitting the appropriate form to the person through whom it
holds (the clearing agency, in the case of persons holding directly on the
books of the clearing agency). Form W-8BEN is effective for three calendar
years and Form W-8ECI is effective for three calendar years.


                                      D-3


     The term "U.S. Person" means (i) a citizen or resident of the United
States, (ii) a corporation or partnership or other entity treated as a
corporation or partnership for federal income tax purposes created or organized
in or under the laws of the United States, any State thereof or the District of
Columbia or (iii) an estate the income of which is includable in gross income
for United States tax purposes, regardless of its source or (iv) a trust if a
court within the United States is able to exercise primary supervision of the
administration of the trust and one or more United States fiduciaries have the
authority to control all substantial decisions of the trust. This summary does
not deal with all aspects of U.S. Federal income tax withholding that may be
relevant to foreign holders of the Global Securities. Investors are advised to
consult their own tax advisors for specific tax advice concerning their holding
and disposing of the Global Securities.


                                      D-4



PROSPECTUS



Mortgage Pass-Through Certificates


(Issuable in Series)


[GRAPHIC OMITTED]

             J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

DEPOSITOR


J.P. Morgan Chase Commercial Mortgage Securities Corp. will periodically offer
certificates in one or more series. Each series of certificates will represent
the entire beneficial ownership interest in a trust fund. Distributions on the
certificates of any series will be made only from the assets of the related
trust fund.

The certificates of each series will not represent an obligation of the
depositor, any servicer or any of their respective affiliates. Neither the
certificates nor any assets in the related trust fund will be guaranteed or
insured by any governmental agency or instrumentality or by any other person,
unless otherwise provided in the prospectus supplement.

The primary asset of the trust fund may include:

    o multifamily and commercial mortgage loans, including participations
      therein;

    o mortgage-backed securities evidencing interests in or secured by
      multifamily and commercial mortgage loans, including participations
      therein, and other mortgage-backed securities;

    o direct obligations of the United States or other government agencies; or

    o a combination of the assets described above.

INVESTING IN THE OFFERED CERTIFICATES INVOLVES RISKS. YOU SHOULD REVIEW THE
INFORMATION APPEARING UNDER THE CAPTION "RISK FACTORS" ON PAGE 9 AND IN THE
RELATED PROSPECTUS SUPPLEMENT BEFORE PURCHASING ANY OFFERED CERTIFICATE.

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED THESE CERTIFICATES OR DETERMINED THAT
THIS PROSPECTUS IS ACCURATE OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS
A CRIMINAL OFFENSE.



July 13, 2001


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


    We provide information to you about the certificates in two separate
documents that provide progressively more detail:

    o this prospectus, which provides general information, some of which may
      not apply to your series of certificates; and

    o the accompanying prospectus supplement, which describes the specific
      terms of your series of certificates.

IF THE DESCRIPTION OF YOUR CERTIFICATES IN THE ACCOMPANYING PROSPECTUS
SUPPLEMENT DIFFERS FROM THE RELATED DESCRIPTION IN THIS PROSPECTUS, YOU SHOULD
RELY ON THE INFORMATION IN THAT PROSPECTUS SUPPLEMENT.

This prospectus may not be used to consummate sales of the offered certificates
of any series unless accompanied by the prospectus supplement for such series.

Some capitalized terms used in this prospectus are defined in the Glossary
attached hereto.

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

     Until 90 days after the date of each prospectus supplement, all dealers
effecting transactions in the offered certificates covered by such prospectus
supplement may be required to deliver such prospectus supplement and this
prospectus. This is in addition to the obligation of dealers to deliver a
prospectus and prospectus supplement when acting as underwriters and with
respect to their unsold allotments or subscriptions.

     You should rely only on any information or representations contained or
incorporated by reference in this prospectus and the related prospectus
supplement. This prospectus and any prospectus supplement do not constitute an
offer to sell or a solicitation of an offer to buy any securities in any state
or other jurisdiction in which such offer would be unlawful.


                               TABLE OF CONTENTS




                                                                                      PAGE
                                                                                     -----
                                                                                  
Prospectus .........................................................................    1
Important Notice About Information Presented in this Prospectus and the Accompanying
 Prospectus Supplement .............................................................    2
Additional Information .............................................................    3
Incorporation of Certain Information by Reference ..................................    3
Summary of Prospectus ..............................................................    4
Risk Factors .......................................................................    9
Description of the Trust Funds .....................................................   19
Use of Proceeds ....................................................................   24
Yield Considerations ...............................................................   24
The Depositor ......................................................................   27
Description of the Certificates ....................................................   28
Description of the Agreements ......................................................   35
Description of Credit Support ......................................................   50
Certain Legal Aspects of the Mortgage Loans and the Leases .........................   53
Federal Income Tax Consequences ....................................................   68
ERISA Considerations ...............................................................   96
Legal Investment ...................................................................   98
Plan of Distribution ...............................................................  100
Legal Matters ......................................................................  101
Financial Information ..............................................................  101
Rating .............................................................................  101
Glossary of Terms ..................................................................  102


                                       2


                             ADDITIONAL 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 do not contain all of the
information set forth in the registration statement. For further information,
you should refer to the registration statement and the exhibits attached
thereto. Such registration statement and exhibits can be inspected and copied
at prescribed rates at the public reference facilities maintained by the
Securities and Exchange Commission at its Public Reference Section, 450 Fifth
Street, N.W., Washington, D.C. 20549, and at its Regional Offices located as
follows: Chicago Regional Office, Citicorp Center, 500 West Madison Street,
Chicago, Illinois 60661; and New York Regional Office, Seven World Trade
Center, New York, New York 10048. The Securities and Exchange Commission
maintains a web site at http://www.sec.gov containing reports, proxy and
information statements and other information regarding registrants, including
J.P. Morgan Chase Commercial Mortgage Securities Corp., that file
electronically with the Securities and Exchange Commission.

     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, as amended, and the
rules and regulations of the Securities and Exchange Commission thereunder.
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

     We are incorporating herein by reference all documents and reports filed
by the depositor with respect to a trust fund pursuant to Section 13(a), 13(c),
14 or 15(d) of the Exchange Act. You may obtain, without charge, a copy of any
or all documents or reports incorporated herein by reference, to the extent
such documents or reports relate to an offered certificate. Exhibits to those
documents will be provided to you only if such exhibits were specifically
incorporated by reference in those documents. Requests to the depositor should
be directed in writing to J.P. Morgan Chase Commercial Mortgage Securities
Corp., c/o J.P. Morgan Chase & Co., 60 Wall Street, New York, New York
10260-0060, Attention: Secretary.




                                       3


                             SUMMARY OF PROSPECTUS

     The following summary is a brief description of the main terms of the
offered certificates. For this reason, the summary does not contain all the
information that may be important to you. You will find a detailed description
of the terms of the offered certificates following this summary and in the
accompanying prospectus supplement.


The Trust Assets............   Each series of certificates will represent in
                               the entire beneficial ownership interest in a
                               trust fund consisting primarily of any of the
                               following:

                                o mortgage assets;

                                o collection accounts;

                                o forms of credit support; and

                                o cash flow agreements.


The Mortgage Assets.........   The mortgage assets with respect to each series
                               of certificates may consist of any of the
                               following:

                                o multifamily and commercial mortgage loans,
                                  including participations therein;

                                o direct obligations of the United States or
                                  other government agencies; and

                                o mortgage-backed securities.

                               The mortgage loans will not be guaranteed or
                               insured by the depositor or any of its
                               affiliates or, unless otherwise provided in the
                               prospectus supplement, by any governmental
                               agency or instrumentality or other person. The
                               mortgage loans will be primarily secured by
                               first or junior liens on, or security interests
                               in fee simple, leasehold or a similar interest
                               in any of the following types of properties:

                                o residential properties consisting of five or
                                  more rental or cooperatively owned dwelling
                                  units;

                                o office buildings;

                                o retail buildings or centers;

                                o hotels and motels;

                                o nursing homes;

                                o congregate care facilities;

                                o assisted living facilities;

                                o industrial properties;

                                o mini-warehouse facilities or self-storage
                                  facilities;

                                o mobile home parks; and

                                o mixed use and other types of commercial
                                  properties.

                               The mortgage loans may also be secured by
                               additional collateral.


                                       4


                               Some or all of the mortgage loans may also be
                               secured by an assignment of one or more leases
                               of one or more lessees of all or a portion of
                               the related mortgaged properties. A significant
                               or the sole source of payments on certain
                               commercial loans will be the rental payments due
                               under the related leases.

                               A mortgage loan may have an interest rate that
                               has any of the following features:

                                o is fixed over its term,

                                o adjusts from time to time,

                                o is partially fixed and partially floating,

                                o is floating based on one or more indices,

                                o may be converted from a floating to a fixed
                                  interest rate,

                                o may be converted from a fixed to a floating
                                  interest rate, or

                                o interest is not paid currently but is accrued
                                  and added to the principal balance.

                               A mortgage loan may provide for any of the
                                 following:

                                o scheduled payments to maturity,

                                o payments that adjust from time to time,

                                o negative amortization or accelerated
                                  amortization,

                                o full amortization or require a balloon
                                  payment due on its stated maturity date,

                                o prohibitions on prepayment,

                                o releases or substitutions of collateral,
                                  including defeasance thereof with direct
                                  obligation of the United States, and

                                o payment of a premium or a yield maintenance
                                  penalty in connection with a principal
                                  prepayment.

                               The mortgaged properties may be located anywhere
                               in the world. All mortgage loans will have
                               original terms to maturity of not more than 40
                               years. All mortgage loans will have been
                               originated by persons other than the depositor.
                               All mortgage assets will have been purchased,
                               either directly or indirectly, by the depositor
                               on or before the date of initial issuance of the
                               related series of certificates.

                               The mortgage-backed securities will evidence
                               ownership interests in or be secured by mortgage
                               loans similar to those described above and other
                               mortgage-backed securities. Some mortgage-backed
                               securities may be guaranteed or insured by an
                               affiliate of the depositor, the Federal Home
                               Loan Mortgage Corporation, the Federal National
                               Mortgage Association, the Government National
                               Mortgage Association, or any other person
                               specified in the prospectus supplement.


                                       5


Collection Accounts.........   Each trust fund will include one or more
                               accounts established and maintained on behalf of
                               the certificateholders. All payments and
                               collections received or advanced with respect to
                               the mortgage assets and other assets in the trust
                               fund will be deposited into those accounts. The
                               accounts may be maintained as an interest bearing
                               or a non-interest bearing account, and funds may
                               be held as cash or reinvested.


Credit Support..............   The following types of credit support may be
                               used to enhance the likelihood of distributions
                               on certain classes of certificates:

                                o subordination of junior certificates,

                                o letters of credit,

                                o insurance policies,

                                o guarantees,

                                o reserve funds, or

                                o other types of credit support described in
                                  the prospectus supplement and a combination
                                  of any of the above.


Cash Flow Agreements........   Cash flow agreements are used to reduce the
                               effects of interest rate or currency exchange
                               rate fluctuations on the underlying mortgage
                               assets and increase the likelihood of timely
                               distributions on the certificates. The trust fund
                               may include any of the following types of cash
                               flow agreements:

                                o guaranteed investment contracts,

                                o interest rate swap or exchange agreements,

                                o interest rate cap or floor agreements,

                                o currency exchange agreements, and

                                o yield supplement agreements.


Description of
 Certificates................  Each series of certificates will include one or
                               more classes. Each series of certificates will
                               represent in the aggregate the entire beneficial
                               ownership interest in the trust fund. The offered
                               certificates are the classes of certificates
                               being offered to you pursuant to the prospectus
                               supplement. The non-offered certificates are the
                               classes of certificates not being offered to you
                               pursuant to the prospectus supplement.
                               Information on the non-offered certificates is
                               being provided solely to assist you in your
                               understanding of the offered certificates.


Distributions on
 Certificates..................  The certificates may provide for different
                                 methods of distributions to specific classes.
                                 Any class of certificates may:

                                 o provide for the accrual of interest thereon
                                  based on fixed, variable or floating rates;

                                o be senior or subordinate to one or more other
                                  classes of certificates with respect to
                                  interest or principal distribution and the
                                  allocation of losses on the assets of the
                                  trust fund;


                                       6


                                o be entitled to principal distributions, with
                                  disproportionately low, nominal or no
                                  interest distributions;

                                o be entitled to interest distributions, with
                                  disproportionately low, nominal or no
                                  principal distributions;

                                o provide for distributions of accrued interest
                                  only after the occurrence of certain events,
                                  such as the retirement of one or more other
                                  classes of certificates;

                                o provide for distributions of principal
                                  sequentially, based on specified payment
                                  schedules or other methodologies; and

                                o provide for distributions based on a
                                  combination of any of the above features.

                               Interest on each class of offered certificates
                               of each series will accrue at the applicable
                               pass-through rate on the outstanding certificate
                               balance or notional balance. Distributions of
                               interest with respect to one or more classes of
                               certificates may be reduced to the extent of
                               certain delinquencies, losses, prepayment
                               interest shortfalls, and other contingencies
                               described herein.

                               The certificate balance of a certificate
                               outstanding from time to time represents the
                               maximum amount that the holder thereof is then
                               entitled to receive in respect of principal from
                               future cash flow on the assets in the related
                               trust fund. Distributions of principal will be
                               made on each distribution date to the class or
                               classes of certificates entitled thereto until
                               the certificate balance of such certificates is
                               reduced to zero. Distributions of principal to
                               any class of certificates will be made on a pro
                               rata basis among all of the certificates of such
                               class.

Advances....................   A servicer may be obligated as part of its
                               servicing responsibilities to make certain
                               advances with respect to delinquent scheduled
                               payments and property related expenses which it
                               deems recoverable. The trust fund may be charged
                               interest for any advance. Neither the depositor
                               nor any of its affiliates will have any
                               responsibility to make such advances.


Termination.................   A series of certificates may be subject to
                               optional early termination through the repurchase
                               of the mortgage assets in the related trust fund.


Registration of
 Certificates................  One or more classes of the offered certificates
                               may initially be represented by one or more
                               certificates registered in the name of Cede &
                               Co., as the nominee of The Depository Trust
                               Company. If your offered certificate is so
                               registered, you will not be entitled to receive a
                               definitive certificate representing your interest
                               except in the event that physical certificates
                               are issued. Physical certificates may only be
                               issued under limited circumstances.


                                       7


Tax Status of
 the Certificates............  The certificates of each series will constitute
                               either:

                               o "regular interests" or "residual interests"
                                 in a trust fund treated as a "real estate
                                 mortgage investment conduit" under the Internal
                                 Revenue Code of 1986, or

                               o interests in a trust fund treated as a
                                 grantor trust under applicable provisions of
                                 the Internal Revenue Code of 1986.


ERISA Considerations........   If you are a fiduciary of an employee benefit
                               plan or other retirement plan or arrangement that
                               is subject to the Employee Retirement Income
                               Security Act of 1974, as amended, or Section 4975
                               of the Internal Revenue Code of 1986, as amended,
                               or any person which proposes to use "plan assets"
                               of any of these plans to acquire any offered
                               certificates, you should carefully review with
                               your legal counsel whether the purchase or
                               holding of any offered certificates could give
                               rise to transactions not permitted under these
                               laws. The prospectus supplement will specify if
                               investment in some certificates may require a
                               representation that the investor is not a plan or
                               similar arrangement or investing on behalf of a
                               plan or similar arrangement or that certain
                               conditions are met.


Legal Investment............   The prospectus supplement will specify
                               whether the offered certificates will
                               constitute "mortgage related
                               securities" for purposes of the
                               Secondary Mortgage Market Enhancement
                               Act of 1984. If your investment
                               authority is subject to legal
                               restrictions you should consult your
                               legal counsel to determine whether and
                               to what extent the offered certificates
                               constitute legal investments for you.

Rating......................   At the date of issuance, as to each series,
                               each class of offered certificates will not be
                               rated lower than investment grade by one or more
                               nationally recognized statistical rating
                               agencies. 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.


                                       8


                                  RISK FACTORS

     YOU SHOULD CONSIDER THE FOLLOWING RISK FACTORS, IN ADDITION TO THE RISK
FACTORS IN THE PROSPECTUS SUPPLEMENT, IN DECIDING TO PURCHASE ANY OF THE
OFFERED CERTIFICATES. THE RISKS AND UNCERTAINTIES DESCRIBED BELOW, TOGETHER
WITH THOSE DESCRIBED IN THE PROSPECTUS SUPPLEMENT UNDER "RISK FACTORS,"
SUMMARIZE THE MATERIAL RISKS RELATING TO YOUR CERTIFICATES.


Your ability to resell certificates    You may not be able to resell your
may be limited because of              certificates and the value of your
their characteristics                  certificates may be less than you
                                       anticipated for a variety of reasons
                                       including:


                                       o       A secondary market for your
                                               certificates does not develop;

                                       o       Interest rate fluctuations;

                                       o       The absence of redemption
                                               rights;

                                       o       The availability of other
                                               mortgage-backed securities
                                               including those backed by loans
                                               on single family residential
                                               properties; and

                                       o       The request for information in
                                               addition to that provided in
                                               the prospectus, the prospectus
                                               supplement and the monthly
                                               report to certificateholders.

The assets of the trust fund
may not be sufficient to pay
your certificates...........      The certificates will not represent an
                                  interest in or obligation of the
                                  depositor, any servicer, or any of
                                  their affiliates. The only obligations
                                  with respect to the certificates or the
                                  mortgage assets will be the obligations
                                  of the depositor pursuant to certain
                                  limited representations and warranties
                                  made with respect to the mortgage
                                  loans. Since certain representations
                                  and warranties with respect to the
                                  mortgage assets may have been made
                                  and/or assigned in connection with
                                  transfers of such mortgage assets prior
                                  to the closing date, the rights of the
                                  trustee and the certificateholders with
                                  respect to such representations or
                                  warranties will be limited to their
                                  rights as an assignee thereof. None of
                                  the depositor, any servicer or any
                                  affiliate thereof will have any
                                  obligation with respect to
                                  representations or warranties made by
                                  any other entity. Neither the
                                  certificates nor the underlying
                                  mortgage assets will be guaranteed or
                                  insured by any governmental agency or
                                  instrumentality, or by the depositor,
                                  any servicer or any of their
                                  affiliates. Proceeds of the assets
                                  included in the related trust fund for
                                  each series of certificates will be the
                                  sole source of payments on the
                                  certificates, and there will be no
                                  recourse to the depositor or any other
                                  entity in the event that such proceeds
                                  are insufficient or otherwise
                                  unavailable to make all payments
                                  provided for under the certificates.

                                  Unless otherwise specified in the
                                  prospectus supplement, a series of
                                  certificates will not have any claim
                                  against or security interest in the
                                  trust funds for any other series. If
                                  the related trust fund is insufficient
                                  to make payments on such certificates,
                                  no other assets will be available for
                                  payment of the deficiency.
                                  Additionally, certain amounts remaining
                                  in certain funds or



                                       9


                               accounts may be withdrawn under certain
                               conditions. In the event of such withdrawal,
                               such amounts will not be available for future
                               payment of principal of or interest on the
                               certificates. If so provided in the prospectus
                               supplement for a series of certificates
                               consisting of one or more classes of subordinate
                               certificates, on any distribution date in
                               respect of which losses or shortfalls in
                               collections on the trust assets have been
                               incurred, the amount of such losses or
                               shortfalls will be borne first by one or more
                               classes of the subordinate certificates, and,
                               thereafter, by the remaining classes of
                               certificates in the priority and manner and
                               subject to the limitations specified in the
                               prospectus supplement.


Prepayments and repurchases
of the mortgage assets
will affect the timing of
your cash flow and may
affect your yield...........   Prepayments (including those caused by defaults
                               on the mortgage loans and repurchases for breach
                               of a representation or warranty) on the mortgage
                               assets in any trust fund generally will result in
                               a faster rate of principal payments on one or
                               more classes of the related certificates than if
                               payments on such mortgage assets were made as
                               scheduled. Thus, the prepayment experience on the
                               mortgage assets may affect the average life of
                               each class of related certificates. The rate of
                               principal payments on pools of mortgage loans
                               varies between pools and from time to time is
                               influenced by a variety of economic, demographic,
                               geographic, social, tax, legal and other factors.

                               There can be no assurance as to the rate of
                               voluntary prepayments on the mortgage assets in
                               any trust fund will conform to any model
                               described herein or in any prospectus
                               supplement.

                               The rate of voluntary prepayments will also be
                                 affected by:

                               o the voluntary prepayment terms of the
                                 mortgage loans including prepayment lock-out
                                 periods and prepayment premiums;

                               o the ability of a servicer to collect
                                 prepayment premiums;

                               o then-current interest rates being charged on
                                 similar mortgage loans; and

                               o the availability of mortgage credit.

                               If a mortgage loan is in default it may not be
                               possible to collect a prepayment premium. No
                               person will be required to pay any premium if a
                               mortgage loan is repurchased for a breach of a
                               representation or warranty.

                               The yield on your certificates may be less than
                               anticipated because the prepayment premium or
                               yield maintenance required under certain
                               prepayment scenarios may not be enforceable in
                               some states or under federal bankruptcy laws.

                               o Some courts may consider the prepayment
                                 premium to be usurious.


                                       10

                               o       Even if the prepayment premium is
                                       enforceable, we cannot assure you that
                                       foreclosure proceeds will be sufficient
                                       to pay the prepayment premium.

                               o       Although the collateral substitution
                                       provisions related to defeasance are not
                                       supposed to be treated as a prepayment
                                       and should not affect your certificates,
                                       we cannot assure you that a court will
                                       not interpret the defeasance provisions
                                       as requiring a prepayment premium; nor
                                       can we assure you that if it is treated
                                       as a prepayment premium, the court will
                                       find the defeasance income stream
                                       enforceable.

                               As a result, the actual maturity of your
                               certificates could occur significantly earlier
                               than expected and additional cash flow may not
                               be available to offset any effect this may have
                               on your yield. A series of certificates may
                               include one or more classes of certificates with
                               priorities of payment and, as a result, yields
                               on other classes of certificates, including
                               classes of offered certificates, of such series
                               may be more sensitive to prepayments on mortgage
                               assets. A series of certificates may include one
                               or more classes offered at a significant premium
                               or discount. Yields on such classes of
                               certificates will be sensitive, and in some
                               cases extremely sensitive, to prepayments on
                               mortgage assets and, where the amount of
                               interest payable with respect to a class is
                               disproportionately high, as compared to the
                               amount of principal, a holder might, in some
                               prepayment scenarios, fail to recoup its
                               original investment.


Ratings do not guarantee payment
and do not address prepayment
risks.......................   Any rating assigned by a rating agency to a
                               class of certificates will reflect such rating
                               agency's assessment solely of the likelihood that
                               holders of certificates of such class will
                               receive payments to which such certificateholders
                               are entitled under the related agreement. Ratings
                               do not address:

                               o       the likelihood that principal prepayments
                                       (including those caused by defaults) on
                                       the related mortgage assets will be made;

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

                               o       the likelihood of early optional
                                       termination of the series of
                                       certificates;

                               o       the possibility that prepayment at higher
                                       or lower rates than anticipated by an
                                       investor may cause such investor to
                                       experience a lower than anticipated
                                       yield; or

                               o       that an investor purchasing a certificate
                                       at a significant premium might fail to
                                       recoup its initial investment under
                                       certain prepayment scenarios.

                               The amount, type and nature of credit support, if
                               any, established with respect to a series of
                               certificates will be determined on the basis of
                               criteria established by each rating agency rating
                               classes of such series. Such criteria are
                               sometimes based upon


                                       11


                               an actuarial analysis of the behavior of
                               mortgage loans in a larger group. Such analysis
                               is often the basis upon which each rating agency
                               determines the amount of credit support required
                               with respect to each such class. There can be no
                               assurance that the historical data supporting
                               any such actuarial analysis will accurately
                               reflect future experience nor any assurance that
                               the data derived from a large pool of mortgage
                               loans accurately predicts the delinquency,
                               foreclosure or loss experience of any particular
                               pool of mortgage assets. No assurance can be
                               given that values of any mortgaged properties
                               have remained or will remain at their levels on
                               the respective dates of origination of the
                               related mortgage loans. Moreover, there is no
                               assurance that appreciation of real estate
                               values generally will limit loss experiences on
                               the mortgaged properties. If the commercial or
                               multifamily residential real estate markets
                               should experience an overall decline in property
                               values such that the outstanding principal
                               balances of the mortgage loans underlying or
                               comprising the mortgage assets in a particular
                               trust fund and any secondary financing on the
                               related mortgaged properties become equal to or
                               greater than the value of the mortgaged
                               properties, the rates of delinquencies,
                               foreclosures and losses could be higher than
                               those now generally experienced by institutional
                               lenders. In addition, adverse economic
                               conditions (which may or may not affect real
                               property values) may affect the timely payment
                               by mortgagors of scheduled payments of principal
                               and interest on the mortgage loans and,
                               accordingly, the rates of delinquencies,
                               foreclosures and losses with respect to any
                               trust fund. To the extent that such losses are
                               not covered by the credit support, if any,
                               described in the prospectus supplement, such
                               losses will be borne, at least in part, by the
                               holders of one or more classes of the
                               certificates of the related series.


Net cash flow produced by a
mortgaged property may be
inadequate to repay the
mortgage loan................. Payment on each mortgage loan is dependent
                               primarily on:

                               o       the net operating income of the related
                                       mortgaged property; and

                               o       at maturity (whether at scheduled
                                       maturity or, in the event of a default
                                       under the mortgage loan, upon the
                                       acceleration of such maturity), the
                                       market value of the related mortgaged
                                       property (taking into account any adverse
                                       effect of a foreclosure proceeding on
                                       such market value) or the ability of the
                                       related mortgagor to refinance the
                                       mortgage loan.

                               If a mortgage loan has a relatively high loan to
                               value ratio or relatively low debt service
                               coverage ratio, a foreclosure sale is less likely
                               to provide enough money to satisfy the
                               outstanding debt. Therefore, the servicer may
                               have to modify the mortgage loans that it is
                               servicing in order to try to maximize recoveries.
                               However, such flexibility may not result in a
                               greater recovery on a net present value basis
                               than liquidation.


                                       12


Nonrecourse loans limit
the remedies available
following a mortgagor
default.....................   The mortgage loans will not be an obligation
                               of, or be insured or guaranteed by, any
                               governmental entity, by any private mortgage
                               insurer, or by the depositor, the originators,
                               the Servicers, the Trustee or any of their
                               respective affiliates.

                               Each mortgage loan generally is a nonrecourse
                               loan. If there is a default (other than a
                               default resulting from voluntary bankruptcy,
                               fraud or willful misconduct) there will
                               generally only be recourse against the specific
                               properties and other assets that have been
                               pledged to secure such mortgage loan. Even if a
                               mortgage loan provides for recourse to a
                               mortgagor or its affiliates, it is unlikely the
                               trust fund ultimately could recover any amounts
                               not covered by the mortgaged property.


Future cash flows and
property values
are not predictable.........   Commercial and multifamily property values and
                               cash flows are volatile and may be insufficient
                               to cover debt service on the related mortgage
                               loan at any given time. If the cash flow from a
                               mortgaged property is reduced (for example, if
                               leases are not obtained or renewed), the
                               mortgagor may not be able to repay the loan. Cash
                               flow will determine the mortgagor's ability to
                               cover debt service and property values affect the
                               ability to refinance the property and the amount
                               of the recovery of proceeds upon foreclosure.
                               Cash flow and property value depend upon a number
                               of factors, including:

                               o       national, regional and local economic
                                       conditions;

                               o       local real estate conditions, such as an
                                       oversupply of space similar to the
                                       related mortgaged property;

                               o       changes or weakness in a specific
                                       industry segment;

                               o       the nature of expenses:

                                        o    as a percentage of revenue;

                                        o    whether expenses are fixed or vary
                                             with revenue; and

                                        o    the level of required capital
                                             expenditures for proper maintenance
                                             and demanded by tenants;

                               o       demographic factors;

                               o       changes required by retroactive building
                                       or similar codes;

                               o       capable management and adequate
                                       maintenance;

                               o       location;

                               o       with respect to properties with uses
                                       subject to significant regulation,
                                       changes in applicable laws;

                               o       perceptions by prospective tenants and,
                                       if applicable, their customers, of the
                                       safety, convenience, services and
                                       attractiveness of the property;

                               o       the age, construction quality and design
                                       of a particular property; and

                               o       whether the mortgaged properties are
                                       readily convertible to alternative uses.


                                       13


Poor property management will
adversely affect the
performance of the related
mortgaged property............The successful operation of a real estate project
                              also depends upon the performance and viability
                              of the property manager. Properties deriving
                              revenues primarily from short-term sources
                              generally are more management intensive than
                              properties leased to creditworthy tenants under
                              long-term leases. The property manager is
                              generally responsible for:

                              o       operating the properties;

                              o       providing building services;

                              o       establishing and implementing the rental
                                      structure;

                              o       managing operating expenses;

                              o       responding to changes in the local
                                      market; and

                              o       advising the mortgagor with respect to
                                      maintenance and capital improvements.

                              Property managers may not be in a financial
                              condition to fulfill their management
                              responsibilities.

                              Certain of the mortgaged properties are managed
                              by affiliates of the applicable mortgagor. If a
                              mortgage loan is in default or undergoing special
                              servicing, such relationship could disrupt the
                              management of the underlying property. This may
                              adversely affect cash flow. However, the mortgage
                              loans generally permit the lender to remove the
                              property manager upon the occurrence of an event
                              of default, a decline in cash flow below a
                              specified level or the failure to satisfy some
                              other specified performance trigger.

The servicer will have
discretion to handle or
avoid obligor defaults in
a manner which may be
adverse to your interests....In order to maximize recoveries on defaulted
                             mortgage loans, a servicer will be permitted
                             (within prescribed parameters) to extend and
                             modify mortgage loans that are in default or as
                             to which a payment default is imminent. In
                             addition, a servicer may receive a workout fee
                             based on receipts from or proceeds of such
                             mortgage loans. While the servicer will be
                             required to follow accepted servicing standards,
                             there can be no assurance that such flexibility
                             will increase the present value of receipts from
                             or proceeds of mortgage loans that are in default
                             or as to which a payment default is imminent.





Mortgagors of commercial
mortgage loans are
sophisticated and may
take actions adverse to
your interests ............. Mortgage loans made to partnerships, corporations
                             or other entities may entail risks of loss from
                             delinquency and foreclosure that are greater than
                             those of mortgage loans made to individuals. The
                             mortgagor's sophistication and form of
                             organization may increase the likelihood of
                             protracted litigation or bankruptcy in default
                             situations.





                                       14


Credit support may not
cover losses or risks
which could adversely
affect payment on
your certificates ......... The prospectus supplement for a series of
                            certificates will describe any credit support in
                            the related trust fund. Any credit support will
                            be limited in amount and coverage and will not
                            cover all potential risks. Use of credit support
                            will be subject to the conditions and limitations
                            described herein and in the prospectus
                            supplement. Moreover, such credit support may not
                            cover all potential losses or risks; for example,
                            credit support may or may not cover fraud or
                            negligence by a mortgage loan originator or other
                            parties.

                            A series of certificates may include one or more
                            classes of subordinate certificates, if so
                            provided in the prospectus supplement. Although
                            subordination is intended to reduce the risk to
                            holders of senior certificates of delinquent
                            distributions or ultimate losses, the amount of
                            subordination will be limited and may decline
                            under certain circumstances. In addition, if
                            principal payments on one or more classes of
                            certificates of a series are made in a specified
                            order of priority, any limits with respect to the
                            aggregate amount of claims under any related
                            credit support may be exhausted before the
                            principal of the lower priority classes of
                            certificates of such series has been repaid. As a
                            result, the impact of significant losses and
                            shortfalls on the trust assets may fall primarily
                            upon those classes of certificates having a lower
                            priority of payment. Moreover, if a form of
                            credit support covers more than one series of
                            certificates, holders of certificates evidencing
                            an interest in one covered trust will be subject
                            to the risk that the credit support will be
                            exhausted by the claims of other covered trusts.

                            The amount of any applicable credit support
                            supporting one or more classes of offered
                            certificates, including the subordination of one
                            or more classes of certificates, will be
                            determined on the basis of criteria established
                            by each rating agency rating such classes of
                            certificates based on an assumed level of
                            defaults, delinquencies, other losses or other
                            factors. There can, however, be no assurance that
                            the loss experience on the related mortgage
                            assets will not exceed such assumed levels.

                            Regardless of the form of credit enhancement
                            provided, the amount of coverage will be limited
                            in amount and in most cases will be subject to
                            periodic reduction in accordance with a schedule
                            or formula. The master servicer will generally be
                            permitted to reduce, terminate or substitute all
                            or a portion of the credit enhancement for any
                            series of certificates, if the applicable rating
                            agency indicates that the then-current rating
                            thereof will not be adversely affected. The
                            rating of any series of certificates by any
                            applicable rating agency may be lowered following
                            the initial issuance thereof as a result of the
                            downgrading of the obligations of any applicable
                            credit support provider, or as a result of losses
                            on the related mortgage assets substantially in
                            excess of the levels contemplated by such rating
                            agency at the time of its initial rating
                            analysis. None of the





                                       15


                               depositor, the master servicer or any of their
                               affiliates will have any obligation to replace
                               or supplement any credit enhancement, or to take
                               any other action to maintain any rating of any
                               series of certificates.


Some actions allowed by the
mortgage may be limited
by law.......................  The mortgages may contain a due-on-sale clause,
                               which permits the lender to accelerate the
                               maturity of the mortgage loan if the mortgagor
                               sells, transfers or conveys the related mortgaged
                               property or its interest in the mortgaged
                               property. The mortgages may also include a
                               debt-acceleration clause, which permits the
                               lender to accelerate the debt upon a monetary or
                               non-monetary 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.

                               Some of the mortgage loans will be secured by an
                               assignment of leases and rents pursuant to which
                               the mortgagor typically assigns its right, title
                               and interest as landlord under the leases on the
                               related mortgaged property and the income
                               derived therefrom to the lender as further
                               security for the related mortgage loan, while
                               retaining a license to collect rents for so long
                               as there is no default. In the event the
                               mortgagor defaults, the license terminates and
                               the lender is entitled to collect the rents.
                               Such assignments are typically not perfected as
                               security interests prior to actual possession of
                               the cash flow. Some state laws may require that
                               the lender take possession of the mortgaged
                               property and obtain a judicial appointment of a
                               receiver before becoming entitled to collect the
                               rents. In addition, if bankruptcy or similar
                               proceedings are commenced by or in respect of
                               the mortgagor, the lender's ability to collect
                               the rents may be adversely affected.


One action jurisdiction may
limit the ability of the
servicer to foreclose on
a mortgaged property........   Several states (including California) have laws
                               that prohibit more than one "judicial action" to
                               enforce a mortgage obligation, and some courts
                               have construed the term "judicial action"
                               broadly. The special servicer may need to obtain
                               advice of counsel prior to enforcing any of the
                               trust fund's rights under any of the mortgage
                               loans that include mortgaged properties where the
                               rule could be applicable.

                               In the case of a mortgage loan secured by
                               mortgaged properties located in multiple states,
                               the special servicer may be required to
                               foreclose first on properties located in states
                               where such "one action" rules apply (and where
                               non-judicial foreclosure is permitted) before
                               foreclosing on properties located in states
                               where judicial foreclosure is the only permitted
                               method of foreclosure.


                                       16


Rights against tenants m
ay be limited if leases
are not subordinate to
mortgage or do not contain
attornment provisions.......   Some of the tenant leases contain provisions
                               that require the tenant to attorn to (that is,
                               recognize as landlord under the lease) a
                               successor owner of the property following
                               foreclosure. Some of the leases may be either
                               subordinate to the liens created by the mortgage
                               loans or else contain a provision that requires
                               the tenant to subordinate the lease if the
                               mortgagee agrees to enter into a non-disturbance
                               agreement.

                               In some states, if tenant leases are subordinate
                               to the liens created by the mortgage loans and
                               such leases do not contain attornment
                               provisions, such leases may terminate upon the
                               transfer of the property to a foreclosing lender
                               or purchaser at foreclosure. Accordingly, in the
                               case of the foreclosure of a mortgaged property
                               located in such a state and leased to one or
                               more desirable tenants under leases that do not
                               contain attornment provisions, such mortgaged
                               property could experience a further decline in
                               value if such tenants' leases were terminated
                               (e.g., if such tenants were paying above-market
                               rents).

                               If a mortgage is subordinate to a lease, the
                               lender will not (unless it has otherwise agreed
                               with the tenant) possess the right to dispossess
                               the tenant upon foreclosure of the property, and
                               if the lease contains provisions inconsistent
                               with the mortgage (e.g., provisions relating to
                               application of insurance proceeds or
                               condemnation awards), the provisions of the
                               lease will take precedence over the provisions
                               of the mortgage.


If mortgaged properties
are not in compliance
with current zoning laws
you may not be able to
restore it following a
casualty loss .................Due to changes in applicable building and zoning
                               ordinances and codes which have come into effect
                               after the construction of improvements on certain
                               of the mortgaged properties, some improvements
                               may not comply fully with current zoning laws
                               (including density, use, parking and set-back
                               requirements) but qualify as permitted
                               non-conforming uses. Such changes may limit the
                               ability of the related mortgagor to rebuild the
                               premises "as is" in the event of a substantial
                               casualty loss. Such limitations may adversely
                               affect the ability of the mortgagor to meet its
                               mortgage loan obligations from cash flow.
                               Insurance proceeds may not be sufficient to pay
                               off such mortgage loan in full. In addition, if
                               the mortgaged property were to be repaired or
                               restored in conformity with then current law, its
                               value could be less than the remaining balance on
                               the mortgage loan and it may produce less revenue
                               than before such repair or restoration.

Inspections of the mortgaged
properties were limited.....   The mortgaged properties were inspected by
                               licensed engineers at the time the mortgage loans
                               were originated to assess the structure, exterior
                               walls, roofing interior construction, mechanical
                               and electrical systems and general condition of
                               the site,


                                       17


                               buildings and other improvements located on the
                               mortgaged properties. There can be no assurance
                               that all conditions requiring repair or
                               replacement have been identified in such
                               inspections.


Compliance with Americans
with Disabilities Act may
result in additional losses... Under the Americans with Disabilities Act of
                               1990, all public accommodations are required to
                               meet certain federal requirements related to
                               access and use by disabled persons. To the extent
                               the mortgaged properties do not comply with the
                               act, the mortgagors may be required to incur
                               costs to comply with the act. In addition,
                               noncompliance could result in the imposition of
                               fines by the federal government or an award of
                               damages to private litigants.


Litigation Concerns.........   There may be legal proceedings pending and,
                               from time to time, threatened against the
                               mortgagors or their affiliates relating to the
                               business of or arising out of the ordinary course
                               of business of the mortgagors and their
                               affiliates. There can be no assurance that such
                               litigation will not have a material adverse
                               effect on the distributions to
                               certificateholders.


                                       18


                         DESCRIPTION OF THE TRUST FUNDS

ASSETS

     The primary assets of each trust fund are mortgage assets which include
(i) one or more multifamily and/or commercial mortgage loans and participations
therein, (ii) CMBS, or (iii) a combination of mortgage loans and CMBS. Mortgage
loans refers to both whole mortgage loans, participations therein and mortgage
loans underlying CMBS. No CMBS originally issued in a private placement will be
included as an asset of a trust fund until the holding period provided for
under Rule 144(k) promulgated under the Securities Act of 1933, as amended, has
expired or such CMBS have been registered under the Securities Act of 1933, as
amended. The mortgage assets will not be guaranteed or insured by the depositor
or any of its affiliates or, unless otherwise provided in the prospectus
supplement, by any governmental agency or instrumentality or by any other
person. Each mortgage asset will be selected by the depositor for inclusion in
a trust fund from among those purchased, either directly or indirectly, from a
prior holder thereof, which may be an affiliate of the depositor and may or may
not be the originator of the mortgage loan or the issuer of the CMBS.

