424B5 1 file1.htm

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED JULY 28, 2006)

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

$1,417,352,000
(Approximate)

MERRILL LYNCH MORTGAGE TRUST 2006-C2
as Issuing Entity

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2

MERRILL LYNCH MORTGAGE INVESTORS, INC.
as Depositor

MERRILL LYNCH MORTGAGE LENDING, INC.
IXIS REAL ESTATE CAPITAL INC.
PRUDENTIAL MORTGAGE CAPITAL FUNDING, LLC
ARTESIA MORTGAGE CAPITAL CORPORATION
as Sponsors and Loan Sellers

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

We are Merrill Lynch Mortgage Investors, Inc., the depositor with respect
to the securitization transaction that is the subject of this prospectus
supplement. Only the classes of commercial mortgage pass-through certificates
listed in the table below are being offered by this prospectus supplement and
the accompanying base prospectus. The offered certificates represent beneficial
interests only in the issuing entity identified above and will not represent
obligations of or interests in the depositor, any sponsor or any of their
respective affiliates. The assets of the issuing entity will consist primarily
of a pool of 126 commercial, multifamily and manufactured housing community
mortgage loans with an initial mortgage pool balance of approximately
$1,542,696,552 and the other characteristics described in this prospectus
supplement.

INVESTING IN THE OFFERED CERTIFICATES INVOLVES RISKS. YOU SHOULD CAREFULLY
REVIEW THE FACTORS DESCRIBED UNDER "RISK FACTORS" BEGINNING ON PAGE S-47 OF
THIS PROSPECTUS SUPPLEMENT AND ON PAGE 18 OF THE ACCOMPANYING BASE PROSPECTUS.

The holders of each class of offered certificates will be entitled to
receive monthly distributions of interest, principal or both, commencing in
September 2006. The offered certificates will accrue interest from August 1,
2006. The pass-through rates for some classes of the offered certificates will
be variable. Credit enhancement for any particular class of the offered
certificates is being provided through the subordination of various other
classes, including multiple non-offered classes, of the certificates.

APPROXIMATE
EXPECTED APPROXIMATE INITIAL
RATINGS INITIAL TOTAL PASS-THROUGH ASSUMED FINAL RATED FINAL
MOODY'S/S&P PRINCIPAL BALANCE RATE DISTRIBUTION DATE DISTRIBUTION DATE
------------- ------------------- -------------- ------------------- ------------------

Class A-1 .......... Aaa/AAA $ 46,567,000 5.6010% July 2011 August 2043
Class A-2 .......... Aaa/AAA $ 95,000,000 5.7560% January 2016 August 2043
Class A-3 .......... Aaa/AAA $110,000,000 5.7640% June 2016 August 2043
Class A-4 .......... Aaa/AAA $435,122,000 5.7420% July 2016 August 2043
Class A-1A ......... Aaa/AAA $393,198,000 5.7390% July 2016 August 2043
Class AM ........... Aaa/AAA $154,270,000 5.7820% August 2016 August 2043
Class AJ ........... Aaa/AAA $109,917,000 5.8020% August 2016 August 2043
Class B ............ Aa2/AA $ 30,854,000 5.8510% August 2016 August 2043
Class C ............ Aa3/AA- $ 15,427,000 5.8710% August 2016 August 2043
Class D ............ A2/A $ 26,997,000 5.9400% August 2016 August 2043

No one will list the offered certificates on any national securities
exchange or any automated quotation system of any registered securities
association. The Securities and Exchange Commission and state securities
regulators have not approved or disapproved of the certificates offered to you
or determined if this prospectus supplement or the accompanying base prospectus
is adequate or accurate. Any representation to the contrary is a criminal
offense.

Merrill Lynch, Pierce, Fenner & Smith Incorporated, IXIS Securities North
America Inc., Goldman, Sachs & Co. and Morgan Stanley & Co. Incorporated are
the underwriters of this offering. Merrill Lynch, Pierce, Fenner & Smith
Incorporated is acting as lead manager and sole bookrunning manager with
respect to the offered certificates. IXIS Securities North America Inc.,
Goldman, Sachs & Co. and Morgan Stanley & Co. Incorporated will act as
co-managers. We will sell the offered certificates to the underwriters, who
will sell their respective allotments of those securities from time to time in
negotiated transactions or otherwise at varying prices to be determined at the
time of sale. The underwriters expect to deliver the offered certificates to
purchasers on or about August 17, 2006. We expect to receive from this offering
approximately $1,424,438,963 in sale proceeds, plus accrued interest on the
offered certificates from and including August 1, 2006, before deducting
expenses payable by us. Not every underwriter will have an obligation to buy
offered certificates from us.

MERRILL LYNCH & CO. IXIS SECURITIES NORTH AMERICA
GOLDMAN, SACHS & CO. MORGAN STANLEY

The date of this prospectus supplement is August 8, 2006



                                TABLE OF CONTENTS

                              PROSPECTUS SUPPLEMENT

                                                                            Page
                                                                           -----
IMPORTANT NOTICE ABOUT THE INFORMATION CONTAINED IN THIS
   PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING BASE PROSPECTUS...........     S-6
NOTICE TO RESIDENTS OF UNITED KINGDOM...................................     S-6
EUROPEAN ECONOMIC AREA..................................................     S-7
DEALER PROSPECTUS DELIVERY OBLIGATION...................................     S-8
SUMMARY OF PROSPECTUS SUPPLEMENT........................................     S-9
RISK FACTORS............................................................    S-47
   Risks Related to the Offered Certificates............................    S-47
   Risks Related to the Mortgage Loans..................................    S-52
CAPITALIZED TERMS USED IN THIS PROSPECTUS SUPPLEMENT....................    S-75
FORWARD-LOOKING STATEMENTS..............................................    S-75
DESCRIPTION OF THE MORTGAGE POOL........................................    S-76
   General..............................................................    S-76
   Source of the Mortgage Loans.........................................    S-78
   Cross-Collateralized and Cross-Defaulted Mortgage Loans,
      Multi-Property Mortgage Loans and Mortgage Loans with
      Affiliated Borrowers..............................................    S-78
   Terms and Conditions of the Mortgage Loans...........................    S-79
   Mortgage Pool Characteristics........................................    S-88
   Significant Mortgage Loans...........................................    S-88
   The Loan Combinations................................................    S-89
   Additional Loan and Property Information.............................    S-98
   Assessments of Property Condition....................................   S-105
   Assignment of the Mortgage Loans.....................................   S-108
   Representations and Warranties.......................................   S-111
   Repurchases and Substitutions........................................   S-112
   Changes in Mortgage Pool Characteristics.............................   S-114
TRANSACTION PARTICIPANTS................................................   S-115
   The Issuing Entity...................................................   S-115
   The Depositor........................................................   S-115
   The Sponsors, Mortgage Loan Sellers and Originators..................   S-115
   The Masters Servicers and the Special Servicer.......................   S-125
   Prudential Asset Resources, Inc......................................   S-128
   The Primary Servicer.................................................   S-131
   The Trustee..........................................................   S-132
AFFILIATIONS AND CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.........   S-132
SERVICING OF THE MORTGAGE LOANS.........................................   S-133
   General..............................................................   S-133
   Servicing and Other Compensation and Payment of Expenses.............   S-134
   Issuing Entity Administration Compensation...........................   S-141
   Sub-Servicers........................................................   S-141
   Primary Servicing Agreement..........................................   S-142
   The Controlling Class Representative and the Loan
      Combination Controlling Parties...................................   S-143
   Replacement of the Special Servicer..................................   S-148
   Beneficial Owners of the Controlling Class...........................   S-148
   Enforcement of Due-on-Sale and Due-on-Encumbrance Provisions.........   S-148
   Modifications, Waivers, Amendments and Consents......................   S-149
   Required Appraisals..................................................   S-152


                                       S-3



   Collection Accounts..................................................   S-152
   Realization Upon Defaulted Mortgage Loans............................   S-156
   REO Properties.......................................................   S-159
   Inspections; Collection of Operating Information.....................   S-161
   Evidence as to Compliance............................................   S-162
   Events of Default....................................................   S-163
   Rights Upon Event of Default.........................................   S-164
   Additional Matters Relating to the Trustee...........................   S-165
DESCRIPTION OF THE OFFERED CERTIFICATES.................................   S-166
   General..............................................................   S-166
   Registration and Denominations.......................................   S-167
   Distribution Account.................................................   S-168
   Interest Reserve Account.............................................   S-171
   Fees and Expenses....................................................   S-172
   Calculation of Pass-Through Rates....................................   S-179
   Payments.............................................................   S-179
   Reductions to Certificate Principal Balances in Connection with
      Realized Losses and Additional Trust Fund Expenses................   S-189
   Advances of Delinquent Monthly Debt Service Payments and
      Reimbursement of Advances.........................................   S-191
   Reports to Certificateholders; Available Information.................   S-194
   Voting Rights........................................................   S-199
   Termination..........................................................   S-199
YIELD AND MATURITY CONSIDERATIONS.......................................   S-200
   Yield Considerations.................................................   S-200
   CPR Model............................................................   S-204
   Weighted Average Lives...............................................   S-204
USE OF PROCEEDS.........................................................   S-209
FEDERAL INCOME TAX CONSEQUENCES.........................................   S-209
   General..............................................................   S-209
   Discount and Premium; Prepayment Consideration.......................   S-210
   Characterization of Investments in Offered Certificates..............   S-211
ERISA CONSIDERATIONS....................................................   S-212
LEGAL INVESTMENT........................................................   S-215
METHOD OF DISTRIBUTION..................................................   S-215
LEGAL MATTERS...........................................................   S-217
RATINGS.................................................................   S-218
GLOSSARY................................................................   S-219


                                       S-4



Annex A-1 -- Certain Characteristics of the Mortgage Loans
Annex A-2 -- Certain Statistical Information Regarding the Mortgage Loans
Annex A-3 -- Mortgage Pool Prepayment Profile
Annex A-4 -- Hadley Center II Amortization Schedule
Annex B   -- Certain Characteristics Regarding Multifamily Properties
Annex C   -- Description of the Ten Largest Mortgage Loans or Groups of
             Cross-Collateralized Mortgage Loans
Annex D   -- Form of Trustee Report
Annex E   -- Global Clearance, Settlement And Tax Documentation Procedures


                                       S-5



 IMPORTANT NOTICE ABOUT THE INFORMATION CONTAINED IN THIS PROSPECTUS SUPPLEMENT
                      AND THE ACCOMPANYING BASE PROSPECTUS

     Information about the offered certificates is contained in two separate
documents--

     o    this prospectus supplement, which describes the specific terms of the
          offered certificates; and

     o    the accompanying base prospectus, which provides general information,
          some of which may not apply to the offered certificates.

     You should read both this prospectus supplement and the accompanying base
prospectus in full to obtain material information concerning the offered
certificates. We have not authorized any person to give any other information or
to make any representation that is different from the information contained in
this prospectus supplement and the accompanying base prospectus.

     The annexes attached to this prospectus supplement are hereby incorporated
into and made a part of this prospectus supplement.

     This prospectus supplement and the accompanying base prospectus do not
constitute an offer to sell or a solicitation of an offer to buy any security
other than the offered certificates, nor do they constitute an offer to sell or
a solicitation of an offer to buy any of the offered certificates to any person
in any jurisdiction in which it is unlawful to make such an offer or
solicitation to such person.

     Merrill Lynch Mortgage Investors, Inc., which is the depositor for the
subject securitization transaction, has prepared this prospectus supplement and
the accompanying base prospectus. Accordingly references to "we," "us," "our"
and "depositor" in either this prospectus supplement or the accompanying base
prospectus refer or relate to Merrill Lynch Mortgage Investors, Inc.

                      NOTICE TO RESIDENTS OF UNITED KINGDOM

     The issuing entity described in this prospectus supplement is a collective
investment scheme as defined in the Financial Services and Markets Act 2000
("FSMA") of the United Kingdom. It has not been authorized, or otherwise
recognized or approved, by the United Kingdom's Financial Services Authority
and, as an unregulated collective investment scheme, accordingly cannot be
marketed in the United Kingdom to the general public.

     The distribution of this prospectus supplement (A) if made by a person who
is not an authorized person under the FSMA, is being made only to, or directed
only at, persons who (i) are outside the United Kingdom, or (ii) have
professional experience in matters relating to investments, or (iii) are persons
falling within Article 49(2)(a) through (d) ("high net worth companies,
unincorporated associations, etc.") of the Financial Services and Markets Act
2000 (Financial Promotion) Order 2001 (all such persons together being referred
to as "FPO Persons"); and (B) if made by a person who is an authorized person
under the FSMA, is being made only to, or directed only at, persons who (i) are
outside the United Kingdom, or (ii) have professional experience in
participating in unregulated collective investment schemes, or (iii) are persons
falling within Article 22(2)(a) through (d) ("high net worth companies,
unincorporated associations, etc.") of the Financial Services and Markets Act
2000 (Promotion of Collective Investment Schemes) (Exemptions) Order 2001 (all
such persons together being referred to as "PCIS Persons" and, together with the
FPO Persons, the "Relevant Persons"). This prospectus supplement must not be
acted on or relied on by persons who are not Relevant Persons. Any investment or
investment activity to which this prospectus supplement relates, including the
offered certificates, is available only to Relevant Persons and will be engaged
in only with Relevant Persons.

     Potential investors in the United Kingdom are advised that all, or most, of
the protections afforded by the United Kingdom regulatory system will not apply
to an investment in the issuing entity and that compensation will not be
available under the United Kingdom Financial Services Compensation Scheme.


                                       S-6



     Each underwriter has represented and agreed, and each further underwriter
appointed under the Programme will be required to represent and agree, that:

     o    it has only communicated or caused to be communicated and will only
          communicate or cause to be communicated an invitation or inducement to
          engage in investment activity (within the meaning of Section 21 of the
          FSMA) received by it in connection with the issue or sale of any
          Certificates in circumstances in which Section 21(1) of the FSMA does
          not apply to the Issuer; and

     o    it has complied and will comply with all applicable provisions of the
          FSMA with respect to anything done by it in relation to any
          Certificates in, from or otherwise involving the United Kingdom.

                             EUROPEAN ECONOMIC AREA

     In relation to each Member State of the European Economic Area which has
implemented the Prospectus Directive (each, a Relevant Member State), each
underwriter has represented and agreed, and each further underwriter appointed
under the Programme will be required to represent and agree, that with effect
from and including the date on which the Prospectus Directive is implemented in
that Member State (the Relevant Implementation Date) it has not made and will
not make an offer of offered certificates to the public in that Relevant Member
State, except that it may, with effect from and including the Relevant
Implementation Date, make an offer of offered certificates to the public in that
Relevant Member State:

     (a)  in (or in Germany, where the offer starts within) the period beginning
          on the date of publication of a prospectus in relation to those
          offered certificates which has been approved by the competent
          authority in that Relevant Member State or, where appropriate,
          approved in another Relevant Member State and notified to the
          competent authority in that Relevant Member State, all in accordance
          with the Prospectus Directive and ending on the date which is 12
          months after the date of such publication;

     (b)  at any time to legal entities which are authorised or regulated to
          operate in the financial markets or, if not so authorised or
          regulated, whose corporate purpose is solely to invest in securities;

     (c)  at any time to any legal entity which has two or more of (1) an
          average of at least 250 employees during the last financial year; (2)
          a total balance sheet of more than (euro)43,000,000 and (3) an annual
          net turnover of more than (euro)50,000,000, as shown in its last
          annual or consolidated accounts; or

     (d)  at any time in any other circumstances which do not require the
          publication by the Issuer of a prospectus pursuant to Article 3 of the
          Prospectus Directive.

     For the purposes of this provision, the expression an "offer of offered
certificates to the public" in relation to any offered certificates in any
Relevant Member State means the communication in any form and by any means of
sufficient information on the terms of the offer and the offered certificates to
be offered so as to enable an investor to decide to purchase or subscribe the
offered certificates, as the same may be varied in that Member State by any
measure implementing the Prospectus Directive in that Member State and the
expression Prospectus Directive means Directive 2003/71/EC and includes any
relevant implementing measure in each Relevant Member State.


                                       S-7



                      DEALER PROSPECTUS DELIVERY OBLIGATION

     Until 90 days after the commencement of the offering, all dealers that
effect transactions in the offered certificates, whether or not participating in
this distribution, may be required to deliver a prospectus supplement and the
accompanying prospectus. This is in addition to the obligation of dealers acting
as underwriters to deliver a prospectus supplement and the accompanying
prospectus with respect to their unsold allotments and subscriptions.


                                       S-8



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

                        SUMMARY OF PROSPECTUS SUPPLEMENT

     This summary contains selected information regarding the offering being
made by this prospectus supplement. It does not contain all of the information
you need to consider in making your investment decision. To understand more
fully the terms of the offering of the offered certificates, you should read
carefully this prospectus supplement and the accompanying base prospectus in
full.

                   OVERVIEW OF THE SERIES 2006-C2 CERTIFICATES

     The offered certificates will be part of a series of commercial mortgage
pass-through certificates designated as Commercial Mortgage Pass-Through
Certificates, Series 2006-C2, and issued in multiple classes. The immediately
following table identifies and specifies various characteristics for those
classes of certificates, both offered and non-offered, that bear interest.

          COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2



                                                   APPROX. %
                      APPROX.   APPROX. INITIAL   OF INITIAL                    APPROX.      WEIGHTED
         EXPECTED     % TOTAL   TOTAL PRINCIPAL    MORTGAGE    PASS-THROUGH     INITIAL       AVERAGE
          RATINGS      CREDIT      BALANCE OR        POOL          RATE       PASS-THROUGH      LIFE       PRINCIPAL
CLASS   MOODY'S/S&P   SUPPORT   NOTIONAL AMOUNT     BALANCE     DESCRIPTION       RATE        (YEARS)       WINDOW
-----   -----------   -------   ---------------   ----------   ------------   ------------   --------   -------------

Offered Certificates
A-1       Aaa/AAA     30.000%    $   46,567,000      3.019%        Fixed         5.6010%       2.839    09/06 - 07/11
A-2       Aaa/AAA     30.000%    $   95,000,000      6.158%       WAC Cap        5.7560%       7.422    07/11 - 01/16
A-3       Aaa/AAA     30.000%    $  110,000,000      7.130%       WAC Cap        5.7640%       9.683    01/16 - 06/16
A-4       Aaa/AAA     30.000%    $  435,122,000     28.205%       WAC Cap        5.7420%       9.858    06/16 - 07/16
A-1A      Aaa/AAA     30.000%    $  393,198,000     25.488%       WAC Cap        5.7390%       9.485    09/06 - 07/16
AM        Aaa/AAA     20.000%    $  154,270,000     10.000%       WAC Cap        5.7820%       9.945    07/16 - 08/16
AJ        Aaa/AAA     12.875%    $  109,917,000      7.125%       WAC Cap        5.8020%       9.986    08/16 - 08/16
B         Aa2/AA      10.875%    $   30,854,000      2.000%       WAC Cap        5.8510%       9.986    08/16 - 08/16
C         Aa3/AA-      9.875%    $   15,427,000      1.000%       WAC Cap        5.8710%       9.986    08/16 - 08/16
D           A2/A       8.125%    $   26,997,000      1.750%       WAC Cap        5.9400%       9.986    08/16 - 08/16

Certificates Not Offered

E          A3/A-       7.000%    $   17,355,000      1.125%       WAC Cap        5.9790%       9.986    08/16 - 08/16
F        Baa1/BBB+     5.375%    $   25,069,000      1.625%         WAC          6.3178%       9.986    08/16 - 08/16
G         Baa2/BBB     4.375%    $   15,427,000      1.000%         WAC          6.3418%       9.986    08/16 - 08/16
H        Baa3/BBB-     3.375%    $   15,427,000      1.000%         WAC          6.3418%       9.986    08/16 - 08/16
J         Ba1/BB+      2.750%    $    9,642,000      0.625%       WAC Cap        5.4230%       9.986    08/16 - 08/16
K          Ba2/BB      2.500%    $    3,857,000      0.250%       WAC Cap        5.4230%       9.986    08/16 - 08/16
L         Ba3/BB-      2.125%    $    5,785,000      0.375%       WAC Cap        5.4230%       9.986    08/16 - 08/16
M          B1/B+       1.875%    $    3,856,000      0.250%       WAC Cap        5.4230%       9.986    08/16 - 08/16
N           B2/B       1.625%    $    3,857,000      0.250%       WAC Cap        5.4230%       9.986    08/16 - 08/16
P          B3/B-       1.375%    $    3,857,000      0.250%       WAC Cap        5.4230%       9.986    08/16 - 08/16
Q          NR/NR       0.000%    $   21,212,551      1.375%       WAC Cap        5.4230%      11.993    08/16 - 08/26
X         Aaa/AAA       N/A      $1,542,696,551       N/A        Variable        0.5739%        N/A            N/A
XR         NR/NR        N/A      $   95,367,640       N/A        Variable        0.0000%        N/A            N/A


     In reviewing the foregoing table, prospective investors should note that--

     o    The class A-1, A-2, A-3, A-4, A-1A, AM, AJ, B, C, D, E, F, G, H, J, K,
          L, M, N, P and Q certificates are the only certificates identified in
          the table that have principal balances and are sometimes referred to
          in this prospectus supplement as principal balance certificates. The
          principal balance of any of those certificates at any time represents
          the maximum amount that the holder may receive as principal out of
          cash flow received on or with respect to the mortgage loans.