     Unless otherwise specified in the prospectus supplement, the certificates
will be entitled to payment only from the assets of the related trust fund and
will not be entitled to payments on the assets of any other trust fund
established by the depositor. If specified in the prospectus supplement, the
assets of a trust fund will consist of certificates representing beneficial
ownership interests in another trust fund that contains the mortgage assets.


MORTGAGE LOANS

General

     The mortgage loans will be secured by liens on mortgaged properties
consisting of (i) multifamily properties which are residential properties
consisting of five or more rental or cooperatively owned dwelling units in
high-rise, mid-rise or garden apartment buildings or (ii) commercial properties
which are office buildings, retail centers, hotels or motels, nursing homes,
congregate care facilities, industrial properties, mini-warehouse facilities or
self-storage facilities, mobile home parks, mixed use or other types of
commercial properties located in any one of the fifty states, the District of
Columbia or the Commonwealth of Puerto Rico and, if so specified in the related
prospectus supplement, anywhere else in the world. To the extent specified in
the prospectus supplement, the mortgage loans will be secured by first
mortgages or deeds of trust or other similar security instruments creating a
first lien on the mortgaged property. A multifamily property may include mixed
commercial and residential structures and may include apartment buildings owned
by Cooperatives. The mortgaged properties may include leasehold interests in
properties, the title to which is held by third party lessors. Each mortgage
loan will be originated by an originator who is a person other than the
depositor. The prospectus supplement will indicate if any originator is an
affiliate of the depositor. The mortgage loans will be evidenced by mortgage
notes secured by mortgages creating a lien on the mortgaged properties.
Mortgage loans will generally also be secured by an assignment of leases and
rents and/or operating or other cash flow guarantees relating to the mortgage
loan.

Leases

     To the extent specified in the prospectus supplement, the commercial
properties may be leased to lessees that occupy all or a portion of these
properties. Pursuant to a lease assignment, a mortgagor may assign its rights,
title and interest as lessor along with the income derived under each lease to
the mortgagee, while retaining a license to collect the rents for so long as
there is no default. If the mortgagor defaults, the license terminates and the
mortgagee or its agent is entitled to collect the rents from the lessee for
application to the monetary obligations of the mortgagor. State law may limit
or restrict the enforcement of the lease assignments by a mortgagee until it
takes possession of the mortgaged property and/or a receiver is appointed. See
"Certain Legal Aspects of the Mortgage Loans and the Leases--Leases and Rents."
Alternatively, to the extent specified in the prospectus supplement, the
mortgagor and the mortgagee may agree that payments under leases are to be made
directly to a servicer.


                                       19


     To the extent described in the prospectus supplement, the leases may
require the lessees to pay rent that is sufficient in the aggregate to cover
all scheduled payments of principal and interest on the mortgage loans and, in
certain cases, their pro rata share of the operating expenses, insurance
premiums and real estate taxes associated with the mortgaged properties. Some
leases may require the mortgagor to bear costs associated with structural
repairs and/or the maintenance of the exterior or other portions of the
mortgaged property or provide for certain limits on the aggregate amount of
operating expenses, insurance premiums, taxes and other expenses that the
lessees are required to pay. If so specified in the prospectus supplement, the
lessees may be permitted to set off their rental obligations against the
obligations of the mortgagors under the leases. In those cases where payments
under the leases (net of any operating expenses by the mortgagors) are
insufficient to pay all of the scheduled principal and interest on the mortgage
loans, the mortgagors must rely on other income including security deposits
generated by the mortgaged property to make payments on the mortgage loan. To
the extent specified in the prospectus supplement, some commercial properties
may be leased entirely to one lessee. In such cases, absent the availability of
other funds, the mortgagor must rely entirely on rent paid by such lessee in
order for the mortgagor to pay all of the scheduled principal and interest on
the related commercial loan. To the extent specified in the prospectus
supplement, some leases may expire prior to the stated maturity of the mortgage
loan. In such cases, upon expiration of the leases the mortgagors will have to
look to alternative sources of income, including rent payment by any new
lessees or proceeds from the sale or refinancing of the mortgaged property, to
cover the payments of principal and interest due on the mortgage loans unless
the lease is renewed. As specified in the prospectus supplement, some leases
may provide that upon the occurrence of a casualty affecting a mortgaged
property, the lessee will have the right to terminate its lease, unless the
mortgagor, as lessor, is able to cause the mortgaged property to be restored
within a specified period of time. Some leases may provide that it is the
lessor's responsibility to restore the mortgaged property after a casualty to
its original condition. Some leases may provide a right of termination to the
lessee if a taking of a material or specified percentage of the leased space in
the mortgaged property occurs, or if the access to the leased space is
materially impaired.

Default and Loss Considerations with Respect to the Mortgage Loans

     Mortgage loans secured by commercial and multifamily properties are
markedly different from owner-occupied single family mortgage loans. The
repayment of loans secured by commercial or multifamily properties is typically
dependent upon the successful operation of such property rather than upon the
liquidation value of the real estate. Unless otherwise specified in the
prospectus supplement, the mortgage loans will be non-recourse loans, which
means that the mortgagee may look only to the Net Operating Income from the
property for repayment of the mortgage debt, and not to any other of the
mortgagor's assets, in the event of the mortgagor's default. Lenders typically
look to the Debt Service Coverage Ratio of a loan secured by income-producing
property as an important measure of the risk of default on such a loan.

     As the primary component of Net Operating Income, rental income (as well
as maintenance payments from tenant-stockholders of a Cooperative) is 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 retail centers, office buildings and industrial properties.
Commercial loans may be secured by owner-occupied mortgaged properties or
mortgaged properties leased to a single tenant. Accordingly, a decline in the
financial condition of the mortgagor or single tenant, as applicable, may have
a disproportionately greater effect on the Net Operating Income from such
mortgaged properties than in the case of mortgaged properties with multiple
tenants.

     Changes in the expense components of Net Operating Income due to the
general economic climate or economic conditions in a locality or industry
segment, such as increases in interest rates, real estate and personal property
tax rates and other operating expenses, including energy costs; changes in
governmental rules, regulations and fiscal policies, including environmental
legislation; and acts of God may also affect the risk of default on the
mortgage loan. In some cases, leases of mortgaged properties may provide that
the lessee rather than the mortgagor, is responsible for payment of some or all
of these expenses;


                                       20


however, because leases are also subject to default risks 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 mortgage loan. See "--Leases"
above.

     While the duration of leases and the existence of any "net of expense"
provisions are often viewed as the primary considerations in evaluating the
credit risk of mortgage loans secured by certain income-producing properties,
such risk may be affected equally or to a greater extent by changes in
government regulation of the operator of the property. Examples of the latter
include mortgage loans secured by health care-related facilities, the income
from which and the operating expenses of which are subject to state and/or
federal regulations, such as Medicare and Medicaid, and multifamily properties
and mobile home parks, which may be subject to state or local rent control
regulation and, in certain cases, restrictions on changes in use of the
property. Low-and moderate-income housing in particular may be subject to legal
limitations and regulations but, because of such regulations, may also be less
sensitive to fluctuations in market rents generally.

     The Debt Service Coverage Ratio should not be relied upon as the sole
measure of the risk of default of any loan, however, since other factors may
outweigh a high Debt Service Coverage Ratio. With respect to a balloon mortgage
loan, for example, the risk of default as a result of the unavailability of a
source of funds to finance the related balloon payment at maturity on terms
comparable to or better than those of the balloon mortgage loans could be
significant even though the related Debt Service Coverage Ratio is high.

     The liquidation value of any mortgaged property may be adversely affected
by risks generally incident to interests in real property, including declines
in rental or occupancy rates. Lenders generally use the Loan-to-Value Ratio of
a mortgage loan as a measure of risk of loss if a property must be liquidated
upon a default by the mortgagor.

     Appraised values of income-producing properties may be based on the market
comparison method (recent resale value of comparable properties at the date of
the appraisal), the cost replacement method (the cost of replacing the property
at the date of appraisal), the income capitalization method (a projection of
value based upon the property's projected net cash flow), or upon an
interpolation of the values derived from such methods. Each of these appraisal
methods presents analytical challenges. 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. Where more than one of
these appraisal methods are used and create significantly different results, or
where a high Loan-to-Value Ratio accompanies a high Debt Service Coverage Ratio
(or vice versa), the analysis of default and loss risks is even more difficult.

     While the Depositor believes that the foregoing considerations are
important factors that generally distinguish the multifamily and commercial
loans from single family mortgage loans and provide insight to the risks
associated with income-producing real estate, there is no assurance that such
factors will in fact be considered by the Originators of the multifamily and
commercial loans, or that, for any of the mortgage loans, they are complete or
relevant. See "Risk Factors." Net cash flow produced by a mortgaged property
may be inadequate to repay the mortgage loan," "Nonrecourse loans limit the
remedies available following a mortgagor default. Prepayments and repurchases
of the mortgage assets will affect the timing of your cashflow and may affect
your yield. The assets of the trust fund may not be sufficient to pay your
certificates. The servicer will have discretion to handle or avoid obligor
defaults in a manner which may be adverse to your interests. Mortgagors of
commercial loans are sophisticated and may take actions adverse to your
interests.

Mortgage Loan Information in Prospectus Supplements

     Each prospectus supplement will contain information with respect to the
mortgage loans, including (i) the aggregate outstanding principal balance and
the largest, smallest and average outstanding principal balance of the mortgage
loans as of the applicable Cut-off Date, (ii) the type of property securing the



                                       21


mortgage loans (e.g., multifamily property or commercial property and the type
of property in each such category), (iii) the weighted average (by principal
balance) of the original and remaining terms to maturity of the mortgage loans,
(iv) the earliest and latest origination date and maturity date of the mortgage
loans, (v) the weighted average (by principal balance) of the Loan-to-Value
Ratios at origination of the mortgage loans, (vi) the mortgage interest rates
or range of mortgage interest rates and the weighted average mortgage interest
rate borne by the mortgage loans, (vii) the state or states in which most of
the mortgaged properties are located, (viii) information with respect to the
prepayment provisions, if any, of the mortgage loans, (ix) the weighted average
retained interest, if any, (x) with respect to ARM Loans, the index, the
frequency of the adjustment dates, the highest, lowest and weighted average
note margin and pass-through margin, and the maximum mortgage interest rate or
monthly payment variation at the time of any adjustment thereof and over the
life of the ARM Loan and the frequency of such monthly payment adjustments,
(xi) the Debt Service Coverage Ratio either at origination or as of a more
recent date (or both) and (xii) information regarding the payment
characteristics of the mortgage loans, including without limitation balloon
payment and other amortization provisions. The prospectus supplement will also
contain certain information available to the Depositor with respect to the
provisions of leases and the nature of tenants of the mortgaged properties and
other information referred to in a general manner under "--Mortgage
Loans--Default and Loss Considerations with Respect to the Mortgage Loans"
above. If specific information respecting the mortgage loans is not known to
the Depositor at the time the certificates are initially offered, more general
information of the nature described above will be provided in the prospectus
supplement, and specific information will be set forth in a report which will
be available to purchasers of the related certificates at or before the initial
issuance thereof and will be filed as part of a Current Report on Form 8-K with
the Securities and Exchange Commission within fifteen days after such initial
issuance.

Payment Provisions of the Mortgage Loans

     Unless otherwise specified in the prospectus supplement, all of the
mortgage loans will (i) have original terms to maturity of not more than 40
years and (ii) provide for payments of principal, interest or both, on due
dates that occur monthly, quarterly or semi-annually or at such other interval
as is specified in the prospectus supplement. Each mortgage loan may provide
for no accrual of interest or for accrual of interest thereon at an interest
rate that is fixed over its term or that adjusts from time to time, or that is
partially fixed and partially floating, or that may be converted from a
floating to a fixed interest rate, or from a fixed to a floating interest rate,
from time to time pursuant to an election or as otherwise specified on the
related Mortgage Note, in each case as described in the related prospectus
supplement. Each mortgage loan may provide for scheduled payments to maturity
or payments that adjust from time to time to accommodate changes in the
mortgage interest rate or to reflect the occurrence of certain events, and may
provide for negative amortization or accelerated amortization, in each case as
described in the prospectus supplement. Each mortgage loan may be fully
amortizing or require a balloon payment due on its stated maturity date, in
each case as described in the prospectus supplement. Each mortgage loan may
contain a Lock-out Period and a Lock-out Date, or require a Prepayment Premium
in connection with a prepayment, in each case as described in the prospectus
supplement. In the event that holders of any class or classes of certificates
will be entitled to all or a portion of any Prepayment Premiums collected in
respect of the mortgage loans, the prospectus supplement will specify the
method or methods by which any such amounts will be allocated. A mortgage loan
may also contain provisions entitling the mortgagee to Equity Participations,
as described in the prospectus supplement. In the event that holders of any
class or classes of certificates will be entitled to all or a portion of an
Equity Participation, the prospectus supplement will specify the terms and
provisions of the Equity Participation and the method or methods by which
distributions in respect thereof will be allocated among such certificates.


CMBS

     Distributions of any principal or interest, as applicable, will be made on
CMBS on the dates specified in the prospectus supplement. The CMBS may be
issued in one or more classes with characteristics similar to the classes of
certificates described in this prospectus.


                                       22


     Enhancement in the form of reserve funds, subordination or other forms of
credit support similar to that described for the certificates under
"Description of Credit Support" may be provided with respect to the CMBS. The
type, characteristics and amount of such credit support will be a function of
certain characteristics of the mortgage loans or underlying CMBS and other
factors and generally will be established for the CMBS on the basis of
requirements of either any rating agency that may have assigned a rating to the
CMBS or the initial purchasers of the CMBS.

     The prospectus supplement for a series of certificates evidencing
interests in mortgage assets that include CMBS will specify, to the extent
available, (i) the aggregate approximate initial and outstanding principal
amount or notional amount, as applicable, and type of the CMBS to be included
in the trust fund, (ii) the original and remaining term to stated maturity of
the CMBS, if applicable, (iii) whether such CMBS is entitled only to interest
payments, only to principal payments or to both, (iv) the pass-through or bond
rate of the CMBS or formula for determining such rates, if any, (v) the
applicable payment provisions for the CMBS, including, but not limited to, any
priorities, payment schedules and subordination features, (vi) the related
issuer, servicer and trustee, as applicable, (vii) certain characteristics of
the credit support, if any, such as subordination, reserve funds, insurance
policies, letters of credit or guarantees relating to the underlying mortgage
loans, the underlying CMBS or directly to such CMBS, (viii) the terms on which
the underlying mortgage loans or underlying CMBS or the CMBS may, or are
required to, be purchased prior to their maturity, (ix) the terms on which
mortgage loans or underlying CMBS may be substituted for those originally
underlying the CMBS, (x) the servicing fees payable under the related servicing
agreement, (xi) to the extent available to the depositor, the type of
information in respect of the underlying mortgage loans described under
"--Mortgage Loans--Mortgage Loan Information in Prospectus Supplements" above,
and the type of information in respect of the CMBS described in this paragraph,
(xii) the characteristics of any cash flow agreements that are included as part
of the trust fund evidenced or secured by the CMBS and (xiii) whether the CMBS
is in certificated form, book-entry form or held through a depository such as
The Depository Trust Company or the Participants Trust Company.

ACCOUNTS

     Each trust fund will include one or more accounts established and
maintained on behalf of the certificateholders into which the person or persons
designated in the prospectus supplement will deposit all payments and
collections received or advanced with respect to the mortgage assets and other
assets in the trust fund. Such an account may be maintained as an interest
bearing or a non-interest bearing account, and funds held therein may be held
as cash or reinvested. See "Description of the Agreement --Distribution Account
and Other Collection Accounts."

CREDIT SUPPORT

     If so provided in the prospectus supplement, partial or full protection
against some types of defaults and losses on the trust assets in the related
trust fund may be provided to one or more classes of certificates in the
related series in the form of subordination of one or more other classes of
certificates in the series or by one or more other types of credit support,
such as a letter of credit, insurance policy, guarantee, reserve fund or
another type of credit support, or a combination thereof. The amount and types
of coverage, the identification of the entity providing the coverage (if
applicable) and related information with respect to each type of credit
support, if any, will be described in the prospectus supplement for each series
of certificates. See "Risk Factors--Credit support may not cover losses or
risks which could adversely affect payment on your certificates" and
"Description of Credit Support."

CASH FLOW AGREEMENTS

     If so provided in the related prospectus supplement, the trust fund may
include guaranteed investment contracts pursuant to which moneys held in the
funds and accounts established for the related series will be invested at a
specified rate. The trust fund may also include certain other agreements, such
as interest rate exchange agreements, interest rate cap or floor agreements,
currency exchange agreements or similar agreements provided to reduce the
effects of interest rate or currency exchange rate


                                       23


fluctuations on the mortgage assets or 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
thereunder and provisions relating to the termination thereof, will be
described in the prospectus supplement for the related series. In addition, the
related prospectus supplement will provide certain information with respect to
the obligor under any such cash flow agreement.


                                USE OF PROCEEDS

     The net proceeds to be received from the sale of the certificates will be
applied by the depositor to the purchase of trust assets and to pay for certain
expenses incurred in connection with such purchase of trust assets and sale of
certificates. 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.



                              YIELD CONSIDERATIONS


GENERAL

     The yield on any offered certificate will depend on the price paid by the
certificateholder, the Pass-Through Rate of the certificate, the receipt and
timing of receipt of distributions on the certificate and the weighted average
life of the mortgage assets in the related trust fund (which may be affected by
prepayments, defaults, liquidations or repurchases). See "Risk Factors."


PASS-THROUGH RATE

     Certificates of any class within a series may have fixed, variable or
floating Pass-Through Rates, which may or may not be based upon the interest
rates borne by the mortgage assets 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 certificates or, in the case of a variable
or floating Pass-Through Rate, the method of determining the Pass-Through Rate;
the effect, if any, of the prepayment of any mortgage asset on the Pass-Through
Rate of one or more classes of certificates; and whether the distributions of
interest on the certificates of any class will be dependent, in whole or in
part, on the performance of any obligor under a cash flow agreement.

     The effective yield to maturity to each holder of certificates entitled to
payments of interest will be below that otherwise produced by the applicable
Pass-Through Rate and purchase price of such certificate because, while
interest may accrue on each mortgage asset during a certain period, the
distribution of such interest will be made on a day which may be several days,
weeks or months following the period of accrual.


TIMING OF PAYMENT OF INTEREST

     Each payment of interest on the certificates (or addition to the
certificate balance of a class of Accrual Certificates) on a distribution date
will include interest accrued during the interest accrual period for such
distribution date. As indicated above under "The Pass-Through Rate," if the
interest accrual period ends on a date other than a distribution date for the
related series, the yield realized by the holders of such certificates may be
lower than the yield that would result if the interest accrual period ended on
a distribution date. In addition, if so specified in the prospectus supplement,
interest accrued for an interest accrual period for one or more classes of
certificates may be calculated on the assumption that distributions of
principal (and additions to the certificate balance of Accrual Certificates)
and allocations of losses on the mortgage assets may be made on the first day
of the interest accrual period for a distribution date and not on the
distribution date. Such method would produce a lower effective yield than if
interest were calculated on the basis of the actual principal amount
outstanding during an interest accrual period. The interest accrual period for
any class of offered certificates will be described in the prospectus
supplement.


                                       24


PAYMENTS OF PRINCIPAL; PREPAYMENTS

     The yield to maturity on the certificates will be affected by the rate of
principal payments on the mortgage assets (including principal prepayments on
mortgage loans resulting from voluntary prepayments by the mortgagors,
insurance proceeds, condemnations and involuntary liquidations). Such payments
may be directly dependent upon the payments on leases underlying the mortgage
loans. The rate at which principal prepayments occur on the mortgage loans will
be affected by a variety of factors, including, without limitation, the terms
of the mortgage loans, the level of prevailing interest rates, the availability
of mortgage credit and economic, demographic, geographic, tax, legal and other
factors. In general, however, if prevailing interest rates fall significantly
below the mortgage interest rates on the mortgage loans comprising or
underlying the mortgage assets in a particular trust fund, the mortgage loans
are likely to be the subject of higher principal prepayments than if prevailing
rates remain at or above the rates borne by the mortgage loans. In this regard,
it should be noted that some mortgage assets may consist of mortgage loans with
different mortgage interest rates and the stated pass-through or pay-through
interest rate of some CMBS may be a number of percentage points higher or lower
than certain of the underlying mortgage loans. The rate of principal payments
on some or all of the classes of certificates of a series will correspond to
the rate of principal payments on the mortgage assets in the related trust fund
and is likely to be affected by the existence of Lock-out Periods and
Prepayment Premium provisions of the mortgage loans underlying or comprising
the mortgage assets, and by the extent to which the servicer of any mortgage
loan is able to enforce these provisions. Mortgage loans with a Lock-out Period
or a Prepayment Premium provision, to the extent enforceable, generally would
be expected to experience a lower rate of principal prepayments than otherwise
identical mortgage loans without such provisions, with shorter Lock-out Periods
or with lower Prepayment Premiums.

     If the purchaser of a certificate offered at a discount calculates its
anticipated yield to maturity based on an assumed rate of distributions of
principal that is faster than the rate actually experienced on the mortgage
assets, the actual yield to maturity will be lower than the rate thus
calculated. Conversely, if the purchaser of a certificate offered at a premium
calculates its anticipated yield to maturity based on an assumed rate of
distributions of principal that is slower than the rate actually experienced on
the mortgage assets, the actual yield to maturity will be higher than that so
calculated. In either case, if so provided in the prospectus supplement for a
series of certificates, the effect on yield on one or more classes of the
series of prepayments of the mortgage assets in the related trust fund may be
mitigated or exacerbated by any provisions for sequential or selective
distribution of principal to these classes.

     When a full prepayment is made on a mortgage loan, the mortgagor is
charged interest on the principal amount of the mortgage loan prepaid for the
number of days in the month actually elapsed up to the date of the prepayment.
Unless otherwise specified in the prospectus supplement, the effect of
prepayments in full will be to reduce the amount of interest paid in the
following month to holders of certificates entitled to payments of interest
because interest on the principal amount of any mortgage loan so prepaid will
be paid only to the date of prepayment rather than for a full month. Unless
otherwise specified in the prospectus supplement, a partial prepayment of
principal is applied so as to reduce the outstanding principal balance of the
related mortgage loan as of the due date in the month in which such partial
prepayment is received. As a result, unless otherwise specified in the
prospectus supplement, the effect of a partial prepayment on a mortgage loan
will be to reduce the amount of interest passed through to holders of
certificates in the month following the receipt of partial prepayment by an
amount equal to one month's interest at the applicable Pass-Through Rate on the
prepaid amount.

     The timing of changes in the rate of principal payments on the mortgage
assets may significantly affect an investor's actual yield to maturity, even if
the average rate of distributions of principal is consistent with an investor's
expectation. In general, the earlier a principal payment is received on the
mortgage assets and distributed on a certificate, the greater the effect on
such investor's yield to maturity. The effect on an investor's yield of
principal payments occurring at a rate higher (or lower) than the rate
anticipated by the investor during a given period may not be offset by a
subsequent like decrease (or increase) in the rate of principal payments.

PREPAYMENTS--MATURITY AND WEIGHTED AVERAGE LIFE

     The rates at which principal payments are received on the mortgage assets
included in a trust fund and the rate at which payments are made from any
credit support or cash flow agreement for a series of


                                       25


certificates may affect the ultimate maturity and the weighted average life of
each class of such certificates. Prepayments on the mortgage loans comprising
or underlying the mortgage assets in a particular trust fund will generally
accelerate the rate at which principal is paid on some or all of the classes of
the certificates.

     If so provided in the prospectus supplement for a series of certificates,
one or more classes of certificates may have a final scheduled distribution
date, which is the date on or prior to which the certificate balance thereof is
scheduled to be reduced to zero, calculated on the basis of the assumptions
applicable to the Series.

     Weighted average life refers to the average amount of time that will
elapse from the date of issue of a security until each dollar of principal of
such security will be repaid to the investor. The weighted average life of a
class of certificates of a series will be influenced by the rate at which
principal on the mortgage loans comprising or underlying the mortgage assets is
paid to such class, which may be in the form of scheduled amortization or
prepayments.

     In addition, the weighted average life of the certificates may be affected
by the varying maturities of the mortgage loans comprising or underlying the
CMBS. If any mortgage loans comprising or underlying the mortgage assets in a
particular trust fund have actual terms to maturity of less than those assumed
in calculating final scheduled distribution dates for the classes of
certificates of the related series, one or more classes of certificates may be
fully paid prior to their respective final scheduled distribution dates, even
in the absence of prepayments. Accordingly, the prepayment experience of the
mortgage assets will, to some extent, be a function of the mix of mortgage
interest rates and maturities of the mortgage loans comprising or underlying
the mortgage assets. See "Description of the Trust Funds."

     Prepayments on loans are also commonly measured relative to a prepayment
standard or model such as CPR, a constant prepayment rate model. Neither CPR
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 pool of loans, including the mortgage loans underlying or
comprising the mortgage assets. Moreover, CPR was developed based upon
historical prepayment experience for single family loans. Thus, it is likely
that prepayment of any mortgage loans comprising or underlying the mortgage
assets for any series will not conform to any particular level of CPR.

     The depositor is not aware of any meaningful publicly available prepayment
statistics for multifamily or commercial mortgage loans.

     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 the series and the percentage of
the initial certificate balance of each such class that would be outstanding on
specified distribution dates based on the assumptions stated in the prospectus
supplement, including assumptions that prepayments on the mortgage loans
comprising or underlying the related mortgage assets are made at rates
corresponding to various percentages of CPR or at such other rates specified in
the prospectus supplement. Such tables and assumptions are intended to
illustrate the sensitivity of weighted average life of the certificates to
various prepayment rates and will not be intended to predict or to provide
information that will enable investors to predict the actual weighted average
life of the certificates. It is unlikely that prepayment of any mortgage loans
comprising or underlying the mortgage assets for any series will conform to any
particular level of CPR or any other rate specified in the related prospectus
supplement.


OTHER FACTORS AFFECTING WEIGHTED AVERAGE LIFE

Type of Mortgage Asset

     A number of mortgage loans may have balloon payments due at maturity, and
because the ability of a mortgagor to make a balloon payment typically will
depend upon its ability either to refinance the loan or to sell the mortgaged
property, there is a risk that a number of mortgage loans having balloon
payments may default at maturity, or that the servicer may extend the maturity
of such a mortgage loan in connection with a workout. In the case of defaults,
recovery of proceeds may be delayed by, among other


                                       26


things, bankruptcy of the mortgagor or adverse conditions in the market where
the property is located. In order to minimize losses on defaulted mortgage
loans, the servicer may, to the extent and under the circumstances set forth in
the prospectus supplement be permitted 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 will tend
to extend the weighted average life of the certificates, thereby lengthening
the period of time elapsed from the date of issuance of a certificate until it
is retired.

Foreclosures and Payment Plans

     The number of foreclosures and the principal amount of the mortgage loans
comprising or underlying the mortgage assets 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 life of the mortgage loans
and that of the related series of certificates. Servicing decisions made with
respect to the mortgage loans, including the use of payment plans prior to a
demand for acceleration and the restructuring of mortgage loans in bankruptcy
proceedings, may also have an effect upon the payment patterns of particular
mortgage loans and thus the weighted average life of the certificates.


Due-on-Sale and Due-on-Encumbrance Clauses

     Acceleration of mortgage payments as a result of certain transfers of or
the creation of encumbrances upon the underlying mortgaged property is another
factor affecting prepayment rates that may not be reflected in the prepayment
standards or models used in the relevant prospectus supplement. A number of the
mortgage loans comprising or underlying the mortgage assets may include
"due-on-sale" clauses or "due-on-encumbrance" clauses that allow the holder of
the mortgage loans to demand payment in full of the remaining principal balance
of the mortgage loans upon sale or certain other transfers of or the creation
of encumbrances upon the mortgaged property. With respect to any whole loans,
unless otherwise provided in the prospectus supplement, the master servicer, on
behalf of the trust fund, will be required to exercise (or waive its right to
exercise) any right that the trustee may have as mortgagee to accelerate
payment of the whole loan in a manner consistent with the Servicing Standard.
See "Certain Legal Aspects of the Mortgage Loans and the Leases--Due-on-Sale
and Due-on-Encumbrance" and "Description of the Agreements--Due-on-Sale and
Due-on-Encumbrance Provisions."


Single Mortgage Loan or Single Mortgagor


     The mortgage assets in a particular trust fund may consist of a single
mortgage loan or obligations of a single mortgagor or related mortgagors as
specified in the related prospectus supplement. Assumptions used with respect
to the prepayment standards or models based upon analysis of the behavior of
mortgage loans in a larger group will not necessarily be relevant in
determining prepayment experience on a single mortgage loan or with respect to
a single mortgagor.

                                 THE DEPOSITOR

     J.P. Morgan Chase Commercial Mortgage Securities Corp., the depositor, is
an indirect wholly-owned subsidiary of J.P. Morgan Chase & Co. and was
incorporated in the State of Delaware on September 19, 1994. The principal
executive offices of the Depositor are located at 60 Wall Street, New York, New
York 10260-0060. Its telephone number is (212) 648-3636.


     The depositor does not have, nor is it expected in the future to have, any
significant assets.

                                       27


                        DESCRIPTION OF THE CERTIFICATES


GENERAL

     The certificates of each series (including any class of certificates not
offered hereby) will represent the entire beneficial ownership interest in the
trust fund created pursuant to the related agreement. Each series of
certificates will consist of one or more classes of certificates that may (i)
provide for the accrual of interest based on fixed, variable or floating rates;
(ii) include senior certificates or subordinate certificates; (iii) Stripped
Principal Certificates; (iv) Stripped Interest Certificates; (v) Accrual
Certificates; (vi) provide for payments of principal sequentially, based on
specified payment schedules, from only a portion of the trust assets in the
trust fund or based on specified calculations, to the extent of available
funds, in each case as described in the related prospectus supplement; and/or
(vii) provide for distributions based on a combination of two or more
components thereof with one or more of the characteristics described in this
paragraph including a Stripped Principal Certificate component and a Stripped
Interest Certificate component. Any such classes may include classes of offered
certificates.

     Each class of offered certificates of a series will be issued in minimum
denominations corresponding to the certificate balances or, in case of Stripped
Interest Certificates, notional amounts or percentage interests specified in
the related prospectus supplement. The transfer of any offered certificates may
be registered and such certificates may be exchanged without the payment of any
service charge payable in connection with the registration of a transfer or
exchange, but the Depositor or the trustee or any agent thereof may require
payment of a sum sufficient to cover any tax or other governmental charge. One
or more classes of certificates of a series may be issued as physical
certificates or as book-entry certificates, as provided in the related
prospectus supplement. See "Description of the Certificates--Book-Entry
Registration and Physical Certificates." Physical certificates will be
exchangeable for other certificates of the same class and series of a like
aggregate certificate balance, notional amount or percentage interest but of
different authorized denominations. See "Risk Factors--Your ability to resell
certificates may be limited because of their characteristics" and "The assets
of the trust fund may not be sufficient to pay your certificates."


DISTRIBUTIONS

     Distributions on the certificates of each series will be made by or on
behalf of the trustee on each distribution date as specified in the related
prospectus supplement from the Available Distribution Amount for such series
and such distribution date. Except as otherwise specified in the prospectus
supplement, distributions (other than the final distribution) will be made to
the persons in whose names the certificates are registered at the close of
business on a record date specified in the prospectus supplement, and the
amount of each distribution will be determined as of the close of business on
the determination date specified in the 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 the class
or by random selection, as described in the prospectus supplement or otherwise
established by the trustee. 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 so notified the trustee or other person required to make such payments no
later than the date specified in the prospectus supplement (and, if so provided
in the prospectus supplement, holds certificates in the requisite amount
specified therein), or by check mailed to the address of the person entitled to
such payments as it appears on the certificate register; provided, however,
that the final distribution in retirement of the certificates (whether physical
certificates or book-entry certificates) will be made only upon presentation
and surrender of the certificates at the location specified in the notice to
certificateholders of such final distribution.


AVAILABLE DISTRIBUTION AMOUNT

     All distributions on the certificates of each series on each distribution
date will be made from the Available Distribution Amount, in accordance with
the terms described in the prospectus supplement. Unless provided otherwise in
the prospectus supplement, the Available Distribution Amount for each
distribution date equals the sum of the following amounts:


                                       28


     (i) the total amount of all cash on deposit in the related distribution
   account as of the corresponding determination date, including servicer
   advances, net of any scheduled payments due and payable after the
   distribution date;

     (ii) interest or investment income on amounts on deposit in the
   distribution account, including any net amounts paid under any cash flow
   agreements; and

     (iii) to the extent not on deposit in the related Distribution account as
   of the corresponding Determination Date, any amounts collected under, from
   or in respect of any credit support with respect to the distribution date.

     As described below, the entire Available Distribution Amount will be
distributed among the related certificates (including any certificates not
offered hereby) on each distribution date, and accordingly will be released
from the trust fund and will not be available for any future distributions.


DISTRIBUTIONS OF INTEREST ON THE CERTIFICATES

     Each class of certificates may have a different Pass-Through Rate. The
prospectus supplement will specify the Pass-Through Rate for each class or
component or, in the case of a variable or floating Pass-Through Rate, the
method for determining the Pass-Through Rate. Unless otherwise specified in the
related supplement, interest on the certificates will be calculated on the
basis of a 360-day year consisting of twelve 30-day months.

     Distributions of interest in respect of the certificates of any class will
be made on each distribution date (other than any 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 any class of Stripped Principal
Certificates that are not entitled to any distributions of interest) based on
the Accrued Certificate Interest for that class and distribution date, subject
to the sufficiency of the portion of the available distribution amount
allocable to the class on the distribution date. Prior to the time interest is
distributable on any class of Accrual Certificates, the amount of Accrued
Certificate Interest otherwise distributable on the class will be added to the
certificate balance thereof on each distribution date. With respect to each
class of certificates and each distribution date (other than certain classes of
Stripped Interest Certificates), the Accrued Certificate Interest will be equal
to interest accrued for a specified period on the outstanding certificate
balance thereof immediately prior to the distribution date, at the applicable
Pass-Through Rate, reduced as described below. Unless otherwise provided in the
prospectus supplement, the Accrued Certificate Interest on Stripped Interest
Certificates will be equal to interest accrued for a specified period on the
outstanding notional amount thereof immediately prior to each distribution
date, at the applicable Pass-Through Rate, reduced as described below. The
method of determining the notional amount for any class of Stripped Interest
Certificates will be described in the related prospectus supplement. Reference
to notional amount is solely for convenience in certain calculations and does
not represent the right to receive any distributions of principal. Unless
otherwise provided in the prospectus supplement, the Accrued Certificate
Interest on a series of certificates will be reduced in the event of prepayment
interest shortfalls, which are shortfalls in collections of interest for a full
accrual period resulting from prepayments prior to the due date in the accrual
period on the mortgage loans comprising or underlying the mortgage assets in
the trust fund for the series. The particular manner in which such shortfalls
are to be allocated among some or all of the classes of certificates of that
series will be specified in the prospectus supplement.

     The 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 loans comprising or underlying the
mortgage assets in the trust fund. Unless otherwise provided in the prospectus
supplement, any reduction in the amount of the Accrued Certificate Interest
otherwise distributable on a class of certificates by reason of the allocation
to that class of a portion of any deferred


                                       29


interest on the mortgage loans comprising or underlying the mortgage assets in
the trust fund will result in a corresponding increase in the certificate
balance of the class. See "Risk Factors--Prepayments and repurchases of the
mortgage assets will affect the timing of your cash flow and may affect your
yield."


DISTRIBUTIONS OF PRINCIPAL OF THE CERTIFICATES

     The certificates of each series, other than certain classes of Stripped
Interest Certificates, will have a certificate balance which, at any time, will
equal the then maximum amount that the holder will be entitled to receive in
respect of principal out of the future cash flow on the mortgage assets and
other assets included in the related trust fund. The outstanding certificate
balance of a certificate will be reduced to the extent of distributions of
principal thereon from time to time and, if and to the extent so provided in
the prospectus supplement, by the amount of losses incurred in respect of the
related mortgage assets. The certificate balance may be increased in respect of
deferred interest on the mortgage loans to the extent provided in the
prospectus supplement and, in the case of Accrual Certificates prior to the
distribution date on which distributions of interest are required to commence,
will be increased by any Accrued Certificate Interest. Unless otherwise
provided in the prospectus supplement, the initial aggregate certificate
balance of all classes of certificates of a series will not be greater than the
outstanding aggregate principal balance of the related mortgage assets as of
the applicable Cut-off Date. The initial aggregate certificate balance of a
series and each class thereof will be specified in the prospectus supplement.
Unless otherwise provided in the prospectus supplement, distributions of
principal will be made on each distribution date to the class or classes of
certificates entitled thereto in accordance with the provisions described in
the prospectus supplement until the certificate balance of that class has been
reduced to zero. Stripped Interest Certificates with no certificate balance are
not entitled to any distributions of principal.


COMPONENTS

     To the extent specified in the prospectus supplement, distribution on a
class of certificates may be based on a combination of two or more different
components as described under "General" above. To that extent, the descriptions
set forth under "Distributions of Interests on the Certificates" and
"Distributions of Principal of the Certificates" above also relate to
components of such a class of certificates. In such case, reference in those
sections to certificate balance and Pass-Through Rate refer to the principal
balance, if any, of any of the components and the Pass-Through Rate, if any, on
any component, respectively.


DISTRIBUTIONS ON THE CERTIFICATES OF PREPAYMENT

     If so provided in the prospectus supplement, Prepayment Premiums or
payments in respect of Equity Participations that are collected on the mortgage
assets in the trust fund will be distributed on each distribution date to the
class or classes of certificates entitled thereto in accordance with the
provisions described in the prospectus supplement.


ALLOCATION OF LOSSES AND SHORTFALLS

     If so provided in the prospectus supplement for a series of certificates
consisting of one or more classes of Subordinate Certificates, on any
distribution date in respect of which losses or shortfalls in collections on
the mortgage assets have been incurred, the amount of such losses or shortfalls
will be borne first by a class of subordinate certificates in the priority and
manner and subject to the limitations specified in the prospectus supplement.
See "Description of Credit Support" for a description of the types of
protection that may be included in shortfalls on mortgage assets comprising the
trust fund.


ADVANCES IN RESPECT OF DELINQUENCIES

     With respect to any series of certificates evidencing an interest in a
trust fund, unless otherwise provided in the prospectus supplement, a servicer
or another entity described therein will be required as part of its servicing
responsibilities to advance on or before each distribution date its own funds
or funds held in the distribution account that are not included in the
Available Distribution Amount for such


                                       30


distribution date, in an amount equal to the aggregate of payments of principal
(other than any balloon payments) and interest (net of related servicing fees
and Retained Interest) that were due on the whole loans in the trust fund and
were delinquent on the related determination date, subject to the servicer's
(or another entity's) good faith determination that such advances will be
reimbursable from the loan proceeds. In the case of a series of certificates
that includes one or more classes of subordinate certificates and if so
provided in the prospectus supplement, each servicer's (or another entity's)
advance obligation may be limited only to the portion of such delinquencies
necessary to make the required distributions on one or more classes of senior
certificates and/or may be subject to the servicer's (or another entity's) good
faith determination that such advances will be reimbursable not only from the
loan proceeds but also from collections on other trust assets otherwise
distributable on one or more classes of Subordinate Certificates. See
"Description of Credit Support."

     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. Unless otherwise
provided in the prospectus supplement, advances of a servicer's (or another
entity's) funds will be reimbursable only out of recoveries on the mortgage
loans (including amounts received under any form of credit support) respecting
which advances were made and, if so provided in the prospectus supplement, out
of any amounts otherwise distributable on one or more classes of subordinate
certificates of such series; provided, however, that any advance will be
reimbursable from any amounts in the distribution account prior to any
distributions being made on the certificates to the extent that a servicer (or
such other entity) shall determine in good faith that such advance is not
ultimately recoverable from the Related Proceeds or, if applicable, from
collections on other trust assets otherwise distributable on the Subordinate
Certificates. If advances have been made by a servicer from excess funds in the
Distribution account, the servicer is required to replace such funds in the
Distribution account on any future distribution date to the extent that funds
in the Distribution account on that distribution date are less than payments
required to be made to certificateholders on such date. If so specified in the
prospectus supplement, the obligations of a servicer (or another entity) to
make advances may be secured by a cash advance reserve fund, a surety bond, a
letter of credit or another form of limited guaranty. If applicable,
information regarding the characteristics of, and the identity of any obligor
on, any such surety bond, will be set forth in the prospectus supplement.

     If and to the extent so provided in the prospectus supplement, a servicer
(or another entity) will be entitled to receive interest at the rate specified
therein on its outstanding advances and will be entitled to pay itself such
interest periodically from general collections on the trust assets prior to any
payment to certificateholders or as otherwise provided in the related agreement
and described in the prospectus supplement.

     The prospectus supplement for any series of certificates evidencing an
interest in a trust fund that includes CMBS will describe any corresponding
advancing obligation of any person in connection with such CMBS.


REPORTS TO CERTIFICATEHOLDERS

     Unless otherwise provided in the prospectus supplement, with each
distribution to holders of any class of certificates of a series, the master
servicer or the trustee, as provided in the prospectus supplement, will forward
or make available to each certificateholder, to the Depositor and to such other
parties as may be specified in the related agreement, a statement setting
forth, in each case to the extent applicable and available:

     (i) the amount of the distribution to holders of certificates of such
   class applied to reduce the certificate balance thereof;

     (ii) the amount of the distribution to holders of certificates of such
   class allocable to Accrued Certificate Interest;

     (iii) the amount of the distribution allocable to (a) Prepayment Premiums
   and (b) payments on account of Equity Participations;


                                       31


     (iv) the amount of related servicing compensation received by each
   servicer and such other customary information as any such master servicer
   or the trustee deems necessary or desirable, or that a certificateholder
   reasonably requests, to enable certificateholders to prepare their tax
   returns;

     (v) the aggregate amount of advances included in the distribution, and
   the aggregate amount of any unreimbursed advances at the close of business
   on the distribution date;

     (vi) the aggregate principal balance of the mortgage assets at the close
   of business on the distribution date;

     (vii) the number and aggregate principal balance of whole loans in
   respect of which (a) one scheduled payment is delinquent, (b) two scheduled
   payments are delinquent, (c) three or more scheduled payments are
   delinquent and (d) foreclosure proceedings have been commenced;

     (viii) with respect to each whole loan that is delinquent two or more
   months, (a) the loan number, (b) the unpaid balance, (c) whether the
   delinquency is in respect of any balloon payment, (d) the aggregate amount
   of unreimbursed servicing expenses and unreimbursed advances, (e) if
   applicable, the aggregate amount of any interest accrued and payable on
   related servicing expenses and related advances assuming such mortgage loan
   is subsequently liquidated through foreclosure, (f) whether a notice of
   acceleration has been sent to the mortgagor and, if so, the date of such
   notice, (g) whether foreclosure proceedings have been commenced and, if so,
   the date so commenced and (h) if such mortgage loan is more than three
   months delinquent and foreclosure has not been commenced, the reason
   therefor;

     (ix) with respect to any whole loan liquidated during the related Due
   Period (other than by payment in full), (a) the loan number, (b) the manner
   in which it was liquidated and (c) the aggregate amount of liquidation
   proceeds received;

     (x) with respect to any whole loan liquidated during the related Due
   Period, (a) the portion of such liquidation proceeds payable or
   reimbursable to each servicer (or any other entity) in respect of the
   mortgage loan and (b) the amount of any loss to certificateholders;

     (xi) with respect to each REO Property relating to a whole loan and
   included in the trust fund as of the end of a reporting period, (a) the
   loan number of the related mortgage loan and (b) the date of acquisition;

     (xii) with respect to each REO Property relating to a whole loan and
   included in the trust fund as of the end of a reporting period, (a) the
   fair market value based on the most recent appraisal obtained by a
   servicer, (b) the principal balance of the related mortgage loan
   immediately following such distribution date (calculated as if such
   mortgage loan were still outstanding taking into account certain limited
   modifications to the terms thereof specified in the agreement), (c) the
   aggregate amount of unreimbursed servicing expenses and unreimbursed
   advances and (d) if applicable, the aggregate amount of interest accrued
   and payable on related servicing expenses and related advances;

     (xiii) with respect to any REO Property sold during a reporting period
   (a) the loan number of the related mortgage loan, (b) the aggregate amount
   of sale proceeds, (c) the portion of the sales proceeds payable or
   reimbursable to each servicer in respect of such REO Property or the
   related mortgage loan and (d) the amount of any loss to certificateholders
   in respect of the related mortgage loan;

     (xiv) the aggregate certificate balance or notional amount, as the case
   may be, of each class of certificates (including any class of certificates
   not offered hereby) at the close of business on the distribution date,
   separately identifying any reduction in the certificate balance due to the
   allocation of any loss and increase in the certificate balance of a class
   of Accrual Certificates in the event that Accrued Certificate Interest has
   been added to such balance;

       (xv) the aggregate amount of principal prepayments made during a
reporting period;

                                       32


     (xvi) the aggregate Accrued Certificate Interest and unpaid Accrued
   Certificate Interest, if any, on each class of certificates at the close of
   business on the distribution date;

     (xvii) in the case of certificates with a variable Pass-Through Rate, the
   Pass-Through Rate applicable to the distribution date, and, if available,
   the immediately succeeding distribution date, as calculated in accordance
   with the method specified in the prospectus supplement;

     (xviii) in the case of certificates with a floating Pass-Through Rate,
   for statements to be distributed in any month in which an adjustment date
   occurs, the floating Pass-Through Rate applicable to such distribution date
   and the immediately succeeding distribution date as calculated in
   accordance with the method specified in the prospectus supplement;

     (xix) as to any series which includes credit support, the amount of
   coverage of each instrument of credit support included therein as of the
   close of business on such distribution date; and

     (xx) the aggregate amount of payments by the mortgagors of (a) default
   interest, (b) late charges and (c) assumption and modification fees
   collected during the related Due Period.

     In the case of information furnished pursuant to subclauses (i)-(iv)
above, the amounts shall be expressed as a dollar amount per minimum
denomination of certificates or for such other specified portion thereof. In
addition, in the case of information furnished pursuant to subclauses (i),
(ii), (xiv), (xvi) and (xvii) above, such amounts shall also be provided with
respect to each component, if any, of a class of certificates. The master
servicer or the trustee, as specified in the prospectus supplement, will
forward to each holder and to the depositor, a copy of any statements or
reports received by the master servicer or the trustee, as applicable, with
respect to any CMBS. The prospectus supplement for each series of offered
certificates will describe any additional information to be included in reports
to the holders of such certificates.

     Within a reasonable period of time after the end of each calendar year,
the master servicer or the trustee, as provided in the prospectus supplement,
shall furnish to each person who at any time during the calendar year was a
holder of a certificate a statement containing the information set forth in
subclauses (i)-(iv) above, aggregated for such calendar year or the applicable
portion thereof during which such person was a certificateholder. This
obligation of the master servicer or the trustee shall be deemed to have been
satisfied to the extent that substantially comparable information shall be
provided by the master servicer or the trustee pursuant to any requirements of
the Internal Revenue Code as are from time to time in force.

     Unless and until physical certificates are issued, or unless otherwise
provided in the prospectus supplement, such statements or reports will be
forwarded by the master servicer or the trustee to Cede & Co. Such statements
or reports may be available to beneficial owners upon request to DTC or their
respective participant or indirect participant. In addition, the trustee shall
furnish a copy of any such statement or report to any beneficial owner who
requests a copy and certifies to the trustee or the master servicer, as
applicable, that he or she is the beneficial owner of a certificate. See
"Description of the Certificates--Book-Entry Registration and Physical
certificates."


TERMINATION

     The obligations created by the agreements for each series of certificates
will terminate upon the payment to certificateholders of that series of all
amounts held in the Distribution account or by any servicer, if any, or the
trustee and required to be paid to them pursuant to those agreements following
the earlier of (i) the final payment or other liquidation of the last mortgage
asset subject thereto or the disposition of all property acquired upon
foreclosure of any whole loan subject thereto and (ii) the purchase of all of
the assets of the trust fund by the party entitled to effect such termination,
under the circumstances and in the manner set forth in the prospectus
supplement. In no event, however, will the trust created by the agreements
continue beyond the date specified in the prospectus supplement. Written notice
of termination of the agreements will be given to each certificateholder, and
the final distribution will be made only upon presentation and surrender of the
certificates at the location to be specified in the notice of termination.


                                       33


     If so specified in the prospectus supplement, a series of certificates may
be subject to optional early termination through the repurchase of the assets
in the related trust fund by the party specified therein, under the
circumstances and in the manner set forth therein. If so provided in the
prospectus supplement, upon the reduction of the certificate balance of a
specified class or classes of certificates by a specified percentage or amount,
the party specified therein will solicit bids for the purchase of all assets of
the trust fund, or of a sufficient portion of such assets to retire such class
or classes or purchase such class or classes at a price set forth in the
prospectus supplement, in each case, under the circumstances and in the manner
set forth therein.


BOOK-ENTRY REGISTRATION AND DEFINITIVE CERTIFICATES

     If so provided in the prospectus supplement, one or more classes of the
offered certificates of any series will be issued as book-entry certificates,
and each such class will be represented by one or more single certificates
registered in the name of a nominee for DTC.

     DTC is a limited-purpose trust company organized under the laws of the
State of New York, a member of the Federal Reserve System, a "clearing
corporation" within the meaning of the Uniform Commercial Code ("UCC") and a
"clearing agency" registered pursuant to the provisions of Section 17A of the
Securities Exchange Act of 1934, as amended. DTC was created to hold securities
for its participating organizations and facilitate the clearance and settlement
of securities transactions between participants through electronic book-entry
changes in their accounts, thereby eliminating the need for physical movement
of certificates. Participants include J.P. Morgan Securities Inc., securities
brokers and dealers, banks, trust companies and clearing corporations and may
include certain other organizations. Indirect access to the DTC system also is
available to others such as banks, brokers, dealers and trust companies that
clear through or maintain a custodial relationship with a participant, either
directly or indirectly.

     Unless otherwise provided in the prospectus supplement, investors that are
not participants or indirect participants but desire to purchase, sell or
otherwise transfer ownership of, or other interests in Book-Entry Certificates
may do so only as beneficial owners, that is, through participants and indirect
participants. In addition, such beneficial owners will receive all
distributions on the Book-Entry Certificates through DTC and its participants.
Under a book-entry format, beneficial owners will receive payments after the
related distribution date because, while payments are required to be forwarded
to Cede & Co., as nominee for DTC, on each such date DTC will forward payments
to its participants which thereafter will be required to forward them to
indirect participants or beneficial owners. Unless otherwise provided in the
prospectus supplement, the only certificateholder will be Cede & Co., as
nominee of DTC, and the beneficial owners will not be recognized by the trustee
as certificateholders under the agreements. Beneficial owners will be permitted
to exercise the rights of certificateholders under the related agreements only
indirectly through the participants who in turn will exercise their rights
through DTC. Under the rules, regulations and procedures creating and affecting
DTC and its operations, DTC is required to make book-entry transfers among
participants on whose behalf it acts with respect to the Book-Entry
Certificates and is required to receive and transmit distributions of principal
of and interest on the Book-Entry Certificates. Participants and indirect
participants with which beneficial owners have accounts with respect to the
Book-Entry Certificates similarly are required to make book-entry transfers and
receive and transmit such payments on behalf of their respective beneficial
owners.

     Because DTC can act only on behalf of participants, who in turn act on
behalf of indirect participants and certain banks, the ability of a beneficial
owner to pledge its interest in the 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 the Book-Entry Certificates, may be limited due
to the lack of a physical certificate evidencing such interest.

     DTC has advised the depositor that it will take any action permitted to be
taken by a certificateholder under an agreement only at the direction of one or
more participants to whose account with DTC interests in the Book-Entry
Certificates are credited. Under DTC's procedures, DTC will take actions
permitted to be taken by holders of any class of Book-Entry Certificates under
the pooling and servicing agreement only at the direction of one or more
participants to whose account the Book-Entry Certificates are


                                       34


credited and whose aggregate holdings represent no less than any minimum amount
of voting rights required therefor. Therefore, beneficial owners will only be
able to exercise their voting rights to the extent permitted, and subject to
the procedures established, by their participant and/or indirect participant,
as applicable. DTC may take conflicting actions with respect to any action of
certificateholders of any class to the extent that participants authorize such
actions. None of the servicers, the depositor, the trustee or any of their
respective affiliates will have any liability for any aspect of the records
relating to or payments made on account of beneficial ownership interests in
the Book-Entry Certificates, or for maintaining, supervising or reviewing any
records relating to those beneficial ownership interests.

     Unless otherwise specified in the prospectus supplement, physical
certificates that are initially issued in book-entry form will be issued in
fully registered, certificated form to beneficial owners or their nominees,
rather than to DTC or its nominee only if (i) the depositor advises the trustee
in writing that DTC is no longer willing or able to properly discharge its
responsibilities as depository with respect to the certificates and the
depositor is unable to locate a qualified successor or (ii) the depositor, at
its option, elects to terminate the book-entry system through DTC.

     Upon the occurrence of either of the events described in the immediately
preceding paragraph, DTC is required to notify all participants of the
availability through DTC of physical certificates for the beneficial owners.
Upon surrender by DTC of the certificate or certificates representing the
Book-Entry Certificates, together with instructions for reregistration, the
trustee will issue to the beneficial owners identified in the instructions the
physical certificates to which they are entitled, and thereafter the trustee
will recognize the holders of such physical certificates as certificateholders
under the agreement.


                         DESCRIPTION OF THE AGREEMENTS

     The certificates of each series evidencing interests in a trust fund
including whole loans will be issued pursuant to a pooling and servicing
agreement among the depositor, a master servicer, if specified in the
prospectus supplement, a special servicer and the trustee. The certificates of
each series evidencing interests in a trust fund not including whole loans will
be issued pursuant to a trust agreement between the depositor and a trustee.
The master servicer, any special servicer and the trustee with respect to any
series of certificates will be named in the related prospectus supplement. In
lieu of appointing a master servicer, a servicer may be appointed pursuant to
the Pooling and Servicing Agreement for any trust fund. The mortgage loans
shall be serviced pursuant to the terms of the Pooling and Servicing Agreement
and, if specified in the prospectus supplement, a servicing agreement among the
depositor (or an affiliate thereof), a master servicer, a special servicer and
a primary servicer. A manager or administrator may be appointed pursuant to the
trust agreement for any trust fund to administer the trust fund. The provisions
of each agreement will vary depending upon the nature of the certificates to be
issued thereunder and the nature of the related trust fund. 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. Any trust agreement will
generally conform to the form of pooling and servicing agreement filed
herewith, but will not contain provisions with respect to the servicing and
maintenance of whole loans. The following summaries describe certain provisions
that may appear in each agreement. The prospectus supplement for a series of
certificates will describe any provision of the agreements relating to such
series that materially differs from the description thereof contained in this
prospectus. The summaries 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
agreements for each trust fund and the description of such provisions in the
related prospectus supplement. As used herein with respect to any series, the
term "certificate" refers to all of the certificates of that series, whether or
not offered hereby and by the related prospectus supplement, unless the context
otherwise requires. The depositor will provide a copy of the agreements
(without exhibits) relating to any series of certificates without charge upon
written request of a holder of a certificate of such series addressed to the
trustee specified in the related prospectus supplement.


ASSIGNMENT OF ASSETS; REPURCHASES

     At the time of issuance of any series of certificates, the depositor will
assign to the designated trustee the trust assets to be included in the related
trust fund, together with all principal and interest to be


                                       35


received on or with respect to such trust assets after the cut-off date
specified in the prospectus supplement, other than principal and interest due
on or before the cut-off date and other than any retained interest. The trustee
will, concurrently with such assignment, deliver the certificates to the
depositor in exchange for the trust assets and the other assets comprising the
trust fund for that series. Each mortgage asset will be identified in a
schedule appearing as an exhibit to the related agreement. Unless otherwise
provided in the related prospectus supplement, such schedule will include
detailed information (i) in respect of each whole loan included in the related
trust fund, including without limitation, the address of the related mortgaged
property and type of such property, the mortgage interest rate and, if
applicable, the applicable index, margin, adjustment date and any rate cap
information, the original and remaining term to maturity, the original and
outstanding principal balance and balloon payment, if any, the Loan-to-Value
Ratio as of the date indicated and prepayment provisions, if applicable, and
(ii) in respect of each CMBS included in the related trust fund, including
without limitation, the names of the issuer, servicer and trustee, the
pass-through or bond rate or formula for determining such rate, the issue date
and original and remaining term to maturity, if applicable, the original and
outstanding principal amount and payment provisions, if applicable.

     With respect to each mortgage loan, the Depositor will deliver to the
trustee (or to the custodian hereinafter referred to) certain loan documents,
which unless otherwise specified in the related prospectus supplement will
include the original mortgage note endorsed, without recourse, in blank or to
the order of the trustee, the original mortgage (or a certified copy thereof)
with evidence of recording indicated thereon and an assignment of the mortgage
to the trustee in recordable form. Notwithstanding the foregoing, a trust fund
may include mortgage loans where the original mortgage note is not delivered to
the trustee if the depositor delivers to the trustee or the custodian a copy or
a duplicate original of the mortgage note, together with an affidavit
certifying that the original thereof has been lost or destroyed. With respect
to such mortgage loans, the trustee may not be able to enforce the mortgage
note against the related borrower. Unless otherwise provided in the related
prospectus supplement, the related agreements will require that the depositor
or another party specified therein promptly cause each such assignment of
mortgage to be recorded in the appropriate public office for real property
records, except in states where, in the opinion of counsel acceptable to the
trustee, such recording is not required to protect the trustee's interest in
the related mortgage loan against the claim of any subsequent transferee or any
successor to or creditor of the depositor, the master servicer, the relevant
asset sellers or any other prior holder of the whole loan.

     The trustee (or a custodian) will review such whole loan documents within
a specified period of days after receipt thereof, and the trustee (or a
custodian) will hold such documents in trust for the benefit of the
certificateholders. Unless otherwise specified in the related prospectus
supplement, if any such document is found to be missing or defective in any
material respect, the trustee (or such custodian) shall notify the depositor.
If the Depositor cannot cure the omission or defect within a specified number
of days after receipt of such notice, then unless otherwise specified in the
related prospectus supplement, the depositor will be obligated, within a
specified number of days of receipt of such notice, to repurchase the related
whole loan from the trustee at the purchase price or substitute for such
mortgage loan. Unless otherwise specified in the related prospectus supplement,
this repurchase or substitution obligation constitutes the sole remedy
available to the certificateholders or the trustee for omission of, or a
material defect in, a constituent document. To the extent specified in the
related prospectus supplement, in lieu of curing any omission or defect in the
mortgage asset or repurchasing or substituting for such mortgage asset, the
depositor may agree to cover any losses suffered by the trust fund as a result
of such breach or defect.

     If so provided in the related prospectus supplement, the depositor will,
as to some or all of the mortgage loans, assign or cause to be assigned to the
trustee the related lease assignments. In certain cases, the trustee, or
servicer, as applicable, may collect all moneys under the related leases and
distribute amounts, if any, required under the lease for the payment of
maintenance, insurance and taxes, to the extent specified in the related lease
agreement. The trustee, or if so specified in the prospectus supplement, the
master servicer, as agent for the trustee, may hold the lease in trust for the
benefit of the certificateholders.


                                       36


     With respect to each CMBS in certificated form, the depositor will deliver
or cause to be delivered to the trustee (or the custodian) the original
certificate or other definitive evidence of such CMBS together with bond power
or other instruments, certifications or documents required to transfer fully
such CMBS to the trustee for the benefit of the certificateholders. With
respect to each CMBS in uncertificated or book-entry form or held through a
"clearing corporation" the depositor and the trustee will cause such CMBS to be
registered directly or on the books of such clearing corporation or of a
financial intermediary in the name of the trustee for the benefit of the
certificateholders. Unless otherwise provided in the related prospectus
supplement, the related trust agreement will require that either the depositor
or the trustee promptly cause any CMBS in certificated form not registered in
the name of the trustee to be re-registered, with the applicable persons, in
the name of the trustee.


REPRESENTATIONS AND WARRANTIES; REPURCHASES

     Unless otherwise provided in the prospectus supplement the depositor, or
another party specified therein, will, with respect to each mortgage loan, make
as of a specified date covering, by way of example, the following types of
matters: (i) the accuracy of the information set forth for such mortgage loan
on the schedule of mortgage assets appearing as an exhibit to the related
agreement; (ii) the existence of title insurance insuring the lien priority of
the whole loan; (iii) the authority of the warranting party to sell the
mortgage loan; (iv) the payment status of the mortgage loan and the status of
payments of taxes, assessments and other charges affecting the related
mortgaged property; (v) the existence of customary provisions in the related
mortgage note and mortgage to permit realization against the mortgaged property
of the benefit of the security of the mortgage; and (vi) the existence of
hazard and extended perils insurance coverage on the mortgaged property.

     Any warranting party, if other than the depositor, shall be an asset
sellers or an affiliate thereof or such other person acceptable to the
depositor and shall be identified in the related prospectus supplement.

     Representations and warranties made in respect of a mortgage loan may have
been made as of a date prior to the applicable cut-off date. A substantial
period of time may have elapsed between such date and the date of initial
issuance of the related series of certificates evidencing an interest in the
mortgage loan.

     Unless otherwise specified in the prospectus supplement, in the event of a
breach of any representation or warranty, the warranting party will be
obligated to reimburse the trust fund for losses caused by any such breach or
either cure the breach or repurchase or replace the affected whole loan as
described below. Since the representations and warranties may not address
events that may occur following the date as of which they were made, the
warranting party will have a reimbursement, cure, repurchase or substitution
obligation in connection with a breach of such a representation and warranty
only if the relevant event that causes such breach occurs prior to such date.
The warranting party would have no such obligations if the relevant event that
causes such breach occurs after such date.

     Unless otherwise provided in the related prospectus supplement, the
Agreements will provide that the master servicer and/or trustee will be
required to notify promptly the relevant warranting party of any breach of any
representation or warranty made by it in respect of a whole loan that
materially and adversely affects the value of the whole loan or the interests
therein of the certificateholders. If the warranting party cannot cure such
breach within a specified period following the date on which the party was
notified of the breach, then the warranting party will be obligated to
repurchase the whole loan from the trustee within a specified period from the
date on which the warranting party was notified of such breach, at the purchase
price therefor.

     As to any mortgage loan, unless otherwise specified in the related
prospectus supplement, the purchase price is equal to the sum of the unpaid
principal balance thereof, plus unpaid accrued interest thereon at the mortgage
interest rate from the date as to which interest was last paid to the due date
in the period specified in the agreement in which the relevant purchase is to
occur, plus certain servicing expenses that are reimbursable to each servicer.
If so provided in the prospectus supplement for a series, a warranting party,
rather than repurchase a mortgage loan as to which a breach has occurred, will
have the option, within a specified period after initial issuance of the series
of certificates, to cause the removal of that mortgage loan from the trust fund
and substitute in its place one or more other mortgage loans,


                                       37


in accordance with the standards described in the related prospectus
supplement. If so provided in the prospectus supplement for a series, a
warranting party, rather than repurchase or substitute a whole loan as to which
a breach has occurred, will have the option to reimburse the trust fund or the
certificateholders for any losses caused by the breach. Unless otherwise
specified in the related prospectus supplement, this reimbursement, repurchase
or substitution obligation will constitute the sole remedy available to holders
of certificates or the trustee for a breach of representation by a warranting
party.


     Neither the depositor (except to the extent that it is the warranting
party) nor any servicer will be obligated to purchase or substitute for a whole
loan if a warranting party defaults on its obligation to do so, and no
assurance can be given that warranting parties will carry out such obligations
with respect to mortgage loans.

     Unless otherwise provided in the related prospectus supplement the
warranting party will, with respect to a trust fund that includes CMBS, make or
assign certain representations or warranties, as of a specified date, with
respect to the CMBS, covering (i) the accuracy of the information set forth
therefor on the schedule of mortgage assets appearing as an exhibit to the
related agreement and (ii) the authority of the warranting party to sell such
mortgage assets. The related prospectus supplement will describe the remedies
for a breach thereof.

     Each servicer will make certain representations and warranties regarding
its authority to enter into, and its ability to perform its obligations under,
the related agreement. A breach of any such representation in a pooling and
servicing agreement of a master servicer or special servicer which materially
and adversely affects the interests of the certificateholders and which
continues unremedied for thirty days after the giving of written notice of a
breach to the servicer by the trustee or the depositor, or to the servicer, the
depositor and the trustee by the holders of certificates evidencing not less
than 25% of the voting rights (unless otherwise specified in the related
prospectus supplement), will constitute an event of default under the pooling
and servicing agreement. See "Events of Default" and "Rights Upon Event of
Default."

ACCOUNTS

General

     Each servicer and/or the trustee will, as to each trust fund, establish
and maintain one or more separate accounts for the collection of payments on
the related mortgage assets, which must generally, among others be either (i)
an account or accounts the deposits in which are insured by the Bank Insurance
Fund or the Savings Association Insurance Fund of the Federal Deposit Insurance
Corporation ("FDIC") (to the limits established by the FDIC) and the uninsured
deposits in which are otherwise secured so that the certificateholders have a
claim with respect to the funds on account or a perfected first priority
security interest against any collateral securing these funds that is superior
to the claims of any other depositors or general creditors of the institution
with which the account is maintained or (ii) otherwise maintained with a bank
or trust company, and in a manner, satisfactory to the rating agency or
agencies rating any class of certificates of that series. The collateral
eligible to secure amounts in an account is limited to United States government
securities and other investment grade obligations specified in the agreement as
permitted investments. An account may be maintained as an interest bearing or a
non-interest bearing account and the funds held therein may be invested pending
each succeeding distribution date in permitted investments under the agreement.
Unless otherwise provided in the prospectus supplement, any interest or other
income earned on funds in an account will be paid to a servicer or its designee
as additional servicing compensation. An account may be maintained with an
institution that is an affiliate of a servicer provided that such institution
meets the standards imposed by the rating agency or agencies. If permitted by
the rating agency or agencies and so specified in the related prospectus
supplement, an account may contain funds relating to more than one series of
mortgage pass-through certificates and may contain other funds respecting
payments on mortgage loans belonging to a servicer or serviced or master
serviced by it on behalf of others.


                                       38


Deposits

     Unless otherwise provided in the related prospectus supplement, the
primary servicer will deposit in an account on a daily basis, unless otherwise
provided in the related agreement, the following payments and collections
received, or advances made, by the primary servicer:

     (i) all payments on account of principal, including principal
   prepayments, on the mortgage assets;

     (ii) all payments on account of interest on the mortgage assets,
   including any default interest collected, in each case net of any portion
   thereof retained by a servicer as its servicing compensation;

     (iii) all proceeds of the hazard, business interruption and general
   liability insurance policies to be maintained in respect of each mortgaged
   property securing a whole loan in the trust fund (to the extent such
   proceeds are not applied to the restoration of the property or released to
   the mortgagor in accordance with the normal servicing procedures of a
   servicer, subject to the terms and conditions of the related mortgage and
   mortgage note) and all insurance proceeds of rental interruption policies,
   if any, insuring against losses arising from the failure of lessees under a
   lease to make timely rental payments because of certain casualty events and
   all other liquidation proceeds received and retained in connection with the
   liquidation of defaulted mortgage loans in the trust fund, by foreclosure,
   condemnation or otherwise, together with the net proceeds on a monthly
   basis with respect to any mortgaged properties acquired for the benefit of
   certificateholders by foreclosure or by deed in lieu of foreclosure or
   otherwise;

     (iv) any advances made as described under "Description of the
   Certificates--Advances in Respect of Delinquencies";

      (v) any amounts representing prepayment premiums;

     (vi) any amounts received from a special servicer; but excluding any
   proceeds from REO Properties and penalties or modification fees which may
   be retained by the primary servicer. Proceeds shall be maintained in an
   account by the special servicer.

     Once a month the special servicer remits funds on deposit in the account
each maintains together with any advances to the master servicer for deposit in
an account maintained by the master servicer.

Withdrawals

     A servicer may, from time to time, unless otherwise provided in the
related agreement and described in the prospectus supplement, make withdrawals
from an account for each trust fund for any of the following purposes:

     (i) to reimburse a servicer for unreimbursed amounts advanced as
   described under "Description of the Certificates--Advances in Respect of
   Delinquencies," such reimbursement to be made out of amounts received which
   were identified and applied by the servicer as late collections of interest
   on and principal of the particular whole loans with respect to which the
   advances were made;

     (ii) to reimburse a servicer for unpaid servicing fees earned and certain
   unreimbursed servicing expenses incurred with respect to whole loans and
   properties acquired in respect thereof, such reimbursement to be made out
   of amounts that represent liquidation proceeds and insurance proceeds
   collected on the particular whole loans and properties, and net income
   collected on the particular properties, with respect to which such fees
   were earned or such expenses were incurred;

     (iii) to reimburse a servicer for any advances described in clause (i)
   above and any servicing expenses described in clause (ii) above which, in
   the master servicer's good faith judgment, will not be recoverable from the
   amounts described in clauses (i) and (ii), respectively, such reimbursement
   to be made from amounts collected on other trust assets or, if and to the
   extent so provided by the related agreement and described in the prospectus
   supplement, just from that portion of amounts collected on other trust
   assets that is otherwise distributable on one or more classes of
   subordinate certificates, if any, remain outstanding, and otherwise any
   outstanding class of certificates, of the related series;


                                       39


     (iv) if and to the extent described in the related prospectus supplement,
   to pay a servicer interest accrued on the advances described in clause (i)
   above and the servicing expenses described in clause (ii) above while these
   remain outstanding and unreimbursed;

     (v) unless otherwise provided in the related prospectus supplement, to
   pay a servicer, as additional servicing compensation, interest and
   investment income earned in respect of amounts held in the account; and

     (vi) to make any other withdrawals permitted by the related agreement and
   described in the related prospectus supplement.

     If and to the extent specified in the prospectus supplement amounts may be
withdrawn from any account to cover additional costs, expenses or liabilities
associated with: the preparation of environmental site assessments with respect
to, and for containment, clean-up or remediation of hazardous wastes and
materials, the proper operation, management and maintenance of any mortgaged
property acquired for the benefit of certificateholders by foreclosure or by
deed in lieu of foreclosure or otherwise, such payments to be made out of
income received on such property; if one or more elections have been made to
treat the trust fund or designated portions thereof as a "real estate mortgage
investment conduit", 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"; retaining an independent appraiser or other expert in real
estate matters to determine a fair sale price for a defaulted whole loan or a
property acquired in respect thereof in connection with the liquidation of that
whole loan or property; and obtaining various opinions of counsel pursuant to
the related agreement for the benefit of certificateholders.

Distribution Account

     Unless otherwise specified in the related prospectus supplement, the
trustee will, as to each trust fund, establish and maintain, or cause to be
established and maintained, one or more distribution accounts. The trustee will
also deposit or cause to be deposited in a distribution account the following
amounts:

     (i) any amounts paid under any instrument or drawn from any fund that
   constitutes credit support for the related series of certificates as
   described under "Description of credit support";

     (ii) any amounts paid under any cash flow agreement, as described under
   "Description of the trust funds--Cash Flow Agreements";

     (iii) all proceeds of any trust asset or, with respect to a whole loan,
   property acquired in respect thereof purchased by the depositor, any asset
   sellers or any other specified person, and all proceeds of any mortgage
   asset purchased as described under "Description of the
   Certificates--Termination" (also, "Liquidation Proceeds");

     (iv) any other amounts required to be deposited in the distribution
   account as provided in the related agreement and described in the related
   prospectus supplement.

     The trustee may, from time to time, unless otherwise provided in the
related agreements and described in the related prospectus supplement, make a
withdrawal from a distribution account to make distributions to the
certificateholders on each distribution date.

Other Collection Accounts

     Notwithstanding the foregoing, if so specified in the prospectus
supplement, the Agreement for any series of certificates may provide for the
establishment and maintenance of a separate collection account into which the
master servicer or any related primary servicer or special servicer will
deposit on a daily basis the amounts described under "--Deposits" above for one
or more series of certificates. Any amounts on deposit in any such collection
account will be withdrawn therefrom and deposited into the appropriate
Distribution account by a time specified in the related prospectus supplement.
To the extent specified in the prospectus supplement, any amounts which could
be withdrawn from the Distribution


                                       40


account as described under "--Withdrawals" above, may also be withdrawn from
any such collection account. The prospectus supplement will set forth any
restrictions with respect to any collection account, including investment
restrictions and any restrictions with respect to financial institutions with
which any such collection account may be maintained.


COLLECTION AND OTHER SERVICING PROCEDURES

Primary Servicer

     The master servicer or if so specified in the property supplement, a
primary servicer is required to make reasonable efforts to collect all
scheduled payments under the mortgage loans and will follow such collection
procedures as it would follow with respect to mortgage loans that are
comparable to the mortgage loans and held for its own account, provided such
procedures are consistent with (i) the terms of the related agreement, (ii)
applicable law and (iii) the general servicing standard specified in the
related prospectus supplement or, if no such standard is so specified, its
normal servicing practices.

     The servicer will also be required to perform other customary functions of
a servicer of comparable loans, including maintaining (or causing the mortgagor
or lessee on each mortgage or lease to maintain) hazard, business interruption
and general liability insurance policies (and, if applicable, rental
interruption policies) as described herein and in any related prospectus
supplement, and filing and settling claims thereunder; maintaining escrow or
impoundment accounts of mortgagors for payment of taxes, insurance and other
items required to be paid by any mortgagor pursuant to the mortgage loan;
processing assumptions or substitutions in accordance with the servicing
standard; attempting to cure delinquencies; supervising foreclosures;
inspecting mortgaged properties under certain circumstances; and maintaining
accounting records relating to the mortgage loans.

Master Servicer

     If so specified in the related prospectus supplement, the master servicer
shall monitor the actions of the primary servicer and the special servicer to
confirm compliance with the agreements.

     Unless otherwise specified in the related prospectus supplement, a master
servicer, as servicer of the mortgage loans, on behalf of itself, the trustee
and the certificateholders, will present claims to the obligor under each
instrument of credit support, and will take all reasonable steps necessary to
receive payment or to permit recovery thereunder with respect to defaulted
mortgage loans. See "Description of Credit Support."

     If a master servicer or its designee recovers payments under any
instrument of credit support with respect to any defaulted mortgage loan, the
master servicer will be entitled to withdraw or cause to be withdrawn from the
Distribution account out of such proceeds, prior to distribution to
certificateholders, amounts representing its normal servicing compensation on
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. See "Hazard Insurance Policies" and "Description
of Credit Support."

Special Servicer

     A mortgagor's failure to make required payments may reflect inadequate
income or the diversion of that income from the service of payments due under
the mortgage loan, and may call into question that mortgagor's ability to make
timely payment of taxes and to pay for necessary maintenance of the related
mortgaged property. Unless otherwise provided in the prospectus supplement,
upon the occurrence of any of the following servicing transfer events with
respect to a mortgage loan, servicing for such mortgage loan will be
transferred from the primary servicer to the special servicer and the loan will
thereafter be designated as a specially serviced mortgage loan:

          (a) the mortgage loan becomes a defaulted mortgage loan,

          (b) the occurrence of certain events indicating the possible
     insolvency of the mortgagor,

                                       41


          (c) the receipt by the primary servicer of a notice of foreclosure of
     any other lien on the related mortgaged property,

          (d) the master servicer or the primary servicer determines that a
     payment default is imminent,

          (e) with respect to a balloon mortgage loan, no assurances have been
     given as to the ability of the mortgagor to make the final payment
     thereon, or

          (f) the occurrence of certain other events constituting defaults
     under the terms of the mortgage loan.

     The special servicer is required to monitor any mortgage loan which is in
default, contact the mortgagor concerning the default, evaluate whether the
causes of the default can be cured over a reasonable period without significant
impairment of the value of the mortgaged property, initiate corrective action
in cooperation with the mortgagor if cure is likely, inspect the mortgaged
property and take any other actions consistent with the servicing standard. A
significant period of time may elapse before the special servicer is able to
assess the success of such corrective action or the need for additional
initiatives.

     The time within which the special servicer makes the initial determination
of appropriate action, evaluates the success of corrective action, develops
additional initiatives, institutes foreclosure proceedings and actually
forecloses (or takes a deed to a mortgaged property in lieu of foreclosure) on
behalf of the certificateholders, may vary considerably depending on the
particular mortgage loan, the mortgaged property, the 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. Under federal
bankruptcy law, the special servicer in certain cases may not be permitted to
accelerate a mortgage loan or to foreclose on a mortgaged property for a
considerable period of time. See "Certain Legal Aspects of the Mortgage Loans
and the Leases."

     Any agreement relating to a trust fund that includes mortgage loans may
grant to the master servicer and/or the holder or holders of certain classes of
certificates a right of first refusal to purchase from the trust fund at a
predetermined purchase price any such mortgage loan as to which a specified
number of scheduled payments thereunder are delinquent. Any such right granted
to the holder of an offered certificate will be described in the prospectus
supplement. The prospectus supplement will also describe any such right granted
to any person if the predetermined purchase price is less than the purchase
price described under "Representations and Warranties; Repurchases."

     The special servicer may agree to modify, waive or amend any term of any
specially serviced mortgage loan in a manner consistent with the servicing
standard so long as the modification, waiver or amendment will not (i) affect
the amount or timing of any scheduled payments of principal or interest on the
mortgage loan or (ii) in its judgment, materially impair the security for the
mortgage loan or reduce the likelihood of timely payment of amounts due
thereon. The special servicer also may agree to any modification, waiver or
amendment that would so affect or impair the payments on, or the security for,
a mortgage loan if, unless otherwise provided in the related prospectus
supplement, (i) in its judgment, a material default on the mortgage loan has
occurred or a payment default is imminent and (ii) in its judgment, such
modification, waiver or amendment is reasonably likely to produce a greater
recovery with respect to the mortgage loan on a present value basis than would
liquidation. The special servicer is required to notify the trustee in the
event of any modification, waiver or amendment of any mortgage loan.

     The special servicer, on behalf of the trustee, may at any time institute
foreclosure proceedings, exercise any power of sale contained in any mortgage,
obtain a deed in lieu of foreclosure, or otherwise acquire title to a mortgaged
property securing a mortgage loan by operation of law or otherwise, if such
action is consistent with the servicing standard and a default on the mortgage
loan has occurred or, in the special servicer's judgment, is imminent. Unless
otherwise specified in the related prospectus supplement, the special servicer
may not acquire title to any related mortgaged property or take any other
action that would cause the trustee, for the benefit 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"


                                       42


of the mortgaged property within the meaning of certain federal environmental
laws, unless the special servicer has previously determined, based on a report
prepared by a person who regularly conducts environmental audits (which report
will be an expense of the trust fund), that:

          (i) the mortgaged property is in compliance with applicable
     environmental laws; or if not, that taking such actions as are necessary
     to bring the mortgaged property in compliance therewith is reasonably
     likely to produce a greater recovery on a present value basis, after
     taking into account any risks associated therewith, than not taking such
     actions; and

          (ii) and there are no circumstances present at the mortgaged property
     relating to the use, management or disposal of any hazardous substances,
     hazardous materials, wastes, or petroleum-based materials for which
     investigation, testing, monitoring, containment, clean-up or remediation
     could be required under any federal, state or local law or regulation or
     that, if any such materials are present, taking such action with respect
     to the affected mortgaged property is reasonably likely to produce a
     greater recovery on a present value basis, after taking into account any
     risks associated therewith, than not taking such actions.