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


                                       S-9



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

     o    The class X and class XR certificates do not have principal balances.
          They are interest-only certificates and will accrue interest on a
          notional amount.

     o    For purposes of calculating the amount of accrued interest on the
          class X certificates, that class of certificates will have a total
          notional amount equal to the total principal balance of the class A-1,
          A-2, A-3, A-4, A-1A, AM, AJ, B, C, D, E, F, G, H, J, K, L, M, N, P and
          Q certificates outstanding from time to time.

     o    For purposes of calculating the amount of accrued interest on the
          class XR certificates, that class of certificates will have a notional
          amount equal to the then principal balance of the mortgage loan
          referred to on Annex A-1 to this prospectus supplement as RLJ
          Portfolio.

     o    The actual total principal balance or notional amount, as applicable,
          of any class of certificates at initial issuance may be larger or
          smaller than the amount shown above, depending on the actual size of
          the initial mortgage pool balance or for other reasons. The actual
          size of the initial mortgage pool balance may be as much as 5% larger
          or smaller than the amount presented in this prospectus supplement.

     o    The ratings shown in the table are those expected from Moody's
          Investors Service, Inc. and Standard & Poor's Ratings Services, a
          division of The McGraw-Hill Companies, Inc., respectively. It is a
          condition to the issuance of the offered certificates that they
          receive ratings no lower than those shown in the table. The rated
          final distribution date for the offered certificates is the
          distribution date in August 2043. See "Ratings" in this prospectus
          supplement.

     o    The percentages indicated under the column "Approx. % Total Credit
          Support" with respect to the class A-1, A-2, A-3, A-4 and A-1A
          certificates represent the approximate credit support for those
          classes of certificates, collectively.

     o    The class of certificates identified in the table as having a "Fixed"
          pass-through rate will have a fixed pass-through rate that will remain
          constant at the initial pass-through rate shown for that class in the
          table.

     o    Each class of certificates identified in the table as having a "WAC
          Cap" pass-through rate will have a variable pass-through rate equal to
          the lesser of--

          (a)  the initial pass-through rate identified in the table with
               respect to that class, and

          (b)  a weighted average of the adjusted net mortgage interest rates on
               the mortgage loans from time to time.

     o    Each class of certificates identified in the table as having a "WAC"
          pass-through rate will have a variable pass-through rate equal to
          either: (a) a weighted average of the adjusted net mortgage interest
          rates on the mortgage loans from time to time; or (b) a weighted
          average of the adjusted net mortgage interest rates on the mortgage
          loans from time to time, minus a specified percentage.

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


                                      S-10



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

     o    The pass-through rate for the class X certificates will equal the
          weighted average of the respective strip rates at which interest
          accrues from time to time on the respective components of the total
          notional amount of the subject class of certificates. The total
          principal balance of each class of principal balance certificates will
          constitute a separate component of the total notional amount of the
          class X certificates. The class X strip rate applicable to the accrual
          of interest on any particular component of the total principal balance
          of the class X certificates will generally equal the excess, if any,
          of--

          1.   a weighted average of the adjusted net mortgage interest rates on
               the mortgage loans from time to time, over

          2.   the pass-through rate from time to time on the class of principal
               balance certificates whose total principal balance constitutes
               the subject component.

     o    The pass-through rate for the class XR certificates during any
          interest accrual period beginning September 2013 and for so long as
          the RLJ Portfolio trust mortgage loan remains outstanding will equal
          0.57% per annum; provided that, because the RLJ Portfolio trust
          mortgage loan accrues interest on the actual number of days elapsed
          during any one month interest accrual period in a year assumed to
          consist of 360 days, then, in some months, the foregoing rate for that
          mortgage loan will be converted to an annual rate that would produce
          an equivalent amount of interest accrued on the basis of an assumed
          360 day year consisting of twelve 30 day months.

     o    The initial pass-through rates listed in the table for the class X and
          class XR certificates and each class of certificates identified in the
          table as having a WAC pass-through rate are approximate.

     o    As to any given class of offered certificates, the weighted average
          life is the average amount of time in years between the assumed
          settlement date for that class of certificates and the payment of each
          dollar of principal of that class of certificates.

     o    As to any given class of offered certificates, the principal window is
          the period during which holders of those certificates would receive
          distributions of principal. The distribution date in the last month of
          the principal window for any class of offered certificates would be
          the final principal distribution date for that class.

     o    The weighted average lives and principal windows for the respective
          classes of offered certificates have been calculated based on the
          assumptions, among others, that--

          1.   each mortgage loan with an anticipated repayment date is paid in
               full on that date,

          2.   no mortgage loan is otherwise prepaid prior to maturity,

          3.   no defaults or losses occur with respect to the mortgage loans,
               and

          4.   no extensions of maturity dates of mortgage loans occur.

          See "Yield and Maturity Considerations--Weighted Average Lives" in
          this prospectus supplement.

     o    The certificates will also include the class R-I, R-II and Z
          certificates, which are not presented in the table. The class R-I,
          R-II and Z certificates do not have principal balances or notional
          amounts and do not accrue interest. The class R-I, R-II and Z
          certificates are not offered by this prospectus supplement.

     o    When we refer to the "adjusted net mortgage interest rate" of a
          mortgage loan in the bullets above, we mean the mortgage interest rate
          for that mortgage loan in effect as of the date of initial issuance of
          the certificates--

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


                                      S-11



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

          1.   without regard to any increase in the mortgage interest rate that
               may occur in connection with a default,

          2.   without regard to any modification of the mortgage interest rate
               that may occur after the date of initial issuance of the
               certificates,

          3.   without regard to any increase in the mortgage interest rate that
               may occur if that mortgage loan, if it has an anticipated
               repayment date, is not repaid in full on or before that
               anticipated repayment date, and

          4.   net of the sum of the per annum rates at which the related master
               servicing fee (which is inclusive of primary servicing fees with
               respect to each mortgage loan) and the trust administration fee
               accrue,

          as that net mortgage interest rate for that mortgage loan, unless it
          accrues interest on the basis of a 360-day year consisting of twelve
          30-day months, may be adjusted in the manner described in this
          prospectus supplement for purposes of calculating the pass-through
          rates of the various classes of interest-bearing certificates.

     The offered certificates will evidence beneficial ownership interests in
the assets of the issuing entity. The primary assets of the issuing entity will
consist of a segregated pool of commercial, multifamily and manufactured housing
community mortgage loans. When we refer to mortgage loans in this prospectus
supplement, we are referring to the mortgage loans that we intend to transfer to
the issuing entity, unless the context clearly indicates otherwise. We identify
the mortgage loans that we intend to transfer to the issuing entity on Annex A-1
to this prospectus supplement.

     The governing document for purposes of issuing the offered certificates, as
well as the other certificates, and forming the issuing entity will be a pooling
and servicing agreement to be dated as of August 1, 2006. The pooling and
servicing agreement will also govern the servicing and administration of the
mortgage loans and the other assets that back the certificates. The parties to
the pooling and servicing agreement will include us, a trustee, two master
servicers and a special servicer. A copy of the pooling and servicing agreement
will be filed with the Securities and Exchange Commission as an exhibit to a
current report on Form 8-K following the initial issuance of the certificates.
The Securities and Exchange Commission will make that current report on Form 8-K
and its exhibits available to the public for inspection. See "Available
Information" in the accompanying base prospectus.

                                RELEVANT PARTIES

ISSUING ENTITY................   Merrill Lynch Mortgage Trust 2006-C2, a New
                                 York common law trust, is the entity that will
                                 hold and own the mortgage loans and in whose
                                 name the certificates will be issued. See
                                 "Transaction Participants--The Issuing Entity"
                                 in this prospectus supplement and "The Trust
                                 Fund--Issuing Entities" in the accompanying
                                 base prospectus.

DEPOSITOR.....................   We are Merrill Lynch Mortgage Investors, Inc.,
                                 the depositor of the series 2006-C2
                                 securitization transaction. We are a special
                                 purpose Delaware corporation. Our address is 4
                                 World Financial Center, 16th Floor, 250 Vesey
                                 Street, New York, New York 10080 and our
                                 telephone number is (212) 449-1000. We will
                                 acquire the mortgage loans and transfer them to
                                 the issuing entity. We are an affiliate of
                                 Merrill Lynch Mortgage Lending, Inc., one of
                                 the sponsors, and Merrill Lynch, Pierce, Fenner
                                 & Smith Incorporated, one of the underwriters.
                                 See "Transaction

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


                                      S-12



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

                                 Participants--The Depositor" in this prospectus
                                 supplement and "The Depositor" in the
                                 accompanying base prospectus.

SPONSORS / MORTGAGE LOAN
   SELLERS....................   Merrill Lynch Mortgage Lending, Inc., IXIS Real
                                 Estate Capital Inc., Prudential Mortgage
                                 Capital Funding, LLC and Artesia Mortgage
                                 Capital Corporation will be the sponsors with
                                 respect to the series 2006-C2 securitization
                                 transaction. Merrill Lynch Mortgage Lending,
                                 Inc. is our affiliate and an affiliate of
                                 Merrill Lynch, Pierce, Fenner & Smith
                                 Incorporated, one of the underwriters.
                                 Prudential Mortgage Capital Funding, LLC is an
                                 affiliate of Prudential Mortgage Capital
                                 Company, LLC, one of the originators, and an
                                 affiliate of one of the master servicers,
                                 Prudential Asset Resources, Inc. IXIS Real
                                 Estate Capital Inc. is an affiliate of IXIS
                                 Securities North America Inc., one of the
                                 underwriters.

                                 We will acquire the mortgage loans that will
                                 back the certificates from the sponsors, each
                                 of which originated or acquired from an
                                 affiliate or a third party the mortgage loans
                                 to be transferred to the issuing entity.
                                 Accordingly, the sponsors are also referred to
                                 as mortgage loan sellers in this prospectus
                                 supplement.

                                 The following table shows the number of
                                 mortgage loans that we expect will be sold to
                                 us by each sponsor and the respective
                                 percentages that those mortgage loans represent
                                 of the initial mortgage pool balance, the
                                 initial loan group 1 balance and the initial
                                 loan group 2 balance.



                                                           AGGREGATE
                                             NUMBER OF   CUT-OFF DATE   % OF INITIAL  % OF INITIAL  % OF INITIAL
                                              MORTGAGE     PRINCIPAL      MORTGAGE    LOAN GROUP 1  LOAN GROUP 2
              MORTGAGE LOAN SELLER             LOANS        BALANCE     POOL BALANCE     BALANCE       BALANCE
-------------------------------------------  ---------  --------------  ------------  ------------  ------------

1. Merrill Lynch Mortgage Lending, Inc.          30     $  531,555,835      34.46%        24.58%        63.33%
2. IXIS Real Estate Capital Inc.                 38        460,935,835      29.88%        34.58%        16.13%
3. Prudential Mortgage Capital Funding, LLC      30        358,032,793      23.21%        25.84%        15.52%
4. Artesia Mortgage Capital Corporation          28        192,172,089      12.46%        15.00%         5.02%
                                                ---     --------------     ------        ------        ------
                                                126     $1,542,696,552     100.00%       100.00%       100.00%
                                                ===     ==============     ======        ======        ======


                                 See "Transaction Participants--The Sponsors,
                                 Mortgage Loan Sellers and Originators" in this
                                 prospectus supplement and "The Sponsor" in the
                                 accompanying base prospectus.

ORIGINATORS...................   Each mortgage loan seller or its affiliate
                                 originated the mortgage loans as to which it is
                                 acting as mortgage loan seller. See
                                 "Transaction Participants--The Sponsors,
                                 Mortgage Loan Sellers and Originators" in this
                                 prospectus supplement.

TRUSTEE.......................   LaSalle Bank National Association, a national
                                 banking association, whose principal offices
                                 are located in Chicago, Illinois, will act as
                                 trustee on behalf of all the
                                 certificateholders. The corporate trust office
                                 of LaSalle Bank is located at 135 S. LaSalle
                                 Street, Suite 1625, Chicago, Illinois 60603,
                                 Attention: Global Securities and Trust
                                 Services--Merrill Lynch Mortgage Trust 2006-C2.
                                 The trustee will be responsible for
                                 distributing payments to certificateholders and
                                 delivering or otherwise

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


                                      S-13



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

                                 making available certain reports to
                                 certificateholders that provide various details
                                 regarding the certificates and the mortgage
                                 loans. In addition, the trustee will also be
                                 primarily responsible for back-up advancing.
                                 The trustee will also have, or be responsible
                                 for appointing an agent to perform, additional
                                 duties with respect to tax administration. See
                                 "Transaction Participants--The Trustee" in this
                                 prospectus supplement.

MASTER SERVICERS..............   Upon initial issuance of the certificates,
                                 Wachovia Bank, National Association, a national
                                 banking association, and Prudential Asset
                                 Resources, Inc., a Delaware corporation, will
                                 act as the master servicers with respect to the
                                 mortgage loans. Its servicing offices are
                                 located at NC 1075, 8739 Research Drive URP1,
                                 Charlotte, North Carolina 28262 and its
                                 telephone number is (800) 326-1334. Prudential
                                 Asset Resources, Inc. is an affiliate of
                                 Prudential Mortgage Capital Funding, LLC, a
                                 sponsor and mortgage loan seller, and an
                                 affiliate of Prudential Mortgage Capital
                                 Company, LLC, an originator. Its servicing
                                 offices are located at 2200 Ross Avenue, Suite
                                 4900E, Dallas, Texas 75201.

                                 Wachovia Bank, National Association will act as
                                 master servicer with respect to the mortgage
                                 loans that we acquire from Merrill Lynch
                                 Mortgage Lending, Inc., IXIS Real Estate
                                 Capital Inc. and Artesia Mortgage Capital
                                 Corporation. Prudential Asset Resources, Inc.
                                 will act as master servicer with respect to the
                                 mortgage loans that we acquire from Prudential
                                 Mortgage Capital Funding, LLC.

                                 The master servicers will be primarily
                                 responsible for servicing and administering,
                                 directly or through sub-servicers: (a) mortgage
                                 loans as to which there is no default or
                                 reasonably foreseeable default that would give
                                 rise to a transfer of servicing to the special
                                 servicer; and (b) mortgage loans as to which
                                 any such default or reasonably foreseeable
                                 default has been corrected, including as part
                                 of a work-out. In addition, the master
                                 servicers will be the primary parties
                                 responsible for making delinquency advances and
                                 servicing advances under the pooling and
                                 servicing agreement. See "Transaction
                                 Participants--The Master Servicers and the
                                 Special Servicer" in this prospectus
                                 supplement.

SPECIAL SERVICER..............   Upon initial issuance of the certificates, J.E.
                                 Robert Company, Inc., a Virginia corporation,
                                 will act as special servicer with respect to
                                 the mortgage loans and any related foreclosure
                                 properties. The special servicer will be
                                 primarily responsible for making decisions and
                                 performing certain servicing functions,
                                 including work-outs and foreclosures, with
                                 respect to the mortgage loans that, in general,
                                 are in default or as to which default is
                                 reasonably foreseeable and for liquidating
                                 foreclosure properties that are acquired as
                                 part of the assets of the issuing entity. See
                                 "Transaction Participants--The Master Servicers
                                 and the Special Servicer" in this prospectus
                                 supplement.

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


                                      S-14



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

PRIMARY SERVICER..............   Upon initial issuance of the certificates,
                                 Capmark Finance Inc., a California corporation,
                                 will act as primary servicer with respect to
                                 the mortgage loans sold to the depositor by
                                 IXIS Real Estate Capital Inc. Wachovia Bank,
                                 National Association, will pay the primary
                                 servicing fees of Capmark. See "Transaction
                                 Participants--The Primary Servicer" in this
                                 prospectus supplement.

SIGNIFICANT OBLIGORS..........   The mortgage loan identified on Annex A-1 to
                                 this prospectus supplement as ARC Portfolio,
                                 represents a portion of the initial mortgage
                                 pool balance in excess of 10% and therefore,
                                 the related borrower will be considered a
                                 significant obligor. See Annex C, "Description
                                 of the Ten Largest Mortgage Loans or Groups of
                                 Cross-Collateralized Mortgage Loans--ARC
                                 Portfolio" in this prospectus supplement.

RLJ PORTFOLIO TRUST MORTGAGE
   LOAN, MASTER SERVICER AND
   SPECIAL SERVICER...........   Notwithstanding the foregoing, the mortgage
                                 loan identified on Annex A-1 to this prospectus
                                 supplement as RLJ Portfolio will be serviced
                                 and administered pursuant to the Wachovia Bank
                                 Commercial Mortgage Trust Commercial Mortgage
                                 Pass-Through Certificates Series 2006-C27
                                 pooling and servicing agreement (the governing
                                 document for the Wachovia Bank series 2006-C27
                                 commercial mortgage securitization) upon the
                                 closing of that commercial mortgage
                                 securitization (which is expected to be shortly
                                 after the closing of the 2006-C2
                                 securitization), which provides for servicing
                                 arrangements that are similar but not identical
                                 to those under the pooling and servicing
                                 agreement. In that regard--

                                 o    Wells Fargo Bank, N.A., which is the
                                      trustee under the series 2006-C27 pooling
                                      and servicing agreement, will, in that
                                      capacity, be the mortgagee of record for
                                      the mortgage loan secured by the ARC
                                      Portfolio mortgaged real property;

                                 o    Wachovia Bank, National Association, which
                                      is the master servicer under the series
                                      2006-C27 pooling and servicing agreement,
                                      will, in that capacity, be the master
                                      servicer for the RLJ Portfolio trust
                                      mortgage loan; and

                                 o    LNR Partners, Inc., which is the special
                                      servicer under the series 2006-C27 pooling
                                      and servicing agreement, will, in that
                                      capacity, be the special servicer of the
                                      RLJ Portfolio trust mortgage loan.

                                 The controlling class representative will not
                                 be permitted to replace the special servicer
                                 under the 2006-C27 pooling and servicing
                                 agreement.

                                 Prior to the closing of the series 2006-C27
                                 securitization, the RLJ Portfolio loan
                                 combination will be serviced pursuant to an
                                 interim servicing agreement, which is
                                 substantially similar to the series 2006-C27
                                 Pooling and Servicing Agreement.

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


                                      S-15



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

                                 References in this prospectus supplement,
                                 however, to the trustee, the applicable master
                                 servicer and the special servicer will mean the
                                 trustee, the master servicer and the special
                                 servicer under the series 2006-C2 pooling and
                                 servicing agreement unless the context clearly
                                 indicates otherwise.

CONTROLLING CLASS OF
   CERTIFICATEHOLDERS.........   The holders--or, if applicable, beneficial
                                 owners--of certificates representing a majority
                                 interest in a designated controlling class of
                                 the certificates will have the right, subject
                                 to the conditions described under "Servicing of
                                 the Mortgage Loans--The Controlling Class
                                 Representative and the Loan Combination
                                 Controlling Parties" and "--Replacement of the
                                 Special Servicer" in this prospectus
                                 supplement, to--

                                 o    replace the special servicer; and

                                 o    select a representative that may direct
                                      and advise the special servicer on various
                                      servicing matters with respect to the
                                      mortgage loans, except to the extent that
                                      the holder of a related A-note loan, which
                                      holder is described under "--The Loan
                                      Combination Controlling Parties" below,
                                      may exercise those, or similar, rights
                                      with respect to the mortgage loan (loan
                                      number 3) that we identify on Annex A-1 to
                                      this prospectus supplement as being
                                      secured by the RLJ Portfolio mortgaged
                                      real property.