     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 not later than the end of the third
calendar year following the year of acquisition, unless (i) the Internal
Revenue Service grants an extension of time to sell such property or (ii) the
trustee receives an opinion of independent counsel to the effect that the
holding of the property by the trust fund subsequent to the end of the third
year following the year in which such acquisition occurred will not result in
the imposition of a tax on the trust fund or cause 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, the special servicer will be required to
(i) solicit bids or offers for any mortgaged property so acquired in such a
manner as will be reasonably likely to realize a fair price for such property
and (ii) accept the first (and, if multiple bids are contemporaneously
received, the highest) cash bid or offer received from any person that
constitutes a fair price.

     If the trust fund acquires title to any mortgaged property, the special
servicer, on behalf of the trust fund, may retain an independent contractor to
manage and operate the property. The retention of an independent contractor,
however, will not relieve the special servicer of any of its obligations with
respect to the management and operation of the mortgaged property. Unless
otherwise specified in the related prospectus supplement, any property acquired
by the trust fund will be managed in a manner consistent with the management
and operation of similar property by a prudent lending institution.

     The limitations imposed by the related Agreement and the REMIC provisions
of the Code (if a REMIC election has been made with respect to the related
trust fund) on the operations and ownership of any mortgaged property acquired
on behalf of the trust fund may result in the recovery of an amount less than
the amount that would otherwise be recovered. See "Certain Legal Aspects of the
Mortgage Loans and the Leases--Foreclosure."

     If recovery on a defaulted mortgage loan under any related instrument of
credit support is not available, the special servicer nevertheless will be
obligated to follow or cause to be followed such normal practices and
procedures as it deems necessary or advisable to realize upon the defaulted
mortgage loan. If the proceeds of any liquidation of the property securing the
defaulted mortgage loan are less than the outstanding principal balance of the
defaulted mortgage loan plus interest accrued thereon at the mortgage interest
rate plus the aggregate amount of expenses incurred by the special servicer in
connection with such proceedings and which are reimbursable under the
agreement, the trust fund will realize a loss in the amount of that difference.
The servicers will be entitled to withdraw or cause to be withdrawn from a
related account out of the liquidation proceeds recovered on any defaulted
mortgage loan, prior to the distribution of the liquidation proceeds to
certificateholders, amounts representing its normal servicing compensation on
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 with interest thereon.


                                       43


HAZARD INSURANCE POLICIES

     Unless otherwise specified in the related prospectus supplement, each
agreement for a trust fund that includes whole loans will require the primary
servicer to cause the mortgagor on each whole loan to maintain a hazard
insurance policy providing for the coverage required under the related
mortgage. Unless otherwise specified in the prospectus supplement, the coverage
will be in general in an amount equal to the amount necessary to fully
compensate for any damage or loss to the improvements on the mortgaged property
on a replacement cost basis, but not less than the amount necessary to avoid
the application of any co-insurance clause contained in the hazard insurance
policy. The ability of the primary 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 in
this regard is furnished by mortgagors. All amounts collected by the primary
servicer under any such policy (except for amounts to be applied to the
restoration or repair of the mortgaged property or released to the mortgagor in
accordance with the primary servicer's normal servicing procedures, subject to
the terms and conditions of the related mortgage and Mortgage Note) will be
deposited in a related account.

     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 relating to the whole loans 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, the basic terms thereof are dictated by respective state laws, and
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 uninsured risks.

     The hazard insurance policies covering the mortgaged properties securing
the whole loans will typically contain a co-insurance clause that in effect
requires the 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, the co-insurance
clause generally provides that the insurer's liability in the event of partial
loss does not exceed the lesser of (i) the replacement cost of the improvements
less physical depreciation and (ii) such proportion of the loss as the amount
of insurance carried bears to the specified percentage of the full replacement
cost of the improvements.

     The Agreements for a trust fund that includes whole loans will require the
primary servicer to cause the mortgagor on each whole loan, or, in certain
cases, the related lessee, to maintain all other insurance coverage with
respect to the related mortgaged property as is consistent with the terms of
the mortgage, which insurance may typically include flood insurance (if the
mortgaged property was located at the time of origination in a federally
designated flood area).

     In addition, to the extent required by the related mortgage, the primary
servicer may require the mortgagor or lessee to maintain other forms of
insurance including, but not limited to, loss of rent endorsements, business
interruption insurance and comprehensive public liability insurance. Any cost
incurred by the master servicer in maintaining any such insurance policy will
be added to the amount owing under the mortgage loan where the terms of the
mortgage loan so permit; provided, however, that the addition of such cost will
not be taken into account for purposes of calculating the distribution to be
made to certificateholders. Such costs may be recovered by a servicer from a
related account, with interest thereon, as provided by the agreements.


RENTAL INTERRUPTION INSURANCE POLICY

     If so specified in the related prospectus supplement, the primary servicer
or the mortgagors will maintain rental interruption insurance policies in full
force and effect with respect to some or all of the leases. Although the terms
of such policies vary to some degree, a rental interruption insurance policy
typically provides that, to the extent that a lessee fails to make timely
rental payments under the lease due


                                       44


to a casualty event, such losses will be reimbursed to the insured. If so
specified in the related prospectus supplement, the primary servicer will be
required to pay from its servicing compensation the premiums on the rental
interruption policy on a timely basis. If so specified in the prospectus
supplement, if the rental interruption policy is canceled or terminated for any
reason (other than the exhaustion of total policy coverage), the primary
servicer will exercise its best reasonable efforts to obtain from another
insurer a replacement policy comparable to the rental interruption policy with
a total coverage that is equal to the then existing coverage of the terminated
rental interruption policy; provided that if the cost of any such replacement
policy is greater than the cost of the terminated rental interruption policy,
the amount of coverage under the replacement policy will, unless otherwise
specified in the prospectus supplement, be reduced to a level such that the
applicable premium does not exceed, by a percentage that may be set forth in
the prospectus supplement, the cost of the rental interruption policy that was
replaced. Any amounts collected by the primary servicer under the rental
interruption policy in the nature of insurance proceeds will be deposited in a
related account.


FIDELITY BONDS AND ERRORS AND OMISSIONS INSURANCE

     Unless otherwise specified in the related prospectus supplement, the
Agreements will require that the servicers obtain and maintain in effect a
fidelity bond or similar form of insurance coverage (which may provide blanket
coverage) or any combination thereof insuring against loss occasioned by fraud,
theft or other intentional misconduct of the officers and employees of the
servicer. The related agreements will allow a servicer to self-insure against
loss occasioned by the errors and omissions of the officers, employees and
agents of the master servicer or the special servicer so long as certain
criteria set forth in the agreements are met.


DUE-ON-SALE AND DUE-ON-ENCUMBRANCE PROVISIONS

     Certain of the whole loans may contain clauses requiring the consent of
the mortgagee to any sale or other transfer of the related mortgaged property,
or due-on-sale clauses entitling the mortgagee to accelerate payment of the
whole loan upon any sale or other transfer of the mortgaged property. Certain
of the whole loans may contain clauses requiring the consent of the mortgagee
to the creation of any other lien or encumbrance on the mortgaged property or
due-on-encumbrance clauses entitling the mortgagee to accelerate payment of the
whole loan upon the creation of any other lien or encumbrance upon the
mortgaged property. Unless otherwise provided in the related prospectus
supplement, the primary servicer, on behalf of the trust fund, will exercise
any right the trustee may have as mortgagee to accelerate payment of any whole
loan or to withhold its consent to any transfer or further encumbrance. Unless
otherwise specified in the related prospectus supplement, any fee collected by
or on behalf of the primary servicer for entering into an assumption agreement
will be retained by or on behalf of the primary servicer as additional
servicing compensation. See "Certain Legal Aspects of the Mortgage Loans and
the Leases--Due-on-Sale and Due-on-Encumbrance."


RETAINED INTEREST; SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     The prospectus supplement for a series of certificates will specify
whether there will be any Retained Interest in the mortgage assets, and, if so,
the initial owner thereof. If so, the Retained Interest will be established on
a loan-by-loan basis and will be specified on an exhibit to the related
Agreement. The Retained Interest will be deducted from mortgagor payments as
received and will not be part of the related trust fund.

     Unless otherwise specified in the related prospectus supplement, each
servicer's primary servicing compensation with respect to a series of
certificates will come from the periodic payment to it of a portion of the
interest payment on each mortgage asset. Since any Retained Interest and a
servicer's primary compensation are percentages of the principal balance of
each mortgage asset, such amounts will decrease in accordance with the
amortization of the mortgage assets. The prospectus supplement with respect to
a series of certificates evidencing interests in a trust fund that includes
whole loans may provide that, as additional compensation, a servicer may retain
all or a portion of assumption fees, modification fees, late payment charges or
prepayment premiums collected from mortgagors and any interest or other income
which may be earned on funds held in a related account.


                                       45


     The master servicer may, to the extent provided in the related prospectus
supplement, pay from its servicing compensation certain expenses incurred in
connection with its servicing and managing of the mortgage assets, including,
without limitation, payment of the fees and disbursements of the trustee and
independent accountants, payment of expenses incurred in connection with
distributions and reports to certificateholders, and payment of any other
expenses described in the prospectus supplement. Certain other expenses,
including expenses relating to defaults and liquidations on the whole loans
and, to the extent so provided in the related prospectus supplement, interest
thereon at the rate specified therein, and the fees of any special servicer,
may be borne by the trust fund.


EVIDENCE AS TO COMPLIANCE

     Each pooling and servicing agreement will provide that on or before a
specified date in each year, beginning on a date specified therein, a firm of
independent public accountants will furnish a statement to the trustee to the
effect that, on the basis of the examination by such firm conducted
substantially in compliance with either the Uniform Single Attestation Program
for Mortgage Bankers, the servicing by or on behalf of each servicer was
conducted in compliance with the terms of such agreements except for any
exceptions the Uniform Single Attestation Program for Mortgage Bankers requires
it to report.

     Each pooling and servicing agreement will also provide for delivery to the
trustee, on or before a specified date in each year, of an annual statement
signed by an officer of each servicer to the effect that the servicer has
fulfilled its obligations in all material respects under the agreement
throughout the preceding calendar year or other specified twelve-month period.

     Unless otherwise provided in the related prospectus supplement, copies of
such annual accountants' statement and statements of officers will be
obtainable by certificateholders and beneficial owners without charge upon
written request to the master servicer at the address set forth in the
prospectus supplement; provided that such beneficial owner shall have certified
to the master servicer that he or she is the beneficial owner of a certificate.

CERTAIN MATTERS REGARDING EACH SERVICER AND THE DEPOSITOR

     The master servicer and the special servicer, or a servicer for
substantially all the whole loans under each agreement will be named in the
related prospectus supplement. Each entity serving as servicer (or as such
servicer) may be an affiliate of the depositor and may have other normal
business relationships with the depositor or the depositor's affiliates.
Reference herein to a servicer shall be deemed to be to the servicer of
substantially all of the whole loans, if applicable.

     Unless otherwise specified in the prospectus supplement, the related
agreement will provide that any servicer may resign from its obligations and
duties thereunder only with the consent of the trustee, which may not be
unreasonably withheld or upon a determination that its duties under the
agreement are no longer permissible under applicable law. No such resignation
will become effective until a successor servicer has assumed that servicer's
obligations and duties under the related pooling and servicing agreement.
Unless otherwise specified in the prospectus supplement, the master servicer
shall assume the obligations of any other servicer which resigns.

     Unless otherwise specified in the related prospectus supplement, each
pooling and servicing agreement will further provide that none of the
servicers, or any officer, employee, or agent thereof will be under any
liability to the related trust fund or certificateholders for any action taken,
or for refraining from the taking of any action in accordance with the
servicing standards set forth in the pooling and servicing agreement, in good
faith pursuant to the related pooling and servicing agreement; provided,
however, that no servicer nor any of its officers, employees or agents will be
protected against any breach of a representation or warranty made in the
agreement, or against any liability specifically imposed thereby, or against
any liability which would otherwise be imposed by reason of willful
misfeasance, bad faith or negligence in the performance of duties thereunder or
by reason of reckless disregard of obligations and duties thereunder. Unless
otherwise specified in the prospectus supplement, the depositor shall be liable
only to the extent of its obligations specifically imposed upon and undertaken
by the depositor. Unless otherwise specified in the prospectus supplement, each
pooling and servicing agreement


                                       46


will further provide that each servicer will be entitled to indemnification by
the related trust fund against any loss, liability or expense incurred in
connection with any legal action relating to the pooling and servicing
agreement or the mortgage loans; provided, however, that such indemnification
will not extend to any loss, liability or expense incurred by reason of
misfeasance, bad faith or negligence in the performance of obligations or
duties thereunder, or by reason of reckless disregard of such obligations or
duties. In addition, each pooling and servicing agreement will provide that no
servicer will be under any obligation to appear in, prosecute or defend any
legal action which is not incidental to its responsibilities under the pooling
and servicing agreement and which in its opinion may involve it in any expense
or liability. Any servicer may, however, with the consent of the trustee
undertake any such action which it may deem necessary or desirable with respect
to the agreement and the rights and duties of the parties thereto and the
interests of the certificateholders thereunder. In such event, the legal
expenses and costs of such action and any liability resulting therefrom will be
expenses, costs and liabilities of the certificateholders, and the servicer
will be entitled to be reimbursed therefor.

     Any person into which a servicer or the depositor may be merged or
consolidated, or any person resulting from any merger or consolidation to which
a servicer or the depositor is a party, or any person succeeding to the
business of a servicer or the depositor will be the successor of such servicer
or the depositor, as applicable, under the related agreements.


EVENTS OF DEFAULT

     Unless otherwise provided in the prospectus supplement for a trust fund
that includes whole loans, events of default with respect to a servicer under
the related agreements will include (i) any failure by the servicer to
distribute to the trustee, another servicer or the certificateholders, any
required payment within one business day of the date due; (ii) any failure by
the servicer duly to observe or perform in any material respect any of its
other covenants or obligations under the agreement which continues unremedied
for thirty days after written notice of such failure has been given to the
servicer; (iii) any breach of a representation or warranty made by the servicer
under the agreement which materially and adversely affects the interests of
certificateholders and which continues unremedied for thirty days after written
notice of such breach has been given to the servicer; (iv) certain events of
insolvency, readjustment of debt, marshalling of assets and liabilities or
similar proceedings and certain actions by or on behalf of the servicer
indicating its insolvency or inability to pay its obligations; (v) any failure
by the servicer to maintain a required license to do business or service the
mortgage loans pursuant to the related agreements which remains uncured as
specified in the agreement; and (vi) to the extent provided in the related
pooling and servicing agreement, any failure to meet any rating agency
requirement. Material variations to the foregoing events of default (other than
to shorten cure periods or eliminate notice requirements) will be specified in
the related prospectus supplement. Unless otherwise specified in the prospectus
supplement, the trustee shall, not later than the later of 60 days after the
occurrence of any event which constitutes or, with notice or lapse of time or
both, would constitute an event of default and five days after certain officers
of the trustee become aware of the occurrence of such an event, transmit by
mail to the depositor and all certificateholders of the applicable series
notice of such occurrence, unless the default is cured or waived.


RIGHTS UPON EVENT OF DEFAULT

     So long as an event of default under an agreement remains unremedied, the
depositor or the trustee may, and at the direction of holders of certificates
evidencing not less than 25% of the voting rights, the trustee shall, terminate
all of the rights and obligations of the related servicer under the agreement
and in and to the mortgage loans (other than as a certificateholder or as the
owner of any Retained Interest), whereupon the master servicer (or if such
servicer is the master servicer, the trustee) will succeed to all of the
responsibilities, duties and liabilities of the servicer under the agreements
(except that if the trustee is prohibited by law from obligating itself to make
advances regarding delinquent mortgage loans, or if the related prospectus
supplement so specifies, then 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, in the event that the
trustee is unwilling or unable so to act, it may or, at the


                                       47


written request of the holders of certificates entitled to at least 25% of the
voting rights, it shall appoint, or petition a court of competent jurisdiction
for the appointment of, a loan servicing institution acceptable to the rating
agency to act as successor to the master servicer under the agreement. Pending
such appointment, the trustee is obligated to act in such capacity. The trustee
and any such successor may agree upon the servicing compensation to be paid,
which in no event may be greater than the compensation payable to the master
servicer under the agreement.

     Unless otherwise described in the related prospectus supplement, the
holders of certificates representing at least 66 2/3% of the voting rights
allocated to the respective classes of certificates affected by any event of
default will be entitled to waive such event of default; provided, however,
that an event of default involving a failure to distribute a required payment
to certificateholders described in clause (i) under "Events of Default" may be
waived only by all of the certificateholders. Upon any such waiver of an event
of default, such event of default shall cease to exist and shall be deemed to
have been remedied for every purpose under the agreement.

     No certificateholder will have the right under any agreement to institute
any proceeding with respect thereto unless such holder previously has given to
the trustee written notice of default and unless the holders of certificates
evidencing not less than 25% of the voting rights have made written request
upon the trustee to institute such proceeding in its own name as trustee and
have offered to the trustee reasonable indemnity, and the trustee for sixty
days has neglected or refused to institute any such proceeding. The trustee,
however, is under no obligation to exercise any of the trusts or powers vested
in it by any agreement or to make any investigation of matters arising
thereunder or to institute, conduct or defend any litigation thereunder or in
relation thereto at the request, order or direction of any of the holders of
certificates covered by the agreement, unless those certificateholders have
offered to the trustee reasonable security or indemnity against the costs,
expenses and liabilities which may be incurred therein or thereby.

     As described under "Description of the Certificates--Book-Entry
Registration and Physical certificates," unless and until Physical certificates
are issued, beneficial owners may only exercise their rights as owners of
certificates indirectly through DTC, or their respective participants and
indirect participants.


AMENDMENT

     Each agreement may be amended by the parties thereto, without the consent
of any of the holders of certificates covered by the agreement, (i) to cure any
ambiguity, (ii) to correct, modify or supplement any provision therein which
may be inconsistent with any other provision therein, (iii) to make any other
provisions with respect to matters or questions arising under the agreement
which are not inconsistent with the provisions thereof, or (iv) to comply with
any requirements imposed or relaxed by the Code; provided that such amendment
(other than an amendment for the purpose specified in clause (iv) above) will
not (as evidenced by an opinion of counsel to such effect) adversely affect in
any material respect the interests of any holder of certificates covered by the
agreement. Unless otherwise specified in the related prospectus supplement,
each agreement may also be amended by the Depositor, the master servicer, if
any, and the trustee, with the consent of the holders of certificates affected
thereby evidencing not less than 51% of the voting rights, for any purpose;
provided, however, that unless otherwise specified in the related prospectus
supplement, no such amendment may (i) reduce in any manner the amount of or
delay the timing of, payments received or advanced on mortgage loans which are
required to be distributed on any certificate without the consent of the holder
of such certificate, (ii) adversely affect in any material respect the
interests of the holders of any class of certificates in a manner other than as
described in (i), without the consent of the holders of all certificates of
such class or (iii) modify the provisions of an agreement described in this
paragraph without the consent of the holders of all certificates covered by
such agreement then outstanding. However, with respect to any series of
certificates as to which a REMIC election is to be made, the trustee will not
consent to any amendment of the agreement unless it shall first have received
an opinion of counsel to the effect that such amendment will not result in the
imposition of a tax on the related trust fund or cause the related trust fund
to fail to qualify as a REMIC at any time that the certificates are
outstanding.


                                       48


THE TRUSTEE

     The trustee under each agreement will be named in the related prospectus
supplement. The commercial bank, national banking association, banking
corporation or trust company serving as trustee may have a banking relationship
with the Depositor and its affiliates and with any master servicer and its
affiliates.


DUTIES OF THE TRUSTEE

     The trustee will make no representations as to the validity or sufficiency
of any agreement, the certificates or any trust asset or related document and
is not accountable for the use or application by or on behalf of any servicer
of any funds paid to such servicer or its designee in respect of the
certificates or the trust assets, or deposited into or withdrawn from any
account or any other account by or on behalf of any servicer. If no event of
default has occurred and is continuing, the trustee is required to perform only
those duties specifically required under the related agreements. However, upon
receipt of the various certificates, reports or other instruments required to
be furnished to it, the trustee is required to examine such documents and to
determine whether they conform to the requirements of the agreements.


CERTAIN MATTERS REGARDING THE TRUSTEE

     Unless otherwise specified in the prospectus supplement, the trustee and
any director, officer, employee or agent of the trustee shall be entitled to
indemnification out of the distribution account for any loss, liability or
expense (including costs and expenses of litigation, and of investigation,
counsel fees, damages, judgments and amounts paid in settlement) incurred in
connection with the trustee's (i) enforcing its rights and remedies and
protecting the interests, and enforcing the rights and remedies, of the
certificateholders during the continuance of an event of default, (ii)
defending or prosecuting any legal action in respect of the related agreement
or series of certificates, (iii) being the mortgagee of record with respect to
the mortgage loans in a trust fund and the owner of record with respect to any
mortgaged property acquired in respect thereof for the benefit of
certificateholders, or (iv) acting or refraining from acting in good faith at
the direction of the holders of the related series of certificates entitled to
not less than 25% (or such higher percentage as is specified in the related
agreement with respect to any particular matter) of the voting rights for such
series; provided, however, that such indemnification will not extend to any
loss, liability or expense that constitutes a specific liability of the trustee
pursuant to the related agreement, or to any loss, liability or expense
incurred by reason of willful misfeasance, bad faith or negligence on the part
of the trustee in the performance of its obligations and duties thereunder, or
by reason of its reckless disregard of its obligations or duties, or as may
arise from a breach of any representation, warranty or covenant of the trustee
made therein.


RESIGNATION AND REMOVAL OF THE TRUSTEE

     The trustee may at any time resign from its obligations and duties under
an agreement by giving written notice thereof to the depositor, the master
servicer, if any, and all certificateholders. Upon receiving such notice of
resignation, the depositor is required promptly to appoint a successor trustee
acceptable to the master servicer, if any. If no successor trustee shall have
been so appointed and have accepted appointment within 30 days after the giving
of notice of resignation, the resigning trustee may petition any court of
competent jurisdiction for the appointment of a successor trustee.

     If at any time the trustee shall cease to be eligible to continue as such
under the related agreements, or if at any time the trustee shall become
incapable of acting, or shall be adjudged bankrupt or insolvent, or a receiver
of the trustee or of its property shall be appointed, or any public officer
shall take charge or control of the trustee or of its property or affairs for
the purpose of rehabilitation, conservation or liquidation, then the depositor
may remove the trustee and appoint a successor trustee acceptable to the master
servicer, if any. Holders of the certificates of any series entitled to at
least 51% of the voting rights for the series may at any time remove the
trustee without cause and appoint a successor trustee.

     Any resignation or removal of the trustee and appointment of a successor
trustee shall not become effective until acceptance of appointment by the
successor trustee.


                                       49


                         DESCRIPTION OF CREDIT SUPPORT


GENERAL

     For any series of certificates, credit support may be provided with
respect to one or more classes thereof or the related mortgage assets. Credit
support may be in the form of the subordination of one or more classes of
certificates, letters of credit, insurance policies, guarantees, the
establishment of one or more reserve funds or another method of credit support
described in the related prospectus supplement, or any combination of the
foregoing. If so provided in the prospectus supplement, any form of credit
support may be structured so as to be drawn upon by more than one series to the
extent described therein.

     Unless otherwise provided in the prospectus supplement for a series of
certificates, the credit support will not provide protection against all risks
of loss and will not guarantee repayment of the entire certificate balance of
the certificates and interest thereon. If losses or shortfalls occur that
exceed the amount covered by credit support or that are not covered by credit
support, certificateholders will bear their allocable share of deficiencies.
Moreover, if more than one trust is covered by the same credit support holders
of certificates evidencing interests in the trusts will be subject to the risk
that that credit support will be exhausted by the claims of other trusts prior
to receiving any of its intended share of coverage.

     If credit support is provided with respect to one or more classes of
certificates of a series, or the related mortgage assets, the related
prospectus supplement will include a description of (a) the nature and amount
of coverage under such credit support, (b) any conditions to payment thereunder
not otherwise described herein, (c) the conditions (if any) under which the
amount of coverage under the credit support may be reduced and under which such
credit support may be terminated or replaced and (d) the material provisions
relating to such credit support. Additionally, the prospectus supplement will
set forth certain information with respect to the obligor under any instrument
of credit support, including (i) a brief description of its principal business
activities, (ii) its principal place of business, place of incorporation and
the jurisdiction under which it is chartered or licensed to do business, (iii)
if applicable, the identity of regulatory agencies that exercise primary
jurisdiction over the conduct of its business and (iv) its total assets, and
its stockholders' or policyholders' surplus, if applicable, as of the date
specified in the prospectus supplement. See "Risk Factors--Credit support may
not cover losses or risks which could adversely affect payment on your
certificates."


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 prospectus supplement, the rights of the holders of
Subordinate Certificates to receive distributions of principal and interest
from the Distribution account on any distribution date will be subordinated to
such rights of the holders of Senior Certificates. If so provided in the
related prospectus supplement, the subordination of a class may apply only in
the event of (or may be limited to) certain types of losses or shortfalls. The
related prospectus supplement will set forth information concerning the amount
of subordination of a class or classes of Subordinate Certificates in a series,
the circumstances in which such subordination will be applicable and the
manner, if any, in which the amount of subordination will be effected.


CROSS-SUPPORT PROVISIONS

     If the mortgage assets for a series are divided into separate groups, each
supporting a separate class or classes of certificates of a series, credit
support may be provided by cross-support provisions requiring that
distributions be made on senior certificates evidencing interests in one group
of mortgage assets prior to distributions on subordinate certificates
evidencing interests in a different group of mortgage assets within the trust
fund. The prospectus supplement for a series that includes a cross-support
provision will describe the manner and conditions for applying such provisions.


INSURANCE OR GUARANTEES WITH RESPECT TO THE MORTGAGE LOANS

     If so provided in the prospectus supplement for a series of certificates,
the mortgage loans in the related trust fund will be covered for various
default risks by insurance policies or guarantees.


                                       50


LETTER OF CREDIT

     If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on the certificates or certain
classes thereof will be covered by one or more letters of credit, issued by a
bank or financial institution specified in the prospectus supplement. Under a
letter of credit, the letter of credit issuer will be obligated to honor draws
thereunder in an aggregate fixed dollar amount, net of unreimbursed payments
thereunder, generally equal to a percentage specified in the related prospectus
supplement of the aggregate principal balance of the mortgage assets on the
related cut-off date or of the initial aggregate certificate balance of one or
more classes of certificates. If so specified in the related prospectus
supplement, the letter of credit may permit draws in the event of only certain
types of losses and shortfalls. The amount available under the letter of credit
will, in all cases, be reduced to the extent of the unreimbursed payments
thereunder and may otherwise be reduced as described in the prospectus
supplement. The obligations of the letter of credit issuer under the letter of
credit for each series of certificates will expire at the earlier of the date
specified in the prospectus supplement or the termination of the trust fund. A
copy of any such letter of credit for a series will be filed with the
Commission as an exhibit to a Current Report on Form 8-K to be filed within 15
days of issuance of the certificates of the related series.


INSURANCE POLICIES AND SURETY BONDS

     If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on the certificates or certain
classes thereof will be covered by insurance policies and/or surety bonds
provided by one or more insurance companies or sureties. Such instruments may
cover, with respect to one or more classes of certificates of the related
series, timely distributions of interest and/or full distributions of principal
on the basis of a schedule of principal distributions set forth in or
determined in the manner specified in the related prospectus supplement. A copy
of any such instrument for a series will be filed with the Commission as an
exhibit to a Current Report on Form 8-K to be filed with the Commission within
15 days of issuance of the certificates of the related series.


RESERVE FUNDS

     If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on the certificates or certain
classes thereof will be covered by one or more reserve funds in which cash, a
letter of credit, permitted investments, a demand note or a combination thereof
will be deposited, in the amounts so specified in the prospectus supplement.
The reserve funds for a series may also be funded over time by depositing
therein a specified amount of the distributions received on the related trust
assets as specified in the prospectus supplement.

     Amounts on deposit in any reserve fund for a series, together with the
reinvestment income thereon, if any, will be applied for the purposes, in the
manner, and to the extent specified in the related prospectus supplement. A
reserve fund may be provided to increase the likelihood of timely distributions
of principal of and interest on the certificates. If so specified in the
prospectus supplement, reserve funds may be established to provide limited
protection against only certain types of losses and shortfalls. Following each
distribution date amounts in a reserve fund in excess of any amount required to
be maintained therein may be released from the reserve fund under the
conditions and to the extent specified in the related prospectus supplement and
will not be available for further application to the certificates.

     Moneys deposited in any reserve funds will be invested in permitted
investments, except as otherwise specified in the related prospectus
supplement. Unless otherwise specified in the prospectus supplement, any
reinvestment income or other gain from such investments will be credited to the
reserve fund for the series, and any loss resulting from such investments will
be charged to the reserve fund. However, such income may be payable to any
master servicer or another service provider as additional compensation. The
reserve fund, if any, for a series will not be a part of the trust fund unless
otherwise specified in the prospectus supplement.


                                       51


     Additional information concerning any reserve fund will be set forth in
the related prospectus supplement, including the initial balance of such
reserve fund, the balance required to be maintained in the reserve fund, the
manner in which such required balance will decrease over time, the manner of
funding the reserve fund, the purposes for which funds in the reserve fund may
be applied to make distributions to certificateholders and use of investment
earnings from the reserve fund, if any.


CREDIT SUPPORT WITH RESPECT TO CMBS


     If so provided in the prospectus supplement for a series of certificates,
the CMBS in the related trust fund and/or the mortgage loans underlying such
CMBS may be covered by one or more of the types of credit support described
herein. The related prospectus supplement will specify as to each such form of
credit support the information indicated above, to the extent such information
is material and available.


                                       52


           CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS AND THE LEASES

     The following discussion contains general summaries of certain legal
aspects of loans secured by commercial and multifamily residential properties
that are general in nature. Because such legal aspects are governed by
applicable state law (which laws may differ substantially), the summaries do
not purport to be complete nor to reflect the laws of any particular state, nor
to encompass the laws of all states in which the security for the mortgage
loans is situated. The summaries are qualified in their entirety by reference
to the applicable federal and state laws governing the mortgage loans. See
"Description of the Trust Funds--Assets."


GENERAL

     All of the mortgage loans are loans evidenced by a note or bond and
secured by instruments granting a security interest in real property which may
be mortgages, deeds of trust, security deeds or deeds to secure debt, depending
upon the prevailing practice and law in the state in which the mortgaged
property is located. Mortgages, deeds of trust and deeds to secure debt are
herein collectively referred to as "mortgages." Any of the foregoing types of
mortgages will create a lien upon, or grant a title interest in, the subject
property, the priority of which will depend on the terms of the particular
security instrument, as well as separate, recorded, contractual arrangements
with others holding interests in the mortgaged property, the knowledge of the
parties to such instrument as well as the order of recordation of the
instrument in the appropriate public recording office. However, recording does
not generally establish priority over governmental claims for real estate taxes
and assessments and other charges imposed under governmental police powers.


TYPES OF MORTGAGE INSTRUMENTS

     A mortgage either creates a lien against or constitutes a conveyance of
real property between two parties--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
mortgagor), a trustee to whom the mortgaged property is conveyed, and a
beneficiary (the lender) for whose benefit the conveyance is made. As used in
this Prospectus, unless the context otherwise requires, "mortgagor" includes
the trustor under a deed of trust and a grantor under a security deed or a deed
to secure debt. Under a deed of trust, the mortgagor grants the property,
irrevocably until the debt is paid, in trust, generally with a power of sale as
security for the indebtedness evidenced by the related note. A deed to secure
debt typically has two parties. By executing a deed to secure debt, the grantor
conveys title to, as opposed to merely creating a lien upon, the subject
property to the grantee until such time as the underlying debt is repaid,
generally with a power of sale as security for the indebtedness evidenced by
the related mortgage note. In case the mortgagor under a mortgage 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
mortgagor. At origination of a mortgage loan involving a land trust, the
mortgagor executes a separate undertaking to make payments on the mortgage
note. The mortgagee's authority under a mortgage, the trustee's authority under
a deed of trust and the grantee's authority under a deed to secure debt are
governed by the express provisions of the mortgage, the law of the state in
which the real property is located, certain federal laws (including, without
limitation, the Soldiers' and Sailors' Civil Relief Act of 1940) and, in some
cases, in deed of trust transactions, the directions of the beneficiary.


INTEREST IN REAL PROPERTY

     The real property covered by a mortgage, deed of trust, security deed or
deed to secure debt is most often the fee estate in land and improvements.
However, such an instrument may encumber other interests in real property such
as a tenant's interest in a lease of land or improvements, or both, and the
leasehold estate created by such lease. An instrument covering an interest in
real property other than the fee estate requires special provisions in the
instrument creating such interest or in the mortgage, deed of trust, security
deed or deed to secure debt, to protect the mortgagee against termination of
such interest before the mortgage, deed of trust, security deed or deed to
secure debt is paid. The asset sellers will make


                                       53


certain representations and warranties in the Agreement with respect to the
mortgage loans which are secured by an interest in a leasehold estate. Such
representation and warranties will be set forth in the prospectus supplement if
applicable.


LEASES AND RENTS

     Mortgages that encumber income-producing property often contain an
assignment of rents and leases, pursuant to which the mortgagor assigns its
right, title and interest as landlord under each lease and the income derived
therefrom to the lender, while the mortgagor retains a revocable license to
collect the rents for so long as there is no default. Under such assignments,
the mortgagor typically assigns its right, title and interest as lessor under
each lease and the income derived therefrom to the mortgagee, while retaining a
license to collect the rents for so long as there is no default under the
mortgage loan documentation. The manner of perfecting the mortgagee's interest
in rents may depend on whether the mortgagor's assignment was absolute or one
granted as security for the loan. Failure to properly perfect the mortgagee's
interest in rents may result in the loss of substantial pool of funds, which
could otherwise serve as a source of repayment for such loan. If the mortgagor
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; generally these rates are either
assigned by the mortgagor, which remains entitled to collect such rates absent
a default, or pledged by the mortgagor, as security for the loan. In general,
the lender must file financing statements in order to perfect its security
interest in the rates and must file continuation statements, generally every
five years, to maintain perfection of such security interest. Even if the
lender's security interest in room rates is perfected under the Uniform
Commercial Code, the lender will generally be required to commence a
foreclosure or otherwise take possession of the property in order to collect
the room rates after a default.

     Even after a foreclosure, the potential rent payments from the property
may be less than the periodic payments that had been due under the mortgage.
For instance, the net income that would otherwise be generated from the
property may be less than the amount that would have been needed to service the
mortgage debt if the leases on the property are at below-market rents, or as
the result of excessive maintenance, repair or other obligations which a lender
succeeds to as landlord.

     Lenders that actually take possession of the property, however, may incur
potentially substantial risks attendant to being a mortgagee in possession.
Such risks include liability for environmental clean-up costs and other risks
inherent in property ownership. See "Environmental Legislation" below.


PERSONALTY

     Certain types of mortgaged properties, such as hotels, motels and
industrial plants, are likely to derive a significant part of their value from
personal property which does not constitute fixtures under applicable state
real property law and, hence, would not be subject to the lien of a mortgage.
Such property is generally pledged or assigned as security to the lender under
the Uniform Commercial Code. In order to perfect its security interest therein,
the lender generally must file Uniform Commercial Code financing statements
and, to maintain perfection of such security interest, file continuation
statements generally every five years.


COOPERATIVE LOANS

     If specified in the prospectus supplement relating to a series of offered
certificates, the mortgage loans may also consist of cooperative apartment
loans secured by security interests in shares issued by a Cooperative and in
the related proprietary leases or occupancy agreements granting exclusive
rights to occupy specific dwelling units in the cooperatives' buildings. The
security agreement will create a lien upon, or grant a title interest in, the
property which it covers, the priority of which will depend on the terms of the
particular security agreement as well as the order of recordation of the
agreement in the appropriate recording office. Such a lien or title interest is
not prior to the lien for real estate taxes and assessments and other charges
imposed under governmental police powers.


                                       54


     Each Cooperative owns in fee or has a leasehold interest in all the real
property and owns in fee or leases the building and all separate dwelling units
therein. The Cooperative is directly responsible for property management and,
in most cases, payment of real estate taxes, other governmental impositions and
hazard and liability insurance. If there is a blanket mortgage or mortgages on
the cooperative apartment building or underlying land, as is generally the
case, or an underlying lease of the land, as is the case in some instances, the
Cooperative, as property mortgagor, or lessee, as the case may be, is also
responsible for meeting these mortgage or rental obligations. A blanket
mortgage is ordinarily incurred by the cooperative in connection with either
the construction or purchase of the cooperative's apartment building or
obtaining of capital by the cooperative. The interest of the occupant under
proprietary leases or occupancy agreements as to which that Cooperative is the
landlord are generally subordinate to the interest of the holder of a blanket
mortgage and to the interest of the holder of a land lease. If the Cooperative
is unable to meet the payment obligations (i) arising under a blanket mortgage,
the mortgagee holding a blanket mortgage could foreclose on that mortgage and
terminate all subordinate proprietary leases and occupancy agreements or (ii)
arising under its land lease, the holder of the landlord's interest under the
land lease could terminate it and all subordinate proprietary leases and
occupancy agreements. Also, a blanket mortgage on a Cooperative may provide
financing in the form of a mortgage that does not fully amortize, with a
significant portion of principal being due in one final payment at maturity.
The inability of the Cooperative to refinance a mortgage and its consequent
inability to make such final payment could lead to foreclosure by the
mortgagee. Similarly, a land lease has an expiration date and the inability of
the Cooperative to extend its term or, in the alternative, to purchase the land
could lead to termination of the Cooperative's interest in the property and
termination of all proprietary leases and occupancy agreements. In either
event, a foreclosure by the holder of a blanket mortgage or the termination of
the underlying lease could eliminate or significantly diminish the value of any
collateral held by whomever financed the purchase by an individual tenant
stockholder of cooperative shares or, in the case of the mortgage loans, the
collateral securing the cooperative loans.

     The Cooperative is owned by tenant-stockholders who, through ownership of
stock or shares in the corporation, receive proprietary lease or occupancy
agreements which confer exclusive rights to occupy specific units. Generally, a
tenant-stockholder of a Cooperative must make a monthly payment to the
Cooperative representing such tenant-stockholder's pro rata share of the
Cooperative's payments for its blanket mortgage, real property taxes,
maintenance expenses and other capital or ordinary expenses. An ownership
interest in a Cooperative and accompanying occupancy rights are financed
through a cooperative share loan evidenced by a promissory note and secured by
an assignment of and a security interest in the occupancy agreement or
proprietary lease and a security interest in the related Cooperative shares.
The lender generally takes possession of the share certificate and a
counterpart of the proprietary lease or occupancy agreement and a financing
statement covering the proprietary lease or occupancy agreement and the
cooperative shares is filed in the appropriate state and local offices to
perfect the lender's interest in its collateral. Subject to the limitations
discussed below, upon default of the tenant-stockholder, the lender may sue for
judgment on the promissory note, dispose of the collateral at a public or
private sale or otherwise proceed against the collateral or tenant-stockholder
as an individual as provided in the security agreement covering the assignment
of the proprietary lease or occupancy agreement and the pledge of cooperative
shares. See "Foreclosure--Cooperative Loans" below.

FORECLOSURE

General

     Foreclosure is a legal procedure that allows the mortgagee to recover its
mortgage debt by enforcing its rights and available legal remedies under the
mortgage. If the mortgagor defaults in payment or performance of its
obligations under the note or mortgage, the mortgagee has the right to
institute foreclosure proceedings to sell the mortgaged property at public
auction to satisfy the indebtedness.

     Foreclosure procedures with respect to the enforcement of a mortgage vary
from state to state. Two primary methods of foreclosing a mortgage are judicial
foreclosure and non-judicial foreclosure pursuant to a power of sale granted in
the mortgage instrument. There are several other foreclosure procedures
available in some states that are either infrequently used or available only in
certain limited circumstances, such as strict foreclosure.


                                       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 Limitations on Enforceability of Certain Provisions

     United States courts have traditionally imposed general equitable
principles to limit the remedies available to a mortgagee in connection with
foreclosure. These equitable principles are generally designed to relieve the
mortgagor from the legal effect of mortgage defaults, to the extent that such
effect is 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 and expensive actions to determine
the cause of the mortgagor's default and the likelihood that the mortgagor 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 mortgagors who are suffering
from a temporary financial disability. In other cases, courts have limited the
right of the lender to foreclose if the default under the mortgage is not
monetary, e.g., the mortgagor failed to maintain the mortgaged property
adequately or the mortgagor executed a junior mortgage on the mortgaged
property. The exercise by the court of its equity powers will depend on the
individual circumstances of each case presented to it. Finally, some courts
have been faced with the issue of whether federal or state constitutional
provisions reflecting due process concerns for adequate notice require that a
mortgagor 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 afford constitutional
protections to the mortgagor.

     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 require several years to complete. Moreover, as discussed below, a
non-collusive, regularly conducted foreclosure sale may be challenged as a
fraudulent conveyance, regardless of the parties' intent, if a court determines
that the sale was for less than fair consideration and such sale occurred while
the Mortgagor was insolvent (or the Mortgagor was rendered insolvent as a
result of such sale) and within one year (or within the state statute of
limitations if the trustee in bankruptcy elects to proceed under state
fraudulent conveyance law) of the filing of bankruptcy.


Non-Judicial Foreclosure/Power of Sale

     Foreclosure of a deed of trust is generally accomplished by a non-judicial
trustee's sale pursuant to the power of sale granted in the deed of trust. A
power of sale is typically granted in a deed of trust. It may also be contained
in any other type of mortgage instrument. A power of sale allows a non-judicial
public sale to be conducted generally following a request from the
beneficiary/lender to the trustee to sell the property upon any default by the
mortgagor under the terms of the mortgage note or the mortgage instrument and
after notice of sale is given in accordance with the terms of the mortgage
instrument, as well as applicable state law. In some states, prior to such
sale, the trustee under a deed of trust must record a notice of default and
notice of sale and send a copy to the mortgagor 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
mortgagor or junior lienholder may then have the right, during a reinstatement
period required in some states, to cure the default by paying the entire


                                       56


actual amount in arrears (without acceleration) plus the expenses incurred in
enforcing the obligation. In other states, the mortgagor 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,
the procedure for public sale, the parties entitled to notice, the method of
giving notice and the applicable time periods are governed by state law and
vary among the states. Foreclosure of a deed to secure debt is also generally
accomplished by a non-judicial sale similar to that required by a deed of
trust, except that the lender or its agent, rather than a trustee, is typically
empowered to perform the sale in accordance with the terms of the deed to
secure debt and applicable law.


Public Sale

     A third party may be unwilling to purchase a mortgaged property at a
public sale because of the difficulty in determining the value of such property
at the time of sale, due to, among other things, redemption rights which may
exist and the possibility of physical deterioration of the property during the
foreclosure proceedings. For these reasons, it is common for the lender to
purchase the mortgaged property for an amount equal to or less than the
underlying debt and accrued and unpaid interest plus the expenses of
foreclosure. Generally, state law controls the amount of foreclosure costs and
expenses which may be recovered by a lender. Thereafter, subject to the
mortgagor's right in some states to remain in possession during a redemption
period, if applicable, the lender will become the owner of the property and
have both the benefits and burdens of ownership of the mortgaged property. For
example, the lender will have the obligation to pay debt service on any senior
mortgages, to pay taxes, obtain casualty insurance and to make such repairs at
its own expense as are necessary to render the property suitable for sale.
Frequently, the lender employs a third party management company to manage and
operate the property. The costs of operating and maintaining a commercial or
multifamily residential property may be significant and may be greater than the
income derived from that property. The costs of management and operation of
those mortgaged properties which are hotels, motels, restaurants, nursing or
convalescent homes or hospitals may be particularly significant because of the
expertise, knowledge and, with respect to nursing or convalescent homes or
hospitals, regulatory compliance, required to run such operations and the
effect which foreclosure and a change in ownership may have on the public's and
the industry's (including franchisors') perception of the quality of such
operations. The lender will commonly obtain the services of a real estate
broker and pay the broker's commission in connection with the sale of the
property. Depending upon market conditions, the ultimate proceeds of the sale
of the property may not equal the lender's investment in the property.
Moreover, a lender commonly incurs substantial legal fees and court costs in
acquiring a mortgaged property through contested foreclosure and/or bankruptcy
proceedings. Furthermore, a few states require that any environmental
contamination at certain types of properties be cleaned up before a property
may be resold. In addition, a lender may be responsible under federal or state
law for the cost of cleaning up a mortgaged property that is environmentally
contaminated. See "Environmental Legislation." Generally state law controls the
amount of foreclosure expenses and costs, including attorneys' fees, that may
be recovered by a lender.

     A junior mortgagee may not foreclose on the property securing the junior
mortgage unless it forecloses subject to senior mortgages and any other prior
liens, in which case it may be obliged to make payments on the senior mortgages
to avoid their foreclosure. In addition, in the event that the foreclosure of a
junior mortgage triggers the enforcement of a "due-on-sale" clause contained in
a senior mortgage, the junior mortgagee may be required to pay the full amount
of the senior mortgage to avoid its foreclosure. Accordingly, with respect to
those mortgage loans which are junior mortgage loans, if the lender purchases
the property the lender's title will be subject to all senior mortgages, prior
liens and certain governmental liens.

     The proceeds received by the referee or trustee from the sale are applied
first to the costs, fees and expenses of sale and then in satisfaction of the
indebtedness secured by the mortgage under which the sale was conducted. Any
proceeds remaining after satisfaction of senior mortgage debt are generally
payable to the holders of junior mortgages and other liens and claims in order
of their priority, whether or not the mortgagor is in default. Any additional
proceeds are generally payable to the mortgagor. The payment of


                                       57


the proceeds to the holders of junior mortgages may occur in the foreclosure
action of the senior mortgage or a subsequent ancillary proceeding. In some
cases payment to the holders of junior mortgages may require the institution of
separate legal proceedings by such holders.

     In connection with a series of certificates for which an election is made
to qualify the trust fund, or a portion thereof, as a REMIC, the REMIC
Provisions and the Agreement may require the master servicer to hire an
independent contractor to operate any foreclosed property.


Rights of Redemption

     The purposes of a foreclosure action are to enable the mortgagee to
realize upon its security and to bar the mortgagor, and all persons who have an
interest in the property which is subordinate to the mortgage being foreclosed,
from exercising their "equity of redemption." The doctrine of equity of
redemption provides that, until the property covered by a mortgage has been
sold in accordance with a properly conducted foreclosure and foreclosure sale,
those having an interest which is subordinate to that of the foreclosing
mortgagee may redeem the property by paying the entire debt with interest. In
addition, in some states, when a foreclosure action has been commenced, the
redeeming party must pay certain costs of such action. Those having an equity
of redemption must generally be made parties and joined in the foreclosure
proceeding in order for their equity of redemption to be terminated.

     The equity of redemption is a common-law (non-statutory) right which
exists prior to completion of the foreclosure, is not waivable by the mortgagor
and must be exercised prior to foreclosure sale. Equity of redemption is
different from the post-sale statutory rights of redemption. In some states,
after sale pursuant to a deed of trust or foreclosure of a mortgage, the
mortgagor and foreclosed junior lienors are given a statutory period in which
to redeem the property from the foreclosure sale. In some states, statutory
redemption may occur only upon payment of the foreclosure sale price. In other
states, redemption may be authorized if the former mortgagor 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. The
exercise of a right of redemption would defeat the title of any purchaser from
a foreclosure sale or sale under a deed of trust. As a result, the lender is
forced 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.

     Under the REMIC provisions currently in effect, property acquired by
foreclosure generally must not be held for more than three calendar years
following the year of acquisition. Unless otherwise provided in the related
prospectus supplement, with respect to a series of certificates for which an
election is made to qualify the trust fund or a part thereof as a REMIC, the
pooling and servicing agreement will permit foreclosed property to be held for
more than two years if the Internal Revenue Service grants an extension of time
within which to sell such property or independent counsel renders an opinion to
the effect that holding such property for such additional period is permissible
under the REMIC provisions.

Anti-Deficiency Legislation

     Some or all of the mortgage loans may be nonrecourse loans, as to which
recourse may be had only against the specific property securing the related
mortgage loan. A personal money judgment may not be obtained against the
mortgagor. Even if a mortgage loan by its terms provides for recourse to the
mortgagor, some states impose prohibitions or limitations on such recourse. For
example, statutes in some states limit the right of the lender to obtain a
deficiency judgment against the mortgagor following foreclosure or sale under a
deed of trust. A deficiency judgment would be a personal judgment against the
former mortgagor equal to the difference between the net amount realized upon
the public sale of the real property and the amount due to the lender.

     Some states require the lender to exhaust the security afforded under a
mortgage by foreclosure in an attempt to satisfy the full debt before bringing
a personal action against the mortgagor. Other states give the lender the
option of bringing a personal action against the mortgagor on the debt without
first exhausting such security; however, in some of these states, the lender,
following judgment on such


                                       58


personal action, may be deemed to have elected a remedy and may be precluded
from exercising remedies with respect to the security. In some cases, a lender
will be precluded from exercising any additional rights under the note or
mortgage if it has taken any prior enforcement action. Consequently, the
practical effect of the election requirement, in those states permitting such
election, is that lenders will usually proceed against the security first
rather than bringing a personal action against the mortgagor. Finally, other
statutory provisions limit any deficiency judgment against the former mortgagor
following a judicial sale to the excess of the outstanding debt over the fair
market value of the property at the time of the public sale. The purpose of
these statutes is generally to prevent a lender from obtaining a large
deficiency judgment against the former mortgagor as a result of low or no bids
at the judicial sale.


Leasehold Risks

     Mortgage loans may be secured by a mortgage on a ground lease. Leasehold
mortgages are subject to certain risks not associated with mortgage loans
secured by the fee estate of the mortgagor. The most significant of these risks
is that the ground lease creating the leasehold estate could terminate, leaving
the leasehold mortgagee without its security. The ground lease may terminate
if, among other reasons, the ground lessee breaches or defaults in its
obligations under the ground lease or there is a bankruptcy of the ground
lessee or the ground lessor. This risk may be minimized if the ground lease
contains certain provisions protective of the mortgagee such as:

     o    the right of the leasehold mortgagee to receive notices from the
          ground lessor of any defaults by the mortgagor;

     o    the right to cure such defaults, with adequate cure periods; if a
          default is not susceptible of cure by the leasehold mortgagee;

     o    the right to acquire the leasehold estate through foreclosure or
          otherwise; the ability of the ground lease to be assigned to and by
          the leasehold mortgagee or purchaser at a foreclosure sale and for
          the concomitant release of the ground lessee's liabilities
          thereunder; and

     o    the right of the leasehold mortgagee to enter into a new ground lease
          with the ground lessor on the same terms and conditions as the old
          ground lease in the event of a termination thereof.

     In addition to the foregoing protections, a leasehold mortgagee may
require that the ground lease or leasehold mortgage prohibit the ground lessee
from treating the ground lease as terminated in the event of the ground
lessor's bankruptcy and rejection of the ground lease by the trustee for the
debtor-ground lessor. As further protection, a leasehold mortgage may provide
for the assignment of the debtor-ground lessee's right to reject a lease
pursuant to Section 365 of the Bankruptcy Reform Act of 1978, as amended (Title
11 of the United States Code). The enforceability of such clause has not been
established.

     Without the protections described above, a leasehold mortgagee may lose
the collateral securing its leasehold mortgage. The ground leases and the
mortgage that secures the mortgage loan may not contain some of these
provisions. In addition, terms and conditions of a leasehold mortgage are
subject to the terms and conditions of the ground lease. Although certain
rights given to a ground lessee can be limited by the terms of a leasehold
mortgage, the rights of a ground lessee or a leasehold mortgagee with respect
to, among other things, insurance, casualty and condemnation will be governed
by the provisions of the ground lease.


Cooperative Loans

     The cooperative shares owned by the tenant-stockholder and pledged to the
lender are, in almost all cases, subject to restrictions on transfer as set
forth in the Cooperative's Certificate of Incorporation and By-laws, as well as
the proprietary lease or occupancy agreement, and may be cancelled by the
cooperative for failure by the tenant-stockholder to pay rent or other
obligations or charges owed by such tenant-stockholder, including mechanics'
liens against the cooperative apartment building incurred by such
tenant-stockholder. The proprietary lease or occupancy agreement generally
permits the Cooperative to terminate such lease or agreement if the obligor
fails to make payments or defaults in the performance of covenants required
thereunder. Typically, the lender and the Cooperative enter into a


                                       59


recognition agreement which establishes the rights and obligations of both
parties in the event of a default by the tenant-stockholder under the
proprietary lease or occupancy agreement will usually constitute a default
under the security agreement between the lender and the tenant-stockholder.

     The recognition agreement generally provides that, in the event that the
tenant-stockholder has defaulted under the proprietary lease or occupancy
agreement is terminated, the Cooperative will recognize the lender's lien
against proceeds from the sale of the Cooperative apartment. This is subject to
the Cooperative's right to sums due under such proprietary lease or occupancy
agreement. The total amount owed to the Cooperative by the tenant-stockholder,
which the lender generally cannot restrict and does not monitor, could reduce
the value of the collateral below the outstanding principal balance of the
cooperative loan and accrued and unpaid interest thereon.

     Recognition agreements also provide that in the event of a foreclosure on
a Cooperative loan, the lender must obtain the approval or consent of the
Cooperative as required by the proprietary lease before transferring the
Cooperative shares or assigning the proprietary lease. Generally, the lender is
not limited in any rights it may have to dispossess the tenant-stockholders.

     In some states, foreclosure on the Cooperative shares is accomplished by a
sale in accordance with the provisions of Article 9 of the Uniform Commercial
Code and the security agreement relating to those shares. Article 9 of the
Uniform Commercial Code requires that a sale be conducted in a "commercially
reasonable" manner. Whether a foreclosure sale has been conducted in a
"commercially reasonable" manner will depend on the facts in each case. In
determining commercial reasonableness, a court will look to the notice given
the debtor and the method, manner, time, place and terms of the foreclosure.
Generally, a sale conducted according to the usual practice of banks selling
similar collateral will be considered reasonably conducted.

     Article 9 of the Uniform Commercial Code 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. The
recognition agreement, however, generally provides that the lender's right to
reimbursement is subject to the right of the Cooperatives to receive sums due
under the proprietary lease or occupancy agreement. If there are proceeds
remaining, the lender must account to the tenant-stockholder for the surplus.
Conversely, if a portion of the indebtedness remains unpaid, the
tenant-stockholder is generally responsible for the deficiency.

     In the case of foreclosure on a building which was converted from a rental
building to a building owned by a Cooperative under a non-eviction plan, some
states require that a purchaser at a foreclosure sale take the property subject
to rent control and rent stabilization laws which apply to certain tenants who
elected to remain in the building so converted.


BANKRUPTCY LAWS

     The Bankruptcy Code and related state laws may interfere with or affect
the ability of a lender to realize upon collateral and/or to enforce a
deficiency judgment. For example, under the Bankruptcy Code, virtually all
actions (including foreclosure actions and deficiency judgment proceedings) are
automatically stayed upon the filing of the bankruptcy petition, and, usually,
no interest or principal payments are made during the course of the bankruptcy
case. The delay and the consequences thereof caused by such automatic stay can
be significant. Also, under the Bankruptcy Code, the filing of a petition in
bankruptcy by or on behalf of a junior lienor may stay the senior lender from
taking action to foreclose out such junior lien.

     Under the Bankruptcy Code, provided certain substantive and procedural
safeguards for the lender are met, the amount and terms of a mortgage secured
by property of the debtor may be modified under certain circumstances. In many
jurisdictions, the outstanding amount of the loan secured by the real property
may be reduced to the then-current value of the property (with a corresponding
partial reduction of the amount of lender's security interest) pursuant to a
confirmed plan or lien avoidance proceeding. This leaves the lender unsecured
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 in the form of a reduction in the rate of interest and/or the
alteration of the repayment schedule (with or without


                                       60


affecting the unpaid principal balance of the loan), and/or an extension (or
reduction) of the final maturity date. Some courts with federal bankruptcy
jurisdiction have approved plans, based on the particular facts of the
reorganization case, that effected the curing of a mortgage loan default by
paying arrearages over a number of years. Also, under federal bankruptcy law, a
bankruptcy court may permit a debtor through its rehabilitative plan to
de-accelerate a secured loan and to reinstate the loan even though the lender
accelerated the mortgage loan and final judgment of foreclosure had been
entered in state court (provided no sale of the property had yet occurred)
prior to the filing of the debtor's petition. This may be done even if the full
amount due under the original loan is never repaid.

     Federal bankruptcy law provides generally that rights and obligation under
an unexpired lease of the debtor/lessee may not be terminated or modified at
any time after the commencement of a case under the Bankruptcy Code solely on
the basis of a provision in the lease to such effect or because of certain
other similar events. This prohibition could limit the ability of the trustee
for a series of certificates to exercise certain contractual remedies with
respect to the leases. In addition, Section 362 of the Bankruptcy Code operates
as an automatic stay of, among other things, any act to obtain possession of
property from a debtor's estate. This may delay a trustee's exercise of such
remedies for a related series of certificates in the event that a related
lessee or a related mortgagor becomes the subject of a proceeding under the
Bankruptcy Code. For example, a mortgagee would be stayed from enforcing a
lease assignment by a mortgagor related to a mortgaged property if the related
mortgagor was in a bankruptcy proceeding. The legal proceedings necessary to
resolve the issues could be time-consuming and might result in significant
delays in the receipt of the assigned rents. Similarly, the filing of a
petition in bankruptcy by or on behalf of a lessee of a mortgaged property
would result in a stay against the commencement or continuation of any state
court proceeding for past due rent, for accelerated rent, for damages or for a
summary eviction order with respect to a default under the lease that occurred
prior to the filing of the lessee's petition. Rents and other proceeds of a
mortgage loan may also escape an assignment thereof if the assignment is not
fully perfected under state law prior to commencement of the bankruptcy
proceeding. See "--Leases and Rents" above.

     In addition, the Bankruptcy Code generally provides that a trustee or
debtor-in-possession may, subject to approval of the court, (a) assume the
lease and retain it or assign it to a third party or (b) reject the lease. If
the lease is assumed, the trustee in bankruptcy on behalf of the lessee, or the
lessee as debtor-in-possession, or the assignee, if applicable, must cure any
defaults under the lease, compensate the lessor for its losses and provide the
lessor with "adequate assurance" of future performance. Such remedies may be
insufficient, however, as the lessor may be forced to continue under the lease
with a lessee that is a poor credit risk or an unfamiliar tenant if the lease
was assigned, and any assurances provided to the lessor may, in fact, be
inadequate. If the lease is rejected, such rejection generally constitutes a
breach of the executory contract or unexpired lease immediately before the date
of filing the petition. As a consequence, the other party or parties to such
lease, such as the mortgagor, as lessor under a lease, would have only an
unsecured claim against the debtor for damages resulting from such breach,
which could adversely affect the security for the related mortgage loan. In
addition, pursuant to Section 502(b)(6) of the Bankruptcy Code, a lessor's
damages for lease rejection in respect of future rent installments are limited
to the rent reserved by the lease, without acceleration, for the greater of one
year or 15% of the remaining term of the lease, but not more than three years.

     If a trustee in bankruptcy on behalf of a lessor, or a lessor as
debtor-in-possession, rejects an unexpired lease of real property, the lessee
may treat such lease as terminated by such rejection or, in the alternative,
the lessee may remain in possession of the leasehold for the balance of such
term and for any renewal or extension of such term that is enforceable by the
lessee under applicable nonbankruptcy law. The Bankruptcy Code provides that if
a lessee elects to remain in possession after such a rejection of a lease, the
lessee may offset any damages occurring after such date caused by the
nonperformance of any obligation of the lessor under the lease after such date
against rents reserved under the lease. To the extent provided in the related
prospectus supplement, the lessee will agree under certain leases to pay all
amounts owing thereunder the master servicer without offset. To the extent that
such a contractual obligation remains enforceable against the lessee, the
lessee would not be able to avail itself of the rights of offset generally
afforded to lessees of real property under the Bankruptcy Code.


                                       61


     In a bankruptcy or similar proceeding of a mortgagor, action may be taken
seeking the recovery, as a preferential transfer or on other grounds, of any
payments made by the mortgagor, or made directly by the related lessee, under
the related mortgage loan to the trust fund. Payments on long-term debt may be
protected from recovery as preferences if they are payments in the ordinary
course of business made on debts incurred in the ordinary course of business.
Whether any particular payment would be protected depends upon the facts
specific to a particular transaction.

     A trustee in bankruptcy, in some cases, may be entitled to collect its
costs and expenses in preserving or selling the mortgaged property ahead of
payment to the lender. In certain circumstances, a debtor in bankruptcy may
have the power to grant liens senior to the lien of a mortgage, and analogous
state statutes and general principles of equity may also provide a mortgagor
with means to halt a foreclosure proceeding or sale and to force a
restructuring of a mortgage loan on terms a lender would not otherwise accept.
Moreover, the laws of certain states also give priority to certain tax liens
over the lien of a mortgage or deed of trust. Under the Bankruptcy Code, if the
court finds that actions of the mortgagee have been unreasonable, the lien of
the related mortgage may be subordinated to the claims of unsecured creditors.

     To the extent described in the related prospectus supplement, certain of
the mortgagors may be partnerships. The laws governing limited partnerships in
certain states provide that the commencement of a case under the Bankruptcy
Code with respect to a general partner will cause a person to cease to be a
general partner of the limited partnership, unless otherwise provided in
writing in the limited partnership agreement. This provision may be construed
as an "ipso facto" clause and, in the event of the general partner's
bankruptcy, may not be enforceable. To the extent described in the related
prospectus supplement, certain limited partnership agreements of the mortgagors
may provide that the commencement of a case under the Bankruptcy Code with
respect to the related general partner constitutes an event of withdrawal
(assuming the enforceability of the clause is not challenged in bankruptcy
proceedings or, if challenged, is upheld) that might trigger the dissolution of
the limited partnership, the winding up of its affairs and the distribution of
its assets, unless (i) at the time there was at least one other general partner
and the written provisions of the limited partnership permit the business of
the limited partnership to be carried on by the remaining general partner and
that general partner does so or (ii) the written provisions of the limited
partnership agreement permit the limited partner to agree within a specified
time frame (often 60 days) after such withdrawal to continue the business of
the limited partnership and to the appointment of one or more general partners
and the limited partners do so. In addition, the laws governing general
partnerships in certain states provide that the commencement of a case under
the Bankruptcy Code or state bankruptcy laws with respect to a general partner
of such partnerships triggers the dissolution of such partnership, the winding
up of its affairs and the distribution of its assets. Such state laws, however,
may not be enforceable or effective in a bankruptcy case. The dissolution of a
mortgagor, the winding up of its affairs and the distribution of its assets
could result in an acceleration of its payment obligation under a related
mortgage loan, which may reduce the yield on the related series of certificates
in the same manner as a principal prepayment.

     In addition, the bankruptcy of the general partner of a mortgagor that is
a partnership may provide the opportunity for a trustee in bankruptcy for such
general partner, such general partner as a debtor-in-possession, or a creditor
of such general partner to obtain an order from a court consolidating the
assets and liabilities of the general partner with those of the mortgagor
pursuant to the doctrines of substantive consolidation or piercing the
corporate veil. In such a case, the mortgaged property could become property of
the estate of such bankrupt general partner. Not only would the mortgaged
property be available to satisfy the claims of creditors of such general
partner, but an automatic stay would apply to any attempt by the trustee to
exercise remedies with respect to such mortgaged property. However, such an
occurrence should not affect the trustee's status as a secured creditor with
respect to the mortgagor or its security interest in the mortgaged property.


ENVIRONMENTAL LEGISLATION

     Real property pledged as security to a lender may be subject to unforeseen
environmental liabilities. Of particular concern may be those mortgaged
properties which are, or have been, the site of


                                       62


manufacturing, industrial or disposal activity. Such environmental liabilities
may give rise to (i) a diminution in value of property securing any mortgage
loan, (ii) limitation on the ability to foreclose against such property or
(iii) in certain circumstances as more fully described below, liability for
clean up costs or other remedial actions, which liability could exceed the
value of the principal balance of the related mortgage loan or of such
mortgaged property.

     Under the laws of many states, contamination on a property may give rise
to a lien on the property for cleanup costs. In several states, such a lien has
priority over all existing liens (a "superlien") including those of existing
mortgages; in these states, the lien of a mortgage contemplated by this
transaction may lose its priority to such a superlien.

     Under the federal Comprehensive Environmental Response, Compensation and
Liability Act of 1980, as amended ("CERCLA"), a lender may be liable either to
the government or to private parties for cleanup costs on a property securing a
loan, even if the lender does not cause or contribute to the contamination.
CERCLA imposes strict, as well as joint and several, liability on several
classes of potentially responsible parties, including current owners and
operators of the property, regardless of whether they caused or contributed to
the contamination. Many states have laws similar to CERCLA.

     Lenders may be held liable under CERCLA as owners or operators. 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 exemption for
holders of a security interest such as a secured lender applies only in
circumstances where the lender acts to protect its security interest in the
contaminated facility or property. Thus, if a lender's activities encroach on
the actual management of such facility or property, the lender faces potential
liability as an "owner or operator" under CERCLA. Similarly, when a lender
forecloses and takes title to a contaminated facility or property (whether it
holds the facility or property as an investment or leases it to a third party),
the lender may incur potential CERCLA liability.

     Whether actions taken by a lender would constitute such participation in
the management of a facility or property, so that the lender loses the
protection of this "second creditor exclusion," has been a matter of judicial
interpretation of the statutory language, and court decisions have historically
been inconsistent. In 1990, the United States Court of Appeals for the Eleventh
Circuit suggested, in United States v. Fleet Factors Corp., that the mere
capacity of the lender to influence a borrower's decisions regarding disposal
of hazardous substances was sufficient participation in the management of the
borrower's business to deny the protection of the secured creditor exclusion to
the lender, regardless of whether the lender actually exercised such influence.
Other judicial decisions did not interpret the secured creditor exclusion as
narrowly as did the Eleventh Circuit.

     This ambiguity appears to have been resolved by the enactment of the Asset
Conservation, Lender Liability and Deposit Insurance Protection Act of 1996
(the "Asset Conservation Act"), which took effect on September 30, 1996. The
Asset Conservation Act provides that in order to be deemed to have participated
in the management of a secured property, a lender must actually participate in
the operational affairs of the property or of the borrower. The Asset
Conservation Act also provides that participation in the management of the
property does not include "merely having the capacity to influence, or
unexercised right to control" operations. Rather, a lender will lose the
protection of the secured creditor exclusion 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 all operational functions of the secured property.

     The secured-creditor exemption does not protect a lender from liability
under CERCLA in cases where the lender arranges for disposal of hazardous
substances or for transportation of hazardous substances. The definition of
"hazardous substances" under CERCLA specifically excludes petroleum products,
and the secured-creditor exemption does not govern liability for cleanup costs
under federal laws other than CERCLA, in particular Subtitle I of the federal
Resource Conservation and Recovery Act ("RCRA"), which regulates underground
petroleum (other than heating oil) storage tanks. However, the EPA has adopted
a lender liability rule for underground storage tanks under Subtitle I of RCRA.
Under such rule, a holder of a security interest in an underground storage tank
or real property containing


                                       63


an underground storage tank is not considered an operator of the underground
storage tank as long as petroleum is not added to, stored in or dispensed from
the tank. 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 protections for secured creditors.

     If a lender is or becomes liable, it may bring an action for contribution
against the owner or operator who created the environmental hazard, but that
person or entity may be bankrupt or otherwise judgment proof. It is possible
that cleanup costs could become a liability of the trust fund and occasion a
loss to certificateholders in certain circumstances described above if such
remedial costs were incurred.

     The related pooling and servicing agreement will provide that the special
servicer, acting on behalf of the trustee, may not acquire title to a mortgaged
property or take over its operation unless the special servicer has previously
determined, based on a report prepared by a person who regularly conducts
environmental assessments, that: (i) such mortgaged property is in compliance
with applicable environmental laws, or, if not, that taking such actions as are
necessary to bring the mortgaged property in compliance therewith is likely to
produce a greater recovery on a present value basis, after taking into account
any risks associated therewith, than not taking such actions and (ii) there are
no circumstances present at the mortgaged property relating to the use,
management or disposal of any hazardous materials for which investigation,
testing, monitoring, containment, clean-up or remediation could be required
under any federal, state or local law or regulation. This requirement
effectively precludes enforcement of the security for the related mortgage note
until a satisfactory environmental inquiry is undertaken, or that, if any
hazardous materials are present for which such action could be required, taking
such actions with respect to the affected mortgaged property is reasonably
likely to produce a greater recovery on a present value basis, after taking
into account any risks associated therewith, than not taking such actions,
reducing the likelihood that a given trust fund will become liable for any
condition or circumstance that may give rise to any environmental claim
affecting a mortgaged property, but making it more difficult to realize on the
security for the mortgage loan. However, there can be no assurance that any
environmental assessment obtained by the special servicer will detect all
possible environmental hazard conditions, that any estimate of the costs of
effecting compliance at any mortgaged property and the recovery thereon will be
correct, or that the other requirements of the pooling and servicing agreement,
even if fully observed by the master servicer or special servicer, as the case
may be, will in fact insulate a given trust fund from liability for
environmental hazard conditions. Any additional restrictions on acquiring
titles to a mortgaged property may be set forth in the related prospectus
supplement.

     Unless otherwise specified in the related prospectus supplement, the
depositor generally will not have determined whether environmental assessments
have been conducted with respect to the mortgaged properties. In any event, it
is likely that if any environmental assessments was conducted, with respect to
any of the mortgaged properties, it would have been conducted at the time of
the origination of the related mortgage loans and not thereafter. If specified
in the related prospectus supplement, the seller of the mortgage loan or
another person identified therein will represent and warrant that based on an
environmental audit, as of the date of the origination of a mortgage loan, the
related mortgaged property is not affected by a condition which would
reasonably be expected to (1) constitute or result in a violation of applicable
environmental laws, (2) require any expenditure material in relation to the
principal balance of the related mortgage loan to achieve or maintain
compliance in all material respects with any applicable environmental laws, or
(3) require substantial cleanup, remedial action or other extraordinary
response under any applicable environmental laws in excess of a specified
escrowed amount.

     No such person will however, be responsible for any such condition which
may arise on a mortgaged property after the date of origination of the related
mortgage loan, whether due to actions of the mortgagor, a servicer, or any
other person. It may not always be possible to determine whether such a
condition arose prior or subsequent to the date of the origination of the
related mortgage loan.

     "Hazardous materials" are generally defined under several federal and
state statutes, and include dangerous toxic or hazardous pollutants, chemicals,
wastes or substances, including, without limitation, those so identified
pursuant to CERCLA, and specifically including, asbestos and asbestos
containing materials, polychlorinated biphenyls, radon gas, petroleum and
petroleum products and urea formaldehyde.


                                       64


DUE-ON-SALE AND DUE-ON-ENCUMBRANCE

     Certain of the mortgage loans may contain due-on-sale and
due-on-encumbrance clauses. These clauses generally provide that the lender may
accelerate the maturity of the loan if the mortgagor sells or otherwise
transfers or encumbers the mortgaged property. Certain of these clauses may
provide that, upon an attempted breach thereof by the mortgagor of an otherwise
non-recourse loan, the mortgagor becomes personally liable for the mortgage
debt. The enforceability of due-on-sale clauses has been the subject of
legislation or litigation in many states and, in some cases, the enforceability
of these clauses was limited or denied. However, with respect to certain loans
the Garn-St Germain Depository Institutions Act of 1982 preempts state
constitutional, statutory and case law that prohibits the enforcement of
due-on-sale clauses and permits lenders to enforce these clauses in accordance
with their terms subject to certain limited exceptions. Unless otherwise
provided in the related prospectus supplement, a master servicer, on behalf of
the trust fund, will determine whether to exercise any right the trustee may
have as mortgagee to accelerate payment of any such mortgage loan or to
withhold its consent to any transfer or further encumbrance in a manner
consistent with the servicing standard.

     In addition, under federal bankruptcy laws, due-on-sale clauses may not be
enforceable in bankruptcy proceedings and may, under certain circumstances, be
eliminated in any modified mortgage resulting from such bankruptcy proceeding.


SUBORDINATE FINANCING

     Where the mortgagor encumbers mortgaged property with one or more junior
liens, the senior lender is subjected to additional risk. First, the mortgagor
may have difficulty servicing and repaying multiple loans. In addition, if the
junior loan permits recourse to the mortgagor (as junior loans often do) and
the senior loan does not, a mortgagor may be more likely to repay sums due on
the junior loan than those on the senior 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
mortgagor 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 mortgagor is
additionally burdened. Third, if the mortgagor 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, PREPAYMENT CHARGES AND 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 of provisions providing for prepayment fees or 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
interest rates, may increase the likelihood of refinancing or other early
retirements of the mortgage loans.


ACCELERATION ON DEFAULT

     Unless otherwise specified in the related prospectus supplement, some of
the mortgage loans included in the mortgage pool for a series will include a
"debt-acceleration" clause, which permits the


                                       65


lender to accelerate the full debt upon a monetary or nonmonetary default of
the mortgagor. The courts of all states will enforce clauses providing for
acceleration in the event of a material payment default after giving effect to
any appropriate notices. The equity courts of the state, however, may refuse to
foreclose 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. Furthermore, in some states, the mortgagor may
avoid foreclosure and reinstate an accelerated loan by paying only the
defaulted amounts and the costs and attorneys' fees incurred by the lender in
collecting such defaulted payments.


APPLICABILITY OF USURY LAWS

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

     The depositor has been advised by counsel that a court interpreting Title
V would hold that residential first mortgage loans that are originated on or
after January 1, 1980 are subject to federal preemption. Therefore, in a state
that has not taken the requisite action to reject application of Title V or to
adopt a provision limiting discount points or other charges prior to
origination of such mortgage loans, any such limitation under such state's
usury law would not apply to such mortgage loans.

     In any state in which application of Title V has been expressly rejected
or a provision limiting discount points or other charges is adopted, no
mortgage loan originated after the date of such state action will be eligible
for inclusion in a trust fund unless (i) the mortgage loan provides for such
interest rate, discount points and charges as are permitted in such state or
(ii) the mortgage loan provides that the terms thereof shall 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 mortgagor's counsel
has rendered an opinion that such choice of law provision would be given
effect.

     Statutes differ in their provisions as to the consequences of a usurious
loan. One group of statutes requires the lender to forfeit the interest due
above the applicable limit or impose a specified penalty. Under this statutory
scheme, the borrower may cancel the recorded mortgage or deed of trust upon
paying its debt with lawful interest, and the lender may foreclose, but only
for the debt plus lawful interest. A second group of statutes is more severe. A
violation of this type of usury law results in the invalidation of the
transaction, thereby permitting the borrower to cancel the recorded mortgage or
deed of trust without any payment or prohibiting the lender from foreclosing.


CERTAIN LAWS AND REGULATIONS; TYPES OF MORTGAGED PROPERTIES

     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
(e.g., a nursing or convalescent home or hospital), result in a failure to
realize the full principal amount of the related mortgage loan. Mortgages on
mortgaged properties which are owned by the mortgagor under a condominium form
of ownership are subject to the declaration, by-laws and other rules and
regulations of the condominium association. Mortgaged properties which are
hotels or motels may present additional risk in that hotels and motels are
typically operated pursuant to franchise, management and operating agreements
which may be terminable by the operator, and the transferability of the hotel's
operating, liquor and other licenses to the entity acquiring the hotel either
through purchases or foreclosure is subject to the vagaries of local law
requirements. In addition, mortgaged properties which are multifamily
residential properties may be subject to rent control laws, which could impact
the future cash flows of such properties.


                                       66


AMERICANS WITH DISABILITIES ACT

     Under Title III of the Americans with Disabilities Act of 1990 and rules
promulgated thereunder 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 Disabilities Act, 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 mortgagor in its capacity as owner or landlord, the
Disabilities Act may also impose such requirements on a foreclosing lender who
succeeds to the interest of the mortgagor as owner of 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 mortgagor of complying with the requirements of the
Disabilities Act may be subject to more stringent requirements than those to
which the mortgagor is subject.


SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

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


FORFEITURES IN DRUG AND RICO PROCEEDINGS

     Federal law provides that property owned by persons convicted of
drug-related crimes or of criminal violations of the Racketeer Influenced and
Corrupt Organizations ("RICO") statute can be seized by the government if the
property was used in, or purchased with the proceeds of, such crimes. Under
procedures contained in the Comprehensive Crime Control Act of 1984 (the "Crime
Control Act"), the government may seize the property even before conviction.
The government must publish notice of the forfeiture proceeding and may give
notice to all parties "known to have an alleged interest in the property,"
including the holders of mortgage loans.

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


                                       67


                        FEDERAL INCOME TAX CONSEQUENCES

     The following summary of the anticipated material federal income tax
consequences of the purchase, ownership and disposition of offered certificates
is based on the advice of Sidley Austin Brown & Wood LLP, counsel to the
depositor. This summary is based on laws, regulations, including REMIC
Regulations, rulings and decisions now in effect or with respect to
regulations, proposed, all of which are subject to change either prospectively
or retroactively. This summary does not address the federal income tax
consequences of an investment in certificates applicable to all categories of
investors, some of which for example, banks and insurance companies--may be
subject to special rules. Prospective investors should consult their tax
advisors regarding the federal, state, local and any other tax consequences to
them of the purchase, ownership and disposition of certificates.


GENERAL

     The federal income tax consequences to certificateholders will vary
depending on whether an election is made to treat the trust fund relating to a
particular series of certificates as a REMIC under the Code. The prospectus
supplement for each series of certificates will specify whether a REMIC
election will be made.


GRANTOR TRUST FUNDS

     If a REMIC election is not made, Sidley Austin Brown & Wood LLP will
deliver its opinion that the trust fund will not be classified as an
association taxable as a corporation and that the trust fund will be classified
as a grantor trust under subpart E, Part I of subchapter J of Chapter 1 of
Subtitle A of the Code. In this case, owners of certificates will be treated
for federal income tax purposes as owners of a portion of the trust fund's
assets as described in this section of the prospectus.


A. SINGLE CLASS OF GRANTOR TRUST CERTIFICATES

     Characterization. The trust fund may be created with one class of grantor
trust certificates. In this case, each grantor trust certificateholder will be
treated as the owner of a pro rata undivided interest in the interest and
principal portions of the trust fund represented by the grantor trust
certificates and will be considered the equitable owner of a pro rata undivided
interest in each of the mortgage loans and/or MBS in the pool. Any amounts
received by a grantor trust certificateholder in lieu of amounts due with
respect to any mortgage loan and/or MBS because of a default or delinquency in
payment will be treated for federal income tax purposes as having the same
character as the payments they replace.

     Each grantor trust certificateholder will be required to report on its
federal income tax return in accordance with the grantor trust
certificateholder's method of accounting its pro rata share of the entire
income from the mortgage loans in the trust fund represented by grantor trust
certificates, including interest, OID, if any, prepayment fees, assumption
fees, any gain recognized upon an assumption and late payment charges received
by the master servicer. Under Code Section 162 or 212 each grantor trust
certificateholder will be entitled to deduct its pro rata share of servicing
fees, prepayment fees, assumption fees, any loss recognized upon an assumption
and late payment charges retained by the master servicer, provided that the
amounts are reasonable compensation for services rendered to the trust fund.
Grantor trust certificateholders that are individuals, estates or trusts will
be entitled to deduct their share of expenses as itemized deductions only to
the extent these expenses plus all other Code Section 212 expenses exceed two
percent of its adjusted gross income. In addition, the amount of itemized
deductions otherwise allowable for the taxable year for an individual whose
adjusted gross income exceeds the applicable amount under Code Section
68(b)--which amount will be adjusted for inflation--will be reduced by the
lesser of

     o    3% of the excess of adjusted gross income over the applicable amount
          and

     o    80% of the amount of itemized deductions otherwise allowable for such
          taxable year.