                                 Unless there are significant losses on the
                                 mortgage loans, the controlling class of
                                 certificateholders will be the holders of a
                                 non-offered class of certificates. The initial
                                 controlling class of certificateholders will be
                                 the class Q certificateholders.

THE LOAN COMBINATION
   CONTROLLING PARTIES........   As indicated under "--The Mortgage Loans and
                                 the Mortgaged Real Properties--The Loan
                                 Combinations" below, three (3) mortgage loans
                                 are each part of a loan combination that is
                                 comprised of that mortgage loan (or, in the
                                 case of the ARC Portfolio mortgage loan, is
                                 comprised of two mortgage loans), which will be
                                 transferred to the issuing entity, and one or
                                 more other loans that will not be transferred
                                 to the issuing entity.

                                 In the case of two (2) of the three (3) loan
                                 combinations referred to above, which are
                                 secured by the mortgaged real properties
                                 identified on Annex A-1 to this prospectus
                                 supplement as ARC Portfolio and The Lake in the
                                 Woods, respectively, the controlling class
                                 representative will have the right to direct
                                 and advise the applicable master servicer and
                                 special servicer on various servicing matters
                                 regarding the related loan combination.

                                 In the case of one (1) of the three (3) loan
                                 combinations referred to above, which is
                                 secured by the mortgaged real property
                                 identified on Annex A-1 to this prospectus
                                 supplement as RLJ Portfolio, such mortgage loan
                                 will be serviced by the servicing parties under
                                 and pursuant to the pooling and servicing
                                 agreement governing the Wachovia Bank series
                                 2006-C27

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


                                      S-16



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

                                 securitization upon the closing of such
                                 securitization as described above under "--RLJ
                                 Portfolio Trust Mortgage Loan, Master Servicer
                                 and Special Servicer." The controlling class
                                 representative of the Wachovia Bank series
                                 2006-C27 securitization (as designee of the
                                 holder of one the related A-note loans that
                                 will be included in such securitization), will
                                 have the right, in lieu of the controlling
                                 class representative, to direct and advise the
                                 master servicer and the special servicer under
                                 the series 2006-C27 pooling and servicing
                                 agreement on various servicing matters with
                                 respect to the mortgage loan combination and
                                 the related mortgaged real property. The
                                 controlling class representative will have
                                 consultation rights in respect of certain
                                 servicing actions involving the RLJ Portfolio
                                 loan combination.

                                 See "Description of the Mortgage Pool--The Loan
                                 Combinations--The ARC Portfolio Loan
                                 Combination" and "--The RLJ Portfolio Loan
                                 Combination" and "Servicing of the Mortgage
                                 Loans--The Controlling Class Representative and
                                 the Loan Combination Controlling Parties" in
                                 this prospectus supplement.

                           RELEVANT DATES AND PERIODS

CUT-OFF DATE..................   References in this prospectus supplement to the
                                 "cut-off date" mean, individually and
                                 collectively, as the context may require, with
                                 respect to each mortgage loan, the related due
                                 date of that mortgage loan in August 2006 or,
                                 with respect to any mortgage loan that has its
                                 first due date in September 2006, August 1,
                                 2006. All payments and collections received on
                                 each mortgage loan after the cut-off date,
                                 excluding any payments or collections that
                                 represent amounts due on or before that date,
                                 will belong to the issuing entity.

CLOSING DATE..................   The date of initial issuance for the offered
                                 certificates will be on or about August 17,
                                 2006.

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

                                 Notwithstanding the foregoing, the applicable
                                 master servicer may make its determination as
                                 to the collections received in respect of
                                 certain mortgage loans as of a later date
                                 during each month because those mortgage loans
                                 provide for monthly debt service payments to be
                                 due on a day later than the first day of each
                                 month, but which, subject to the applicable
                                 business day convention, is not later than the
                                 11th day of each month.

                                 With respect to any distribution date,
                                 references in this prospectus supplement to
                                 "determination date" mean, as to each mortgage
                                 loan, the applicable determination date
                                 occurring in the same month as that
                                 distribution date.

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


                                      S-17



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

DISTRIBUTION DATE.............   Payments on the offered certificates are
                                 scheduled to occur monthly, commencing in
                                 September 2006. During any given month, the
                                 distribution date will be the 12th day of such
                                 month or, if the 12th day is not a business
                                 day, the next succeeding business day.

RECORD DATE...................   The record date for each monthly payment on an
                                 offered certificate will be the last business
                                 day of the prior calendar month. The registered
                                 holders of the offered certificates at the
                                 close of business on each record date will be
                                 entitled to receive any payments on those
                                 certificates on the following distribution
                                 date, except that the last payment on any
                                 offered certificate will be made only upon
                                 presentation and surrender of that certificate.

RATED FINAL DISTRIBUTION
   DATE.......................   The rated final distribution date for each
                                 class of the offered certificates is the
                                 distribution date in August 2043.

ASSUMED FINAL DISTRIBUTION
   DATES......................   Set forth opposite each class of offered
                                 certificates in the table below is the
                                 distribution date on which the principal
                                 balance of that class is expected to be paid in
                                 full, assuming, among other things, no
                                 delinquencies, losses, modifications,
                                 extensions of maturity dates, repurchases or,
                                 except as contemplated by the next sentence,
                                 prepayments of the mortgage loans after the
                                 initial issuance of the certificates. For
                                 purposes of the table, each mortgage loan with
                                 an anticipated repayment date is assumed to be
                                 repaid in full on its anticipated repayment
                                 date.

                                         MONTH AND YEAR OF ASSUMED FINAL
                                 CLASS          DISTRIBUTION DATE
                                 -----   -------------------------------
                                  A-1               July 2011
                                  A-2              January 2016
                                  A-3               June 2016
                                  A-4               July 2016
                                 A-1A               July 2016
                                  AM               August 2016
                                  AJ               August 2016
                                   B               August 2016
                                   C               August 2016
                                   D               August 2016

                                 See the maturity assumptions described under
                                 "Yield and Maturity Considerations" in this
                                 prospectus supplement for further assumptions
                                 that were taken into account in determining the
                                 assumed final distribution dates.

COLLECTION PERIOD.............   On any distribution date, amounts available for
                                 payment on the offered certificates will depend
                                 on the payments and other collections received,
                                 and any advances of payments due, on the
                                 mortgage loans during the related collection
                                 period. In general, each collection period--

                                 o    will relate to a particular distribution
                                      date;

                                 o    will be approximately one month long;

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


                                      S-18



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

                                 o    will begin on the day after the
                                      determination date in the immediately
                                      preceding month or, in the case of the
                                      first collection period, will begin
                                      immediately following the cut-off date;
                                      and

                                 o    will end on the determination date in the
                                      month of the related distribution date.

                                 However, the collection period for any
                                 distribution date for certain mortgage loans
                                 may differ from the collection period with
                                 respect to the rest of the mortgage pool for
                                 that distribution date because the
                                 determination dates for those mortgage loans
                                 may not be the same as the determination date
                                 for the rest of the mortgage pool. Accordingly,
                                 there may be more than one collection period
                                 with respect to some distribution dates.

                                 With respect to any distribution date,
                                 references in this prospectus supplement to
                                 "collection period" mean, as to each mortgage
                                 loan, the applicable collection period ending
                                 in the month in which that distribution date
                                 occurs.

INTEREST ACCRUAL PERIOD.......   The amount of interest payable with respect to
                                 the offered certificates on any distribution
                                 date will be a function of the interest accrued
                                 during the related interest accrual period. The
                                 interest accrual period with respect to each
                                 class of interest-bearing certificates for any
                                 distribution date will be the calendar month
                                 immediately preceding the month in which that
                                 distribution date occurs. Interest will be
                                 calculated with respect to each class of
                                 interest-bearing certificates assuming that
                                 each interest accrual period consists of 30
                                 days and each year consists of 360 days.

                     DESCRIPTION OF THE OFFERED CERTIFICATES

GENERAL.......................   The issuing entity will issue 26 classes of the
                                 certificates with an approximate total
                                 principal balance at initial issuance equal to
                                 $1,542,696,551. Ten (10) of those classes of
                                 the certificates are being offered by this
                                 prospectus supplement. The classes offered by
                                 this prospectus supplement are identified on
                                 the cover hereof. The remaining classes of the
                                 certificates will be offered separately in a
                                 private offering.

REGISTRATION AND
   DENOMINATIONS..............   We intend to deliver the offered certificates
                                 in book-entry form in original denominations of
                                 $25,000 initial principal balance and in any
                                 whole dollar denomination in excess of $25,000.

                                 You will initially hold your offered
                                 certificates, directly or indirectly, through
                                 The Depository Trust Company and they will be
                                 registered in the name of Cede & Co. as nominee
                                 for The Depository Trust Company. As a result,
                                 you will not receive a fully registered
                                 physical certificate representing your interest
                                 in any offered certificate, except under the
                                 limited circumstances described under
                                 "Description of the Offered
                                 Certificates--Registration and Denominations"
                                 in this prospectus supplement

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


                                      S-19



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

                                 and under "Description of the
                                 Certificates--Book-Entry Registration" in the
                                 accompanying base prospectus.

PAYMENTS

A. GENERAL....................   For purposes of making distributions with
                                 respect to the class A-1, A-2, A-3, A-4 and
                                 A-1A certificates, the mortgage loans will be
                                 deemed to consist of two distinct groups, loan
                                 group 1 and loan group 2. Loan group 1 will
                                 consist of 106 mortgage loans, with an initial
                                 loan group 1 balance of $1,149,498,250 and
                                 representing approximately 74.51% of the
                                 initial mortgage pool balance, that are secured
                                 by the various property types that constitute
                                 collateral for those mortgage loans. Loan group
                                 2 will consist of 20 mortgage loans, with an
                                 initial loan group 2 balance of $393,198,302
                                 and representing approximately 25.49% of the
                                 initial mortgage pool balance, that are secured
                                 by multifamily and manufactured housing
                                 community properties. Annex A-1 to this
                                 prospectus supplement sets forth the loan group
                                 designation with respect to each mortgage loan.

                                 On each distribution date, to the extent of
                                 available funds attributable to the mortgage
                                 loans as described below, which available funds
                                 will be net of specified expenses of the
                                 issuing entity, including all servicing fees,
                                 trust administration fees and other
                                 compensation, the trustee will make payments of
                                 interest and, except in the case of the class X
                                 certificates, principal to the holders of the
                                 following classes of certificates in the
                                 following order:

                                 PAYMENT ORDER        CLASS
                                 -------------   ---------------
                                       1          A-1, A-2, A-3,
                                                 A-4, A-1A and X
                                       2                AM
                                       3                AJ
                                       4                B
                                       5                C
                                       6                D
                                       7                E
                                       8                F
                                       9                G
                                      10                H
                                      11                J
                                      12                K
                                      13                L
                                      14                M
                                      15                N
                                      16                P
                                      17                Q

                                 Payments of interest in respect of the class
                                 A-1, A-2, A-3 and A-4 certificates will be made
                                 pro rata, based on entitlement, to the extent
                                 of available funds attributable to the mortgage
                                 loans in loan group 1. Payments of interest in
                                 respect of the class A-1A certificates will be
                                 made to the extent of available funds
                                 attributable to the mortgage loans in loan
                                 group 2. Payments of interest on the class X
                                 certificates will be made without regard to

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


                                      S-20



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

                                 loan groups. If, on any distribution date, the
                                 funds available for distribution are
                                 insufficient to pay in full the total amount of
                                 interest to be paid with respect to any of the
                                 class A-1, A-2, A-3, A-4, A-1A and/or X
                                 certificates, then the funds available for
                                 distribution will be allocated among all these
                                 classes pro rata in accordance with their
                                 interest entitlements, without regard to loan
                                 groups.

                                 The allocation of principal payments among the
                                 class A-1, A-2, A-3, A-4 and A-1A certificates
                                 also takes into account loan groups and is
                                 described under "--Payments--Payments of
                                 Principal" below. The class X and class XR
                                 certificates do not have principal balances and
                                 do not entitle their holders to payments of
                                 principal. See "Description of the Offered
                                 Certificates--Payments--Priority of Payments"
                                 in this prospectus supplement.

                                 Interest distributions with respect to the
                                 class XR certificates will be made as set forth
                                 under "Description of the Offered
                                 Certificates--Payments" in this prospectus
                                 supplement.

                                 No payments or other collections on the A-note
                                 non trust loans described under "--The Mortgage
                                 Loans and the Mortgaged Real Properties--Loan
                                 Combinations" below, which are not assets of
                                 the issuing entity, will be available for
                                 distributions on the certificates. See
                                 "Description of the Mortgage Pool--Loan
                                 Combination" in this prospectus supplement.

B. PAYMENTS OF INTEREST.......   Each class of certificates (other than the
                                 class Z, R-I and R-II certificates) will bear
                                 interest. With respect to each interest-bearing
                                 class of certificates that interest will accrue
                                 during each interest accrual period based
                                 upon--

                                 o    the pass-through rate applicable for the
                                      particular class of certificates for that
                                      interest accrual period;

                                 o    the total principal balance or notional
                                      amount, as the case may be, of the
                                      particular class of certificates
                                      outstanding immediately prior to the
                                      related distribution date; and

                                 o    the assumption that each year consists of
                                      twelve 30 day months.

                                 A whole or partial prepayment on a mortgage
                                 loan may not be accompanied by the amount of
                                 one full month's interest on the prepayment. As
                                 and to the extent described under "Description
                                 of the Offered Certificates--Payments--Payments
                                 of Interest" in this prospectus supplement,
                                 these shortfalls may be allocated to reduce the
                                 amount of accrued interest otherwise payable to
                                 the holders of the respective interest-bearing
                                 classes of the certificates (other than the
                                 class X certificates).

                                 On each distribution date, subject to available
                                 funds and the payment priorities described
                                 under "--Payments--General"

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


                                      S-21



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

                                 above, you will be entitled to receive your
                                 proportionate share of: (a) all interest
                                 accrued with respect to your class of offered
                                 certificates during the related interest
                                 accrual period; plus (b) any interest that was
                                 payable with respect to your class of offered
                                 certificates on all prior distribution dates,
                                 to the extent not previously paid; less (c)
                                 except in the case of the class X certificates,
                                 your class's share of any shortfalls in
                                 interest collections due to prepayments on
                                 mortgage loans that are not offset by certain
                                 payments made by, in each case, the applicable
                                 master servicer.

                                 If, as described below under "--Payments of
                                 Principal," collections of principal are
                                 insufficient to make a full reimbursement for
                                 nonrecoverable advances, those amounts may be
                                 reimbursed from interest on the mortgage loans,
                                 thereby reducing the amount of interest
                                 otherwise distributable on the interest-bearing
                                 certificates on the related distribution date.

                                 See "Description of the Offered
                                 Certificates--Payments--Payments of Interest,"
                                 "--Payments--Priority of Payments" and
                                 "--Calculation of Pass-Through Rates" in this
                                 prospectus supplement.

C. PAYMENTS OF PRINCIPAL......   The class X, XR, R-I, R-II and Z certificates
                                 do not have principal balances and do not
                                 entitle their holders to payments of principal.
                                 Subject to available funds and the payment
                                 priorities described under
                                 "--Payments--General" above, however, the
                                 holders of each class of principal balance
                                 certificates will be entitled to receive a
                                 total amount of principal over time equal to
                                 the initial principal balance of their
                                 particular class. The trustee will be required
                                 to make payments of principal in a specified
                                 sequential order to ensure that--

                                 o    no payments of principal will be made to
                                      the holders of the class E, F, G, H, J, K,
                                      L, M, N, P or Q certificates until the
                                      total principal balance of the offered
                                      certificates is reduced to zero;

                                 o    no payments of principal will be made to
                                      the holders of the class AM, AJ, B, C or D
                                      certificates until, in the case of each of
                                      those classes, the total principal balance
                                      of all more senior classes of offered
                                      certificates is reduced to zero; and

                                 o    except as described under "--Amortization,
                                      Liquidation and Payment Triggers" below,
                                      payments of principal will be made--

                                      (i)  to, first, the holders of the class
                                           A-1 certificates, until the total
                                           principal balance of such
                                           certificates is reduced to zero,
                                           second, the holders of the class A-2
                                           certificates, until the total
                                           principal balance of such
                                           certificates is reduced to zero,
                                           third, the holders of the class A-3
                                           certificates, until the total
                                           principal balance of

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


                                      S-22



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

                                           such certificates is reduced to zero,
                                           and fourth, the holders of the class
                                           A-4 certificates, until the total
                                           principal balance of such
                                           certificates is reduced to zero, in
                                           an aggregate amount equal to the
                                           funds allocated to principal with
                                           respect to mortgage loans in loan
                                           group 1 and, after the total
                                           principal balance of the class A-1A
                                           certificates has been reduced to
                                           zero, the funds allocated to
                                           principal with respect to mortgage
                                           loans in loan group 2, and

                                      (ii) to the holders of the class A-1A
                                           certificates, until the total
                                           principal balance of such
                                           certificates is reduced to zero, in
                                           an aggregate amount equal to the
                                           funds allocated to principal with
                                           respect to mortgage loans in loan
                                           group 2 and, after the total
                                           principal balance of the class A-1,
                                           A-2, A-3 and A-4 certificates has
                                           been reduced to zero, the funds
                                           allocated to principal with respect
                                           to mortgage loans in loan group 1.

                                 The total payments of principal to be made on
                                 the principal balance certificates on any
                                 distribution date will generally be a function
                                 of--

                                 o    the amount of scheduled payments of
                                      principal due or, in some cases, deemed
                                      due on the mortgage loans during the
                                      related collection period, which payments
                                      are either received as of the end of that
                                      collection period or advanced by the
                                      applicable master servicer or the trustee;
                                      and

                                 o    the amount of any prepayments and other
                                      unscheduled collections of previously
                                      unadvanced principal with respect to the
                                      mortgage loans that are received during
                                      the related collection period.

                                 However, if the applicable master servicer, the
                                 special servicer or the trustee reimburses
                                 itself out of general collections on the
                                 mortgage pool for any advance, together with
                                 any interest accrued on that advance, that it
                                 has determined is not ultimately recoverable
                                 out of collections on the related mortgage
                                 loan, then that advance, together with interest
                                 accrued on that advance, will be reimbursed
                                 first out of payments and other collections of
                                 principal on all the mortgage loans, thereby
                                 reducing the amount of principal otherwise
                                 distributable in respect of the principal
                                 balance certificates on the related
                                 distribution date, prior to being reimbursed
                                 out of payments and other collections of
                                 interest on all the mortgage loans.

                                 Additionally, if any advance, together with
                                 interest accrued on that advance, with respect
                                 to a defaulted mortgage loan remains
                                 unreimbursed following the time that the
                                 mortgage loan is modified and returned to
                                 performing status, then (even though that
                                 advance has not been deemed nonrecoverable from

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


                                      S-23



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

                                 collections on the related mortgage loan) the
                                 applicable master servicer, the special
                                 servicer or the trustee, as applicable, will be
                                 entitled to reimbursement for that advance,
                                 with interest, on a monthly basis, out of
                                 payments and other collections of principal on
                                 all the mortgage loans after the application of
                                 those principal payments and collections to
                                 reimburse any party for advances that are
                                 nonrecoverable on a loan-specific basis as
                                 described in the prior paragraph, thereby
                                 reducing the amount of principal otherwise
                                 distributable in respect of the principal
                                 balance certificates on the related
                                 distribution date.

                                 Reimbursements of the advances described in the
                                 prior two paragraphs will generally be made
                                 first from principal collections on the
                                 mortgage loans included in the loan group which
                                 includes the mortgage loan in respect of which
                                 the advance was made, and if those collections
                                 are insufficient to make a full reimbursement,
                                 then from principal collections on the mortgage
                                 loans in the other loan group. As a result,
                                 distributions of principal with respect to the
                                 class A-1, A-2, A-3, A-4 or A-1A certificates
                                 may be reduced even if the advances being
                                 reimbursed were made in respect of mortgage
                                 loans included in the loan group that does not
                                 primarily relate to such class of certificates.