     In general, a grantor trust certificateholder using the cash method of
accounting must take into account its pro rata share of income as and
deductions as and when collected by or paid to the master


                                       68


servicer or, with respect to original issue discount or certain other income
items for which the certificateholder has made an election, as the amounts are
accrued by the trust fund on a constant interest basis, and will entitled to
claim its pro rata share of deductions, subject to the foregoing limitations,
when the amounts are paid or the certificateholder would otherwise be entitled
to claim the deductions had it held the mortgage loans and/or MBS directly. A
grantor trust certificateholder using an accrual method of accounting must take
into account its pro rata share of income as payment becomes due or is made to
the master servicer, whichever is earlier and may deduct its pro rata share of
expense items, subject to the foregoing limitations, when the amounts are paid
or the certificateholder otherwise would be entitled to claim the deductions
had it held the mortgage loans and/or MBS directly. If the servicing fees paid
to the master servicer are deemed to exceed reasonable servicing compensation,
the amount of the excess could be considered as an ownership interest retained
by the master servicer or any person to whom the master servicer assigned for
value all or a portion of the servicing fees in a portion of the interest
payments on the mortgage loans and/or MBS. The mortgage loans and/or MBS would
then be subject to the "coupon stripping" rules of the Code discussed below
under "--Stripped Bonds and Coupons."

     Unless otherwise specified in the related prospectus supplement or
otherwise provided below in this section of the prospectus, as to each series
of certificates, counsel to depositor will have advised depositor that:

     o    a grantor trust certificate owned by a "domestic building and loan
          association" within the meaning of Code Section 7701(a)(19)
          representing principal and interest payments on mortgage loans and/or
          MBS will be considered to represent "loans . . . secured by an
          interest in real property which is . . . residential property" within
          the meaning of Code Section 7701(a)(19)(C)(v), to the extent that the
          mortgage loans and/or MBS represented by that grantor trust
          certificate are of a type described in that Code section;

     o    a grantor trust certificate owned by a real estate investment trust
          representing an interest in mortgage loans and/or MBS will be
          considered to represent "real estate assets" within the meaning of
          Code Section 856(c)(4)(A), and interest income on the mortgage loan
          and/or MBS will be considered "interest on obligations secured by
          mortgages on real property" within the meaning of Code Section
          856(c)(3)(B), to the extent that the mortgage loans and/or MBS
          represented by that grantor trust certificate are of a type described
          in that Code section; and

     o    a grantor trust certificate owned by a REMIC will represent
          "obligation[s] . . . which [are] principally secured by an interest
          in real property" within the meaning of Code Section 860G(a)(3).

     The Small Business Job Protection Act of 1996, as part of the repeal of
the bad debt reserve method for thrift institutions, repealed the application
of Code Section 593(d) to any taxable year beginning after December 31, 1995.

     Stripped Bonds and Coupons. Certain trust funds may consist of government
securities that constitute "stripped bonds" or "stripped coupons" as those
terms are defined in Section 1286 of the Code, and, as a result, these assets
would be subject to the stripped bond provisions of the Code. Under these
rules, these government securities are treated as having original issue
discount based on the purchase price and the stated redemption price at
maturity of each security. As such, grantor trust certificateholders would be
required to include in income their pro rata share of the original issue
discount on each Government Security recognized in any given year on an
economic accrual basis even if the grantor trust certificateholder is a cash
method taxpayer. Accordingly, the sum of the income includible to the grantor
trust certificateholder in any taxable year may exceed amounts actually
received during such year.

     Premium. The price paid for a grantor trust certificate by a holder will
be allocated to the holder's undivided interest in each mortgage loan and/or
MBS based on each asset's relative fair market value, so that the holder's
undivided interest in each asset will have its own tax basis. A grantor trust
certificateholder that acquires an interest in mortgage loans and/or MBS at a
premium may elect to amortize the premium under a constant interest method,
provided that the underlying mortgage loans with respect to the mortgage loans
and/or MBS were originated after September 27, 1985. Premium


                                       69


allocable to mortgage loans originated on or before September 27, 1985 should
be allocated among the principal payments on such mortgage loans and allowed as
an ordinary deduction as principal payments are made. Amortizable bond premium
will be treated as an offset to interest income on such grantor trust
certificate. The basis for such grantor trust certificate will be reduced to
the extent that amortizable premium is applied to offset interest payments. It
is not clear whether a reasonable prepayment assumption should be used in
computing amortization of premium allowable under Code Section 171. A
certificateholder that makes this election for a mortgage loan or MBS or any
other debt instrument that is acquired at a premium will be deemed to have made
an election to amortize bond premium with respect to all debt instruments
having amortizable bond premium that such certificateholder acquires during the
year of the election or thereafter.

     If a premium is not subject to amortization using a reasonable prepayment
assumption, the holder of a grantor trust certificate representing an interest
in a mortgage loan or MBS acquired at a premium should recognize a loss if a
mortgage loan or an underlying mortgage loan with respect to an asset prepays
in full, equal to the difference between the portion of the prepaid principal
amount of such mortgage loan or underlying mortgage loan that is allocable to
the certificate and the portion of the adjusted basis of the certificate that
is allocable to such mortgage loan or underlying mortgage loan. If a reasonable
prepayment assumption is used to amortize the premium, it appears that such a
loss would be available, if at all, only if prepayments have occurred at a rate
faster than the reasonable assumed prepayment rate. It is not clear whether any
other adjustments would be required to reflect differences between an assumed
prepayment rate and the actual rate of prepayments.

     The Internal Revenue Service has issued Amortizable Bond Premium
Regulations. The Amortizable Bond Premium Regulations specifically do not apply
to prepayable debt instruments or any pool of debt instruments the yield on
which may be affected by prepayments, such as the trust fund, which are subject
to Section 1272(a)(6) of the Code. Absent further guidance from the IRS and to
the extent set forth in the related prospectus supplement, the trustee will
account for amortizable bond premium in the manner described in this section.
Prospective purchasers should consult their tax advisors regarding amortizable
bond premium and the Amortizable Bond Premium Regulations.

     Original Issue Discount. The IRS has stated in published rulings that, in
circumstances similar to those described in this prospectus, the OID
Regulations will be applicable to a grantor trust certificateholder's interest
in those mortgage loans and/or MBS meeting the conditions necessary for these
sections to apply. Rules regarding periodic inclusion of OID income are
applicable to mortgages of corporations originated after May 27, 1969,
mortgages of noncorporate borrowers other than individuals originated after
July 1, 1982, and mortgages of individuals originated after March 2, 1984. Such
OID could arise by the financing of points or other charges by the originator
of the mortgages in an amount greater than a statutory de minimis exception to
the extent that the points are not currently deductible under applicable Code
provisions or are not for services provided by the lender. OID generally must
be reported as ordinary gross income as it accrues under a constant interest
method. See "--Multiple Classes of Grantor Trust Certificates--Accrual of
Original Issue Discount" below.

     Market Discount. A grantor trust certificateholder that acquires an
undivided interest in mortgage loans or MBS may be subject to the market
discount rules of Code Sections 1276 through 1278 to the extent an undivided
interest in the asset is considered to have been purchased at a "market
discount." Generally, the amount of market discount is equal to the excess of
the portion of the principal amount of the mortgage loan or MBS allocable to
the holder's undivided interest over the holder's tax basis in such interest.
Market discount with respect to a grantor trust certificate will be considered
to be zero if the amount allocable to the grantor trust certificate is less
than 0.25% of the grantor trust certificate's stated redemption price at
maturity multiplied by the weighted average maturity remaining after the date
of purchase. Treasury regulations implementing the market discount rules have
not yet been issued; therefore, investors should consult their own tax advisors
regarding the application of these rules and the advisability of making any of
the elections allowed under Code Sections 1276 through 1278.

     The Code provides that any principal payment, whether a scheduled payment
or a prepayment, or any gain on disposition of a market discount bond acquired
by the taxpayer after October 22, 1986 shall


                                       70


be treated as ordinary income to the extent that it does not exceed the accrued
market discount at the time of such payment. The amount of accrued market
discount for purposes of determining the tax treatment of subsequent principal
payments or dispositions of the market discount bond is to be reduced by the
amount so treated as ordinary income.

     The Code also grants the Treasury Department authority to issue
regulations providing for the computation of accrued market discount on debt
instruments, the principal of which is payable in more than one installment.
While the Treasury Department has not yet issued regulations, rules described
in the relevant legislative history will apply. Under those rules, the holder
of a market discount bond may elect to accrue market discount either on the
basis of a constant interest rate or according to one of the following methods.
If a grantor trust certificate is issued with OID, the amount of market
discount that accrues during any accrual period would be equal to the product
of

     o    the total remaining market discount and

     o    a fraction, the numerator of which is the OID accruing during the
          period and the denominator of which is the total remaining OID at the
          beginning of the accrual period.

     For grantor trust certificates issued without OID, the amount of market
discount that accrues during a period is equal to the product of

     o    the total remaining market discount and

     o    a fraction, the numerator of which is the amount of stated interest
          paid during the accrual period and the denominator of which is the
          total amount of stated interest remaining to be paid at the beginning
          of the accrual period.

     For purposes of calculating market discount under any of the above methods
in the case of instruments, such as the grantor trust certificates, that
provide for payments that may be accelerated by reason of prepayments of other
obligations securing such instruments, the same prepayment assumption
applicable to calculating the accrual of OID will apply. Because the
regulations described above have not been issued, it is impossible to predict
what effect those regulations might have on the tax treatment of a grantor
trust certificate purchased at a discount or premium in the secondary market.

     A holder who acquired a grantor trust certificate at a market discount
also 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 the grantor trust 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 the 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.

     Election to Treat All Interest as OID. The OID Regulations permit a
certificateholder to elect to accrue all interest, discount (including de
minimis market or original issue discount) and premium in income as interest,
based on a constant yield method for certificates acquired on or after April 4,
1994. If this election were to be made with respect to a grantor trust
certificate with market discount, the certificateholder would be deemed to have
made an election to include in income currently market discount with respect to
all other debt instruments having market discount that such certificateholder
acquires during the year of the election or thereafter. Similarly, a
certificateholder that makes this election for a certificate that is acquired
at a premium will 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 "--Premium" in this prospectus. The
election to accrue interest, discount and premium on a constant yield method
with respect to a certificate is irrevocable without consent of the IRS.

     Anti-Abuse Rule. The IRS can apply or depart from the rules contained in
the OID Regulations as necessary or appropriate to achieve a reasonable result
where a principal purpose in structuring a


                                       71


mortgage loan, MBS, or grantor trust certificate or applying the otherwise
applicable rules is to achieve a result that is unreasonable in light of the
purposes of the applicable statues, which generally are intended to achieve the
clear reflection of income for both issuers and holders of debt instruments.


B. MULTIPLE CLASSES OF GRANTOR TRUST CERTIFICATES

     1. Stripped Bonds and Stripped Coupons

     Pursuant to Code Section 1286, the separation of ownership of the right to
receive some or all of the interest payments on an obligation from ownership of
the right to receive some or all of the principal payments results in the
creation of "stripped bonds" with respect to principal payments and "stripped
coupons" with respect to interest payments. For purposes of Code Section 1271
through 1288, Code Section 1286 treats a stripped bond or a stripped coupon as
an obligation issued on the date that such stripped interest is created.

     Excess Servicing will be Treated Under the Stripped Bond Rules. If the
excess servicing fee is less than 100 basis points, i.e., 1% interest on the
principal balance of the assets in the trust fund, or the certificates are
initially sold with a de minimis discount, assuming no prepayment assumption is
required, any non-de minimis discount arising from a subsequent transfer of the
certificates should be treated as market discount. The IRS appears to require
that reasonable servicing fees be calculated on an asset by asset basis, which
could result in some mortgage loans and/or MBS being treated as having more
than 100 basis points of interest stripped off. See "--Non-REMIC Certificates"
and "Multiple Classes of Grantor Trust Certificates--Stripped Bonds and
Stripped Coupons".

     Although not entirely clear, a stripped bond certificate generally should
be treated as an interest in mortgage loans and/or MBS issued on the day the
certificate is purchased for purposes of calculating any OID. Generally, if the
discount on a mortgage loan or MBS is larger than a de minimis amount, as
calculated for purposes of the OID rules, a purchaser of such a certificate
will be required to accrue the discount under the OID rules of the Code. See
"--Non-REMIC Certificates" and "--Single Class of Grantor Trust
Certificates--Original Issue Discount". However, a purchaser of a stripped bond
certificate will be required to account for any discount on the mortgage loans
and/or MBS as market discount rather than OID if either

     o    the amount of OID with respect to the mortgage loans and/or MBS is
          treated as zero under the OID de minimis rule when the certificate
          was stripped or

     o    no more than 100 basis points, including any excess servicing, is
          stripped off of the trust fund's mortgage loans and/or MBS.

Pursuant to Revenue Procedure 91-49, issued on August 8, 1991, purchasers of
stripped bond certificates using an inconsistent method of accounting must
change their method of accounting and request the consent of the IRS to the
change in their accounting method on a statement attached to their first timely
tax return filed after August 8, 1991.

     The precise tax treatment of stripped coupon certificates is substantially
uncertain. The Code could be read literally to require that OID computations be
made for each payment from each mortgage loan or MBS. Unless otherwise
specified in the related prospectus supplement, all payments from a mortgage
loan or MBS underlying a stripped coupon certificate will be treated as a
single installment obligation subject to the OID rules of the Code, in which
case, all payments from the mortgage loan or MBS would be included in the
stated redemption price at maturity for the mortgage loan and/or MBS for
purposes of calculating income on the certificate under the OID rules of the
Code.

     It is unclear under what circumstances, if any, the prepayment of mortgage
loans and/or MBS will give rise to a loss to the holder of a stripped bond
certificate purchased at a premium or a stripped coupon certificate. If the
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 the grantor trust certificate, it appears that
no loss will be available as a result of any particular prepayment unless
prepayments occur at a rate sufficiently faster than the assumed prepayment
rate so that the certificateholder will not recover its investment. However, if
the certificate is treated as an interest in discrete


                                       72


mortgage loans or MBS, or if no prepayment assumption is used, then when a
mortgage loan or MBS is prepaid, the holder of the certificate should be able
to recognize a loss equal to the portion of the adjusted issue price of the
certificate that is allocable to the mortgage loan or MBS.

     Holders of stripped bond certificates and striped coupon certificates are
urged to consult with their own tax advisors regarding the proper treatment of
these certificates for federal income tax purposes.

     Treatment of Certain Owners. Several Code sections provide beneficial
treatment to certain taxpayers that invest in mortgage loans and/or MBS of the
type that make up the trust fund. With respect to these Code sections, no
specific legal authority exists regarding whether the character of the grantor
trust certificates, for federal income tax purposes, will be the same as that
of the underlying mortgage loans and/or MBS. While Code Section 1286 treats a
stripped obligation as a separate obligation for purposes of the Code
provisions addressing OID, it is not clear whether such characterization would
apply with regard to these other Code sections. Although the issue is not free
from doubt, each class of grantor trust certificates, to the extent set forth
in the related prospectus supplement, should be considered to represent "real
estate assets" within the meaning of Code Section 856(c)(4)(A) and "loans . . .
secured by, an interest in real property which is . . . residential real
property" within the meaning of Code Section 7701(a)(19)(C)(v), and interest
income attributable to grantor trust certificates should be considered to
represent "interest on obligations secured by mortgages on real property"
within the meaning of Code Section 856(c)(3)(B), provided that in each case the
underlying mortgage loans and/or MBS and interest on such mortgage loans and/or
MBS qualify for such treatment. Prospective purchasers to which such
characterization of an investment in certificates is material should consult
their own tax advisors regarding the characterization of the grantor trust
certificates and the income therefrom. Grantor trust certificates will be
"obligation(s) . . . which [are] principally secured by an interest in real
property" within the meaning of Code Section 860G(a)(3)(A) and "permitted
assets" within the meaning of Code Section 860L(c).

     2. Grantor Trust Certificates Representing Interests in Loans Other Than
Adjustable Rate Loans

     The original issue discount rules of Code Sections 1271 through 1275 will
be applicable to a certificateholder's interest in those mortgage loans and/or
MBS as to which the conditions for the application of those sections are met.
Rules regarding periodic inclusion of original issue discount in income are
applicable to mortgages of corporations originated after May 27, 1969,
mortgages of noncorporate borrowers--other than individuals--originated after
July 1, 1982, and mortgages of individuals originated after March 2, 1984.
Under the OID Regulations, such original issue discount could arise by the
charging of points by the originator of the mortgage in an amount greater than
the statutory de minimis exception, including a payment of points that is
currently deductible by the borrower under applicable Code provisions, or under
certain circumstances, by the presence of "teaser" rates on the mortgage loans
and/or MBS. OID on each grantor trust certificate must be included in the
owner's ordinary income for federal income tax purposes as it accrues, in
accordance with a constant interest method that takes into account the
compounding of interest, in advance of receipt of the cash attributable to such
income. The amount of OID required to be included in an owner's income in any
taxable year with respect to a grantor trust certificate representing an
interest in mortgage loans and/or MBS other than adjustable rate loans likely
will be computed as described below under "--Accrual of Original Issue
Discount". The following discussion is based in part on the OID Regulations and
in part on the provisions of the Tax Reform Act of 1986. The OID Regulations
generally are effective for debt instruments issued on or after April 4, 1994,
but may be relied upon as authority with respect to debt instruments, such as
the grantor trust certificates, issued after December 21, 1992. Alternatively,
proposed Treasury regulations issued December 21, 1992 may be treated as
authority for debt instruments issued after December 21, 1992 and prior to
April 4, 1994, and proposed Treasury regulations issued in 1986 and 1991 may be
treated as authority for instruments issued before December 21, 1992. In
applying these dates, the issue date of the mortgage loans and/or MBS should be
used, or, in the case of stripped bond certificates or stripped coupon
certificates, the date such certificates are acquired. The holder of a
certificate should be aware, however, that neither the proposed OID Regulations
nor the OID Regulations adequately address certain issued relevant to
prepayable securities.


                                       73


     Under the Code, the mortgage loans and/or MBS underlying the grantor trust
certificate will be treated as having been issued on the date they were
originated with an amount of OID equal to the excess of such mortgage asset's
stated redemption price at maturity over its issue price. The issue price of a
mortgage loans and/or MBS is generally the amount lent to the lender, which may
be adjusted to take into account certain loans origination fees. The stated
redemption price at maturity of a mortgage loans and/or MBS is the sum of all
payments to be made on these assets other than payments that are treated as
qualified stated interest payments. The accrual of this OID, as described below
under "--Accrual of Original Issue Discount," will, to the extent set forth in
the related prospectus supplement, utilize the Prepayment Assumption on the
issue date of such grantor trust certificate and will take into account events
that occur during the calculation period. The Prepayment Assumption will be
determined in the manner prescribed by regulations that have not yet been
issued. In the absence of such regulations, the Prepayment Assumption used will
be the prepayment assumption that is used in determining the offering price of
such certificate. No representation is made that any certificate will prepay at
the Prepayment Assumption or at any other rate.

     Accrual of Original Issue Discount. Generally, the owner of a grantor
trust certificate must include in gross income the sum of the "daily portions,"
as defined below in this section, of the OID on the grantor trust certificate
for each day on which it owns the certificate, including the date of purchase
but excluding the date of disposition. In the case of the original owner, the
daily portions of OID with respect to each component generally will be
determined as set forth under the OID Regulations. A calculation will be made
by the master servicer or other entity specified in the related prospectus
supplement of the portion of OID that accrues during each successive monthly
accrual period, or shorter period from the date of original issue, that ends on
the day in the calendar year corresponding to each of the distribution dates on
the grantor trust certificates, or the day prior to each such date. This will
be done, in the case of each full month accrual period, by

     o    adding (1) the present value at the end of the accrual
          period--determined by using as a discount factor the original yield
          to maturity of the respective component under the Prepayment
          Assumption--of all remaining payments to be received under the
          Prepayment Assumption on the respective component and (2) any
          payments included in the stated redemption price at maturity received
          during such accrual period, and

     o    subtracting from that total the "adjusted issued price" of the
          respective component at the beginning of such accrual period.

The adjusted issue price of a grantor trust certificate at the beginning of the
first accrual period is its issue price; the adjusted issue price of a grantor
trust certificate at the beginning of a subsequent accrual period is the
adjusted issue price at the beginning of the immediately preceding accrual
period plus the amount of OID allocable to that accrual period reduced by the
amount of any payment other than a payment of qualified stated interest made at
the end of or during that accrual period. The OID accruing during such accrual
period will then be divided by the number of days in the period to determine
the daily portion of OID for each day in the period. With respect to an initial
accrual period shorter than a full monthly accrual period, the daily portions
of OID must be determined according to an appropriate allocation under any
reasonable method.

     Original issue discount generally must be reported as ordinary gross
income as it accrues under a constant interest method that takes into account
the compounding of interest as it accrues rather than when received. However,
the amount of original issue discount includible in the income of a holder of
an obligation is reduced when the obligation is acquired after its initial
issuance at a price greater than the sum of the original issue price and the
previously accrued original issue discount, less prior payments of principal.
Accordingly, if the mortgage loans and/or MBS acquired by a certificateholder
are purchased at a price equal to the then unpaid principal amount of the
asset, no original issue discount attributable to the difference between the
issue price and the original principal amount of the asset--i.e., points--will
be includible by the holder. Other original issue discount on the mortgage
loans and/or MBS--e.g., that arising from a "teaser" rate--would still need to
be accrued.


                                       74


     3. Grantor Trust Certificates Representing Interests in Adjustable Rate
Loans

     The OID Regulations do not address the treatment of instruments, such as
the grantor trust certificates, which represent interests in adjustable rate
loans. Additionally, the IRS has not issued guidance under the Code's coupon
stripping rules with respect to such instruments. In the absence of any
authority, the master servicer will report Stripped ARM Obligations to holders
in a manner it believes is consistent with the rules described above under the
heading "--Grantor Trust Certificates Representing Interests in Loans Other
Than Adjustable Rate Loans" and with the OID Regulations. In general,
application of these rules may require inclusion of income on a Stripped ARM
Obligation in advance of the receipt of cash attributable to such income.
Further, the addition of deferred interest to the principal balance of an
adjustable rate loan may require the inclusion of the amount in the income of
the grantor trust certificateholder when the amount accrues. Furthermore, the
addition of deferred interest to the grantor trust certificate's principal
balance will result in additional income, including possibly OID income, to the
grantor trust certificateholder over the remaining life of such grantor trust
certificates.

     Because the treatment of Stripped ARM Obligations is uncertain, investors
are urged to consult their tax advisors regarding how income will be includible
with respect to such certificates.


C. SALE OR EXCHANGE OF A GRANTOR TRUST CERTIFICATE

     Sale or exchange of a grantor trust certificate prior to its maturity will
result in gain or loss equal to the difference, if any, between the amount
received and the owner's adjusted basis in the grantor trust certificate. Such
adjusted basis generally will equal the seller's purchase price for the grantor
trust certificate, increased by the OID included in the seller's gross income
with respect to the grantor trust certificate, and reduced by principal
payments on the grantor trust certificate previously received by the seller.
Such gain or loss will be capital gain or loss to an owner for which a grantor
trust certificate is a "capital asset" within the meaning of Code Section 1221,
except to the extent described above with respect to market discount and will
generally be long-term capital gain if the grantor trust certificate has been
owned for more than one year. Long-term capital gains of individuals are
subject to reduced maximum tax rates while capital gains recognized by
individuals on capital assets held less than twelve months are generally
subject to ordinary income tax rates. The use of capital losses is limited.

     It is possible that capital gain realized by holders of one or more
classes of grantor trust certificates could be considered gain realized upon
the disposition of property that was part of a "conversion transaction." A sale
of a grantor trust certificate will be part of a conversion transaction if
substantially all of the holder's expected return is attributable to the time
value of the holder's net investment, and:

     o    the holder entered the contract to sell the grantor trust certificate
          substantially contemporaneously with acquiring the grantor trust
          certificate;

     o    the grantor trust certificate is part of a straddle;

     o    the grantor trust certificate is marketed or sold as producing
          capital gain; or

     o    other transactions to be specified in Treasury regulations that have
          not yet been issued. If the sale or other disposition of a grantor
          trust certificate is part of a conversion transaction, all or any
          portion of the gain realized upon the sale or other disposition would
          be treated as ordinary income instead of capital gain.

     Grantor trust certificates will be "evidences of indebtedness" within the
meaning of Code Section 582(c)(1), so that gain or loss recognized from the
sale of a grantor trust certificate by a bank or a thrift institution to which
such section applies will be treated as ordinary income or loss.


D. NON-U.S. PERSONS

     The term "U.S. Person" means

     o    a citizen or resident of the United States;

     o    a corporation (or entity treated as a corporation for tax purposes)
          created or organized in the United States, under the laws of the
          United States or of any state, or the District of Columbia;


                                       75


     o    a partnership (or entity treated as a partnership for tax purposes)
          organized in the United States or under the laws of the United
          States, any state thereof, or the District of Columbia (unless
          provided otherwise by future Treasury regulations);

     o    an estate whose income is includible in gross income for United
          States income tax purposes regardless of its source; or,

     o    a trust, if a court within the United States is able to exercise
          primary supervision over the administration of the trust and one or
          more U.S. Persons have authority to control all substantial decisions
          of the trust. Notwithstanding the last clause of the preceding
          sentence, to the extent provided in Treasury regulations, certain
          trusts in existence on August 20, 1996, and treated as U.S. Persons
          prior to such date, may elect to continue to be U.S. Persons.

     Generally, to the extent that a grantor trust certificate evidences
ownership in underlying mortgage loans and/or MBS that were issued on or before
July 18, 1984, interest or OID paid by the person required to withhold tax
under Code Section 1441 or 1442 to

     o    an owner that is not a U.S. Person or

     o    grantor trust certificateholder holding on behalf of an owner that is
          not a U.S. Person will be subject to federal income tax, collected by
          withholding, at a rate of 30% or such lower rate as may be provided
          for interest by an applicable tax treaty, unless such income is
          effectively connected with a U.S. trade or business of such owner or
          beneficial owner.

     Accrued OID recognized by the owner on the sale or exchange of such a
grantor trust certificate also will be subject to federal income tax at the
same rate. Generally, such payments would not be subject to withholding to the
extent that a grantor trust certificate evidences ownership in mortgage loans
and/or MBS issued after July 18, 1984, by natural persons if such grantor trust
certificateholder complies with certain identification requirements, including
delivery of a statement, signed by the grantor trust certificateholder under
penalties of perjury, certifying that the grantor trust certificateholder who
is an individual or corporation (or an entity treated as a corporation for
federal income tax purposes) holding the grantor trust certificates on its own
behalf is not a U.S. Person and providing the name and address of the grantor
trust certificateholder. A certificateholder other than an individual or
corporation (or an entity treated as a corporation for federal income tax
purposes) holding the grantor trust certificates on its own behalf may have
substantially increased reporting requirements. In particular, in the case of
certificates held by a foreign partnership (or foreign trust), the partnership
(or trust) will be required to provide the certification from each of its
partners (or beneficiaries), and the partnership (or trust) will be required to
provide certain additional information. To the extent payments to grantor trust
certificateholders that are not U.S. Persons are payments of "contingent
interest" on the underlying mortgage loans and/or MBS, or the grantor trust
certificateholder is ineligible for the exemption described in the preceding
sentence, the 30% withholding tax will apply unless such withholding taxes are
reduced or eliminated by an applicable tax treaty and such holder meets the
eligibility and certification requirements necessary to obtain the benefits of
such treaty. Additional restrictions apply to mortgage loans and/or MBS where
the borrower is not a natural person in order to qualify for the exemption from
withholding. If capital gain derived from the sale, retirement or other
disposition of a grantor trust certificate is effectively connected with a U.S.
trade or business of a grantor trust certificateholder that is not a U.S.
Person, certificateholder will be taxed on the net gain under the graduated
U.S. federal income tax rates applicable to U.S. Persons and, with respect to
grantor trust certificates held by or on behalf of corporations, also may be
subject to branch profits tax. In addition, if the trust fund acquires a United
States real property interest through foreclosure, deed in lieu of foreclosure
or otherwise on a mortgage loan or MBS secured by such an interest, which for
this purpose includes real property located in the United States and the Virgin
Islands, a grantor trust certificateholder that is not a U.S. Person will
potentially be subject to federal income tax on any gain attributable to such
real property interest that is allocable to such holder. Non-U.S. Persons
should consult their tax advisors regarding the application to them of the
foregoing rules.

E. INFORMATION REPORTING AND BACKUP WITHHOLDING

     The master servicer will furnish or make available, within a reasonable
time after the end of each calendar year, to each person who was a
certificateholder at any time during such year, the information


                                       76


as may be deemed necessary or desirable to assist certificateholders in
preparing their federal income tax returns, or to enable holders to make the
information available to beneficial owners or financial intermediaries that
hold such certificates as nominees on behalf of beneficial owners. If a holder,
beneficial owner, financial intermediary or other recipient of a payment on
behalf of a beneficial owner fails to supply a certified taxpayer
identification number or if the Secretary of the Treasury determines that such
person has not reported all interest and dividend income required to be shown
on its federal income tax return, 31% backup withholding may be required with
respect to any payments to registered owners who are not "exempt recipients."
In addition, upon the sale of a grantor trust certificate to, or through, a
broker, the broker must withhold 31% of the entire purchase price, unless
either

     o    the broker determines that the seller is a corporation or other
          exempt recipient, or

     o    the seller provides, in the required manner, certain identifying
          information and, in the case of a non-U.S. person, certifies that the
          seller is a non-U.S. Person, and other conditions are met.

Such a sale must also be reported by the broker to the IRS, unless either

     o    the broker determines that the seller is an exempt recipient or

     o    the seller certifies its non-U.S. Person status and other conditions
          are met.

     Certification of the registered owner's non-U.S. Person status normally
would be made on IRS Form W-8 BEN under penalties of perjury, although in some
cases it may be possible to submit other documentary evidence. Any amounts
deducted and withheld from a distribution to a recipient would be allowed as a
credit against the recipient's federal income tax liability.


REMICs

     The trust fund relating to a series of certificates may elect to be
treated as a REMIC. Qualification as a REMIC requires ongoing compliance with
certain conditions. Although a REMIC is not generally subject to federal income
tax (see, however "--Taxation of Owners of REMIC Residual Certificates" and
"--Prohibited Transactions and Other Taxes" below), if a trust fund with
respect to which a REMIC election is made fails to comply with one or more of
the ongoing requirements of the Code for REMIC status during any taxable year,
including the implementation of restrictions on the purchase and transfer of
the residual interests in a REMIC as described below under "--Taxation of
Owners of REMIC Residual Certificates," the Code provides that a trust fund
will not be treated as a REMIC for the year and thereafter. In that event, the
entity may be taxable as a separate corporation, and the REMIC Certificates may
not be accorded the status or given the tax treatment described below in this
section. While the Code authorizes the Treasury Department to issue regulations
providing relief in the event of an inadvertent termination of the status of a
trust fund as a REMIC, no such regulations have been issued. Any relief,
moreover, may be accompanied by sanctions, such as the imposition of a
corporate tax on all or a portion of the REMIC's income for the period in which
the requirements for such status are not satisfied. With respect to each trust
fund that elects REMIC status, Sidley Austin Brown & Wood LLP will deliver its
opinion generally to the effect that, under then existing law and assuming
compliance with all provisions of the related Agreement, the trust fund will
qualify as a REMIC, and the related certificates will be considered to be REMIC
Regular Certificates or a sole class of REMIC Residual Certificates. The
related prospectus supplement for each series of certificates will indicate
whether the trust fund will make a REMIC election and whether a class of
certificates will be treated as a regular or residual interest in the REMIC.

     A "qualified mortgage" for REMIC purposes includes any obligation,
including certificates of participation in such an obligation and any "regular
interest" in another REMIC, that is principally secured by an interest in real
property and that is transferred to the REMIC within a prescribed time period
in exchange for regular or residual interests in the REMIC.

     In general, with respect to each series of certificates for which a REMIC
election is made,

     o    certificates held by a thrift institution taxed as a "domestic
          building and loan association" will constitute assets described in
          Code Section 7701(a)(19)(C);


                                       77


     o    certificates held by a real estate investment trust will constitute
          "real estate assets" within the meaning of Code Section 856(c)(4)(A);
          and


     o    interest on certificates held by a real estate investment trust will
          be considered "interest on obligations secured by mortgages on real
          property" within the meaning of Code Section 856(c)(3)(B).

     If less than 95% of the REMIC's assets are assets qualifying under any of
the foregoing Code sections, the certificates will be qualifying assets only to
the extent that the REMIC's assets are qualifying assets.

     Tiered REMIC Structures. For certain series of 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. Upon the issuance of any
such series of certificates, Sidley Austin Brown & Wood LLP, counsel to the
depositor, will deliver its opinion generally to the effect that, assuming
compliance with all provisions of the related Agreement, the Master REMIC as
well as any Subsidiary REMIC will each qualify as a REMIC, and the REMIC
Certificates issued by the Master REMIC and the Subsidiary REMIC or REMICs,
respectively, will be considered REMIC Regular Certificates or REMIC Residual
Certificates in the related REMIC within the meaning of the REMIC Provisions.

     Other than the residual interest in a Subsidiary REMIC, only REMIC
Certificates issued by the Master REMIC will be offered hereunder. The
Subsidiary REMIC or REMICs and the Master REMIC will be treated as one REMIC
solely for purposes of determining whether the REMIC Certificates will be:

     o    "real estate assets" within the meaning of Section 856(c)(4)(A) of
          the Code;

     o    "loans secured by an interest in real property" under Section
          7701(a)(19)(C) of the Code; and

     o    whether the income on the certificates is interest described in
          Section 856(c)(3)(B) of the Code.


A. 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 and Premium. The REMIC Regular Certificates may be
issued with OID. Generally, the OID, if any, will equal the difference between
the "stated redemption price at maturity" of a REMIC Regular Certificate and
its "issue price." Holders of any class of certificates issued with OID will be
required to include the OID in gross income for federal income tax purposes as
it accrues, in accordance with a constant interest method based on the
compounding of interest as it accrues rather than in accordance with receipt of
the interest payments. The following discussion is based in part on the OID
Regulations and in part on the provisions of the Tax Reform Act of 1986. The
REMIC Regular Certificates should be aware, however, that the OID Regulations
do not adequately address certain issues relevant to prepayable securities,
such as the REMIC Regular Certificates.

     Rules governing OID are set forth in Code Sections 1271 through 1273 and
1275. These rules require that the amount and rate of accrual of OID be
calculated based on the Prepayment Assumption and the anticipated reinvestment
rate, if any, relating to the REMIC Regular Certificates and prescribe a method
for adjusting the amount and rate of accrual of the discount where the actual
prepayment rate differs from the Prepayment Assumption. Under the Code, the
Prepayment Assumption must be determined in the manner prescribed by
regulations, which regulations have not yet been issued. The legislative
history provides, however, that Congress intended the regulations to require
that the Prepayment Assumption be the prepayment assumption that is used in
determining the initial offering price of such REMIC Regular Certificates. The
prospectus supplement for each series of REMIC Regular Certificates will
specify the Prepayment Assumption to be used for the purpose of determining the
amount and rate of accrual of OID. No representation is made that the REMIC
Regular Certificates will prepay at the Prepayment Assumption or at any other
rate.


                                       78


     In general, each REMIC Regular Certificate will be treated as a single
installment obligation issued with an amount of OID equal to the excess of its
"stated redemption price at maturity" over its "issue price." The issue price
of a REMIC Regular Certificate is the first price at which a substantial amount
of REMIC Regular Certificates of that class are first sold to the public
(excluding bond houses, brokers, underwriters or wholesalers). 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 that class will
be treated as the fair market value of that class on the closing date. The
issue price of a REMIC Regular Certificate also includes the amount paid by an
initial certificateholder for accrued interest that relates to a period prior
to the issue date of the REMIC Regular Certificate. The stated redemption price
at maturity of a REMIC Regular Certificate includes the original principal
amount of the REMIC Regular Certificate, but generally will not include
distributions of interest if the distributions constitute "qualified stated
interest." Qualified stated interest generally means interest payable at a
single fixed rate or qualified variable rate provided that the interest
payments are unconditionally payable at intervals of one year or less during
the entire term of the REMIC Regular Certificate. Interest is payable at a
single fixed rate only if the rate appropriately takes into account the length
of the interval between payments. Distributions of interest on REMIC Regular
Certificates with respect to which Deferred Interest will accrue will not
constitute qualified stated interest payments, and the stated redemption price
at maturity of the REMIC Regular Certificates includes all distributions of
interest as well as principal thereon.

     Where the interval between the issue date and the first distribution date
on a REMIC Regular Certificate is longer than the interval between subsequent
distribution dates, the greater of any original issue discount, disregarding
the rate in the first period, and any interest foregone during the first period
is treated as the amount by which the stated redemption price at maturity of
the certificates exceeds its issue price for purposes of the de minimis rule
described below in this section. The OID Regulations suggest that all interest
on a long first period REMIC Regular Certificate that is issued with non-de
minimis OID, as determined under the foregoing rule, will be treated as OID.
Where the interval between the issue date and the first distribution date on a
REMIC Regular Certificate is shorter than the interval between subsequent
distribution dates, interest due on the first distribution date in excess of
the amount that accrued during the first period would be added to the
certificate's stated redemption price at maturity. REMIC Regular
Certificateholders should consult their own tax advisors to determine the issue
price and stated redemption price at maturity of a REMIC Regular Certificate.

     Under the de minimis rule, OID on a REMIC Regular Certificate will be
considered to be zero if the OID is less than 0.25% of the stated redemption
price at maturity of the REMIC Regular Certificate multiplied by the weighted
average maturity of the REMIC Regular Certificate. For this purpose, the
weighted average maturity of the REMIC Regular Certificate is computed as the
sum of the amounts determined by multiplying the number of full years, i.e.,
rounding down partial years, from the issue date until each distribution in
reduction of stated redemption price at maturity is scheduled to be made by a
fraction, the numerator of which is the amount of each distribution included in
the stated redemption price at maturity of the REMIC Regular Certificate and
the denominator of which is the stated redemption price at maturity of the
REMIC Regular Certificate. Although currently unclear, it appears that the
schedule of the distributions should be determined in accordance with the
Prepayment Assumption. The Prepayment Assumption with respect to a series of
REMIC Regular Certificates will be set forth in the related prospectus
supplement. Holders generally must report de minimis OID pro rata as principal
payments are received, and the income will be capital gain if the REMIC Regular
Certificate is held as a capital asset. However, accrual method holders may
elect to accrue all de minimis OID as well as market discount under a constant
interest method.