                                 If any advance described above is not
                                 reimbursed in whole on any distribution date
                                 due to insufficient principal collections and,
                                 solely in the case of an advance that is
                                 nonrecoverable on a loan-specific basis,
                                 interest collections on the mortgage pool
                                 during the related collection period, then the
                                 portion of that advance which remains
                                 unreimbursed will be carried over, and continue
                                 to accrue interest, for reimbursement on the
                                 following distribution date.

                                 The payment of certain default-related or
                                 otherwise unanticipated expenses with respect
                                 to any mortgage loan may reduce the amounts
                                 allocable as principal of that mortgage loan
                                 and, accordingly, the principal distributions
                                 on the principal balance certificates.

                                 See "Description of the Offered
                                 Certificates--Payments--Payments of Principal"
                                 and "--Payments--Priority of Payments" in this
                                 prospectus supplement.

D. AMORTIZATION, LIQUIDATION
   AND PAYMENT TRIGGERS.......   As a result of losses on the mortgage loans
                                 and/or default-related or other unanticipated
                                 expenses of the issuing entity, the total
                                 principal balance of the class AM, AJ, B, C, D,
                                 E, F, G, H, J, K, L, M, N, P and Q certificates
                                 could be reduced to zero at a time when the
                                 class A-1, A-2, A-3, A-4 and A-1A certificates
                                 remain outstanding. See "--Description of the
                                 Offered Certificates--Allocation of Losses on
                                 the Mortgage Loans and Other Unanticipated
                                 Expenses" below. If the total principal balance
                                 of the class AM, AJ, B, C, D, E, F, G, H, J, K,
                                 L, M, N, P and Q certificates is reduced to
                                 zero at a time when the class A-1, A-2, A-3,
                                 A-4 and A-1A certificates, or any two or more
                                 of those

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


                                      S-24



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

                                 classes, remain outstanding, any payments of
                                 principal will be distributed to the holders of
                                 the outstanding class A-1, A-2, A-3, A-4 and
                                 A-1A certificates, pro rata, rather than
                                 sequentially, in accordance with their
                                 respective principal balances and without
                                 regard to loan groups.

E. PAYMENTS OF PREPAYMENT
   PREMIUMS AND YIELD
   MAINTENANCE CHARGES........   You may, in certain circumstances, also receive
                                 distributions of prepayment premiums and yield
                                 maintenance charges collected on the mortgage
                                 loans. Any distributions of those amounts would
                                 be in addition to the distributions of
                                 principal and interest described above.

                                 If any prepayment premium or yield maintenance
                                 charge is collected on any of the mortgage
                                 loans, then the trustee will pay that amount in
                                 the proportions described under "Description of
                                 the Offered Certificates--Payments--Payments of
                                 Prepayment Premiums and Yield Maintenance
                                 Charges" in this prospectus supplement, to--

                                 o    the holders of any of the class A-1, A-2,
                                      A-3, A-4, A-1A, AM, AJ, B, C, D, E, F, G
                                      and/or H certificates that are then
                                      entitled to receive payments of principal
                                      with respect to the loan group that
                                      includes the prepaid mortgage loan; and/or

                                 o    the holders of the class X certificates.

                                 All prepayment premiums and yield maintenance
                                 charges payable as described above will be
                                 reduced, with respect to specially serviced
                                 mortgage loans, by an amount equal to certain
                                 expenses of the issuing entity and losses
                                 realized in respect of the mortgage loans
                                 previously allocated to any class of
                                 certificates.

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

F. FEES AND EXPENSES..........   The amounts available for distribution on the
                                 certificates on any distribution date will
                                 generally be net of the following amounts:

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


                                      S-25



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



       TYPE / RECIPIENT                           AMOUNT/SOURCE                      FREQUENCY
------------------------------   -----------------------------------------------   ------------

FEES

Master Servicing Fee / Master    Payable with respect to each and every mortgage   Monthly
   Servicers                     loan held by the issuing entity, including each
                                 specially serviced mortgage loan, if any, and
                                 each mortgage loan, if any, as to which the
                                 corresponding mortgaged real property has been
                                 acquired as foreclosure property as part of the
                                 assets of the issuing entity. With respect to
                                 each such mortgage loan, the master servicing
                                 fee will: (1) generally be calculated for the
                                 same number of days and on the same principal
                                 amount as interest accrues or is deemed to
                                 accrue on that mortgage loan; (2) accrue at an
                                 annual rate that ranges, on a loan-by-loan
                                 basis, from 0.0200% to 0.1350% per annum; and
                                 (3) be payable (a) monthly from amounts
                                 allocable as interest with respect to that
                                 mortgage loan and/or (b) if the subject
                                 mortgage loan and any related foreclosure
                                 property has been liquidated on behalf of,
                                 among others, the certificateholders, out of
                                 general collections on the mortgage pool.
                                 Master servicing fees with respect to any
                                 mortgage loan will include the primary
                                 servicing fees payable by the applicable master
                                 servicer to any sub-servicer with respect to
                                 that mortgage loan.

Additional Master Servicing      o    Prepayment interest excesses (that result    Time to time
   Compensation / Master              after such prepayment interest excesses
   Servicers                          are netted against prepayment interest
                                      shortfalls as further discussed herein)
                                      collected on mortgage loans that are the
                                      subject of a principal prepayment in full
                                      or in part after their respective due
                                      dates in any collection period;

                                 o    All interest and investment income earned      Monthly
                                      on amounts on deposit in accounts
                                      maintained by a master servicer, to the
                                      extent not otherwise payable to the
                                      borrowers;

                                 o    On non-specially serviced mortgage loans,    Time to time
                                      late payment charges and default interest
                                      actually collected with respect to the
                                      subject mortgage loan accrued during any
                                      collection period such mortgage loan was
                                      non-specially serviced, but only to the
                                      extent not otherwise allocable to pay the
                                      following items with respect to the
                                      subject mortgage loan: (i) interest on
                                      advances; or (ii) additional trust fund
                                      expenses currently payable or previously
                                      paid with respect to the subject mortgage
                                      loan or related mortgaged real property
                                      from collections on the mortgage pool and
                                      not previously reimbursed;

                                 o    100%--or, if the consent of the special      Time to Time
                                      servicer is required with respect to the
                                      subject action, 50%-- of each assumption
                                      fee, modification fee, defeasance fee,
                                      extension fee other similar fee or fees
                                      actually paid by a borrower with respect
                                      to any assumption, modification,
                                      defeasance or other agreement entered into
                                      by the applicable master servicer; and

                                 o    100% of assumption application fees.         Time to Time

Special Servicing Fee /          Payable with respect to each mortgage loan that   Monthly
   Special Servicer              is being specially serviced or as to which the
                                 corresponding mortgaged real property has been
                                 acquired as foreclosure property as part of the
                                 assets of the issuing entity. With respect to
                                 each such mortgage loan, the special servicing
                                 fee will: (a) accrue for the same number of
                                 days and on the same principal amount as
                                 interest accrues or is deemed to accrue from
                                 time to time on that mortgage loan; (b) accrue
                                 at a special servicing fee rate of 0.25% per
                                 annum; and (c) be payable monthly from general
                                 collections on the mortgage pool.

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



                                      S-26



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



       TYPE / RECIPIENT                           AMOUNT/SOURCE                      FREQUENCY
------------------------------   -----------------------------------------------   ------------

Workout Fee / Special Servicer   Payable with respect to each specially serviced   Time to time
                                 mortgage loan that the special servicer
                                 successfully works out. The workout fee will be
                                 payable out of, and will be calculated by
                                 application of a workout fee rate of 1.0% to,
                                 each collection of interest and principal
                                 received on the subject mortgage loan for so
                                 long as it is not returned to special servicing
                                 by reason of an actual or reasonably
                                 foreseeable default.

Principal Recovery Fee /         Subject to the exceptions described under "The    Time to time
   Special Servicer              Pooling and Servicing Agreement--Servicing and
                                 Other Compensation and Payment of
                                 Expenses--Principal Special Servicing
                                 Compensation--The Principal Recovery Fee" in
                                 this prospectus supplement, payable with
                                 respect to: (a) each specially serviced
                                 mortgage loan--or any replacement mortgage loan
                                 substituted for it--as to which the special
                                 servicer obtains a full or discounted payoff
                                 from the related borrower; and (b) any
                                 specially serviced mortgage loan or foreclosure
                                 property as to which the special servicer
                                 receives any liquidation proceeds, sale
                                 proceeds, insurance proceeds or condemnation
                                 proceeds. As to each such specially serviced
                                 mortgage loan or foreclosure property, the
                                 principal recovery fee will be payable from,
                                 and will be calculated by application of a
                                 principal recovery fee rate of 1.0% to, the
                                 related payment or proceeds.

Additional Special Servicing     o    All interest and investment income earned    Monthly
   Compensation / Special             on amounts on deposit in accounts
   Servicer                           maintained by the special servicer;

                                 o    On specially serviced mortgage loans, late   Time to time
                                      payment charges and default interest
                                      actually collected with respect to the
                                      subject mortgage loan accrued during any
                                      collection period such mortgage loan was a
                                      specially serviced, but only to the extent
                                      not otherwise allocable to pay the
                                      following items with respect to the
                                      subject mortgage loan: (i) interest on
                                      advances; or (ii) additional trust fund
                                      expenses currently payable or previously
                                      paid with respect to the subject mortgage
                                      loan or related mortgaged real property
                                      from collections on the mortgage pool and
                                      not previously reimbursed;

                                 o    With respect to any specially serviced       Time to time
                                      mortgage loan, 100% of assumption fees or
                                      modification fees actually paid by a
                                      borrower with respect to any assumption or
                                      modification; and

                                 o    With respect to any non-specially serviced   Time to time
                                      mortgage loan, if the consent of the
                                      special servicer is required with respect
                                      to the subject action, 50% of assumption
                                      fees, modification fees, defeasance fees,
                                      and other fees actually paid by a borrower
                                      with respect to any assumption,
                                      modification, defeasance or other
                                      agreement entered into by the applicable
                                      master servicer.

Trust Administration Fee /       Payable out of general collections on the         Monthly
Trustee                          mortgage pool and, for any distribution date,
                                 will equal one month's interest at 0.00155% per
                                 annum with respect to each and every mortgage
                                 loan held by the issuing entity, including each
                                 specially serviced mortgage loan, if any, and
                                 each mortgage loan, if any, as to which the
                                 corresponding mortgaged real property has been
                                 acquired as foreclosure property as part of the
                                 assets of the issuing entity.

Additional Trust                 All interest and investment income earned on      Monthly
   Administration                amounts on deposit in accounts maintained by
   Compensation/ Trustee         the trustee.

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



                                      S-27



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



       TYPE / RECIPIENT                           AMOUNT/SOURCE                      FREQUENCY
------------------------------   -----------------------------------------------   ------------

EXPENSES

Servicing Advances / Trustee,    To the extent of funds available, the amount of   Time to time
   Master Servicers or Special   any servicing advances.(1)
   Servicer

Interest on Servicing Advances   At a rate per annum equal to a published prime    Time to time
   / Master Servicers, Special   rate, accrued on the amount of each outstanding
   Servicer or Trustee           servicing advance.(2)

P&I Advances / Master            To the extent of funds available, the amount of   Time to Time
   Servicers and Trustee         any P&I advances.(1)

Interest on P&I Advances /       At a rate per annum equal to a published prime    Time to Time
   Master Servicers and          rate, accrued on the amount of each outstanding
   Trustee                       P&I advance.(2)

Indemnification Expenses /       Amount to which such party is entitled to         Time to time
   Trustee and any director,     indemnification under the pooling and servicing
   officer, employee or agent    agreement.(3)
   of the Trustee; Depositor,
   Master Servicers or Special
   Servicer and any director,
   officer, employee or agent
   of Depositor, the Master
   Servicers or Special
   Servicer


----------
(1)  Reimbursable out of collections on the related mortgage loan, except that:
     (a) advances that are determined not to be recoverable out of related
     collections will be reimbursable first out of general collections of
     principal on the mortgage pool and then out of other general collections on
     the mortgage pool; and (b) advances that remain outstanding after a
     specially serviced mortgage loan has been worked out and the servicing of
     that mortgage loan has been returned to the applicable master servicer may
     be reimbursable out of general collections of principal on the mortgage
     pool.

(2)  Payable out of late payment charges and/or default interest on the related
     mortgage loan or, in connection with or after reimbursement of the related
     advance, out of general collections on the mortgage pool, although in some
     cases interest on advances may be payable first or solely out of general
     collections of principal on the mortgage pool.

(3)  Payable out of general collections on the mortgage pool. In general, none
     of the above specified persons are entitled to indemnification for (1) any
     liability specifically required to be borne by the related person pursuant
     to the terms of the pooling and servicing agreement, or (2) any loss,
     liability or expense incurred by reason of willful misfeasance, bad faith
     or negligence in the performance of, or the negligent disregard of, such
     party's obligations and duties under the pooling and servicing agreement,
     or as may arise from a breach of any representation or warranty of such
     party made in the pooling and servicing agreement.

                                 The foregoing fees and expenses will generally
                                 be payable prior to distribution on the offered
                                 certificates. If any of the foregoing fees and
                                 expenses are identified as being payable out of
                                 a particular source of funds, then the subject
                                 fee or expense, as the case may be, will be
                                 payable out of that particular source of funds
                                 prior to any application of those funds to make
                                 payments with respect to the offered
                                 certificates. In addition, if any of the
                                 foregoing fees and expenses are identified as
                                 being payable out of general collections with
                                 respect to the mortgage pool, then the subject
                                 fee or expense, as the case may be, will be
                                 payable out of those general collections prior
                                 to any application of those general collections
                                 to make payments with respect to the offered
                                 certificates. Further information with respect
                                 to the foregoing fees and expenses, including
                                 information regarding the general purpose of
                                 and the source of payment for these fees and
                                 expenses, as well as information regarding
                                 other fees and expenses, is set forth under
                                 "Description of the Offered Certificates--Fees
                                 and Expenses" in this prospectus supplement.

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


                                      S-28



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

G. PAYMENTS OF ADDITIONAL
   INTEREST...................   On each distribution date, any additional
                                 interest collected during the related
                                 collection period on a mortgage loan with an
                                 anticipated repayment date will be distributed
                                 to the holders of the class Z certificates. See
                                 "Description of the Offered
                                 Certificates--Payments--Payments of Additional
                                 Interest" in this prospectus supplement.

ALLOCATION OF LOSSES ON THE
   MORTGAGE LOANS AND OTHER
   UNANTICIPATED EXPENSES.....   Because of losses on the mortgage loans,
                                 reimbursements of advances determined to be
                                 nonrecoverable on a loan-specific basis and/or
                                 default-related and other unanticipated
                                 expenses of the issuing entity (such as
                                 interest on advances, special servicing fees,
                                 workout fees and liquidation fees), the total
                                 principal balance of the mortgage pool, less
                                 any related outstanding advances of principal,
                                 may fall below the total principal balance of
                                 the principal balance certificates. For
                                 purposes of this determination only, effect
                                 will not be given to any reductions of the
                                 principal balance of any mortgage loan for
                                 payments of principal collected on the mortgage
                                 loans that were used to reimburse any advances
                                 outstanding after a workout of another mortgage
                                 loan to the extent those advances are not
                                 otherwise determined to be nonrecoverable on a
                                 loan-specific basis. If and to the extent that
                                 those losses, reimbursements and expenses cause
                                 the total principal balance of the mortgage
                                 pool, less any related outstanding advances of
                                 principal, to be less than the total principal
                                 balance of the principal balance certificates
                                 following the payments made on the certificates
                                 on any distribution date, the total principal
                                 balances of the following classes of principal
                                 balance certificates will be successively
                                 reduced in the following order, until the
                                 deficit is eliminated:

                                 REDUCTION ORDER       CLASS
                                 ---------------   --------------
                                        1                 Q
                                        2                 P
                                        3                 N
                                        4                 M
                                        5                 L
                                        6                 K
                                        7                 J
                                        8                 H
                                        9                 G
                                        10                F
                                        11                E
                                        12                D
                                        13                C
                                        14                B
                                        15               AJ
                                        16               AM
                                        17         A-1, A-2, A-3,
                                                    A-4 and A-1A

                                 Any reduction to the total principal balances
                                 of the class A-1, A-2, A-3, A-4 and A-1A
                                 certificates will be made on a pari passu and
                                 pro rata basis in accordance with the relative
                                 sizes of those principal balances, without
                                 regard to loan groups.

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


                                      S-29



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

                                 See "Description of the Offered
                                 Certificates--Reductions to Certificate
                                 Principal Balances in Connection with Realized
                                 Losses and Additional Trust Fund Expenses" in
                                 this prospectus supplement.

ADVANCES OF DELINQUENT MONTHLY
   DEBT SERVICE PAYMENTS......   Except as described below, each master servicer
                                 will be required to make advances of principal
                                 and/or interest due on the mortgage loans
                                 master serviced thereby with respect to any
                                 delinquent monthly payments, other than balloon
                                 payments. In addition, the trustee must make
                                 any of those advances that the applicable
                                 master servicer is required to but fails to
                                 make. As described under "Description of the
                                 Offered Certificates--Advances of Delinquent
                                 Monthly Debt Service Payments and Reimbursement
                                 of Advances" in this prospectus supplement, any
                                 party that makes an advance will be entitled to
                                 be reimbursed for the advance, together with
                                 interest at a published prime rate, as
                                 described in that section of this prospectus
                                 supplement.

                                 Notwithstanding the foregoing, none of the
                                 master servicers or the trustee will be
                                 required to make any advance that it
                                 determines, in its reasonable judgment, will
                                 not be recoverable (together with interest
                                 accrued on that advance) from proceeds of the
                                 related mortgage loan. The trustee will be
                                 entitled to rely on any determination of
                                 non-recoverability made by a master servicer.
                                 The special servicer may also determine that
                                 any interest and/or principal advance made or
                                 proposed to be made by a master servicer or the
                                 trustee is not or will not be, as applicable,
                                 recoverable, together with interest accrued on
                                 that advance, from proceeds of the mortgage
                                 loan to which that advance relates, and the
                                 applicable master servicer and the trustee will
                                 be entitled to rely on any determination of
                                 nonrecoverability made by the special servicer
                                 and will be required to act in accordance with
                                 that determination.

                                 In addition, if any of the adverse events or
                                 circumstances that we refer to under "Servicing
                                 of the Mortgage Loans--Required Appraisals" in,
                                 and describe in the glossary to, this
                                 prospectus supplement occur or exist with
                                 respect to any mortgage loan or the mortgaged
                                 real property for that mortgage loan, the
                                 special servicer will be obligated to obtain a
                                 new appraisal or, at the special servicer's
                                 option in cases involving mortgage loans with
                                 relatively small principal balances, conduct a
                                 valuation of that property. If, based on that
                                 appraisal or other valuation, subject to the
                                 discussion below regarding the loan
                                 combinations, it is determined that:

                                 o    the sum of the principal balance of the
                                      subject mortgage loan plus other
                                      delinquent amounts due under the subject
                                      mortgage loan exceeds

                                 o    an amount generally equal to:

                                      1.   90% of the new estimated value of the
                                           related mortgaged real property,
                                           which value may be

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


                                      S-30



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

                                           reduced by the special servicer based
                                           on its review of the related
                                           appraisal and other relevant
                                           information; plus

                                      2.   certain other amounts such as escrow
                                           funds,

                                 then the amount otherwise required to be
                                 advanced with respect to interest on that
                                 mortgage loan will be reduced in the same
                                 proportion that the excess, sometimes referred
                                 to as an appraisal reduction amount, bears to
                                 the principal balance of the mortgage loan,
                                 which will be deemed to be reduced by any
                                 outstanding advances of principal in respect of
                                 that mortgage loan. In the event advances of
                                 interest are so reduced, funds available to
                                 make payments on the certificates then
                                 outstanding will be reduced.

                                 The calculation of any appraisal reduction
                                 amount in respect of any trust mortgage loan
                                 that is part of a loan combination will take
                                 into account the related B-note loan, if
                                 applicable. The special servicer will determine
                                 whether an appraisal reduction amount exists
                                 with respect to any of those loan combinations
                                 based on a calculation that generally treats
                                 the subject loan combination as if it were a
                                 single mortgage loan. Any resulting appraisal
                                 reduction amount with respect to any of those
                                 loan combinations will be allocated, first (if
                                 applicable) to the related B-note loan (up to
                                 the amount of the outstanding principal balance
                                 of that B-note loan), and then to the related
                                 mortgage loan held by the issuing entity and
                                 the other related A-note mortgage loans not
                                 held by the issuing entity, on a pro rata
                                 basis. The amount of advances of interest on
                                 each of the mortgage loans held by the issuing
                                 entity that is part of a loan combination will
                                 be reduced so as to take into account any
                                 appraisal reduction amount allocable to the
                                 subject mortgage loan.

                                 None of the master servicers or the trustee
                                 will be required to make advances of principal
                                 and/or interest with respect to any mortgage
                                 loan that is not held by the issuing entity.

                                 See "Description of the Offered
                                 Certificates--Advances of Delinquent Monthly
                                 Debt Service Payments and Reimbursement of
                                 Advances" and "Servicing of the Mortgage
                                 Loans--Required Appraisals" in this prospectus
                                 supplement. See also "Description of the
                                 Governing Documents--Advances" in the
                                 accompanying base prospectus.

REPORTS TO
   CERTIFICATEHOLDERS.........   On each distribution date, the trustee will
                                 make available on its internet website,
                                 initially located at www.etrustee.net, or
                                 provide on request, to the registered holders
                                 of the offered certificates, a monthly report
                                 substantially in the form of Annex D to this
                                 prospectus supplement. The trustee reports will
                                 detail, among other things, the distributions
                                 made to the certificateholders on that
                                 distribution date and the performance of the
                                 mortgage loans and the mortgaged real
                                 properties.

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


                                      S-31



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

                                 You may also review on the trustee's website,
                                 initially located at www.etrustee.net, or, upon
                                 reasonable prior notice, at the trustee's
                                 offices during normal business hours, a variety
                                 of information and documents that pertain to
                                 the mortgage loans and the mortgaged real
                                 properties for those loans.

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

OPTIONAL AND OTHER
   TERMINATION................   Specified parties to the transaction may
                                 purchase all of the mortgage loans and any
                                 foreclosure properties held by the issuing
                                 entity, and thereby terminate the issuing
                                 entity, when the aggregate principal balance of
                                 the mortgage loans, less any outstanding
                                 advances of principal, is less than
                                 approximately 1.0% of the initial mortgage pool
                                 balance.

                                 In addition, if, following the date on which
                                 the total principal balance of the offered
                                 certificates is reduced to zero, all of the
                                 remaining certificates (but excluding the class
                                 Z, R-I and R-II certificates) are held by the
                                 same certificateholder, the issuing entity may
                                 also be terminated, subject to such additional
                                 conditions as may be set forth in the pooling
                                 and servicing agreement, in connection with an
                                 exchange of all the remaining certificates
                                 (other than the class Z, R-I and R-II
                                 certificates) for all the mortgage loans and
                                 any foreclosure properties held by the issuing
                                 entity at the time of exchange.

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

              THE MORTGAGE LOANS AND THE MORTGAGED REAL PROPERTIES

GENERAL.......................   In this section, we provide summary information
                                 with respect to the mortgage loans that we
                                 intend to transfer to the issuing entity. For
                                 more detailed information regarding those
                                 mortgage loans, you should review the following
                                 sections in this prospectus supplement:

                                 o    "Description of the Mortgage Pool";

                                 o    "Risk Factors--Risks Related to the
                                      Mortgage Loans";

                                 o    Annex A-1--Certain Characteristics of the
                                      Mortgage Loans;

                                 o    Annex A-2--Certain Statistical Information
                                      Regarding the Mortgage Loans;

                                 o    Annex A-3--Mortgage Pool Prepayment
                                      Profile;

                                 o    Annex A-4--Hadley Center II Amortization
                                      Schedule;

                                 o    Annex B--Certain Characteristics Regarding
                                      Multi-family Properties; and

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


                                      S-32



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

                                 o    Annex C--Description of the Ten Largest
                                      Mortgage Loans or Groups of
                                      Cross-Collateralized Mortgage Loans.

                                 When reviewing the information that we have
                                 included in this prospectus supplement with
                                 respect to the mortgage loans that are to be
                                 transferred to the issuing entity, please note
                                 that--

                                 o    all numerical information provided with
                                      respect to the mortgage loans is provided
                                      on an approximate basis;

                                 o    all cut-off date principal balances assume
                                      the timely receipt of the scheduled
                                      payments for each mortgage loan and that
                                      no prepayments occur prior to the cut-off
                                      date;

                                 o    all weighted average information provided
                                      with respect to the mortgage loans
                                      reflects a weighting of the subject
                                      mortgage loans based on their respective
                                      cut-off date principal balances; the
                                      initial mortgage pool balance will equal
                                      the total cut-off date principal balance
                                      of the entire mortgage pool, and the
                                      initial loan group 1 balance and the
                                      initial loan group 2 balance will each
                                      equal the total cut-off date principal
                                      balance of the mortgage loans in the
                                      subject loan group; we show the cut-off
                                      date principal balance for each of the
                                      mortgage loans on Annex A-1 to this
                                      prospectus supplement;

                                 o    when information with respect to the
                                      mortgage loans is expressed as a
                                      percentage of the initial mortgage pool
                                      balance, the initial loan group 1 balance
                                      or the initial loan group 2 balance, the
                                      percentages are based upon the cut-off
                                      date principal balances of the subject
                                      mortgage loans;

                                 o    when information with respect to the
                                      mortgaged real properties is expressed as
                                      a percentage of the initial mortgage pool
                                      balance, the initial loan group 1 balance
                                      or the initial loan group 2 balance, the
                                      percentages are based upon the cut-off
                                      date principal balances of the related
                                      mortgage loans;

                                 o    if any mortgage loan is secured by
                                      multiple mortgaged real properties, the
                                      related cut-off date principal balance has
                                      been allocated among the individual
                                      properties based on any of (i) an
                                      individual property's appraised value as a
                                      percentage of the total appraised value of
                                      all the related mortgaged real properties,
                                      including the subject individual property,
                                      securing that mortgage loan, (ii) an
                                      individual property's underwritten net
                                      operating income as a percentage of the
                                      total underwritten net operating income of
                                      all the related mortgaged real properties,
                                      including the subject individual property,
                                      securing that mortgage loan and (iii) an
                                      allocated loan balance specified in the
                                      related loan documents;

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


                                      S-33



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

                                 o    unless specifically indicated otherwise,
                                      statistical information presented in this
                                      prospectus supplement with respect to any
                                      mortgage loan held by the issuing entity
                                      that is part of a loan combination
                                      includes the related A-note loans not
                                      included in the issuing entity;

                                 o    unless specifically indicated otherwise,
                                      statistical information presented in this
                                      prospectus supplement with respect to any
                                      mortgage loan held by the issuing entity
                                      that is part of a loan combination
                                      excludes the related B-note loan not
                                      included in the issuing entity;

                                 o    statistical information regarding the
                                      mortgage loans may change prior to the
                                      date of initial issuance of the offered
                                      certificates due to changes in the
                                      composition of the mortgage pool prior to
                                      that date, which may result in the initial
                                      mortgage pool balance being as much as 5%
                                      larger or smaller than indicated;

                                 o    the sum of numbers presented in any column
                                      within a table may not equal the indicated
                                      total due to rounding; and

                                 o    when a mortgage loan is identified by loan
                                      number, we are referring to the loan
                                      number indicated for that mortgage loan on
                                      Annex A-1 to this prospectus supplement.

SUBSTITUTIONS, ACQUISITIONS
   AND REMOVALS OF MORTGAGE
   LOANS......................   On or prior to the date of initial issuance of
                                 the offered certificates, we will acquire the
                                 mortgage loans from the sponsors and will
                                 transfer the mortgage loans to the issuing
                                 entity. Except as contemplated in the following
                                 paragraphs regarding the replacement of a
                                 defective mortgage loan, no mortgage loan may
                                 otherwise be added to the assets of the issuing
                                 entity.

                                 Each sponsor, with respect to each mortgage
                                 loan transferred by it to us for inclusion in
                                 the pool as assets held by the issuing entity,
                                 will:

                                 o    make, as of the date of initial issuance
                                      of the offered certificates, and subject
                                      to any applicable exceptions, the
                                      representations and warranties generally
                                      described under "Description of the
                                      Mortgage Pool--Representations and
                                      Warranties" in this prospectus supplement;
                                      and

                                 o    agree to deliver the loan documents
                                      described under "Description of the
                                      Mortgage Pool--Assignment of the Mortgage
                                      Loans" in this prospectus supplement.

                                 If there exists a breach of any of those
                                 representations and warranties, or if there
                                 exists a document defect with respect to any
                                 mortgage loan, which breach or document defect
                                 materially and adversely affects the value of
                                 the subject mortgage loan or

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


                                      S-34



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

                                 the interests of the certificateholders, and if
                                 that breach or document defect is not cured
                                 within the period contemplated under
                                 "Description of the Mortgage Pool--Repurchases
                                 and Substitutions" in this prospectus
                                 supplement, then the affected mortgage loan
                                 will be subject to repurchase or substitution
                                 as described under "Description of the Mortgage
                                 Pool--Repurchases and Substitutions" in this
                                 prospectus supplement.

                                 If any mortgage loan experiences payment
                                 defaults similar to the payment defaults that
                                 would result in a transfer of servicing from
                                 the applicable master servicer to the special
                                 servicer, then it will be subject to a fair
                                 value purchase option on the part of the
                                 special servicer, the holder--or, if
                                 applicable, the beneficial owner--of
                                 certificates representing the largest
                                 percentage interest of voting rights allocated
                                 to the controlling class or an assignee of the
                                 foregoing, as described under "Servicing of the
                                 Mortgage Loans--Realization Upon Defaulted
                                 Mortgage Loans--Fair Value Call" in this
                                 prospectus supplement.

                                 If, in the case of any mortgage loan held by
                                 the issuing entity, there exists additional
                                 debt that is secured by the related mortgaged
                                 real property or by an interest in the related
                                 borrower, which additional debt is not held by
                                 the issuing entity, then the lender on that
                                 additional debt may be entitled to acquire that
                                 mortgage loan--generally at a price no less
                                 than the unpaid principal balance of the
                                 subject mortgage loan, plus interest, exclusive
                                 of default interest, accrued thereon--upon the
                                 occurrence of a default or, in some cases, a
                                 reasonably foreseeable default.

                                 The issuing entity will be subject to optional
                                 termination as discussed under "Description of
                                 the Offered Certificates--Termination" in this
                                 prospectus supplement.

PAYMENT AND OTHER TERMS.......   Each of the mortgage loans is the obligation of
                                 a borrower to repay a specified sum with
                                 interest. Each of the mortgage loans is secured
                                 by a first mortgage lien on the fee or
                                 leasehold interest of the related borrower or
                                 another party in one or more commercial,
                                 multifamily or manufactured housing community
                                 real properties. Each mortgage lien will be
                                 subject to the limited permitted encumbrances
                                 that we describe in the glossary to this
                                 prospectus supplement.

                                 All of the mortgage loans are or should be
                                 considered nonrecourse. None of the mortgage
                                 loans is insured or guaranteed by any
                                 governmental agency or instrumentality, by any
                                 private mortgage insurer, by any sponsor or by
                                 any of the parties to the pooling and servicing
                                 agreement.

                                 Each of the mortgage loans currently accrues
                                 interest at the annual rate specified with
                                 respect to that loan on Annex A-1 to this
                                 prospectus supplement. Except as otherwise
                                 described below with respect to mortgage loans
                                 that have anticipated repayment dates, the
                                 mortgage interest rate for each mortgage

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


                                      S-35



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

                                 loan is, in the absence of default, fixed for
                                 the entire term of the mortgage loan.

A. Amortizing Balloon Loans...   Fifty-eight (58) of the mortgage loans,
                                 representing approximately 40.80% of the
                                 initial mortgage pool balance (50 mortgage
                                 loans in loan group 1, representing
                                 approximately 46.49% of the initial loan group
                                 1 balance, and 8 mortgage loans in loan group
                                 2, representing approximately 24.18% of the
                                 initial loan group 2 balance), provide for:

                                 o    the amortization of principal commencing,
                                      in each such case, no later than the first
                                      regular payment date following
                                      origination;

                                 o    an amortization schedule that is
                                      significantly longer than its remaining
                                      term to stated maturity; and

                                 o    a substantial payment of principal on its
                                      maturity date.

                                 These 58 balloon mortgage loans do not include
                                 any of the balloon mortgage loans described
                                 under "--Partial Interest-Only Balloon Loans"
                                 or "--Interest-Only Balloon Loans" below.

B. Partial Interest-Only
   Balloon Loans..............   Fifty-six (56) of the mortgage loans,
                                 representing approximately 40.77% of the
                                 initial mortgage pool balance (47 mortgage
                                 loans in loan group 1, representing
                                 approximately 46.32% of the initial loan group
                                 1 balance, and 9 mortgage loans in loan group
                                 2, representing approximately 24.54% of the
                                 initial loan group 2 balance), require:

                                 o    the payment of interest only on each due
                                      date until the expiration of a designated
                                      period;

                                 o    the amortization of principal following
                                      the expiration of that interest-only
                                      period based on an amortization schedule
                                      that is significantly longer than its
                                      remaining term to stated maturity; and

                                 o    a substantial payment of principal on its
                                      maturity date.

                                 One (1) mortgage loan (loan number 13),
                                 representing approximately 1.17% of the initial
                                 mortgage pool balance and approximately 1.57%
                                 of the initial loan group 1 balance, provides
                                 for the payment of interest only for the first
                                 12 months of the loan term, and the
                                 amortization of principal commencing on the due
                                 date following the expiration of such
                                 interest-only period on the basis of an
                                 amortization schedule that is significantly
                                 longer than the remaining term to stated
                                 maturity (such schedule is attached hereto as
                                 Annex A-4), and then an interest-only period
                                 for the last 12 months of the loan term, with a
                                 substantial payment of principal to be due on
                                 the maturity date.

C. Interest-Only Balloon
   Loans......................   Seven (7) of the mortgage loans, representing
                                 approximately 16.48% of the initial mortgage
                                 pool balance (5 mortgage loans in loan group 1,
                                 representing approximately 5.51% of the initial
                                 loan group 1 balance, and 2 mortgage loans in
                                 loan group 2,

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


                                      S-36



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

                                 representing approximately 48.55% of the
                                 initial loan group 2 balance), require the
                                 payment of interest only until the related
                                 maturity date and provide for the repayment of
                                 the entire principal balance on the related
                                 maturity date.

D. ARD Loans..................   Three (3) of the mortgage loans, representing
                                 approximately 1.20% of the initial mortgage
                                 pool balance (2 mortgage loans in loan group 1,
                                 representing approximately 0.68% of the initial
                                 loan group 1 balance, and 1 mortgage loan in
                                 loan group 2, representing approximately 2.73%
                                 of the initial loan group 2 balance), which are
                                 commonly referred to as hyper-amortization
                                 loans or ARD loans, each provide for material
                                 changes to their terms to encourage the related
                                 borrower to pay the mortgage loan in full by a
                                 specified date. We consider that date to be the
                                 anticipated repayment date for each of those
                                 ARD loans. There can be no assurance, however,
                                 that these incentives will result in any of
                                 these mortgage loans being paid in full on or
                                 before its anticipated repayment date. The
                                 changes to the loan terms, which, in each case,
                                 will become effective as of the related
                                 anticipated repayment date, include:

                                 o    accrual of interest at a rate in excess of
                                      the initial mortgage interest rate with
                                      the additional interest to be deferred and
                                      payable only after the outstanding
                                      principal balance of the subject mortgage
                                      loan is paid in full; and

                                 o    applying excess cash flow from the
                                      mortgaged real property to pay down the
                                      principal amount of the subject mortgage
                                      loan, which payment of principal will be
                                      in addition to the principal portion of
                                      the normal monthly debt service payment.

                                 One (1) of the above-identified three (3) ARD
                                 loans, representing approximately 0.20% of the
                                 initial mortgage pool balance and approximately
                                 0.27% of the initial loan group 1 balance, each
                                 requires:

                                 o    the payment of interest only until the
                                      expiration of a designated period; and

                                 o    the amortization of principal following
                                      the expiration of that interest-only
                                      period.

E. Fully Amortizing Loans.....   Two (2) of the mortgage loans, representing
                                 approximately 0.76% of the initial mortgage
                                 pool balance and approximately 1.01% of the
                                 initial loan group 1 balance, respectively, has
                                 a payment schedule that provides for the
                                 payment of principal of the subject mortgage
                                 loan substantially in full by its maturity
                                 date.

LOAN COMBINATIONS.............   Three (3) mortgage loans are, in each case,
                                 part of a loan combination comprised of two (2)
                                 or more mortgage loans that are obligations of
                                 the same borrower, only one of which (or, in
                                 the case of ARC Portfolio, two of which) will
                                 be transferred to the issuing entity. The
                                 remaining mortgage loans in each loan

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


                                      S-37



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

                                 combination will not be transferred to the
                                 issuing entity, however all of the mortgage
                                 loans in the subject loan combination are
                                 together secured by the same mortgage
                                 instrument(s) encumbering the same mortgaged
                                 real property or properties. In the case of the
                                 RLJ Portfolio loan combination, the mortgage
                                 loans that will not be transferred to the
                                 issuing entity are, in general, equal in
                                 priority in respect of payment with the
                                 mortgage loan in the same loan combination that
                                 has been transferred to the issuing entity, but
                                 only to the extent set forth in the related
                                 co-lender or intercreditor agreement. In the
                                 case of the ARC Portfolio loan combination, the
                                 mortgage loans transferred to the issuing
                                 entity consist of an A-note mortgage loan and a
                                 B-note mortgage loan. The mortgage loan that
                                 will not be transferred to the issuing entity
                                 is, in general, (i) senior in priority in
                                 respect of payment of principal with the A-note
                                 mortgage loan in the ARC Portfolio loan
                                 combination that has been transferred to the
                                 issuing entity, (ii) equal in priority in
                                 respect of payment of interest with the A-note
                                 mortgage loan in the ARC Portfolio loan
                                 combination that has been transferred to the
                                 issuing entity and (iii) senior in priority in
                                 respect of payment of interest and principal to
                                 the B-note mortgage loan in the ARC Portfolio
                                 loan combination that has been transferred to
                                 the issuing entity but, in each case, only to
                                 the extent set forth in the related co-lender
                                 or intercreditor agreement. In the case of The
                                 Lake in the Woods loan combination, the
                                 mortgage loan transferred to the issuing entity
                                 consists of an A-note mortgage loan. The
                                 mortgage loan that that has been transferred to
                                 the issuing entity is, in general, senior in
                                 priority in respect of payment with the B-note
                                 mortgage loan in The Lake in the Woods
                                 Portfolio loan combination that has not been
                                 transferred to the issuing entity, but only to
                                 the extent set forth in the related co-lender
                                 or intercreditor agreement. All of the mortgage
                                 loans comprising a given loan combination are
                                 cross-defaulted, but none of the loan
                                 combinations is cross-collateralized or
                                 cross-defaulted with any other loan
                                 combination.

                                 The following mortgage loans are each part of a
                                 loan combination:



MORTGAGED REAL PROPERTY NAME (AS  CUT-OFF DATE   % OF INITIAL  ORIGINAL PRINCIPAL  U/W NCF DSCR AND CUT-OFF
 IDENTIFIED ON ANNEX A-1 TO THIS    PRINCIPAL   MORTGAGE POOL  BALANCE OF RELATED    DATE LOAN-TO-VALUE OF
      PROSPECTUS SUPPLEMENT)         BALANCE       BALANCE      NON-TRUST LOAN(S)   ENTIRE LOAN COMBINATION
--------------------------------  ------------  -------------  ------------------  ------------------------

ARC Portfolio                     $170,000,000      11.02%         $ 60,000,000              1.51x
                                                                                            68.83%

RLJ Portfolio                     $ 95,367,640       6.18%         $409,181,230              1.37x
                                                                                            70.50%

The Lake in the Woods             $ 13,289,667       0.86%         $    850,000              1.09x
                                                                                            83.17%


                                 See "Description of the Mortgage Pool--The Loan
                                 Combinations" in this prospectus supplement for
                                 a more detailed description, with respect to
                                 each loan combination, of the related co-lender
                                 arrangement and the priority of payments among
                                 the mortgage loans constituting such loan
                                 combination. Also, see

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


                                      S-38



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

                                 "Description of the Mortgage Pool--Additional
                                 Loan and Property Information--Additional and
                                 Other Financing" in this prospectus supplement.