     The prospectus supplement with respect to a trust fund may provide for
super premium certificates. The income tax treatment of such REMIC Regular
Certificates is not entirely certain. For information reporting purposes, the
trust fund intends to take the position that the stated redemption price at
maturity of such REMIC Regular Certificates is the sum of all payments to be
made on such REMIC Regular Certificates determined under the Prepayment
Assumption, with the result that such REMIC Regular Certificates would be
issued with OID. The calculation of income in this manner could result in
negative original issue discount, which delays future accruals of OID rather
than being immediately deductible


                                       79


when prepayments on the mortgage loans and/or MBS exceed those estimated under
the Prepayment Assumption. The IRS might contend, however, that certain
contingent payment rules contained in final regulations issued on June 11,
1996, with respect to original issue discount, should apply to such
certificates. Although such rules are not applicable to instruments governed by
Code Section 1272(a)(6), they represent the only guidance regarding the current
views of the IRS with respect to contingent payment instruments. These proposed
regulations, if applicable, generally would require holders of Regular Interest
Certificates to take the payments considered contingent interest payments into
income on a yield to maturity basis in accordance with a schedule of projected
payments provided by the depositor and to make annual adjustments to income to
account for the difference between actual payments received and projected
payment amounts accrued. In the alternative, the IRS could assert that the
stated redemption price at maturity of such REMIC Regular Certificates should
be limited to their principal amount, subject to the discussion below under
"--Accrued Interest Certificates," so that such REMIC Regular Certificates
would be considered for federal income tax purposes to be issued at a premium.
If such a position were to prevail, the rules described below under "--Premium"
would apply. It is unclear when a loss may be claimed for any unrecovered basis
for a Super-Premium Certificate. It is possible that a holder of a
super-premium certificate may only claim a loss when its remaining basis
exceeds the maximum amount of future payments, assuming no further prepayments
or when the final payment is received with respect to such Super-Premium
Certificate. Under the REMIC Regulations, if the issue price of a REMIC Regular
Certificate, other than REMIC Regular Certificate based on a notional amount,
does not exceed 125% of its actual principal amount, the interest rate is not
considered disproportionately high. Accordingly, such REMIC Regular Certificate
generally should not be treated as a super-premium certificate and the rules
described below under "--Premium" should apply. However, it is possible that
holders or REMIC Regular Certificates issued at a premium, even if the premium
is less than 25% of such certificate's actual principal balance, will be
required to amortize the premium under an original issue discount method or
contingent interest method even though no election under Code Section 171 is
made to amortize such premium.

     Generally, a REMIC Regular Certificateholder must include in gross income
the "daily portions" of the OID that accrues on a REMIC Regular Certificate for
each day a certificateholder holds the REMIC Regular Certificate, including the
purchase date but excluding the disposition date. In the case of an original
holder of a REMIC Regular Certificate, a calculation will be made of the
portion of the OID that accrues during each successive period--"an accrual
period"--that ends on the day in the calendar year corresponding to a
distribution date, or if distribution dates are on the first day or first
business day of the immediately preceding month, interest may be treated as
payable on the last day of the immediately preceding month, and begins on the
day after the end of the immediately preceding accrual period or on the issue
date in the case of the first accrual period. This will be done, in the case of
each full accrual period, by

     o    adding (1) the present value at the end of the accrual
          period--determined by using as a discount factor the original yield
          to maturity of the REMIC Regular Certificates as calculated under the
          Prepayment Assumption--of all remaining payments to be received on
          the REMIC Regular Certificates under the Prepayment Assumption and
          (2) any payments included in the stated redemption price at maturity
          received during such accrual period, and

     o    subtracting from that total the adjusted issue price of the REMIC
          Regular Certificates at the beginning of such accrual period.

     o    The adjusted issue price of a REMIC Regular Certificate at the
          beginning of the first accrual period is its issue price; the
          adjusted issue price of a REMIC Regular Certificate at the beginning
          of a subsequent accrual period is the adjusted issue price at the
          beginning of the immediately preceding accrual period plus the amount
          of OID allocable to that accrual period and reduced by the amount of
          any payment other than a payment of qualified stated interest made at
          the end of or during that accrual period. The OID accrued during an
          accrual period will then be divided by the number of days in the
          period to determine the daily portion of OID for each day in the
          accrual period. The calculation of OID under the method described
          above will cause the accrual of OID to either increase or
          decrease--but never below zero--in a given accrual period to reflect


                                       80


          the fact that prepayments are occurring faster or slower than under
          the Prepayment Assumption. With respect to an initial accrual period
          shorter than a full accrual period, the "daily portions" of OID may
          be determined according to an appropriate allocation under any
          reasonable method.


     A subsequent purchaser of a REMIC Regular Certificate issued with OID who
purchases the REMIC Regular Certificate at a cost less than the remaining
stated redemption price at maturity will also be required to include in gross
income the sum of the daily portions of OID on that REMIC Regular Certificate.
In computing the daily portions of OID for such a purchaser, as well as an
initial purchaser that purchases at a price higher than the adjusted issue
price but less than the stated redemption price at maturity, however, the daily
portion is reduced by the amount that would be the daily portion for such day,
computed in accordance with the rules set forth above, multiplied by a
fraction, the numerator of which is the amount, if any, by which the price paid
by such holder for that REMIC Regular Certificate exceeds the following amount:



   (1)   the sum of the issue price plus the aggregate amount of OID that
         would have been includible in the gross income of an original REMIC
         Regular Certificateholder, who purchased the REMIC Regular Certificate
         at its issue price, less


   (2)   any prior payments included in the stated redemption price at
         maturity, and the denominator of which is the sum of the daily
         portions for that REMIC Regular Certificate for all days beginning on
         the date after the purchase date and ending on the maturity date
         computed under the Prepayment Assumption.


A holder who pays an acquisition premium instead may elect to accrue OID by
treating the purchase as a purchase at original issue.


     Variable Rate REMIC Regular Certificates. REMIC Regular Certificates may
provide for interest based on a variable rate. Interest based on a variable
rate will constitute qualified stated interest and not contingent interest if,
generally:


     o    the interest is unconditionally payable at least annually;


     o    the issue price of the debt instrument does not exceed the total
          noncontingent principal payments; and


     o    interest is based on a "qualified floating rate," an "objective
          rate," a combination of a single fixed rate and one or more
          "qualified floating rates," one "qualified inverse floating rate," or
          a combination of "qualified floating rates" that do not operate in a
          manner that significantly accelerates or defers interest payments on
          the REMIC Regular Certificates.


     The amount of OID with respect to a REMIC Regular Certificate bearing a
variable rate of interest will accrue in the manner described above under
"--Original Issue Discount and Premium" by assuming generally that the Index
used for the variable rate will remain fixed throughout the term of the
certificate at the rate applicable on the date they are issued. Appropriate
adjustments are made for the actual variable rate.


     Although unclear at present, the depositor intends to treat interest on a
REMIC Regular Certificate that is a weighted average of the net interest rates
on mortgage loans as qualified stated interest. In such case, the weighted
average rate used to compute the initial pass-through rate on the REMIC Regular
Certificates will be deemed to be the Index in effect through the life of the
REMIC Regular Certificates. It is possible, however, that the IRS may treat
some or all of the interest on REMIC Regular Certificates with a weighted
average rate as taxable under the rules relating to obligations providing for
contingent payments. No guidance is currently available as to how OID would be
determined for debt instruments subject to Code Section 1272(a)(6) that provide
for contingent interest. The treatment of REMIC Regular Certificates as
contingent payment debt instruments may affect the timing of income accruals on
the REMIC Regular Certificates.


                                       81


     Election to Treat All Interest as OID. The OID Regulations permit a
certificateholder to elect to accrue all interest, discount (including de
minimis market discount or original issue discount) and premium in income as
interest, based on a constant yield method. If such an election were to be made
with respect to a REMIC Regular Certificate with market discount, the
certificateholder would be deemed to have made an election to include in income
currently market discount with respect to all other debt instruments having
market discount that such certificateholder acquires during the year of the
election or thereafter. Similarly, a certificateholder that makes this election
for a certificate that is acquired at a premium will 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
"--Premium" below. The election to accrue interest, discount and premium on a
constant yield method with respect to a certificate is irrevocable without the
consent of the IRS.

     Market Discount. A purchaser of a REMIC Regular Certificate may also be
subject to the market discount provisions of Code Sections 1276 through 1278.
Under these provisions and the OID Regulations, "market discount" equals the
excess, if any, of (1) the REMIC Regular Certificate's stated principal amount
or, in the case of a REMIC Regular Certificate with OID, the adjusted issue
price, determined for this purpose as if the purchaser had purchased such REMIC
Regular Certificate from an original holder, over (2) the price for such REMIC
Regular Certificate paid by the purchaser. A certificateholder that purchases a
REMIC Regular Certificate at a market discount will recognize income upon
receipt of each distribution representing amounts included in such
certificate's stated redemption price at maturity. In particular, under Section
1276 of the Code such a holder generally will be required to allocate each such
distribution 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, the election will apply to all market discount bonds acquired by the
certificateholder on or after the first day of the first taxable year to which
the election applies.

     Market discount with respect to a REMIC Regular Certificate will be
considered to be zero if the amount allocable to the REMIC Regular Certificate
is less than 0.25% of the REMIC Regular Certificate's stated redemption price
at maturity multiplied by the REMIC Regular Certificate's weighted average
maturity remaining after the date of purchase. If market discount on a REMIC
Regular Certificate is considered to be zero under this rule, the actual amount
of market discount must be allocated to the remaining principal payments on the
REMIC Regular Certificate, and gain equal to the allocated amount will be
recognized when the corresponding principal payment is made. Treasury
regulations implementing the market discount rules have not yet been issued;
therefore, investors should consult their own tax advisors regarding the
application of these rules and the advisability of making any of the elections
allowed under Code Sections 1276 through 1278.

     The Code provides that any principal payment, whether a scheduled payment
or a prepayment, or any gain on disposition of a market discount bond acquired
by the taxpayer after October 22, 1986, shall be treated as ordinary income to
the extent that it does not exceed the accrued market discount at the time of
the payment. The amount of accrued market discount for purposes of determining
the tax treatment of subsequent principal payments or dispositions of the
market discount bond is to be reduced by the amount so treated as ordinary
income.

     The Code also grants authority to the Treasury Department to issue
regulations providing for the computation of accrued 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, rules described in
the legislative history will apply. Under those rules, the holder of a market
discount bond may elect to accrue market discount either on the basis of a
constant interest method rate or according to one of the following methods. For
REMIC Regular Certificates issued with OID, the amount of market discount that
accrues during a period is equal to the product of

     1)   the total remaining market discount and

     2)   a fraction, the numerator of which is the OID accruing during the
          period and the denominator of which is the total remaining OID at the
          beginning of the period.


                                       82


For REMIC Regular Certificates issued without OID, the amount of market
discount that accrues during a period is equal to the product of

     1)   the total remaining market discount and

     2)   a fraction, the numerator of which is the amount of stated interest
          paid during the accrual period and the denominator of which is the
          total amount of stated interest remaining to be paid at the beginning
          of the period.

For purposes of calculating market discount under any of the above methods in
the case of instruments (such as the REMIC Regular Certificates) that provide
for payments that may be accelerated by reason of prepayments of other
obligations securing such instruments, the same Prepayment Assumption
applicable to calculating the accrual of OID will apply.

     A holder who acquired a REMIC Regular Certificate at a market discount
also 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 the 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 purchaser of a REMIC Regular Certificate that purchases the
REMIC Regular Certificate at a cost, not including accrued qualified stated
interest, greater than its remaining stated redemption price at maturity will
be considered to have purchased the REMIC Regular Certificate at a premium and
may elect to amortize the premium under a constant yield method. A
certificateholder that makes this election for a Certificate that is acquired
at a premium will be deemed to have made an election to amortize bond premium
with respect to all debt instruments having amortizable bond premium that such
certificateholder acquires during the year of the election or thereafter. It is
not clear whether the Prepayment Assumption would be taken into account in
determining the life of the REMIC Regular Certificate for this purpose.
However, the legislative history states that the same rules that apply to
accrual of market discount, which rules require use of a Prepayment Assumption
in accruing market discount with respect to REMIC Regular Certificates without
regard to whether such certificates have OID, will also apply in amortizing
bond premium under Code Section 171. The Code provides that amortizable bond
premium will be allocated among the interest payments on such REMIC Regular
Certificates and will be applied as an offset against the interest payment. The
Amortizable Bond Premium Regulations do not apply to prepayable securities
described in Section 1272(a)(6) of the Code, such as the REMIC Regular
Certificates. Certificateholders should consult their tax advisors regarding
the possibility of making an election to amortize any such bond premium.

     Deferred Interest. Certain classes of REMIC Regular Certificates may
provide for the accrual of deferred interest with respect to one or more
adjustable rate loans. Any deferred interest that accrues with respect to a
class of REMIC Regular Certificates will constitute income to the holders of
certificates prior to the time distributions of cash with respect to the
deferred interest are made. It is unclear, under the OID Regulations, whether
any of the interest on certificates will constitute qualified stated interest
or whether all or a portion of the interest payable on such certificates must
be included in the stated redemption price at maturity of the certificates and
accounted for as OID, which could accelerate such inclusion. Interest on REMIC
Regular Certificates must in any event be accounted for under an accrual method
by the holders of such certificates and, therefore, applying the latter
analysis may result only in a slight difference in the timing of the inclusion
in income of interest on such REMIC Regular Certificates.

     Sale, Exchange or Redemption. If a REMIC Regular Certificate is sold,
exchanged, redeemed or retired, the seller will recognize gain or loss equal to
the difference between the amount realized on the sale, exchange, redemption,
or retirement and the seller's adjusted basis in the REMIC Regular Certificate.
Such adjusted basis generally will equal the cost of the REMIC Regular
Certificate to the seller, increased by any OID and market discount included in
the seller's gross income with respect to the


                                       83


REMIC Regular Certificate, and reduced, but not below zero, by payments
included in the stated redemption price at maturity previously received by the
seller and by any amortized premium. Similarly, a holder who receives a payment
that is part of the stated redemption price at maturity of a REMIC Regular
Certificate will recognize gain equal to the excess, if any, of the amount of
the payment over an allocable portion of the holder's adjusted basis in the
REMIC Regular Certificate. A REMIC Regular Certificateholder who receives a
final payment that is less than the holder's adjusted basis in the REMIC
Regular Certificate will generally recognize a loss. Except as provided in the
following paragraph and as provided under "--Market Discount" above, any such
gain or loss will be capital gain or loss, provided that the REMIC Regular
Certificate is held as a "capital asset" (generally, property held for
investment) within the meaning of Code Section 1221.

     Such capital gain or loss will generally be long-term capital gain or loss
if the REMIC Regular Certificate was held for more than one year. Long-term
capital gains of individuals are subject to reduced maximum tax rates while
capital gains recognized by individuals on capital assets held less than twelve
months are generally subject to ordinary income tax rates. The use of capital
losses is limited.

     Gain from the sale or other disposition of a REMIC Regular Certificate
that might otherwise be capital gain will be treated as ordinary income to the
extent that the gain does not exceed the excess, if any, of

     o    the amount that would have been includible in the holder's income
          with respect to the REMIC Regular Certificate had income accrued
          thereon at a rate equal to 110% of the AFR as defined in Code Section
          1274(d) determined as of the date of purchase of such REMIC Regular
          Certificate, over

     o    the amount actually includible in such holder's income.

Gain from the sale or other disposition of a REMIC Regular Certificate that
might otherwise be capital gain will be treated as ordinary income if the REMIC
Regular Certificate is held as part of a "conversion transaction" as defined in
Code Section 1258(c), up to the amount of interest that would have accrued on
the REMIC Regular Certificateholder's net investment in the conversion
transaction at 120% of the appropriate applicable federal rate under Code
Section 1274(d) in effect at the time the taxpayer entered into the transaction
minus any amount previously treated as ordinary income with respect to any
prior disposition of property that was held as part of such transaction, or if
the REMIC Regular Certificate is held as part of a straddle. Potential
investors should consult their tax advisors with respect to tax consequences of
ownership and disposition of an investment in REMIC Regular Certificates in
their particular circumstances.

     It is possible that capital gain realized by holders of one or more
classes of REMIC Regular Certificates could be considered gain realized upon
the disposition of property that was part of a "conversion transaction." A sale
of a REMIC Regular Certificate will be part of a "conversion transaction" if
substantially all of the holder's expected return is attributable to the time
value of the holder's net investment, and:

     o    the holder entered the contract to sell the REMIC Regular Certificate
          substantially contemporaneously with acquiring the REMIC Regular
          Certificate;

     o    the REMIC Regular Certificate is part of a straddle;

     o    the REMIC Regular Certificate is marketed or sold as producing
          capital gains; or

     o    other transactions to be specified in Treasury regulations that have
          not yet been issued. If the sale or other disposition of a REMIC
          Regular Certificate is part of a conversion transaction, all or a
          portion of the gain realized upon the sale or other disposition of
          the REMIC Regular Certificate would be treated as ordinary income
          instead of capital gain.

     The certificates will be "evidences of indebtedness" within the meaning of
Code Section 582(c)(1), so that gain or loss recognized from the sale of a
REMIC Regular Certificate by a bank or a thrift institution to which this
section applies will be ordinary income or loss.


                                       84


     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
necessary to compute the accrual of any market discount that may arise upon
secondary trading of REMIC Regular Certificates. Because exact computation of
the accrual of market discount on a constant yield method would require
information relating to the holder's purchase price which the REMIC may not
have, it appears that the information reports will only provide information
pertaining to the appropriate proportionate method of accruing market discount.


     Accrued Interest Certificates. Certificates may provide for payments of
interest based on a period that corresponds to the interval between
distribution dates but that ends prior to each distribution date. The period
between the closing date for payment lag certificates and their first
distribution date may or may not exceed the interval. Purchasers of payment lag
certificates for which the period between the closing date and the first
distribution date does not exceed the interval could pay upon purchase of the
REMIC Regular Certificates accrued interest in excess of the accrued interest
that would be paid if the interest paid on the distribution date were interest
accrued from distribution date to distribution date. If a portion of the
initial purchase price of a REMIC Regular Certificate is allocable to
pre-issuance accrued interest and the REMIC Regular Certificate provides for a
payment of stated interest on the first payment date and the first payment date
is within one year of the issue date that equals or exceeds the amount of the
pre-issuance accrued interest, then the REMIC Regular Certificate's issue price
may be computed by subtracting from the issue price the amount of pre-issuance
accrued interest, rather than as an amount payable on the REMIC Regular
Certificate. However, it is unclear under this method how the OID Regulations
treat interest on payment lag certificates. Therefore, in the case of a payment
lag certificate, the trust fund intends to include accrued interest in the
issue price and report interest payments made on the first distribution date as
interest to the extent such payments represent interest for the number of days
that the certificateholder has held the payment lag certificate during the
first accrual period.

     Investors should consult their own tax advisors concerning the treatment
for federal income tax purposes of payment lag certificates.

     Non-Interest Expenses of the REMIC. Under temporary Treasury regulations,
if the REMIC is considered to be a "single-class REMIC," a portion of the
REMIC's servicing, administrative and other non-interest expenses will be
allocated as a separate item to those REMIC Regular Certificateholders that are
"pass-through interest holders." Certificateholders that are pass-through
interest holders should consult their own tax advisors about the impact of
these rules on an investment in the REMIC Regular Certificates. See
"Pass-Through of Non-Interest Expenses of the REMIC" under "Taxation of Owners
of REMIC Residual Certificates" below.

     Effects of Defaults, Delinquencies and Losses. Certain series of
certificates may contain one or more classes of subordinated certificates, and
in the event there are defaults or delinquencies on the mortgage loans and/or
MBS, amounts that would otherwise be distributed on the subordinated
certificates may instead be distributed on the senior certificates.
Subordinated certificateholders nevertheless will be required to report income
with respect to such certificates under an accrual method without giving effect
to delays and reductions in distributions on the subordinated certificates
attributable to defaults and delinquencies on the mortgage loans and/or MBS,
except to the extent that it can be established that the amounts are
uncollectible. As a result, the amount of income reported by a subordinated
certificateholder in any period could significantly exceed the amount of cash
distributed to the holder in that period. The holder will eventually be allowed
a loss (or will be allowed to report a lesser amount of income) to the extent
that the aggregate amount of distributions on the subordinated certificate is
reduced as a result of defaults and delinquencies on the mortgage loans and/or
MBS.

     Although not entirely clear, it appears that holders of REMIC Regular
Certificates that are corporations should in general be allowed to deduct as an
ordinary loss any loss sustained during the taxable year on account of any such
certificates becoming wholly or partially worthless, and that, in general,
holders of certificates that are not corporations should be allowed to deduct
as a short-term capital loss any loss sustained during the taxable year on
account of any such certificates becoming wholly worthless. Potential investors
and holders of the certificates are urged to consult their own tax advisors


                                       85


regarding the appropriate timing, amount and character of any loss sustained
with respect to such certificates, including any loss resulting from the
failure to recover previously accrued interest or discount income. Special loss
rules are applicable to banks and thrift institutions, including rules
regarding reserves for bad debts. These taxpayers are advised to consult their
tax advisors regarding the treatment of losses on certificates.

     Non-U.S. Persons. Generally, payments of interest on the REMIC Regular
Certificates, including any payment with respect to accrued OID, to a REMIC
Regular Certificateholder who is not a U.S. Person as defined in "--Grantor
Trust Funds; Non-U.S. Person" and is not engaged in a trade or business within
the United States will not be subject to federal withholding tax if:

     o    the REMIC Regular Certificateholder does not actually or
          constructively own 10 percent or more of the combined voting power of
          all classes of equity in the issuer;

     o    the REMIC Regular Certificateholder is not a controlled foreign
          corporation, within the meaning of Code Section 957, related to the
          issuer; and

     o    the REMIC Regular Certificateholder complies with identification
          requirements, including delivery of a statement, signed by the REMIC
          Regular Certificateholder under penalties of perjury, certifying that
          the REMIC Regular Certificateholder is a foreign person and providing
          the name and address of the REMIC Regular Certificateholder.

If a REMIC Regular Certificateholder is not exempt from withholding,
distributions of interest to the holder, including distributions in respect of
accrued OID, may be subject to a 30% withholding tax, subject to reduction
under any applicable tax treaty. If the interest on a REMIC Regular Certificate
is effectively connected with the conduct by the Non-U.S. REMIC Regular
Certificateholder of a trade or business within the United States, then the
Non-U.S. REMIC Regular Certificateholder will be subject to U.S. income tax at
regular graduated rates. Such a Non-U.S. REMIC Regular Certificateholder also
may be subject to the branch profits tax.

     Further, a REMIC Regular Certificate will not be included in the estate of
a non-resident alien individual that does not actually or constructively own
10% or more of the combined voting power of all classes of equity in the Issuer
and will not be subject to United States estate taxes. However,
certificateholders who are non-resident alien individuals should consult their
tax advisors concerning this question.

     REMIC Regular Certificateholders who are not U.S. Persons and persons
related to such holders should not acquire any REMIC Residual Certificates,
REMIC Residual Certificateholder and persons related to REMIC Residual
Certificateholders should not acquire any REMIC Regular Certificates without
consulting their tax advisors as to the possible adverse tax consequences of
doing so. In addition, the IRS may assert that non-U.S. Persons that own
directly or indirectly, a greater than 10% interest in any borrower, and
foreign corporations that are "controlled foreign corporations" as to the
United States of which such a borrower is a "United States shareholder" within
the meaning of Section 951(b) of the Code, are subject to United States
withholding tax on interest distributed to them to the extent of interest
concurrently paid by the related borrower.

     Information Reporting and Backup Withholding. The master servicer will
furnish or make available, within a reasonable time after the end of each
calendar year, to each person who was a REMIC Regular Certificateholder at any
time during that year, the information as may be deemed necessary or desirable
to assist REMIC Regular Certificateholders in preparing their federal income
tax returns, or to enable holders to make the information available to
beneficial owners or financial intermediaries that hold the REMIC Regular
Certificates on behalf of beneficial owners. If a holder, beneficial owner,
financial intermediary or other recipient of a payment on behalf of a
beneficial owner fails to supply a certified taxpayer identification number or
if the Secretary of the Treasury determines that such person has not reported
all interest and dividend income required to be shown on its federal income tax
return, backup withholding may be required with respect to any payments to
registered owners who are not "exempt recipients." In addition, upon the sale
of a REMIC Regular Certificate to, or through, a broker, the broker must backup
withhold on the entire purchase price, unless either:


                                       86


     o    the broker determines that the seller is a corporation or other
          exempt recipient, or

     o    the seller provides, in the required manner, identifying information
          and, in the case of a non-U.S. Person, certifies that such seller is
          a non-U.S. Person, and other conditions are met.

     o    A sale of a REMIC Regular Certificate to, or through, a broker must
          also be reported by the broker to the IRS, unless either:

     o    the broker determines that the seller is an exempt recipient, or

     o    the seller certifies its non-U.S. Person status and other conditions
          are met.

     In the case of an individual or corporation (or an entity treated as a
corporation for federal income tax purposes) holding the REMIC Regular
Certificates on its own behalf, certification of the registered owner's
non-U.S. Person status normally would be made on IRS Form W-8 BEN under
penalties of perjury, although in certain cases it may be possible to submit
other documentary evidence. A certificateholder other than an individual or
corporation (or an entity treated as a corporation for federal income tax
purposes) holding the REMIC Regular Certificates on its own behalf may have
substantially increased reporting requirements. In particular, in the case of
certificates held by a foreign partnership (or foreign trust), the partnership
(or trust) will be required to provide the certification from each of its
partners (or beneficiaries), and the partnership (or trust) will be required to
provide certain additional information. Any amounts deducted and withheld from
a distribution to a recipient would be allowed as a credit against such
recipient's federal income tax liability.


B. TAXATION OF OWNERS OF REMIC RESIDUAL CERTIFICATES

     Allocation of the Income of the REMIC to the REMIC Residual
Certificates. The REMIC will not be subject to federal income tax except with
respect to income from prohibited transactions and certain other transactions.
See "--Prohibited Transactions and Other Taxes" below. Instead, each original
holder of a REMIC Residual Certificate will report on its federal income tax
return, as ordinary income, its share of the taxable income of the REMIC for
each day during the taxable year on which the holder owns any REMIC Residual
Certificates. The taxable income of the REMIC for each day will be determined
by allocating the taxable income of the REMIC for each calendar quarter ratably
to each day in the quarter. Such a holder's share of the taxable income of the
REMIC for each day will be based on the portion of the outstanding REMIC
Residual Certificates that the holder owns on that day. The taxable income of
the REMIC will be determined under an accrual method and will be taxable to the
holders of REMIC Residual Certificates without regard to the timing or amounts
of cash distributions by the REMIC. Ordinary income derived from REMIC Residual
Certificates will be "portfolio income" for purposes of the taxation of
taxpayers subject to the limitations on the deductibility of "passive losses."
As residual interests, the REMIC Residual Certificates will be subject to tax
rules, described below, that differ from those that would apply if the REMIC
Residual Certificates were treated for federal income tax purposes as direct
ownership interests in the certificates or as debt instruments issued by the
REMIC.

     A REMIC Residual Certificateholder may be required to include taxable
income from the REMIC Residual Certificate in excess of the cash distributed.
For example, a structure where principal distributions are made serially on
regular interests, that is, a fast-pay, slow-pay structure, may generate such a
mismatching of income and cash distributions that is, "phantom income". This
mismatching may be caused by the use of certain required tax accounting methods
by the REMIC, variations in the prepayment rate of the underlying mortgage
loans and/or MBS and certain other factors. Depending upon the structure of a
particular transaction, the aforementioned factors may significantly reduce the
after-tax yield of a REMIC Residual Certificate to a REMIC Residual
Certificateholder or cause the REMIC Residual Certificate to have negative
"value." Investors should consult their own tax advisors concerning the federal
income tax treatment of a REMIC Residual Certificate and the impact of the tax
treatment on the after-tax yield of a REMIC Residual Certificate.

     A subsequent REMIC Residual Certificateholder also will report on its
federal income tax return amounts representing a daily share of the taxable
income of the REMIC for each day that the REMIC Residual Certificateholder owns
the REMIC Residual Certificate. Those daily amounts generally would


                                       87


equal the amounts that would have been reported for the same days by an
original REMIC Residual Certificateholder, as described above. The legislative
history indicates that certain adjustments may be appropriate to reduce or
increase the income of a subsequent holder of a REMIC Residual Certificate that
purchased the REMIC Residual Certificate at a price greater than or less than
the adjusted basis the REMIC Residual Certificate would have in the hands of an
original REMIC Residual Certificateholder. See "--Sale or Exchange of REMIC
Residual Certificates" below. It is not clear, however, whether the adjustments
will in fact be permitted or required and, if so, how they would be made. The
REMIC Regulations do not provide for any such adjustments.

     Taxable Income of the REMIC Attributable to Residual Interests. The
taxable income of the REMIC will reflect a netting of

     o    the income from the mortgage loans and/or MBS and the REMIC's other
          assets and

     o    the deductions allowed to the REMIC for interest and OID on the REMIC
          Regular Certificates and, except as described above under "--Taxation
          of Owners of REMIC Regular Certificates--Non-Interest Expenses of the
          REMIC," other expenses.

     REMIC taxable income is generally determined in the same manner as the
taxable income of an individual using the accrual method of accounting, except
that:

     o    the limitations on deductibility of investment interest expense and
          expenses for the production of income do not apply;

     o    all bad loans will be deductible as business bad debts; and

     o    the limitation on the deductibility of interest and expenses related
          to tax-exempt income will apply.

The REMIC's gross income includes interest, original issue discount income, and
market discount income, if any, on the mortgage loans, reduced by amortization
of any premium on the mortgage loans, plus income on reinvestment of cash flows
and reserve assets, plus any cancellation of indebtedness income upon
allocation of realized losses to the REMIC Regular Certificates. Note that the
timing of cancellation of indebtedness income recognized by REMIC Residual
Certificateholders resulting from defaults and delinquencies on mortgage loans
and/or MBS may differ from the time of the actual loss on the assets. The
REMIC's deductions include interest and original issue discount expense on the
REMIC Regular Certificates, servicing fees on the mortgage loans, other
administrative expenses of the REMIC and realized losses on the mortgage loans.
The requirement that REMIC Residual Certificateholders report their pro rata
share of taxable income or net loss of the REMIC will continue until there are
no certificates of any class of the related series outstanding.

     For purposes of determining its taxable income, the REMIC will have an
initial aggregate tax basis in its assets equal to the sum of the issue prices
of the REMIC Regular Certificates and the REMIC Residual Certificates, or, if a
class of certificates is not sold initially, its fair market value. The
aggregate basis will be allocated among the mortgage loans and/or MBS and other
assets of the REMIC in proportion to their respective fair market value. A
mortgage loan or MBS will be deemed to have been acquired with discount or
premium to the extent that the REMIC's basis therein is less than or greater
than its principal balance, respectively. Any such discount, whether market
discount or OID, will be includible in the income of the REMIC as it accrues,
in advance of receipt of the cash attributable to the income, under a method
similar to the method described above for accruing OID on the REMIC Regular
Certificates. The REMIC may elect under Code Section 171 to amortize any
premium on the mortgage loans and/or MBS. Premium on any mortgage loan or MBS
to which the election applies would be amortized under a constant yield method.
It is not clear whether the yield of a mortgage loan or MBS would be calculated
for this purpose based on scheduled payments or taking account of the
Prepayment Assumption. Additionally, such an election would not apply to the
yield with respect to any underlying mortgage loan originated on or before
September 27, 1985. Instead, premium with respect to such a mortgage loan would
be allocated among the principal payments thereon and would be deductible by
the REMIC as those payments become due.


                                       88


     The REMIC will be allowed a deduction for interest and OID on the REMIC
Regular Certificates. The amount and method of accrual of OID will be
calculated for this purpose in the same manner as described above with respect
to REMIC Regular Certificates except that the 0.25% per annum de minimis rule
and adjustments for subsequent holders described therein will not apply.

     A REMIC Residual Certificateholder will not be permitted to amortize the
cost of the REMIC Residual Certificate as an offset to its share of the REMIC's
taxable income. However, REMIC taxable income will not include cash received by
the REMIC that represents a recovery of the REMIC's basis in its assets, and,
as described above, the issue price of the REMIC Residual Certificates will be
added to the issue price of the REMIC Regular Certificates in determining the
REMIC's initial basis in its assets. See "--Sale or Exchange of REMIC Residual
Certificates" below. For a discussion of possible adjustments to income of a
subsequent holder of a REMIC Regular Certificate to reflect any difference
between the actual cost of the REMIC Residual Certificate to the holder and the
adjusted basis the REMIC Residual Certificate would have in the hands of an
original REMIC Residual Certificateholder, see "--Allocation of the Income of
the REMIC to the REMIC Residual Certificates" above.

     Net Losses of the REMIC. The REMIC will have a net loss for any calendar
quarter in which its deductions exceed its gross income. The net loss would be
allocated among the REMIC Residual Certificateholders in the same manner as the
REMIC's taxable income. The net loss allocable to any REMIC Residual
Certificate will not be deductible by the holder to the extent that the net
loss exceeds the holder's adjusted basis in the REMIC Residual Certificate. Any
net loss that is not currently deductible by reason of this limitation may only
be used by the REMIC Residual Certificateholder to offset its share of the
REMIC's taxable income in future periods (but not otherwise). The ability of
REMIC Residual Certificateholders that are individuals or closely held
corporations to deduct net losses may be subject to additional limitations
under the Code.

     Mark-to-Market Rules. Prospective purchasers of a REMIC Residual
Certificate should be aware that the IRS has finalized Mark-to-Market
Regulations which provide that a REMIC Residual Certificate acquired after
January 3, 1995 cannot be marked to market. The Mark-to-Market Regulations
replaced the temporary regulations which allowed a Residual Certificate to be
marked to market provided that it was not a "negative value" residual interest
and did not have the same economic effect as a "negative value" residual
interest.

     Pass-Through of Non-Interest Expenses of the REMIC. As a general rule, all
of the fees and expenses of a REMIC will be taken into account by holders of
the REMIC Residual Certificates. In the case of a single class REMIC, however,
the expenses and a matching amount of additional income will be allocated,
under temporary Treasury regulations, among the REMIC Regular
Certificateholders and the REMIC Residual Certificateholders on a daily basis
in proportion to the relative amounts of income accruing to each
certificateholder on that day. In general terms, a single class REMIC is one
that either:

     o    would qualify, under existing Treasury regulations, as a grantor
          trust if it were not a REMIC, treating all interests as ownership
          interests, even if they would be classified as debt for federal
          income tax purposes, or

     o    is similar to such a trust and is structured with the principal
          purpose of avoiding the single class REMIC rules.

Unless otherwise stated in the applicable prospectus supplement, the expenses
of the REMIC will be allocated to holders of the related REMIC Residual
Certificates in their entirety and not to holders of the related REMIC Regular
Certificates.

     In the case of individuals or trusts, estates or other persons that
compute their income in the same manner as individuals, who own an interest in
a REMIC Regular Certificate or a REMIC Residual Certificate directly or through
a pass-through interest holder that is required to pass miscellaneous itemized
deductions through to its owners or beneficiaries, e.g., a partnership, an S
corporation or a grantor trust, such expenses will be deductible under Code
Section 67 only to the extent that such expenses, plus other "miscellaneous
itemized deductions" of the individual, exceed 2% of such individual's adjusted
gross income. In addition, Code Section 68 provides that the applicable amount
will be reduced by the lesser of


                                       89


     o    3% of the excess of the individual's adjusted gross income over the
          applicable amount or

     o    80% of the amount of itemized deductions otherwise allowable for the
          taxable year.

The amount of additional taxable income recognized by REMIC Residual
Certificateholders who are subject to the limitations of either Code Section 67
or Code Section 68 may be substantial. Further, holders other than corporations
subject to the alternative minimum tax may not deduct miscellaneous itemized
deductions in determining such holders' alternative minimum taxable income. The
REMIC is required to report to each pass-through interest holder and to the IRS
such holder's allocable share, if any, of the REMIC's non-interest expenses.
The term "pass-through interest holder" generally refers to individuals,
entities taxed as individuals and certain pass-through entities, but does not
include real estate investment trusts. Accordingly, investment in REMIC
Residual Certificates will in general not be suitable for individuals or for
certain pass-through entities, such as partnerships and S corporations, that
have individuals as partners or shareholders.

     Excess Inclusions. A portion of the income on a REMIC Residual
Certificate, referred to in the Code as an "excess inclusion", for any calendar
quarter will be subject to federal income tax in all events. Thus, for example,
an excess inclusion:

     o    may not, except as described below, be offset by any unrelated
          losses, deductions or loss carryovers of a REMIC Residual
          Certificateholder;

     o    will be treated as "unrelated business taxable income" within the
          meaning of Code Section 512 if the REMIC Residual Certificateholder
          is a pension fund or any other organization that is subject to tax
          only on its unrelated business taxable income, as discussed under
          "--Tax-Exempt Investors" below; and

     o    is not eligible for any reduction in the rate of withholding tax in
          the case of a REMIC Residual Certificateholder that is a foreign
          investor, as discussed under "--Residual Certificate
          Payments--Non-U.S. Persons" below.

     Except as discussed in the following paragraph, with respect to any REMIC
Residual Certificateholder, the excess inclusions for any calendar quarter is
the excess, if any, of (1) the income of such REMIC Residual Certificateholder
for that calendar quarter from its REMIC Residual Certificate over (2) the sum
of the "daily accruals" for all days during the calendar quarter on which the
REMIC Residual Certificateholder holds a REMIC Residual Certificate. For this
purpose, the daily accruals with respect to a REMIC Residual Certificate are
determined by allocating to each day in the 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 percent of the
"Federal long-term rate" in effect at the time the REMIC Residual Certificate
is issued. For this purpose, the "adjusted issue price" of a REMIC Residual
Certificate at the beginning of any calendar quarter equals the issue price of
the REMIC Residual Certificate, increased by the amount of daily accruals for
all prior quarters, and decreased--but not below zero--by the aggregate amount
of payments made on the REMIC Residual Certificate before the beginning of the
quarter. The "federal long-term 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.

     In the case of any REMIC Residual Certificates held by a real estate
investment trust, the aggregate excess inclusions with respect to the REMIC
Residual Certificates, reduced (but not below zero) by the real estate
investment trust taxable income (within the meaning of Code Section 857(b)(2),
excluding any net capital gain), will be allocated among the shareholders of
such trust in proportion to the dividends received by the 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 the
shareholder. Regulated investment companies, common trust funds and certain
cooperatives are subject to similar rules.

     The Small Business Job Protection Act of 1996 has eliminated the special
rule permitting Section 593 institutions ("thrift institutions") to use net
operating losses and other allowable deductions to offset their excess
inclusion income from REMIC residual certificates that have "significant value"
within the meaning of the REMIC Regulations, effective for taxable years
beginning after December 31, 1995, except with respect to residual certificates
continuously held by a thrift institution since November 1, 1995.


                                       90


     In addition, the Small Business Job Protection Act of 1996 provides three
rules for determining the effect on excess inclusions on the alternative
minimum taxable income of a residual holder. First, alternative minimum taxable
income for the residual holder is determined without regard to the special rule
that taxable income cannot be less than excess inclusions. Second, the amount
of any alternative minimum tax net operating loss deductions must be computed
without regard to any excess inclusions. Third, a residual holder's alternative
minimum taxable income for a tax year cannot be less than excess inclusions for
the year. The effect of this last statutory amendment is to prevent the use of
nonrefundable tax credits to reduce a taxpayer's income tax below its tentative
minimum tax computed only on excess inclusions. These rules are effective for
tax years beginning after December 31, 1986, unless a residual holder elects to
have such rules apply only to tax years beginning after August 20, 1996.

     Payments. Any distribution made on a REMIC Residual Certificate to a REMIC
Residual Certificateholder will be treated as a non-taxable return of capital
to the extent it does not exceed the REMIC Residual Certificateholder's
adjusted basis in the REMIC Residual Certificate. To the extent a distribution
exceeds the adjusted basis, it will be treated as gain from the sale of the
REMIC Residual Certificate.