DELINQUENCY STATUS............   None of the mortgage loans was 30 days or more
                                 delinquent with respect to any monthly debt
                                 service payment as of its cut-off date or at
                                 any time since the date of its origination.
                                 None of the mortgage loans has experienced any
                                 losses of principal or interest (through
                                 forgiveness of debt or restructuring) since
                                 origination.

PREPAYMENT LOCK-OUT PERIODS...   Except as described under "Description of the
                                 Mortgage Pool--Terms and Conditions of the
                                 Mortgage Loans--Prepayment Lock-out Periods" in
                                 this prospectus supplement with respect to four
                                 (4) mortgage loans (loan numbers 1, 80, 110 and
                                 124), all of the mortgage loans restrict
                                 prepayment for a particular period commonly
                                 referred to as a lock-out period and, in most
                                 cases (see "--Defeasance" below), a period
                                 during which the subject mortgage loan may be
                                 defeased but not prepaid. The weighted average
                                 remaining lock-out period and defeasance period
                                 of the mortgage loans is approximately 104
                                 payment periods.

DEFEASANCE....................   One hundred six (106) of the mortgage loans,
                                 representing approximately 77.24% of the
                                 initial mortgage pool balance (90 mortgage
                                 loans in loan group 1, representing
                                 approximately 85.87% of the initial loan group
                                 1 balance, and 16 mortgage loans in loan group
                                 2, representing approximately 52.01% of the
                                 initial loan group 2 balance), permit the
                                 related borrower, under certain conditions, to
                                 obtain a full or, in certain cases, a partial
                                 release of the mortgaged real property from the
                                 mortgage lien by delivering U.S. Treasury
                                 obligations or other non-callable government
                                 securities as substitute collateral. None of
                                 these mortgage loans permits defeasance prior
                                 to the second anniversary of the date of
                                 initial issuance of the certificates. The
                                 payments on the defeasance collateral are
                                 required to be at least equal to an amount
                                 sufficient to make, when due, all debt service
                                 payments on the defeased mortgage loan or
                                 portion thereof allocated to the related
                                 mortgaged real property, including any balloon
                                 payment.

                                 One (1) of the mortgage loans referred to in
                                 the prior paragraph (loan number 1),
                                 representing approximately 11.02% of the
                                 initial mortgage pool balance and approximately
                                 43.24% of the initial loan group 2 balance,
                                 respectively, at the option of the borrower,
                                 allows for prepayment with yield maintenance
                                 for the initial two years of the loan term
                                 prior to the start of the defeasance period, or
                                 defeasance or yield maintenance at any time
                                 after the 24th month from the closing date of
                                 the securitization for the last note in the
                                 related loan combination. One (1) of the
                                 mortgage loans referred to in the prior
                                 paragraph (loan number 68), representing
                                 approximately 0.44% of the initial mortgage
                                 pool balance and approximately 1.73% of the
                                 initial loan group 2 balance, allows for
                                 prepayment with yield maintenance or
                                 defeasance, at the option of the borrower, at
                                 any

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


                                      S-39



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

                                 time after the 25th month from the closing date
                                 of the securitization.

PREPAYMENT CONSIDERATION......   Twenty (20) of the mortgage loans, representing
                                 approximately 22.76% of the initial mortgage
                                 pool balance (16 mortgage loans in loan group
                                 1, representing approximately 14.13% of the
                                 initial loan group 1 balance, and 4 mortgage
                                 loans in loan group 2, representing
                                 approximately 47.99% of the initial loan group
                                 2 balance), provide for the payment of
                                 prepayment consideration in connection with a
                                 voluntary prepayment during all or part of the
                                 loan term and, in all but four (4) cases (loan
                                 numbers 1, 80, 110 and 124), following an
                                 initial prepayment lock-out period. See
                                 "Description of the Mortgage Pool--Terms and
                                 Conditions of the Mortgage Loans--Prepayment
                                 Consideration" in this prospectus supplement.

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


                                      S-40



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

ADDITIONAL STATISTICAL
   INFORMATION................   The mortgage pool will have the following
                                 general characteristics as of the cut-off date:



                                                                      MORTGAGE POOL   LOAN GROUP 1   LOAN GROUP 2
                                                                     --------------  --------------  ------------

Initial mortgage pool/loan group balance ..........................  $1,542,696,552  $1,149,498,250  $393,198,302
Number of mortgage loans ..........................................             126             106            20
Number of mortgaged real properties ...............................             235             153            82
Percentage of investment grade, shadow rated loans(1) .............            7.25%           9.73%         0.00%
Average cut-off date principal balance ............................      12,243,623      10,844,323    19,659,915
Largest cut-off date principal balance ............................     170,000,000     111,805,891   170,000,000
Smallest cut-off date principal balance ...........................         958,051         958,051     2,350,000
Weighted average mortgage interest rate ...........................          6.1621%         6.1773%       6.1174%
Highest mortgage interest rate ....................................          7.1760%         7.1760%       6.4100%
Lowest mortgage interest rate .....................................          5.4400%         5.4400%       5.6700%
Number of cross-collateralized loans ..............................               7               7             0
Cross-collateralized loans as a percentage of initial mortgage
   pool/loan group balance ........................................            1.22%           1.63%         0.00%
Number of multi-property mortgage loans ...........................               6               3             3
Multi-property mortgage loans as a percentage of initial mortgage
   pool/loan group balance ........................................           20.69%          10.91%        49.28%
Weighted average underwritten debt service coverage ratio(2) ......            1.33x           1.33x         1.35x
Highest underwritten debt service coverage ratio ..................            2.24x           2.24x         1.51x
Lowest underwritten debt service coverage ratio ...................            1.09x           1.09x         1.11x
Weighted average cut-off date loan-to-value ratio(2) ..............           69.91%          69.41%        71.38%
Highest cut-off date loan-to-value ratio ..........................           80.26%          80.26%        79.38%
Lowest cut-off date loan-to-value ratio ...........................           40.95%          40.95%        57.32%
Weighted average original term to maturity or anticipated repayment
   date (months) ..................................................             120             121           118
Longest original term to maturity or anticipated repayment date
   (months) .......................................................             240             240           120
Shortest original term to maturity or anticipated repayment date
   (months) .......................................................              60              84            60
Weighted average remaining term to maturity or anticipated
   repayment date (months) ........................................             119             120           117
Longest remaining term to maturity or anticipated repayment date
   (months) .......................................................             240             240           120
Shortest remaining term to maturity or anticipated repayment date
   (months) .......................................................              57              82            57


----------
(1)  It has been confirmed to us by each of Moody's and/or S&P, in accordance
     with their respective methodologies, that loan number 2 has credit
     characteristics consistent with an investment grade-rated obligation.

(2)  In the case of each of eight (8) mortgage loans (loan numbers 14, 19, 30,
     34, 61, 71, 82 and 109), the related debt service coverage ratio and/or
     loan-to-value ratio was calculated by taking into account a holdback amount
     and/or a letter of credit. See the footnotes to Annex A-1 to this
     prospectus supplement for more information regarding the calculations of
     debt service coverage ratios and loan-to-value ratios with respect to the
     mortgage loans identified above.

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


                                      S-41



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

PROPERTY TYPE.................   The table below shows the number of and the
                                 total cut-off date principal balance and
                                 percentages of the initial mortgage pool
                                 balance, the loan group 1 balance and the loan
                                 group 2 balance, respectively, secured by
                                 mortgaged real properties operated primarily
                                 for each indicated purpose:



                                NUMBER OF
                                MORTGAGED                           % OF INITIAL   % OF INITIAL   % OF INITIAL
                                  REAL       TOTAL CUT-OFF DATE    MORTGAGE POOL   LOAN GROUP 1   LOAN GROUP 2
        PROPERTY TYPES         PROPERTIES   PRINCIPAL BALANCE(1)     BALANCE(1)      BALANCE(1)     BALANCE(1)
----------------------------   ----------   --------------------   -------------   ------------   ------------

Retail                             55          $  494,835,375          32.08%          43.05%          0.00%
   Retail-Anchored(2)              23             325,197,920          21.08           28.29           0.00
   Retail-Unanchored               12              74,391,232           4.82            6.47           0.00
   Retail-Shadow-Anchored(2)       12              69,115,773           4.48            6.01           0.00
   Retail-Single Tenant             8              26,130,450           1.69            2.27           0.00
Multifamily                        83             403,508,302          26.16            0.90         100.00
   Multifamily                     24             233,508,302          15.14            0.90          56.76
   Manufactured Housing
      Communities                  59             170,000,000          11.02            0.00          43.24
Hospitality                        51             245,658,108          15.92           21.37           0.00
Office(3)                          27             208,866,615          13.54           18.17           0.00
Other                               1             111,805,891           7.25            9.73           0.00
Industrial                         11              49,844,623           3.23            4.34           0.00
Mixed Use                           5              23,882,828           1.55            2.08           0.00
Self Storage                        2               4,294,811           0.28            0.37           0.00
                                  ---          --------------         ------          ------         ------
TOTAL:                            235          $1,542,696,552         100.00%         100.00%        100.00%


----------
(1)  For mortgage loans secured by multiple mortgaged real properties, the
     related cut-off date principal balance has been allocated among those
     individual properties based on any of (i) an individual property's
     appraised value as a percentage of the total appraised value of all the
     related mortgaged real properties, including the subject individual
     property, securing the same mortgage loan, (ii) an individual property's
     underwritten net operating income as a percentage of the total underwritten
     net operating income of all the mortgaged real properties, including the
     subject individual property, securing the subject mortgage loan and (iii)
     an allocated loan balance specified in the related loan documents.

(2)  A mortgaged real property is classified as shadow anchored if it is located
     in close proximity to an anchored retail property.

(3)  In the case of five (5) mortgage loans (loan numbers 45, 47, 59, 73 and
     125), the related mortgaged real properties are medical offices or a
     portion of such mortgaged property is primarily utilized as a medical
     office.

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


                                      S-42



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

PROPERTY LOCATION.............   The mortgaged real properties are located in 38
                                 states. The following table sets forth the
                                 indicated information regarding those states
                                 where 5% or more of mortgaged real properties,
                                 based on allocated loan balance, are located.



                 NUMBER OF
                 MORTGAGED     TOTAL CUT-OFF    % OF INITIAL
                    REAL      DATE PRINCIPAL   MORTGAGE POOL   % OF INITIAL LOAN    % OF INITIAL LOAN
     STATE       PROPERTIES     BALANCE(1)       BALANCE(1)    GROUP 1 BALANCE(1)   GROUP 2 BALANCE(1)
--------------   ----------   --------------   -------------   ------------------   ------------------

California            24      $  326,801,340       21.18%             27.02%                4.12%
   Southern(2)        12         257,206,994       16.67              22.38                 0.00
   Northern(2)        12          69,594,346        4.51               4.65                 4.12
Massachusetts          3          91,736,960        5.95               6.50                 4.32
Texas                 32          88,319,804        5.73               4.72                 8.67
Florida               12          80,468,350        5.22               3.66                 9.78
Ohio                   5          74,702,020        4.84               6.50                 0.00
Other                159         880,668,077       57.09              51.60                73.12
                     ---      --------------      ------             ------               ------
TOTAL:               235      $1,542,696,552      100.00%            100.00%              100.00%


----------
(1)  For mortgage loans secured by multiple mortgaged real properties, the
     related cut-off date principal balance has been allocated among those
     individual properties based on any of (i) an individual property's
     appraised value as a percentage of the total appraised value of all the
     mortgaged real properties, including the subject individual property,
     securing the same mortgage loan, (ii) an individual property's underwritten
     net operating income as a percentage of the total underwritten net
     operating income of all the mortgaged real properties, including the
     subject individual property, securing the subject mortgage loan and (iii)
     an allocated loan balance specified in the related loan documents.

(2)  For purposes of determining whether a mortgaged real property is located in
     Northern California or Southern California, Northern California includes
     areas with zip codes of 93600 and above, and Southern California includes
     areas with zip codes below 93600.

ENCUMBERED INTERESTS..........   The table below shows the number of, as well as
                                 the total cut-off date principal balance and
                                 percentage of the initial mortgage pool
                                 balance, the initial loan group 1 balance and
                                 the initial loan group 2 balance, respectively,
                                 secured by mortgaged real properties for which
                                 the significant encumbered interest is as
                                 indicated:



                          NUMBER OF
ENCUMBERED INTEREST IN    MORTGAGED                           % OF INITIAL
  THE MORTGAGED REAL        REAL       TOTAL CUT-OFF DATE    MORTGAGE POOL   % OF INITIAL LOAN    % OF INITIAL LOAN
       PROPERTY          PROPERTIES   PRINCIPAL BALANCE(1)     BALANCE(1)    GROUP 1 BALANCE(1)   GROUP 2 BALANCE(1)
----------------------   ----------   --------------------   -------------   ------------------   ------------------

Fee(2)                       232         $1,525,880,452          98.91%             98.54%              100.00%
Leasehold                      3             16,816,100           1.09               1.46                 0.00
                             ---         --------------         ------             ------               ------
TOTAL:                       235         $1,542,696,552         100.00%            100.00%              100.00%


----------
(1)  For mortgage loans secured by multiple mortgaged real properties, the
     related cut-off date principal balance has been allocated among those
     individual properties based on any of (i) an individual property's
     appraised value as a percentage of the total appraised value of all the
     mortgaged real properties, including the subject individual property,
     securing the same mortgage loan, (ii) an individual property's underwritten
     net operating income as a percentage of the total underwritten net
     operating income of all the mortgaged real properties, including the
     subject individual property, securing the subject mortgage loan and (iii)
     an allocated loan balance specified in the related loan documents.

(2)  In circumstances where both the fee interest and the overlapping leasehold
     interest in a mortgaged real property are encumbered, a mortgage loan is
     considered to be secured by the fee interest in the subject mortgaged real
     property.

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


                                      S-43



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

                       LEGAL AND INVESTMENT CONSIDERATIONS

FEDERAL INCOME TAX
   CONSEQUENCES...............   The trustee or its agent will make elections to
                                 treat designated portions of the assets of the
                                 issuing entity as two separate real estate
                                 mortgage investment conduits or REMICs under
                                 sections 860A through 860G of the Internal
                                 Revenue Code of 1986, as amended. The
                                 designations for each of those two REMICs are
                                 as follows:

                                 o    REMIC I, which will consist of, among
                                      other things--

                                      1.   the mortgage loans, and

                                      2.   various other related assets; and

                                 o    REMIC II, which will hold the
                                      non-certificated regular interests in
                                      REMIC I.

                                 The class R-I and R-II certificates will
                                 represent the respective residual interests in
                                 those REMICs.

                                 Any assets not included in a REMIC will
                                 constitute one or more grantor trusts for U.S.
                                 federal income tax purposes.

                                 The portion of the assets held by the issuing
                                 entity that is represented by the class Z
                                 certificates will entitle the holders of those
                                 certificates to receive any additional interest
                                 accrued and deferred as to payment with respect
                                 to each mortgage loan with an anticipated
                                 repayment date that remains outstanding past
                                 that date, and will constitute a grantor trust
                                 for federal income tax purposes. That
                                 additional interest will be excluded from the
                                 REMICs referred to above.

                                 The offered certificates will be treated as
                                 regular interests in REMIC II. This means that
                                 they will be treated as newly issued debt
                                 instruments for federal income tax purposes.
                                 You will have to report income on your offered
                                 certificates in accordance with the accrual
                                 method of accounting even if you are otherwise
                                 a cash method taxpayer. The offered
                                 certificates will not represent any interest in
                                 the grantor trust referred to above.

                                 It is anticipated that the offered certificates
                                 will be issued at a premium.

                                 The prepayment assumption that will be used in
                                 determining the rate of accrual of original
                                 issue discount, market discount and premium, if
                                 any, for U.S. federal income tax purposes, will
                                 be that, subsequent to any date of
                                 determination--

                                 o    each mortgage loan with an anticipated
                                      repayment date will be paid in full on
                                      that date,

                                 o    no mortgage loan will otherwise be prepaid
                                      prior to maturity, and

                                 o    there will be no extension of maturity for
                                      any mortgage loan.

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


                                      S-44



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

                                 However, no representation is made as to the
                                 actual rate at which the mortgage loans will
                                 prepay, if at all.

                                 For a more detailed discussion of the federal
                                 income tax aspects of investing in the offered
                                 certificates, see "Federal Income Tax
                                 Consequences" in this prospectus supplement and
                                 "Federal Income Tax Consequences" in the
                                 accompanying base prospectus.

ERISA CONSIDERATIONS..........   We anticipate that, subject to satisfaction of
                                 the conditions referred to under "ERISA
                                 Considerations" in this prospectus supplement,
                                 employee benefit plans and other retirement
                                 plans or arrangements subject to--

                                 o    Title I of the Employee Retirement Income
                                      Security Act of 1974, as amended, or

                                 o    section 4975 of the Internal Revenue Code
                                      of 1986, as amended,

                                 will be able to invest in the offered
                                 certificates without giving rise to a
                                 prohibited transaction. This is based upon an
                                 individual prohibited transaction exemption
                                 granted to Merrill Lynch, Pierce, Fenner &
                                 Smith Incorporated by the U.S. Department of
                                 Labor.

                                 If you are a fiduciary of any employee benefit
                                 plan or other retirement plan or arrangement
                                 subject to Title I of ERISA or section 4975 of
                                 the Internal Revenue Code of 1986, as amended,
                                 you are encouraged to review carefully with
                                 your legal advisors whether the purchase or
                                 holding of the offered certificates could give
                                 rise to a transaction that is prohibited under
                                 ERISA or section 4975 of the Internal Revenue
                                 Code of 1986, as amended. See "ERISA
                                 Considerations" in this prospectus supplement
                                 and in the accompanying base prospectus.

LEGAL INVESTMENT..............   The offered certificates will not be mortgage
                                 related securities for purposes of the
                                 Secondary Mortgage Market Enhancement Act of
                                 1984.

                                 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 will be legal investments for
                                 them. See "Legal Investment" in this prospectus
                                 supplement and in the accompanying base
                                 prospectus.

INVESTMENT CONSIDERATIONS.....   The rate and timing of payments and other
                                 collections of principal on or with respect to
                                 the mortgage loans -- and, in particular, in
                                 the case of the class A-1, A-2, A-3 and A-4
                                 certificates, on or with respect to the
                                 mortgage loans in loan group 1, and in the case
                                 of the class A-1A certificates, on or with
                                 respect to the mortgage loans in loan group 2
                                 -- may affect the yield to maturity on each
                                 offered certificate. In the case of

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


                                      S-45



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

                                 offered certificates purchased at a discount, a
                                 slower than anticipated rate of payments and
                                 other collections of principal on the mortgage
                                 loans -- and, in particular, in the case of the
                                 class A-1, A-2, A-3 and A-4 certificates, on or
                                 with respect to the mortgage loans in loan
                                 group 1, and in the case of the class A-1A
                                 certificates, on or with respect to the
                                 mortgage loans in loan group 2 -- could result
                                 in a lower than anticipated yield. In the case
                                 of the offered certificates purchased at a
                                 premium, a faster than anticipated rate of
                                 payments and other collections of principal on
                                 the mortgage loans -- and, in particular, in
                                 the case of the class A-1, A-2, A-3 and A-4
                                 certificates, on or with respect to the
                                 mortgage loans in loan group 1, and in the case
                                 of the class A-1A certificates, on or with
                                 respect to the mortgage loans in loan group 2
                                 -- could result in a lower than anticipated
                                 yield.

                                 The yield on any offered certificate with a
                                 variable or capped pass-through rate, could
                                 also be adversely affected if the mortgage
                                 loans with relatively higher net mortgage
                                 interest rates pay principal faster than the
                                 mortgage loans with relatively lower net
                                 mortgage interest rates.

                                 See "Yield and Maturity Considerations" in this
                                 prospectus supplement and in the accompanying
                                 base prospectus.

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


                                      S-46



                                  RISK FACTORS

     The offered certificates are not suitable investments for all investors. In
particular, you should not purchase any class of offered certificates unless you
understand and are able to bear the risks associated with that class.

     The offered certificates are complex securities and it is important that
you possess, either alone or together with an investment advisor, the expertise
necessary to evaluate the information contained in this prospectus supplement
and the accompanying base prospectus in the context of your financial situation.

     YOU SHOULD CONSIDER THE FOLLOWING FACTORS, AS WELL AS THOSE SET FORTH UNDER
"RISK FACTORS" IN THE ACCOMPANYING BASE PROSPECTUS, IN DECIDING WHETHER TO
PURCHASE ANY OFFERED CERTIFICATES. THE "RISK FACTORS" SECTION IN THE
ACCOMPANYING BASE PROSPECTUS INCLUDES A NUMBER OF GENERAL RISKS ASSOCIATED WITH
MAKING AN INVESTMENT IN THE OFFERED CERTIFICATES.

     THE RISKS AND UNCERTAINTIES DESCRIBED BELOW AND UNDER "RISK FACTORS" IN THE
ACCOMPANYING BASE PROSPECTUS ARE NOT THE ONLY ONES RELATING TO YOUR OFFERED
CERTIFICATES. ADDITIONAL RISKS AND UNCERTAINTIES NOT PRESENTLY KNOWN TO US OR
THAT WE CURRENTLY DEEM IMMATERIAL MAY ALSO IMPAIR YOUR INVESTMENT.

     THIS PROSPECTUS SUPPLEMENT CONTAINS FORWARD-LOOKING STATEMENTS THAT INVOLVE
RISKS AND UNCERTAINTIES. ACTUAL RESULTS COULD DIFFER MATERIALLY FROM THOSE
ANTICIPATED IN THESE FORWARD-LOOKING STATEMENTS AS A RESULT OF CERTAIN FACTORS,
INCLUDING RISKS DESCRIBED BELOW, ELSEWHERE IN THIS PROSPECTUS SUPPLEMENT AND IN
THE ACCOMPANYING BASE PROSPECTUS.

     IF ANY OF THE FOLLOWING EVENTS OR CIRCUMSTANCES IDENTIFIED AS RISKS
ACTUALLY OCCUR OR MATERIALIZE, YOUR INVESTMENT COULD BE MATERIALLY AND ADVERSELY
AFFECTED.

RISKS RELATED TO THE OFFERED CERTIFICATES

THE CLASS AM, AJ, B, C AND D CERTIFICATES ARE SUBORDINATE TO, AND ARE THEREFORE
RISKIER THAN, THE CLASS A-1, A-2, A-3, A-4 AND A-1A CERTIFICATES

     If you purchase class AM, AJ, B, C or D certificates, then your offered
certificates will provide credit support to other classes of offered
certificates and to the class X certificates. As a result, you will receive
payments after, and must bear the effects of losses on the mortgage loans
before, the holders of those other classes of certificates.

     When making an investment decision, you should consider, among other
things--

     o    the payment priorities of the respective classes of the certificates;

     o    the order in which the principal balances of the respective classes of
          the certificates with principal balances will be reduced in connection
          with losses and default-related shortfalls; and

     o    the characteristics and quality of the mortgage loans.

     See "Description of the Mortgage Pool" and "Description of the Offered
Certificates--Payments" and "--Reductions to Certificate Principal Balances in
Connection with Realized Losses and Additional Trust Fund Expenses" in this
prospectus supplement. See also "Risk Factors--The Investment Performance of
Your Offered Certificates Will Depend Upon Payments, Defaults and Losses on the
Underlying Mortgage Loans; and Those Payments, Defaults and Losses May Be Highly
Unpredictable," "--Any Credit Support for Your Offered Certificates May Be
Insufficient to Protect You Against All Potential Losses" and "--Payments on the
Offered Certificates Will Be Made Solely from the Limited Assets of the Related
Trust, and Those Assets May Be Insufficient to Make All Required Payments on
Those Certificates" in the accompanying base prospectus.


                                      S-47



CHANGES IN MORTGAGE POOL COMPOSITION CAN CHANGE THE NATURE OF YOUR INVESTMENT

     If you purchase any of the offered certificates that are expected to have
relatively longer weighted average lives, you will be more exposed to risks
associated with changes in concentrations of borrower, loan or property
characteristics than are persons who own offered certificates that are expected
to have relatively shorter weighted average lives. See "Risk Factors--Changes in
Pool Composition Will Change the Nature of Your Investment" in the accompanying
base prospectus.

THE OFFERED CERTIFICATES WILL HAVE LIMITED LIQUIDITY AND MAY EXPERIENCE
FLUCTUATIONS IN MARKET VALUE UNRELATED TO THE PERFORMANCE OF THE MORTGAGE LOANS

     Your offered certificates will not be listed on any national securities
exchange or traded on any automated quotation systems of any registered
securities association, and there is currently no secondary market for your
offered certificates. While one or more of the underwriters currently intend to
make a secondary market in the offered certificates, they are not obligated to
do so. Additionally, one or more purchasers may purchase substantial portions of
one or more classes of offered certificates. Moreover, if a secondary market
does develop, there can be no assurance that it will provide you with liquidity
of investment or that it will continue for the life of your offered
certificates. Accordingly, you may not have an active or liquid secondary market
for your offered certificates. Lack of liquidity could result in a substantial
decrease in the market value of your offered certificates. The market value of
your offered certificates also may be affected by many other factors, including
the then prevailing interest rates and market perceptions of risks associated
with commercial mortgage lending, and no representation is made by any person or
entity as to what the market value of any offered certificate will be at any
time. See "Risk Factors--Lack of Liquidity Will Impair Your Ability to Sell Your
Offered Certificates and May Have an Adverse Effect on the Market Value of Your
Offered Certificates" and "--The Market Value of Your Offered Certificates May
Be Adversely Affected by Factors Unrelated to the Performance of Your Offered
Certificates and the Underlying Mortgage Assets, such as Fluctuations in
Interest Rates and the Supply and Demand of CMBS Generally" in the accompanying
base prospectus.

THE OFFERED CERTIFICATES HAVE UNCERTAIN YIELDS TO MATURITY

     The yield on your offered certificates will depend on--

     o    the price you paid for your offered certificates; and

     o    the rate, timing and amount of payments on your offered certificates.

     The frequency, timing and amount of payments on your offered certificates
     will depend on:

     o    the pass-through rate for, and other payment terms of, your offered
          certificates;

     o    the frequency and timing of payments and other collections of
          principal on the mortgage loans or, in some cases, a particular group
          of mortgage loans;

     o    the frequency and timing of defaults, and the severity of losses, if
          any, on the mortgage loans or, in some cases, a particular group of
          mortgage loans;

     o    the frequency, timing, severity and allocation of other shortfalls and
          expenses that reduce amounts available for payment on your offered
          certificates;

     o    repurchases of mortgage loans--or, in some cases, mortgage loans of a
          particular group--for material breaches of representations or
          warranties and/or material document defects;

     o    the collection and payment of prepayment premiums and yield
          maintenance charges with respect to the mortgage loans or, in some
          cases, a particular group of mortgage loans; and

     o    servicing decisions with respect to the mortgage loans or, in some
          cases, a particular group of mortgage loans.


                                      S-48



     In general, the factors described in the preceding paragraph cannot be
predicted with any certainty. Accordingly, you may find it difficult to analyze
the effect that these factors might have on the yield to maturity of your
offered certificates. Further, in the absence of significant losses on the
mortgage pool, holders of the class A-1, A-2, A-3 and A-4 certificates should be
concerned with the factors described in the second through seventh bullets of
the preceding paragraph primarily insofar as they relate to the mortgage loans
in loan group 1. Until the class A-1, A-2, A-3 and A-4 certificates are retired,
holders of the class A-1A certificates would, in the absence of significant
losses on the mortgage pool, be affected by the factors described in the second
through seventh bullets of the preceding paragraph primarily insofar as they
relate to the mortgage loans in loan group 2.

     See "Description of the Mortgage Pool," "Servicing of the Mortgage Loans,"
"Description of the Offered Certificates--Payments" and "--Reductions to
Certificate Principal Balances in Connection with Realized Losses and Additional
Trust Fund Expenses" and "Yield and Maturity Considerations" in this prospectus
supplement. See also "Risk Factors--The Investment Performance of Your Offered
Certificates Will Depend Upon Payments, Defaults and Losses on the Underlying
Mortgage Loans; and Those Payments, Defaults and Losses May Be Highly
Unpredictable" and "Yield and Maturity Considerations" in the accompanying base
prospectus.

THE INVESTMENT PERFORMANCE OF YOUR OFFERED CERTIFICATES MAY VARY MATERIALLY AND
ADVERSELY FROM YOUR EXPECTATIONS BECAUSE THE RATE OF PREPAYMENTS AND OTHER
UNSCHEDULED COLLECTIONS OF PRINCIPAL ON THE MORTGAGE LOANS IS FASTER OR SLOWER
THAN YOU ANTICIPATED

     If you purchase any offered certificates at a premium relative to their
principal balances, and if payments and other collections of principal on the
mortgage loans--and, in particular, in the case of the class A-1, A-2, A-3, and
A-4 certificates, on the mortgage loans in loan group 1, and in the case of the
class A-1A certificates, on the mortgage loans in loan group 2--occur with a
greater frequency than you anticipated at the time of your purchase, then your
actual yield to maturity may be lower than you had assumed at the time of your
purchase. Conversely, if you purchase any offered certificates at a discount
from their principal balances, and if payments and other collections of
principal on the mortgage loans--and, in particular, in the case of the class
A-1, A-2, A-3 and A-4 certificates, on the mortgage loans in loan group 1, and
in the case of the class A-1A certificates, on the mortgage loans in loan group
2--occur with less frequency than you anticipated, then your actual yield to
maturity may be lower than you had assumed. You should consider that prepayment
premiums and yield maintenance charges may not be collected in all circumstances
and no prepayment premium or yield maintenance charge will be paid in connection
with a purchase or repurchase of a mortgage loan. Furthermore, even if a
prepayment premium or yield maintenance charge is collected and payable on your
offered certificates, it may not be sufficient to offset fully any loss in yield
on your offered certificates.

     Some of the mortgage loans may require the related borrower to make, or
permit the lender to apply reserve funds to make, partial prepayments if
specified conditions, such as meeting certain debt service coverage ratios
and/or satisfying certain leasing conditions, have not been satisfied. The
required prepayment may need to be made even though the subject mortgage loan is
in its lock-out period. See "Description of the Mortgage Pool--Terms and
Conditions of the Mortgage Loans--Mortgage Loans Which May Require Principal
Paydowns" in this prospectus supplement.

     The yield on the offered certificates with variable or capped pass-through
rates could also be adversely affected if the mortgage loans with higher net
mortgage interest rates pay principal faster than the mortgage loans with lower
net mortgage interest rates. This is because those classes bear interest at
pass-through rates equal to, based upon or limited by, as applicable, a weighted
average of the adjusted net mortgage interest rates derived from the mortgage
loans.

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


                                      S-49



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

     o    the terms of the mortgage loans;

     o    the length of any prepayment lockout period;

     o    the level of prevailing interest rates;

     o    the availability of mortgage credit;

     o    the applicable yield maintenance charges or prepayment premiums;

     o    the applicable master servicer's or the special servicer's ability to
          enforce yield maintenance charges and prepayment premiums;

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

     o    the occurrence of casualties or natural disasters; and

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

     A borrower is generally less likely to prepay its mortgage loan if
prevailing interest rates are at or above the mortgage interest rate borne by
that mortgage loan. On the other hand, a borrower is generally more likely to
prepay its mortgage loan if prevailing rates fall significantly below the
mortgage interest rate borne by that mortgage loan. Borrowers are less likely to
prepay mortgage loans with lock-out periods or yield maintenance charge
provisions, to the extent enforceable, than otherwise identical mortgage loans
without these provisions, with shorter lock-out periods or with lower or no
yield maintenance charges. None of the master servicers, the special servicer or
the trustee will be required to advance any yield maintenance charges.

     With respect to the mortgage loan identified on Annex A-1 to this
prospectus supplement as ARC Portfolio, representing approximately 11.02% of the
initial mortgage pool balance and approximately 43.24% of the initial loan group
2 balance, the related non-trust A-Note mortgage loan is a floating rate note
that is secured by the same mortgaged real property as the mortgage loan
included in the issuing entity. Such non-trust A-Note has a shorter maturity
date than the mortgage loan included in the issuing entity, and as such, the
related borrower may refinance the entire mortgage loan (inclusive of the
portion of such loan being deposited into the issuing entity) before the stated
maturity date of the mortgage loan included in the issuing entity.

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

     Additionally, although the collateral substitution provisions related to
defeasance do not have the same effect on the certificateholders as prepayment,
we cannot assure you that a court would not interpret those provisions as
requiring a yield maintenance charge. In certain jurisdictions, those collateral
substitution provisions might be deemed unenforceable under applicable law or
public policy, or usurious.

     See "Description of the Mortgage Pool--Terms and Conditions of the Mortgage
Loans--Voluntary Prepayment Provisions" in this prospectus supplement for a
discussion of prepayment restrictions with respect to the mortgage loans. No
assurance can be given to you that the related borrowers will refrain from
prepaying their mortgage loans due to the existence of yield maintenance charges
or that involuntary prepayments will not occur.


                                      S-50



     In addition, if a mortgage loan seller repurchases any mortgage loan from
the issuing entity due to material breaches of representations or warranties or
material document defects, the repurchase price paid will be passed through to
the holders of the certificates with the same effect as if the mortgage loan had
been prepaid in part or in full, and no yield maintenance charge will be
payable. A repurchase or the exercise of a purchase option may adversely affect
the yield to maturity on your certificates.

A HIGH RATE AND EARLY OCCURRENCE OF BORROWER DELINQUENCIES AND DEFAULTS MAY
ADVERSELY AFFECT YOUR INVESTMENT

     The actual yield to maturity of your offered certificates will be lower
than expected and could be negative under certain extreme scenarios if (a) you
calculate the anticipated yield of your offered certificates based on a default
rate or amount of losses lower than that actually experienced by the mortgage
loans and (b) the additional losses are allocable to or otherwise required to be
borne by your class of offered certificates. The actual yield to maturity of
your offered certificates will also be affected by the timing of any loss on a
liquidated mortgage loan if a portion of the loss is allocable to or otherwise
required to be borne by your class of offered certificates, 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. Delinquencies on the mortgage loans may result in shortfalls in
distributions of interest and/or principal to the holders of the offered
certificates for the current month if the delinquent amounts are not advanced.
Furthermore, no interest will accrue on this shortfall during the period of time
that the payment is delinquent. Losses on the mortgage loans may affect the
weighted average life and/or yield to maturity of a particular class of offered
certificates even if those losses are not allocated to, or required to be borne
by the holders of, that class of offered certificates. The special servicer may
accelerate the maturity of the related mortgage loan in the case of any monetary
or material non-monetary default, which could result in an acceleration of
payments to the certificateholders. In addition, losses on the mortgage loans
may result in a higher percentage ownership interest evidenced by a class of
offered certificates in the remaining mortgage loans than would otherwise have
been the case absent the loss, even if those losses are not allocated to that
class of offered certificates. The consequent effect on the weighted average
life and/or yield to maturity of a class of offered certificates will depend
upon the characteristics of the remaining mortgage loans.

THE RIGHT OF THE MASTER SERVICERS, THE SPECIAL SERVICER AND THE TRUSTEE TO
RECEIVE INTEREST ON ADVANCES, SPECIAL SERVICING FEES, PRINCIPAL RECOVERY FEES
AND WORKOUT FEES WILL AFFECT YOUR RIGHT TO RECEIVE DISTRIBUTIONS

     To the extent described in this prospectus supplement and provided in the
pooling and servicing agreement, the master servicers, the special servicer and
the trustee will each be entitled to receive interest (which will generally
accrue from the date on which the related advance is made through the date of
reimbursement) on unreimbursed advances made by it. In addition, the special
servicer will be entitled to receive, in connection with its servicing,
liquidation and/or workout of defaulted mortgage loans, compensation consisting
of special servicing fees, principal recovery fees and workout fees,
respectively. The right to receive these amounts is senior to the rights of
certificateholders to receive distributions on the offered certificates and,
consequently, may result in shortfalls and losses being allocated to the offered
certificates that would not have otherwise resulted.

YOUR LACK OF CONTROL OVER THE ISSUING ENTITY CAN CREATE RISKS

     You and other holders of the offered certificates generally do not have a
right to vote and do not have the right to make decisions with respect to the
administration of the issuing entity. See "Description of the Offered
Certificates--Voting Rights" in this prospectus supplement. Those decisions are
generally made, subject to the express terms of the pooling and servicing
agreement, by a master servicer, the trustee or the special servicer, as
applicable. Any decision made by one of those parties in respect of the assets
of the issuing entity, even if that decision is determined to be in your best
interests by that party, may be contrary to the decision that you or other
holders of the offered certificates would have made and may negatively affect
your interests.


                                      S-51



POTENTIAL CONFLICTS OF INTEREST WITH RESPECT TO THE MASTER SERVICERS, THE
SPECIAL SERVICER AND THE CONTROLLING CLASS REPRESENTATIVE

     Prudential Asset Resources, Inc., one of the initial master servicers, is
an affiliate of Prudential Mortgage Capital Funding, LLC, a sponsor and one of
the mortgage loan sellers, and Prudential Mortgage Capital Company, LLC, one of
the originators. This affiliation could cause a conflict with that master
servicer's duties to the issuing entity under the pooling and servicing
agreement notwithstanding the fact that the pooling and servicing agreement
provides that the mortgage loans serviced pursuant to that agreement must be
administered in accordance with the servicing standard described in this
prospectus supplement without regard to an affiliation with any other party
involved in the transaction.

     A master servicer, the special servicer or any affiliate of a master
servicer or the special servicer may acquire certificates. This could cause a
conflict between a master servicer's or the special servicer's duties to the
issuing entity under the pooling and servicing agreement and its or its
affiliate's interest as a holder of certificates issued under that agreement. In
addition, the master servicers, the special servicer and each of their
affiliates own and are in the business of acquiring assets similar in type to
the assets of the issuing entity. Accordingly, the assets of those parties and
their affiliates may, depending upon the particular circumstances including the
nature and location of those assets, compete with the mortgaged real properties
for tenants, purchasers, financing and in other matters related to the
management and ownership of real estate. See "Servicing of the Mortgage
Loans--Modifications, Waivers, Amendments and Consents" in this prospectus
supplement.

     The special servicer will have the right to determine that any P&I advance
made or to be made by a master servicer or the trustee is not recoverable from
proceeds of the mortgage loan to which that advance relates. The applicable
master servicer or the trustee will then be required to not make a proposed
advance or may obtain reimbursement for a previously made advance from
collections of principal and, in some cases, interest, which may reduce the
amount of principal and, in some cases, interest that will be paid on your
offered certificates.

     In addition, in connection with the servicing of the specially serviced
mortgage loans, the special servicer may, at the direction of the controlling
class representative, take actions with respect to the specially serviced
mortgage loans that could adversely affect the holders of some or all of the
classes of offered certificates. See "Description of the Mortgage Pool--The Loan
Combinations and "Servicing of the Mortgage Loans--The Controlling Class
Representative and the Loan Combination Controlling Parties" in this prospectus
supplement.

     The controlling class representative will be selected by the holders of
certificates representing a majority interest in the controlling class. The
controlling class of certificateholders may have interests that conflict with
those of the holders of the offered certificates. As a result, it is possible
that the controlling class representative may direct the special servicer to
take actions which conflict with the interests of the holders of certain classes
of the offered certificates. However, the special servicer is not permitted to
take actions which are prohibited by law or violate the servicing standard or
the terms of the mortgage loan documents.