     Sale or Exchange of REMIC Residual Certificates. If a REMIC Residual
Certificate is sold or exchanged, the seller will generally recognize gain or
loss equal to the difference between the amount realized on the sale or
exchange and its adjusted basis in the REMIC Residual Certificate except that
the recognition of loss may be limited under the "wash sale" rules described in
the next paragraph. A holder's adjusted basis in a REMIC Residual Certificate
generally equals the cost of the REMIC Residual Certificate to the REMIC
Residual Certificateholder, increased by the taxable income of the REMIC that
was included in the income of the REMIC Residual Certificateholder with respect
to the REMIC Residual Certificate, and decreased--but not below zero--by the
net losses that have been allowed as deductions to the REMIC Residual
Certificateholder with respect to the REMIC Residual Certificate and by the
distributions received thereon by the REMIC Residual Certificateholder. In
general, the gain or loss will be capital gain or loss provided the REMIC
Residual Certificate is held as a capital asset. The capital gain or loss will
generally be long-term capital gain or loss if the REMIC Regular Certificate
was held for more than one year. Long-term capital gains of individuals are
subject to reduced maximum tax rates while capital gains recognized by
individuals on capital assets held less than twelve months are generally
subject to ordinary income tax rates. The use of capital losses is limited.
However, REMIC Residual Certificates will be "evidences of indebtedness" within
the meaning of Code Section 582(c)(1), so that gain or loss recognized from
sale of a REMIC Residual Certificate by a bank or thrift institution to which
such section applies would be ordinary income or loss. In addition, a transfer
of a REMIC Residual Certificate that is a "noneconomic residual interest" may
be subject to different rules. See "--Tax Related Restrictions on Transfers of
REMIC Residual Certificates--Noneconomic REMIC Residual Certificates" below.

     Except as provided in Treasury regulations yet to be issued, if the seller
of a REMIC Residual Certificate reacquires such REMIC Residual Certificate, or
acquires any other REMIC Residual Certificate, any residual interest in another
REMIC or similar interest in a "taxable mortgage pool", as defined in Code
Section 7701(i), 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 Code Section 1091. In that event, any loss realized by the REMIC
Residual Certificateholder on the sale will not be deductible, but, instead,
will increase such REMIC Residual Certificateholder's adjusted basis in the
newly acquired asset.


PROHIBITED TRANSACTIONS 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:

     o    the disposition of a mortgage loan or MBS,

     o    the receipt of income from a source other than a mortgage loan or MBS
          or certain other permitted investments,

     o    the receipt of compensation for services, or


                                       91


     o    gain from the disposition of an asset purchased with the payments on
          the mortgage loans and/or MBS for temporary investment pending
          distribution on the certificates.

It is not anticipated that the trust fund for any series of certificates will
engage in any prohibited transactions in which it would recognize a material
amount of net income.

     In addition, certain contributions to a trust fund as to which an election
has been made to treat the trust fund as a REMIC made after the day on which
the trust fund issues all of its interests could result in the imposition of
the Contributions Tax. No trust fund for any series of certificates will accept
contributions that would subject it to such tax.

     In addition, a trust fund as to which an election has been made to treat
the trust fund as a REMIC may also be subject to federal income tax at the
highest corporate rate on "net income from foreclosure property," determined by
reference to the rules applicable to real estate investment trusts. "Net income
from foreclosure property" generally means income from foreclosure property
other than qualifying income for a real estate investment trust.

     Where any prohibited transactions tax, contributions tax, tax on net
income from foreclosure property or state or local income or franchise tax that
may be imposed on a REMIC relating to any series of certificate arises out of
or results from

     o    a breach of the servicer's, trustee's or depositor's obligations, as
          the case may be, under the related Agreement for such series, such
          tax will be borne by the servicer, trustee or depositor, as the case
          may be, out of its own funds or

     o    J.P. Morgan Chase Commercial Mortgage Securities Corp.'s obligation
          to repurchase a mortgage loan,

such tax will be borne by J.P. Morgan Chase Commercial Mortgage Securities
Corp. In the event that the servicer, trustee or depositor, as the case may be,
fails to pay or is not required to pay any prohibited transactions tax,
contributions tax, tax on net income from foreclosure property or state or
local income or franchise tax, the tax will be payable out of the trust fund
for the series and will result in a reduction in amounts available to be
distributed to the certificateholders of the series.


LIQUIDATION AND TERMINATION

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

     The REMIC will terminate shortly following the retirement of the REMIC
Regular Certificates. If a REMIC Residual Certificateholder's adjusted basis in
the REMIC Residual Certificate exceeds the amount of cash distributed to such
REMIC Residual Certificateholder in final liquidation of its interest, then it
would appear that the REMIC Residual Certificateholder would be entitled to a
loss equal to the amount of such excess. It is unclear whether such a loss, if
allowed, will be a capital loss or an ordinary loss.


ADMINISTRATIVE MATTERS

     Solely for the purpose of the administrative provisions of the Code, the
REMIC generally will be treated as a partnership and the REMIC Residual
Certificateholders will be treated as the partners. Information will be
furnished quarterly to each REMIC Residual Certificateholder who held a REMIC
Residual Certificate on any day in the previous calendar quarter.

     Each REMIC Residual Certificateholder is required to treat items on its
return consistently with their treatment on the REMIC's return, unless the
REMIC Residual Certificateholder either files a


                                       92


statement identifying the inconsistency or establishes that the inconsistency
resulted from incorrect information received from the REMIC. The IRS may assert
a deficiency resulting from a failure to comply with the consistency
requirement without instituting an administrative proceeding at the REMIC
level. The REMIC does not intend to register as a tax shelter pursuant to Code
Section 6111 because it is not anticipated that the REMIC will have a net loss
for any of the first five taxable years of its existence. Any person that holds
a REMIC Residual Certificate as a nominee for another person may be required to
furnish the REMIC, in a manner to be provided in Treasury Regulations, with the
name and address of such person and other information.


TAX-EXEMPT INVESTORS

     Any REMIC Residual Certificateholder that is a pension fund or other
entity that is subject to federal income taxation only on its "unrelated
business taxable income" within the meaning of Code Section 512 will be subject
to such tax on that portion of the distributions received on a REMIC Residual
Certificate that is considered an excess inclusion. See "--Taxation of Owners
of REMIC Residual Certificates--Excess Inclusions" above.


RESIDUAL CERTIFICATE PAYMENTS--NON-U.S. PERSONS

     Amounts paid to REMIC Residual Certificateholders who are not U.S. Persons
(see "--Taxation of Owners of REMIC Regular Certificates--Non-U.S. Persons"
above) are treated as interest for purposes of the 30% or lower treaty rate,
United States withholding tax. Amounts distributed to holders of REMIC Residual
Certificates should qualify as "portfolio interest," subject to the conditions
described in "--Taxation of Owners of REMIC Regular Certificates" above, but
only to the extent that the underlying mortgage loans were originated after
July 18, 1984. Furthermore, the rate of withholding on any income on a REMIC
Residual Certificate that is excess inclusion income will not be subject to
reduction under any applicable tax treaties. See "--Taxation of Owners of REMIC
Residual Certificates--Excess Inclusions" above. If the portfolio interest
exemption is unavailable, such amount will be subject to United States
withholding tax when paid or otherwise distributed, or when the REMIC Residual
Certificate is disposed of, under rules similar to those for withholding upon
disposition of debt instruments that have OID. The Code, however, grants the
Treasury Department authority to issue regulations requiring that those amounts
be taken into account earlier than otherwise provided where necessary to
prevent avoidance of tax, for example, where the REMIC Residual Certificates do
not have significant value. See "--Taxation of Owners of REMIC Residual
Certificates--Excess Inclusions" above. If the amounts paid to REMIC Residual
Certificateholders that are not U.S. Persons are effectively connected with
their conduct of a trade or business within the United States, the 30%, or
lower treaty rate, withholding will not apply. Instead, the amounts paid to
such non-U.S. Person will be subject to U.S. federal income taxation at regular
graduated rates. For special restrictions on the transfer of REMIC Residual
Certificates, see "--Tax Related Restrictions on Transfers of REMIC Residual
Certificates" below.

     REMIC Regular Certificateholders and persons related to such holders
should not acquire any REMIC Residual Certificates, and REMIC Residual
Certificateholders and persons related to REMIC Residual Certificateholders
should not acquire any REMIC Regular Certificates, without consulting their tax
advisors as to the possible adverse tax consequences of such acquisition.


TAX RELATED RESTRICTIONS ON TRANSFERS OF REMIC RESIDUAL CERTIFICATES

     Disqualified Organizations. An entity may not qualify as a REMIC unless
there are reasonable arrangements designed to ensure that residual interests in
the entity are not held by "disqualified organizations." Further, a tax is
imposed on the transfer of a residual interest in a REMIC to a "disqualified
organization." The amount of the tax equals the product of (A) an amount, as
determined under the REMIC Regulations, equal to the present value of the total
anticipated "excess inclusions" with respect to such interest for periods after
the transfer and (B) the highest marginal federal income tax rate applicable to
corporations. The tax is imposed on the transfer unless the transfer is through
an agent, including a broker or other middleman, for a disqualified
organization, in which event the tax is imposed


                                       93


on the agent. The person otherwise liable for the tax shall be relieved of
liability for the tax if the transferee furnished to such person an affidavit
that the transferee is not a disqualified organization and, at the time of the
transfer, such person does not have actual knowledge that the affidavit is
false. A "disqualified organization" means:

     (A)  the United States, any State, possession or political subdivision
          thereof, any foreign government, any international organization or
          any agency or instrumentality of any of the foregoing (provided that
          such term does not include an instrumentality if all its activities
          are subject to tax and, except for FHLMC, a majority of its board of
          directors is not selected by any such government agency);

     (B)  any organization, other than certain farmers' cooperatives, generally
          exempt from federal income taxes unless such organization is subject
          to the tax on "unrelated business taxable income"; and

     (C)  a rural electric or telephone cooperative.

     A tax is imposed on a "pass-through entity" holding a residual interest in
a REMIC if at any time during the taxable year of the pass-through entity a
disqualified organization is the record holder of an interest in such entity,
provided that all partners of an "electing large partnership" as defined in
Section 775 of the Code, are deemed to be disqualified organizations. The
amount of the tax is equal to the product of (A) the amount of excess
inclusions for the taxable year allocable to the interest held by the
disqualified organization and (B) the highest marginal federal income tax rate
applicable to corporations. The pass-through entity otherwise liable for the
tax, for any period during which the disqualified organization is the record
holder of an interest in such entity, will be relieved of liability for the tax
if such record holder furnishes to such entity an affidavit that such record
holder is not a disqualified organization and, for such period, the
pass-through entity does not have actual knowledge that the affidavit is false.
For this purpose, a "pass-through entity" means:

     o    a regulated investment company, real estate investment trust or
          common trust fund;

     o    a partnership, trust or estate; and

     o    certain cooperatives.

Except as may be provided in Treasury regulations not yet issued, any person
holding an interest in a pass-through entity as a nominee for another will,
with respect to such interest, be treated as a pass-through entity. Electing
large partnerships--generally, non-service partnerships with 100 or more
members electing to be subject to simplified IRS reporting provisions under
Code sections 771 through 777--will be taxable on excess inclusion income as if
all partners were disqualified organizations.

     In order to comply with these rules, the Agreement will provide that no
record or beneficial ownership interest in a REMIC Residual Certificate may be
purchased, transferred or sold, directly or indirectly, without the express
written consent of the master servicer. The master servicer will grant consent
to a proposed transfer only if it receives the following:

     o    an affidavit from the proposed transferee to the effect that it is
          not a disqualified organization and is not acquiring the REMIC
          Residual Certificate as a nominee or agent for a disqualified
          organization, and

     o    a covenant by the proposed transferee to the effect that the proposed
          transferee agrees to be bound by and to abide by the transfer
          restrictions applicable to the REMIC Residual Certificate.

     Noneconomic REMIC Residual Certificates. The REMIC Regulations disregard,
for federal income tax purposes, any transfer of a Noneconomic REMIC Residual
Certificate to a U.S. Person unless no significant purpose of the transfer is
to enable the transferor to impede the assessment or collection of tax. A
Noneconomic REMIC Residual Certificate is any REMIC Residual Certificate,
including a REMIC Residual Certificate with a positive value at issuance,
unless, at the time of transfer, taking into account the Prepayment Assumption
and any required or permitted clean up calls or required liquidation provided
for in the REMIC's organizational documents,


                                       94


     o    the present value of the expected future distributions on the REMIC
          Residual Certificate at least equals the product of the present value
          of the anticipated excess inclusions and the highest corporate income
          tax rate in effect for the year in which the transfer occurs and

     o    the transferor reasonably expects that the transferee will receive
          distributions from the REMIC at or after the time at which taxes
          accrue on the anticipated excess inclusions in an amount sufficient
          to satisfy the accrued taxes.

A significant purpose to impede the assessment or collection of tax exists if
the transferor, at the time of the transfer, either knew or should have known
that the transferee would be unwilling or unable to pay taxes due on its share
of the taxable income of the REMIC. A transferor is presumed not to have such
knowledge if:

     o    the transferor conducted a reasonable investigation of the
          transferee, and

     o    the transferee acknowledges to the transferor that the residual
          interest may generate tax liabilities in excess of the cash flow and
          the transferee represents that it intends to pay such taxes
          associated with the residual interest as they become due.

If a transfer of a Noneconomic REMIC Residual Certificate is disregarded, the
transferor would continue to be treated as the owner of the REMIC Residual
Certificate and would continue to be subject to tax on its allocable portion of
the net income of the REMIC.

     The IRS has issued proposed Treasury regulations that would add to the
conditions necessary to ensure that a transfer of a Noneconomic Residual
Certificate would be respected for federal income tax purposes. The proposed
additional condition provides that the transfer of a Noneconomic Residual
Certificate will not qualify under this safe harbor unless the present value of
the anticipated tax liabilities associated with holding the Residual
Certificate does not exceed the present value of the sum of: (i) any
consideration given to the transferee to acquire the Certificate (the
inducement payment), (ii) future distributions on the Certificate, and (iii)
any anticipated tax savings associated with holding the Certificate as the
REMIC generates losses. For purposes of this calculation, the present value is
calculated using a discount rate equal to the lesser of the applicable federal
rate and the transferee's cost of borrowing. The proposed effective date for
the changes is February 4, 2000. On December 8, 2000, the IRS issued Revenue
Procedure 2001-12, effective February 4, 2000 pending finalization of proposed
regulations, which expands the safe harbor for transfers of noneconomic
residual interests to include transfers to certain taxable domestic
corporations with significant gross and net assets, provided that those
corporations agree to transfer the residual interest only to other taxable
domestic corporations in transactions qualifying for one of the safe harbor
provisions. Eligibility for the expanded safe harbor requires, among other
things, that the transferor not know of any facts or circumstances that
reasonably indicate that the taxes associated with the residual interest will
not be paid. The Revenue Procedure provides that if the amount of consideration
given to the transferee to acquire the residual interest is so low that under
any set of reasonable assumptions a reasonable person would conclude that the
taxes associated with holding the residual interest will not be paid, then the
transferor will be deemed to know that the transferee cannot or will not pay
those taxes.

     Foreign Investors. The REMIC Regulations provide that the transfer of a
REMIC Residual Certificate that has a "tax avoidance potential" to a "foreign
person" will be disregarded for federal income tax purposes. This rule appears
to apply to a transferee who is not a U.S. Person unless the transferee's
income in respect of the REMIC Residual Certificate is effectively connected
with the conduct of a United States trade or business. A REMIC Residual
Certificate is deemed to have a tax avoidance potential unless, at the time of
transfer, the transferor reasonably expects that the REMIC will distribute to
the transferee amounts that will equal at least 30 percent of each excess
inclusion, and that such amounts will be distributed at or after the time the
excess inclusion accrues and not later than the end of the calendar year
following the year of accrual. If the non-U.S. Person transfers the REMIC
Residual Certificate to a U.S. Person, the transfer will be disregarded, and
the foreign transferor will continue to be treated as the owner, if the
transfer has the effect of allowing the transferor to avoid tax on accrued
excess inclusions. The provisions in the REMIC Regulations regarding transfers
of REMIC


                                       95


Residual Certificates that have tax avoidance potential to foreign persons are
effective for all transfers after June 30, 1992. The Agreement will provide
that no record or beneficial ownership interest in a REMIC Residual Certificate
may be transferred, directly or indirectly, to a non-U.S. Person unless the
person provides the trustee with a duly completed IRS Form W-8EC1 or applicable
successor form adopted by the IRS for such purpose and the trustee consents to
the transfer in writing.

     Any attempted transfer or pledge in violation of the transfer restrictions
shall be absolutely null and void and shall vest no rights in any purported
transferee. Investors in REMIC Residual Certificates are advised to consult
their own tax advisors with respect to transfers of the REMIC Residual
Certificates and, in addition, pass-through entities are advised to consult
their own tax advisors with respect to any tax which may be imposed on a
pass-through entity.

                              ERISA CONSIDERATIONS

GENERAL

     The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
and Section 4975 of the Code impose certain restrictions on employee benefit
plans subject to ERISA and on certain other retirement plans and arrangements
(including, but not limited to individual retirement accounts and Keogh plans)
("Plans") and on persons who are parties in interest or disqualified persons
("parties in interest") with respect to such Plans. Certain employee benefit
plans, such as governmental plans and church plans (if no election has been
made under Section 410(d) of the Code), are not subject to the restrictions of
ERISA or Section 4975 of the Code, and assets of these plans may be invested in
the certificates without regard to the ERISA considerations described below,
subject to other applicable federal and state law. However, any governmental or
church plan that is not subject to ERISA but is qualified under Section 401(a)
of the Code and exempt from taxation under Section 501(a) of the Code is
subject to the prohibited transaction rules set forth in Section 503 of the
Code.

     Investments by Plans that are subject to ERISA must satisfy ERISA's
general fiduciary requirements, including the requirement of investment
prudence and diversification and the requirement that a Plan's investments be
made in accordance with the documents governing the Plan.


PROHIBITED TRANSACTIONS

General

     Section 406 of ERISA prohibits parties in interest with respect to a Plan
from engaging in certain transactions involving a Plan and its assets unless a
statutory, regulatory or administrative exemption applies to the transaction.
Section 4975 of the Code imposes excise taxes (or, in some cases, a civil
penalty may be assessed pursuant to Section 502(i) of ERISA) on parties in
interest which engage in nonexempt prohibited transactions.

     The United States Department of Labor ("Labor") has issued a final
regulation (29 C.F.R. Section 2510.3-101) containing rules for determining what
constitutes the assets of a Plan. This regulation provides that, as a general
rule, the underlying assets and properties of corporations, partnerships,
trusts and certain other entities in which a Plan makes an "equity investment"
will be deemed for purposes of ERISA to be assets of the Plan unless an
exception applies.

     Under the terms of the regulation, the Trust may be deemed to hold plan
assets by reason of a Plan's investment in a certificate; such plan assets
would include an undivided interest in the mortgage loans and any other assets
held by the trust. In this event, the Depositor, the servicers, the trustee,
any insurer of the mortgage assets and other persons, in providing services
with respect to the assets of the Trust, may be parties in interest, subject to
the fiduciary responsibility provisions of Title I of ERISA, including the
prohibited transaction provisions of Section 406 of ERISA (and of Section 4975
of the Code), with respect to transactions involving the plan assets unless
such transactions are subject to a statutory, regulatory or administrative
exemption.

     The regulations contain a de minimis safe-harbor rule that exempts any
entity from plan assets status as long as the aggregate equity investment in
such entity by Plans is not significant. For this purpose,


                                       96


equity participation in the entity will be significant if immediately after any
acquisition of any equity interest in the entity, "benefit plan investors" in
the aggregate, own 25% or more of the value of any class of equity interest
(excluding from the calculation the value of equity interests held by persons
who are not benefit plan investors and who have discretionary authority or
control with respect to the assets of the entity (or held by affiliates of such
persons)). "Benefit plan investors" include Plans as well as employee benefit
plans not subject to ERISA (e.g., governmental and foreign plans) and entities
whose underlying assets include plan assets by reason of Plan investment in
such entities. To fit within this safe harbor, benefit plan investors must own
less than 25% of each class of certificates, regardless of the portion of total
equity value represented by such class, on an ongoing basis.


Availability of Underwriter's Exemption for Certificates

     Labor has granted an exemption (Prohibited Transaction Exemption 90-23) to
J.P. Morgan Securities Inc., which exempts from the application of the
prohibited transaction rules transactions relating to: (1) the acquisition,
sale and holding by Plans of certain securities, including certificates,
representing an undivided interest in certain asset-backed pass-through
entities, including trusts, with respect to which J.P. Morgan Securities Inc.
or any of its affiliates is the sole underwriter or the manager or co-manager
of the underwriting syndicate; and (2) the servicing, operation and management
of these asset-backed pass-through trusts, provided that the general conditions
and certain other conditions set forth in the Exemption are satisfied. The
Exemption was amended by PTE 97-34 and PTE 2000-58 to permit certain trust
features and to expand the coverage of the exemption to securities, including
subordinated securities, that are rated at the time of purchase in the four
highest rating categories in certain designated transactions when the
conditions of the Exemption are met.

     The Exemption sets forth the following general conditions which must be
satisfied before a transaction involving the acquisition, sale and holding of
the certificates or a transaction in connection with the servicing, operation
and management of the trust fund may be eligible for exemptive relief
thereunder:

     (1) The acquisition of the certificates by a Plan is on terms (including
the price for such certificates) that are at least as favorable to the
investing Plan as they would be in an arm's-length transaction with an
unrelated party;

     (2) Except when the trust fund contains only certain types of assets, such
as fully-secured commercial mortgage loans. The rights and interests evidenced
by the certificates acquired by the Plan are not subordinated to the rights and
interests evidenced by other certificates of the trust fund;

     (3) The certificates acquired by the Plan have received a rating at the
time of such acquisition that is in one of the three highest rating categories
(or four highest, if the trust fund contains only certain types of assets) from
any of Fitch, Inc., Moody's Investors Service, Inc. and Standard & Poor's
Ratings Group (each, a "rating agency");

     (4) The trustee is not an affiliate of the underwriters, the Depositor,
the servicers, any borrower whose obligations under one or more mortgage loans
constitute more than 5% of the aggregate unamortized principal balance of the
assets in the trust, any counterparty in a permitted swap or notional principal
transaction or any of their respective affiliates (the "Restricted Group");

     (5) The sum of all payments made to and retained by the underwriters in
connection with the distribution of the certificates represents not more than
reasonable compensation for underwriting such certificates; the sum of all
payments made to and retained by the Depositor pursuant to the sale of the
mortgage loans to the trust represents not more than the fair market value of
such mortgage loans; the sum of all payments made to and retained by the
servicers represent not more than reasonable compensation for the servicers'
services under the agreements and reimbursement of the servicer's reasonable
expenses in connection therewith; and

     (6) The Plan investing in the certificates is an "accredited investor" as
defined in Rule 501(a)(1) of Regulation D of the Securities and Exchange
Commission under the Securities Act of 1933 as amended.


                                       97


   The trust fund must also meet the following requirements:

          (i) the corpus of 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 three highest rating categories (or
     four highest, if the trust fund contains only certain types of assets) of
     a rating agency for at least one year prior to the Plan's acquisition of
     the certificates; 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 the certificates.

     The Exemption, as amended, provides relief to certain mortgage-backed and
asset-backed securities transactions that use pre-funding accounts and that
otherwise meet the requirements of the Exemption. Mortgage loans or other
secured receivables supporting payments to certificateholders, and having a
value equal to no more than twenty-five percent (25%) of the total principal
amount of the certificates being offered by the trust, may be transferred to
the trust within a 90-day or three-month period following the closing date,
instead of being required to be either identified or transferred on or before
the closing date. The relief is available when certain conditions are met.

     Moreover, the Exemption provides relief from certain self-dealing/conflict
of interest prohibited transactions that may occur when any person who has
discretionary authority or renders investment advice with respect to the
investment of plan assets causes a Plan to acquire certificates in a trust
holding receivables on which the persons, or its affiliate, is obligor,
provided that, among other requirements: (i) such person (or its affiliate) is
an obligor with respect to no more than five percent of the fair market value
of the obligations or receivables contained in the trust; (ii) the Plan is not
a plan with respect to which any member of the Restricted Group is the "plan
sponsor" (as defined in Section 3(16)(B) of ERISA); (iii) in the case of an
acquisition in connection with the initial issuance of certificates, at least
fifty percent of each class of certificates in which Plans have invested is
acquired by persons independent of the Restricted Group and at least fifty
percent of the aggregate interest in the trust fund is acquired by persons
independent of the Restricted Group; (iv) a Plan's investment in certificates
of any class does not exceed twenty-five percent of all of the certificates of
that class outstanding at the time of the acquisition; and (v) immediately
after the acquisition, no more than twenty-five percent of the assets of any
Plan with respect to which such person has discretionary authority or renders
investment advice are invested in certificates representing an interest in one
or more trusts containing assets sold or serviced by the same entity. The
Exemption does not apply to Plans sponsored by any member of the Restricted
Group.

     Before purchasing a certificate, a fiduciary of a Plan should itself
confirm (a) that the certificates constitute "securities" for purposes of the
Exemption and (b) that the specific and general conditions set forth in the
Exemption and the other requirements set forth in the Exemption would be
satisfied.


REVIEW BY PLAN FIDUCIARIES

     Any Plan fiduciary considering whether to purchase any certificates 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. Among other things, before purchasing any
certificates, a fiduciary of a Plan subject to the fiduciary responsibility
provisions of ERISA or an employee benefit plan subject to the prohibited
transaction provisions of the Code should make its own determination as to the
availability of the exemptive relief provided in the Exemption, and also
consider the availability of any other prohibited transaction exemptions. The
prospectus supplement with respect to a series of certificates may contain
additional information regarding the application of the Exemption, or another
exemption with respect to the certificates offered thereby.


                                LEGAL INVESTMENT

     The prospectus supplement for each series of offered certificates will
identify those classes of offered certificates, if any, which constitute
"mortgage related securities" for purposes of the Secondary Mortgage Market
Enhancement Act of 1984 ("SMMEA"). Such classes will constitute "mortgage
related securities"


                                       98


for so long as they are rated in one of the two highest rating categories by at
least one nationally recognized statistical rating organization (the "SMMEA
Certificates"). As "mortgage related securities," the SMMEA Certificates will
constitute legal investments for persons, trusts, corporations, partnerships,
associations, business trusts and business entities (including, but not limited
to, state chartered savings banks, commercial banks, savings and loan
associations and insurance companies, as well as trustees and state government
employee retirement systems) created pursuant to or existing under the laws of
the United States or of any state (including the District of Columbia and
Puerto Rico) whose authorized investments are subject to state regulation to
the same extent that, under applicable law, obligations issued by or guaranteed
as to principal and interest by the United States or any agency or
instrumentality thereof constitute legal investments for such entities. Alaska,
Arkansas, Colorado, Connecticut, Delaware, Florida, Georgia, Illinois, Kansas,
Maryland, Michigan, Missouri, Nebraska, New Hampshire, New York, North
Carolina, Ohio, South Dakota, Utah, Virginia and West Virginia enacted
legislation, on or before the October 4, 1991 cutoff established by SMMEA for
such enactments, limiting to varying extents the ability of certain entities
(in particular, insurance companies) to invest in mortgage related securities,
in most cases by requiring the affected investors to rely solely upon existing
state law, and not SMMEA. Accordingly, the investors affected by such
legislation will be authorized to invest in SMMEA Certificates only to the
extent provided in the legislation. Accordingly, investors whose investment
authority is subject to legal restrictions should consult their own legal
advisors to determine whether and to what extent the offered certificates
constitute legal investments for them.

     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 with "mortgage
related securities" without limitation as to the percentage of their assets
represented thereby, federal credit unions may invest in such securities, and
national banks may purchase such securities for their own account without
regard to the limitations generally applicable to investment securities set
forth in 12 U.S.C. 24 (Seventh), subject in each case to such regulations as
the applicable federal regulatory authority may prescribe.

     Institutions where investment activities are subject to legal investment
laws or regulations or review by certain regulatory authorities may be subject
to restrictions on investment in certain classes of offered certificates. Any
financial institution which is subject to the jurisdiction of the Comptroller
of the Currency, the Board of Governors of the Federal Reserve System, the
Federal Deposit Insurance Corporation ("FDIC"), the Office of Thrift
Supervision ("OTS"), the National Credit Union Administration ("NCUA") or other
federal or state agencies with similar authority should review any applicable
rules, guidelines and regulations prior to purchasing any offered certificate.
The Federal Financial Institutions Examination Council, for example, has issued
a Supervisory Policy Statement on Securities Activities effective February 10,
1992 (the "Policy Statement"). The Policy Statement has been adopted by the
Comptroller of the Currency, the Federal Reserve Board, the FDIC, the OTS and
the NCUA (with certain modifications), with respect to the depository
institutions that they regulate. The Policy Statement prohibits depository
institutions from investing in certain "high-risk mortgage securities"
(including securities such as certain classes of offered certificates), except
under limited circumstances, and sets forth certain investment practices deemed
to be unsuitable for regulated institutions. The NCUA issued final regulations
effective December 2, 1991 that restrict and in some instances prohibit the
investment by federal credit unions in certain types of mortgage related
securities.

     In September 1993 the National Association of Insurance Commissioners
released a draft model investment law (the "Model Law") which sets forth model
investment guidelines for the insurance industry. Institutions subject to
insurance regulatory authorities may be subject to restrictions on investment
similar to those set forth in the Model Law and other restrictions.

     If specified in the related prospectus supplement, other classes of
offered certificates offered pursuant to this prospectus will not constitute
"mortgage related securities" under SMMEA. The appropriate characterization of
this offered certificate 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.


                                       99


     Notwithstanding SMMEA, there may be other restrictions on the ability of
certain investors, including depository institutions, either to purchase any
offered certificates or to purchase offered certificates representing more than
a special percentage of the investors' assets.

     Except as to the status of SMMEA certificates identified in the prospectus
supplement for a series as "mortgage related securities" under SMMEA, the
Depositor will make no representations as to the proper characterization of the
certificates for legal investment or financial institution regulatory purposes,
or as to the ability of particular investors to purchase any 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
certificates) may adversely affect the liquidity of the certificates.

     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 and provisions
which may restrict or prohibit investment in securities which are not "interest
bearing" or "income paying."

     There may be other restrictions on the ability of certain investors,
including depository institutions, either to purchase offered certificates or
to purchase offered certificates representing more than a specified percentage
of the investor's assets. Investors should consult their own legal advisors in
determining whether and to what extent the offered certificates constitute
legal investments for them.


                              PLAN OF DISTRIBUTION

     The offered certificates offered hereby and by the Supplements to this
prospectus will be offered in series. The distribution of the certificates may
be effected from time to time in one or more transactions, including negotiated
transactions, at a fixed public offering price or at varying prices to be
determined at the time of sale or at the time of commitment therefor. If so
specified in the prospectus supplement, the offered certificates will be
distributed in a firm commitment underwriting, subject to the terms and
conditions of the underwriting agreement, by J.P. Morgan Securities Inc.
("JPM") acting as underwriter with other underwriters, if any, named therein.
In such event, the prospectus supplement may also specify that the underwriters
will not be obligated to pay for any offered certificates agreed to be
purchased by purchasers pursuant to purchase agreements acceptable to the
depositor. In connection with the sale of offered certificates, underwriters
may receive compensation from the depositor or from purchasers of offered
certificates in the form of discounts, concessions or commissions. The
prospectus supplement will describe any such compensation paid by the
depositor.

     Alternatively, the prospectus supplement may specify that offered
certificates will be distributed by JPM acting as agent or in some cases as
principal with respect to offered certificates that it has previously purchased
or agreed to purchase. If JPM acts as agent in the sale of offered
certificates, JPM will receive a selling commission with respect to such
offered certificates, depending on market conditions, expressed as a percentage
of the aggregate certificate balance or notional amount of the offered
certificates as of the Cut-off Date. The exact percentage for each series of
certificates will be disclosed in the related prospectus supplement. To the
extent that JPM elects to purchase offered certificates as principal, JPM may
realize losses or profits based upon the difference between its purchase price
and the sales price. The prospectus supplement with respect to any series
offered other than through underwriters 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 the series.

     The depositor will indemnify JPM and any underwriters against certain
civil liabilities, including liabilities under the Securities Act of 1933, or
will contribute to payments JPM and any underwriters may be required to make in
respect thereof.

     In the ordinary course of business, JPM and the depositor may engage in
various securities and financing transactions, including repurchase agreements
to provide interim financing of the Depositor's mortgage loans pending the sale
of such mortgage loans or interests therein, including the certificates.


                                      100


     The offered certificates will be sold primarily to institutional
investors. Purchasers of the offered certificates, including dealers, may,
depending on the facts and circumstances of such purchases, be deemed to be
"underwriters" within the meaning of the Securities Act of 1933 in connection
with reoffers and sales by them of offered certificates. Certificateholders
should consult with their legal advisors in this regard prior to any such
reoffer or sale.


     As to each series of certificates, only those classes rated in an
investment grade rating category by any rating agency will be offered hereby.
Any non-investment grade class may be initially retained by the Depositor, and
may be sold by the depositor at any time in private transactions.


                                 LEGAL MATTERS


     Certain legal matters in connection with the certificates, including
certain federal income tax consequences, will be passed upon for the depositor
by Sidley Austin Brown & Wood LLP, New York, New York.


                             FINANCIAL INFORMATION


     A new trust fund will be formed with respect to each series of
certificates and no trust fund will engage in any business activities or have
any assets or obligations prior to the issuance of the related series of
certificates. Accordingly, no financial statements with respect to any trust
fund will he included in this prospectus or in the related prospectus
supplement.


                                     RATING


     It is a condition to the issuance of any class of offered certificates
that they shall have been rated not lower than investment grade, that is, in
one of the four highest rating categories, by a rating agency.


     Ratings on mortgage pass-through certificates address the likelihood of
receipt by certificateholders of all distributions on the underlying mortgage
loans. These ratings address the structural, legal and issuer-related aspects
associated with such certificates, the nature of the underlying mortgage loans
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 mortgagors or of the degree by which such prepayments
might differ from those originally anticipated. As a result, certificateholders
might suffer a lower than anticipated yield, and, in addition, holders of
stripped interest certificates in extreme cases might fail to recoup their
initial investments.


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


                                      101


                               GLOSSARY OF TERMS

     "Accrual Certificates" means certificates which provide for distributions
of accrued interest thereon commencing only following the occurrence of certain
events, such as the retirement of one or more other classes of certificates of
such series

     "Accrued Certificate Interest" means, with respect to each class of
certificates and each distribution date, other than certain classes of Stripped
Interest Certificates, the amount equal to the interest accrued for a specified
period on the outstanding certificate balance immediately prior to the
distribution date, at the applicable pass-through rate, as described in
"Distributions of Interest on the Certificates" in this prospectus.

     "ARM Loans" means mortgage loans with floating mortgage interest rates.

     "Available Distribution Amount" means the sum of the following amounts:

     (i) the total amount of all cash on deposit in the related Distribution
   account as of the corresponding Determination Date, including servicer
   advances, net of any scheduled payments due and payable after such
   Distribution Date;

     (ii) interest or investment income on amounts on deposit in the
   Distribution account, including any net amounts paid under any Cash Flow
   Agreements; and

     (iii) to the extent not on deposit in the related Distribution account as
   of the corresponding Determination Date, any amounts collected under, from
   or in respect of any Credit Support with respect to such Distribution Date.


     "Cede" means Cede & Company.

     "CMBS" means pass-through certificates or other mortgage-backed securities
evidencing interests in or secured by one or more mortgage loans, certificates
or securities.

     "CMBS Trustee" means a trustee or a custodian under the CMBS Agreement.

     "Constant Prepayment Rate" or "CPR" means a rate that represents an
assumed constant rate of prepayment each month (which is expressed on a per
annum bases) relative to the then outstanding principal balance of a pool of
mortgage loans for the life of such mortgage loans. CPR does not purport to be
either a historical description of the prepayment experience of any pool of
mortgage loans or a prediction of the anticipated rate of prepayment of any
mortgage loans.

     "Cooperative" means a private cooperative housing corporation.

     "Covered Trust" means a form of credit support that covers more than one
series of certificates.

     "Debt Service Coverage Ratio" means, with respect to a mortgage loan at
any given time, the ratio of the Net Operating Income for a twelve-month period
to the annualized scheduled payments on the mortgage loan.

     "DTC" means The Depository Trust Company.

     "Equity Participations" means provisions entitling the lender to a share
of profits realized from the operation or disposition of a mortgaged property.

     "Loan-to-Value Ratio" means, with respect to a mortgage loan at any given
time, the ratio (expressed as a percentage) of the then outstanding principal
balance of the mortgage loan to the value of the related mortgaged property.
The "value" of a mortgaged property, other than with respect to refinance
loans, is generally the lesser of (a) the appraised value determined in an
appraisal obtained by the originator at origination of such loan and (b) the
sales price for such property. "Refinance loans" are loans made to refinance
existing loans. Unless otherwise set forth in the related prospectus
supplement, the value of the mortgaged property securing a refinance loan is
the appraised value thereof determined in an appraisal obtained at the time of
origination of the refinance loan. 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 at origination and will fluctuate from time to time based upon
changes in economic conditions and the real estate market.


                                      102


     "Lock-out Date" means the date of expiration of the Lockout Period.


     "Lock-out Period" means a period during which prepayments on a mortgage
loan are prohibited.


     "Net Operating Income" means, for any given period, unless otherwise
specified in the related prospectus supplement, the total operating revenues
derived from a mortgaged property during that period, minus the total operating
expenses incurred in respect of the mortgaged property during that period other
than (i) non-cash items such as depreciation and amortization, (ii) capital
expenditures and (iii) debt service on loans secured by the mortgaged property.
The Net Operating Income of a mortgaged property will fluctuate over time and
may be sufficient or insufficient to cover debt service on the related mortgage
loan at any given time.


     "Pass-Through Rate" means the fixed, variable or floating rate per annum
at which any class of certificates accrues interest.


     "REMIC" means a "real estate mortgage investment conduit" under the
Internal Revenue Code of 1986.


     "REMIC certificates" means a certificate issued by a trust fund relating
to a series of certificate where an election is made to treat the trust fund as
a REMIC.


     "RED Property" means any mortgaged property acquired on behalf of the
trust fund in respect of a defaulted mortgage loan through foreclosure, deed in
lieu of foreclosure or otherwise.


     "Retained Interest" means an interest in an asset which represents a
specified portion of the interest payable. the Retained Interest will be
deducted from borrower payments as received and will not be part of the related
trust fund.


     "Senior Certificates" means certificates which are senior to one or more
other classes of certificates in respect of certain distributions on the
certificates.


     "Stripped Interest Certificates" means certificates which are entitled to
interest distributions with disproportionately low, nominal or no principal
distributions.


     "Stripped Principal Certificates" means certificates which are entitled to
principal distributions with disproportionately low, nominal or no interest
distributions.


     "Subordinate Certificates" means certificates which are subordinate to one
or more other classes of certificates in respect of certain distributions on
the certificates.


     "Warranting Party" means the person making or assigning representations
and warranties.

                                      103






     The attached diskette contains a Microsoft Excel,(1) Version 5.0
spreadsheet file (the "Spreadsheet File") that can be put on a user-specified
hard drive or network drive. The Spreadsheet File is "JPMC 2001-CIBC2.XLS". It
provides, in electronic format, certain statistical information that appears
under the caption "Description of the Mortgage Pool -- Certain Characteristics
of the Mortgage Loans" in the Prospectus Supplement and in Annex A to the
Prospectus Supplement. Defined terms used in the Spreadsheet File but not
otherwise defined therein shall have the respective meanings assigned to them
in the Prospectus Supplement. All the information contained in the Spreadsheet
File is subject to the same limitations and qualifications contained in this
Prospectus Supplement. To the extent that the information in electronic format
contained in the attached diskette is different from the caption "Description
of the Mortgage Pool -- Certain Characteristics of the Mortgage Loans" in the
Prospectus Supplement and in Annex A to the Prospectus Supplement, the
information in electronic format is superseded by the related information in
print format. Prospective investors are strongly urged to read the Prospectus
Supplement in its entirety prior to accessing the Spreadsheet File.

     Open the file as you would normally open any spreadsheet in Microsoft
Excel. Before the file is displayed, a message will appear notifying you that
the file is Read Only. Click the "READ ONLY" button, and after the file is
opened, a securities law legend will be displayed. READ THE LEGEND CAREFULLY.

(1)   Microsoft Excel is a registered trademark of Microsoft Corporation.