RISKS RELATED TO THE MORTGAGE LOANS

CONCENTRATION OF MORTGAGED REAL PROPERTY TYPES SUBJECT THE TRUST TO INCREASED
RISK OF DECLINE IN A PARTICULAR INDUSTRY

     The inclusion, among the assets of the issuing entity, of a significant
concentration of mortgage loans that are secured by mortgage liens on a
particular type of income-producing property makes the overall performance of
the mortgage pool materially more dependent on the factors that affect the
operations at and value of that property type.

RETAIL PROPERTIES ARE SUBJECT TO UNIQUE RISKS WHICH MAY REDUCE PAYMENTS ON YOUR
CERTIFICATES

     Fifty-five (55) of the mortgaged real properties, which represent security
for approximately 32.08% of the initial mortgage pool balance and approximately
43.05% of the initial loan group 1 balance, are fee and/or leasehold interests
in retail properties. Mortgage loans that are secured by liens on those types of
properties are exposed to unique risks particular to those types of properties.


                                      S-52



     For a more detailed discussion of factors uniquely affecting retail
properties, you should refer to the section in the accompanying base prospectus
captioned "Risk Factors--Various Types of Income-Producing Properties May Secure
Mortgage Loans Underlying a Series of Offered Certificates and Each Type of
Income-Producing Property May Present Special Risks as Collateral for a
Loan--Retail Properties."

HOSPITALITY PROPERTIES ARE SUBJECT TO UNIQUE RISKS WHICH MAY REDUCE PAYMENTS ON
YOUR CERTIFICATES

     Fifty-one (51) of the mortgaged real properties, which represent security
for approximately 15.92% of the initial mortgage pool balance and approximately
21.37% of the initial loan group 1 balance, are fee and/or leasehold interests
in hospitality properties. Mortgage loans that are secured by liens on those
types of properties are exposed to unique risks particular to those types of
properties. In addition, for certain of the mortgage loans secured by
hospitality properties that are a franchise of a national or regional hotel
chain, the related franchise agreement is scheduled to terminate during the term
of the related mortgage loan.

     For a more detailed discussion of factors uniquely affecting hospitality
properties, you should refer to the section in the accompanying base prospectus
captioned "Risk Factors--Various Types of Income-Producing Properties May Secure
Mortgage Loans Underlying a Series of Offered Certificates and Each Type of
Income-Producing Property May Present Special Risks as Collateral for a
Loan--Hospitality Properties."

MULTIFAMILY PROPERTIES ARE SUBJECT TO UNIQUE RISKS WHICH MAY REDUCE PAYMENTS ON
YOUR CERTIFICATES

     Twenty-four (24) of the mortgaged real properties, which represent security
for approximately 15.14% of the initial mortgage pool balance (one (1) property
securing a mortgage loan in loan group 1, representing approximately 0.90% of
the initial loan group 1 balance, and 23 properties securing mortgage loans in
loan group 2, representing approximately 56.76% of the initial loan group 2
balance) are fee and/or leasehold interests in multifamily properties. Mortgage
loans that are secured by liens on those types of properties are exposed to
unique risks particular to those types of properties.

     For a more detailed discussion of factors uniquely affecting multifamily
properties, you should refer to the section in the accompanying base prospectus
captioned "Risk Factors--Various Types of Income-Producing Properties May Secure
Mortgage Loans Underlying a Series of Offered Certificates and Each Type of
Income-Producing Property May Present Special Risks as Collateral for a
Loan--Multifamily Rental Properties."

OFFICE PROPERTIES ARE SUBJECT TO UNIQUE RISKS WHICH MAY REDUCE PAYMENTS ON YOUR
CERTIFICATES

     Twenty-seven (27) of the mortgaged real properties, which represent
security for approximately 13.54% of the initial mortgage pool balance and
approximately 18.17% of the initial loan group 1 balance, are fee and/or
leasehold interests in office properties. Mortgage loans that are secured by
liens on those types of properties are exposed to unique risks particular to
those types of properties.

     For a more detailed discussion of factors uniquely affecting office
properties, you should refer to the section in the accompanying base prospectus
captioned "Risk Factors--Various Types of Income-Producing Properties May Secure
Mortgage Loans Underlying a Series of Offered Certificates and Each Type of
Income-Producing Property May Present Special Risks as Collateral for a
Loan--Office Properties."

     In the case of five (5) mortgage loans (loan numbers 45, 47, 59, 73 and
125), which represent approximately 2.23% of the initial mortgage pool balance
and approximately 3.00% of the initial loan group 1 balance, the related
mortgaged real properties are medical offices or a portion thereof is primarily
utilized as a medical office. Mortgage loans secured by liens on medical office
properties are also exposed to the unique risks particular to health care
related properties. For a more detailed discussion of factors uniquely affecting
medical offices, you should refer to the section in the accompanying base
prospectus captioned "Risk Factors--Various Types of Income-Producing Properties
May Secure Mortgage Loans Underlying a Series of Offered Certificates and Each
Type of Income-Producing Property May Present Special Risks as Collateral for a
Loan--Health Care Related Properties."


                                      S-53



MANUFACTURED HOUSING COMMUNITIES, MOBILE HOME PARKS AND RECREATIONAL VEHICLE
PARKS ARE SUBJECT TO UNIQUE RISKS WHICH MAY REDUCE PAYMENTS ON YOUR CERTIFICATES

     Fifty-nine (59) of the mortgaged real properties, which represent security
for approximately 11.02% of the initial mortgage pool balance, and one (1)
mortgage loan in loan group 2, representing approximately 43.24% of the initial
loan group 2 balance, are fee and/or leasehold interests in manufactured housing
community properties, mobile home parks and/or recreational vehicle parks.
Mortgage loans that are secured by liens on those types of properties are
exposed to unique risks particular to those types of properties.

     For a more detailed discussion of factors uniquely affecting manufactured
housing community properties, you should refer to the section in the
accompanying base prospectus captioned "Risk Factors--Various Types of
Income-Producing Properties May Secure Mortgage Loans Underlying a Series of
Offered Certificates and Each Type of Income-Producing Property May Present
Special Risks as Collateral for a Loan--Manufactured Housing Communities, Mobile
Home Parks and Recreational Vehicle Parks."

INDUSTRIAL FACILITIES ARE SUBJECT TO UNIQUE RISKS WHICH MAY REDUCE PAYMENTS ON
YOUR CERTIFICATES

     Eleven (11) of the mortgaged real properties, which represent security for
approximately 3.23% of the initial mortgage pool balance and approximately 4.34%
of the initial loan group 1 balance, are fee and/or leasehold interests in
industrial properties. Mortgage loans that are secured by liens on those types
of properties are exposed to unique risks particular to those types of
properties.

     For a more detailed discussion of factors uniquely affecting industrial
properties, you should refer to the section in the accompanying base prospectus
captioned "Risk Factors--Various Types of Income-Producing Properties May Secure
Mortgage Loans Underlying a Series of Offered Certificates and Each Type of
Income-Producing Property May Present Special Risks as Collateral for a
Loan--Industrial Properties."

SELF STORAGE FACILITIES ARE SUBJECT TO UNIQUE RISKS WHICH MAY REDUCE PAYMENTS ON
YOUR CERTIFICATES

     Two (2) of the mortgaged real properties, which represent security for
approximately 0.28% of the initial mortgage pool balance and approximately 0.37%
of the initial loan group 1 balance, are fee and/or leasehold interests in self
storage facility properties. Mortgage loans that are secured by liens on those
types of properties are exposed to unique risks particular to those types of
properties.

     For a more detailed discussion of factors uniquely affecting self storage
facilities, you should refer to the section in the accompanying base prospectus
captioned "Risk Factors--Various Types of Income-Producing Properties May Secure
Mortgage Loans Underlying a Series of Offered Certificates and Each Type of
Income-Producing Property May Present Special Risks as Collateral for a
Loan--Warehouse, Mini-Warehouse and Self Storage Facilities."

RISKS ASSOCIATED WITH CONDOMINIUM OWNERSHIP AND COOPERATIVELY OWNED PROPERTIES

     Five (5) mortgage loans (loan numbers 13, 14, 40, 56 and 83), representing
in the aggregate approximately 3.86% of the initial mortgage pool balance (3
mortgage loans in loan group 1, representing approximately 3.56% of the initial
loan group 1 balance, and 2 mortgage loans in loan group 2, representing
approximately 4.73% of the initial loan group 2 balance), are, or may become,
secured in whole or part by the related borrower's interest in residential
and/or commercial condominium units. Condominiums may create risks for lenders
that are not present when lending on properties that are not condominiums. See
"Risk Factors--Lending on Condominium Units Creates Risks for Lenders That Are
Not Present When Lending on Non-Condominiums" in the base prospectus.

REPAYMENT OF THE MORTGAGE LOANS DEPENDS ON THE OPERATION OF THE MORTGAGED REAL
PROPERTIES

     The mortgage loans are secured by mortgage liens on fee and/or leasehold
(which may include sub-leasehold) interests in commercial, multifamily and
manufactured housing community real property. The risks associated with lending
on these types of real properties are inherently different from those associated
with


                                      S-54



lending on the security of single-family residential properties. This is
because, among other reasons, such mortgage loans are often larger and repayment
of each of the mortgage loans is dependent on--

     o    the successful operation and value of the mortgaged real property; and

     o    the related borrower's ability to sell or refinance the mortgaged real
          property.

     See "Risk Factors--Repayment of a Commercial or Multifamily Mortgage Loan
Depends upon the Performance and Value of the Underlying Real Property, Which
May Decline Over Time, and the Related Borrower's Ability to Refinance the
Property, of Which There Is No Assurance" and "Risk Factors--Various Types of
Income-Producing Properties May Secure Mortgage Loans Underlying a Series of
Offered Certificates and Each Type of Income-Producing Property May Present
Special Risks as Collateral for a Loan" in the accompanying base prospectus.

THE MORTGAGED REAL PROPERTY WILL BE THE SOLE ASSET AVAILABLE TO SATISFY THE
AMOUNTS OWING UNDER A MORTGAGE LOAN IN THE EVENT OF DEFAULT

     The mortgage loans will not be an obligation of, or be insured or
guaranteed by, us, any sponsor, any governmental entity, any private mortgage
insurer, any mortgage loan seller, any underwriter, either master servicer, the
special servicer, the trustee or any of their respective affiliates or any other
person or entity.

     All of the mortgage loans are or should be considered nonrecourse loans. If
the related borrower defaults on any of the mortgage loans, only the related
mortgaged real property (together with any related insurance policies or other
pledged collateral), and none of the other assets of the borrower, is available
to satisfy the debt. Consequently, payment prior to maturity is dependent
primarily on the sufficiency of the net operating income of the mortgaged real
property. Payment at maturity is primarily dependent upon the market value of
the mortgaged real property or the borrower's ability to refinance the mortgaged
real property. Even if the related loan documents permit recourse to the
borrower or a guarantor, the issuing entity may not be able to ultimately
collect the amount due under a defaulted mortgage loan. We have not evaluated
the significance of the recourse provisions of mortgage loans that may permit
recourse against the related borrower or another person in the event of a
default. See "Risk Factors--Repayment of a Commercial or Multifamily Mortgage
Loan Depends upon the Performance and Value of the Underlying Real Property,
Which May Decline Over Time, and the Related Borrower's Ability to Refinance the
Property, of Which There Is No Assurance" in the accompanying base prospectus.

RESERVES TO FUND CAPITAL EXPENDITURES MAY BE INSUFFICIENT AND THIS MAY ADVERSELY
AFFECT PAYMENTS ON YOUR CERTIFICATES

     Although many of the mortgage loans require that funds be put aside for
specific reserves, certain of the mortgage loans do not require any reserves. We
cannot assure you that any such reserve amounts will be sufficient to cover the
actual costs of the items for which the reserves were established. We also
cannot assure you that cash flow from the related mortgaged real properties will
be sufficient to fully fund any ongoing monthly reserve requirements.

OPTIONS AND OTHER PURCHASE RIGHTS MAY AFFECT VALUE OR HINDER RECOVERY WITH
RESPECT TO THE MORTGAGED REAL PROPERTIES

     The borrower under certain of the mortgage loans has given to one or more
tenants or another person a right of first refusal in the event a sale is
contemplated or an option to purchase all or a portion of the related mortgaged
real property. These rights, which may not be subordinated to the related
mortgage, may impede the lender's ability to sell the related mortgaged real
property at foreclosure or after acquiring the mortgaged real property pursuant
to foreclosure, or adversely affect the value and/or marketability of the
related mortgaged real property. Additionally, the exercise of a purchase option
may result in the related mortgage loan being prepaid during a period when
voluntary prepayments are otherwise prohibited.


                                      S-55



INCREASES IN REAL ESTATE TAXES DUE TO TERMINATION OF PAYMENT-IN-LIEU-OF-TAXES OR
OTHER TAX ABATEMENT ARRANGEMENTS MAY REDUCE PAYMENTS TO CERTIFICATEHOLDERS

     In the case of some of the mortgage loans, the related mortgaged real
properties may be the subject of municipal payment-in-lieu-of-taxes programs or
other tax abatement arrangements, whereby the related borrower pays payments in
lieu of taxes that are less than what its tax payment obligations would be
absent the program or pays reduced real estate taxes. These programs or
arrangements may be scheduled to terminate or provide for significant tax
increases prior to the maturity of the related mortgage loans or may require
increased payments in the future, in each case resulting in increased payment
obligations (which could be substantial) in the form of real estate taxes or
increased payments in lieu of taxes, which could adversely impact the ability of
the related borrowers to pay debt service on their mortgage loans.

IN SOME CASES, A MORTGAGED REAL PROPERTY IS DEPENDENT ON A SINGLE TENANT OR A
FEW MAJOR TENANTS

     In the case of 68 mortgaged real properties, securing approximately 30.78%
of the initial mortgage pool balance and approximately 41.31% of the initial
loan group 1 balance, the related borrower has leased the property to one tenant
that occupies 25% or more of the particular property. In the case of 37 of those
properties, securing approximately 15.80% of the initial mortgage pool balance
and approximately 21.21% of the initial loan group 1 balance, the related
borrower has leased the particular property to a single tenant that occupies 50%
or more of the particular property. In the case of 16 mortgaged real properties,
securing approximately 3.72% of the initial mortgage pool balance and
approximately 4.99% of the initial loan group 1 balance, the related borrower
has leased the particular property to a single tenant that occupies 100% of the
particular property. Accordingly, the full and timely payment of each of the
related mortgage loans is highly dependent on the continued operation of the
major tenant or tenants, which, in some cases, is the sole tenant, at the
mortgaged real property. In addition, the leases of some of these tenants may
terminate on or prior to the term of the related mortgage loan. For information
regarding the lease expiration dates of significant tenants at the mortgaged
real properties, see Annex A-1 to this prospectus supplement. See "Risk
Factors--Repayment of a Commercial or Multifamily Mortgage Loan Depends upon the
Performance and Value of the Underlying Real Property, Which May Decline Over
Time and the Related Borrower's Ability to Refinance the Property, of Which
There Is No Assurance" in the accompanying base prospectus.

THE BANKRUPTCY OR INSOLVENCY OF A TENANT WILL HAVE A NEGATIVE IMPACT ON THE
RELATED MORTGAGED REAL PROPERTY

     The bankruptcy or insolvency of a major tenant, or a number of smaller
tenants, in retail, industrial, manufactured housing and office properties may
adversely affect the income produced by a mortgaged real property. Under the
Bankruptcy Code, a tenant has the option of assuming or rejecting any unexpired
lease. If the tenant rejects the lease, the landlord's claim for breach of the
lease would be a general unsecured claim against the tenant (absent collateral
securing the claim) and the amounts the landlord could claim would be limited.
One or more tenants at a particular mortgaged real property may have been the
subject of bankruptcy or insolvency proceedings. For example, K-Mart, which is a
major tenant at certain of the mortgaged real properties emerged from bankruptcy
in 2003. See "Risk Factors--Bankruptcy Proceedings Entail Certain Risks" in this
prospectus supplement and "Risk Factors--The Investment Performance of Your
Offered Certificates Will Depend Upon Payments, Defaults and Losses on the
Underlying Mortgage Loans; and Those Payments, Defaults and Losses May Be Highly
Unpredictable--Dependence on a Single Tenant or a Small Number of Tenants Makes
a Property Riskier Collateral" in the accompanying base prospectus.

CERTAIN ADDITIONAL RISKS RELATING TO TENANTS

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

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


                                      S-56



     o    substantial re-leasing costs were required and/or the cost of
          performing landlord obligations under existing leases materially
          increased;

     o    tenants were unwilling or unable to meet their lease obligations;

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

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

     Repayment of the mortgage loans secured by retail, office and industrial
properties will be affected by the expiration of leases and the ability of the
respective borrowers to renew the leases or relet the space on comparable terms
and on a timely basis. Certain of the mortgaged real properties may be leased in
whole or in part by government-sponsored tenants who have the right to cancel
their leases at any time or for lack of appropriations. In addition, certain
other mortgaged real properties may be leased in whole or part to tenants who
may have specific termination rights under their leases that may be exercised
prior to the related loan maturity dates under certain circumstances or upon
notice. Failure by the borrower to relet the vacated space may have a material
adverse impact on the borrower's ability to meet its obligation under the terms
of the mortgage loan documents. Additionally, mortgaged real properties may have
concentrations of leases expiring at varying rates in varying percentages,
including single-tenant mortgaged real properties, during the term of the
related mortgage loans and in some cases most or all of the leases on a
mortgaged real property may expire prior to the related anticipated repayment
date or maturity date. Even if vacated space is successfully relet, the costs
associated with reletting, including tenant improvements and leasing
commissions, could be substantial and could reduce cash flow from the mortgaged
real properties. Moreover, if a tenant defaults in its obligations to a
borrower, the borrower may incur substantial costs and experience significant
delays associated with enforcing its rights and protecting its investment,
including costs incurred in renovating and reletting the related mortgaged real
property.

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

     Certain of the mortgaged real properties may have tenants that are related
to or affiliated with a borrower. In such cases a default by the borrower may
coincide with a default by the affiliated tenants. Additionally, even if the
property becomes a foreclosure property, it is possible that an affiliate of the
borrower may remain as a tenant.

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

MORTGAGE LOANS SECURED BY MORTGAGED REAL PROPERTIES SUBJECT TO ASSISTANCE AND
AFFORDABLE HOUSING PROGRAMS ARE SUBJECT TO THE RISK THAT THOSE PROGRAMS MAY
TERMINATE OR BE ALTERED.

     Certain of the mortgaged real properties may be secured by mortgage loans
that are eligible (or may become eligible in the future) for and have received
(or in the future may receive) low income housing tax credits pursuant to
Section 42 of the Internal Revenue Code in respect of various units within the
related mortgaged real property or have a material concentration of tenants that
rely on rent subsidies under various government funded programs, including the
Section 8 Tenant Based Assistance Rental Certificate Program of the United
States Department of Housing and Urban Development. With respect to certain of
the mortgage loans, the related borrowers may receive subsidies or other
assistance from government programs. Generally, in the case of mortgaged real
properties that are subject to assistance programs of the kind described above,
the subject mortgaged real property must satisfy certain requirements, the
borrower must observe certain leasing practices


                                      S-57



and/or the tenant(s) must regularly meet certain income requirements. No
assurance can be given that any government or other assistance programs will be
continued in their present form during the terms of the related mortgage loans,
that the borrower will continue to comply with the requirements of the programs
to enable the borrower to receive the subsidies or assistance in the future, or
that the owners of a borrower will continue to receive tax credits or that the
level of assistance provided will be sufficient to generate enough revenues for
the related borrower to meet its obligations under the related mortgage loans
even though the related mortgage loan seller may have underwritten the related
mortgage loan on the assumption that any applicable assistance program would
remain in place. Loss of any applicable assistance could have an adverse effect
on the ability of a borrower whose property is subject to an assistance program
to make debt service payments. Additionally, the restrictions described above
relating to the use of the related mortgaged real property could reduce the
market value of the related mortgaged real property.

GEOGRAPHIC CONCENTRATION EXPOSES INVESTORS TO GREATER RISKS ASSOCIATED WITH THE
RELEVANT GEOGRAPHIC AREAS

     Mortgaged real properties located in California, Massachusetts, Texas and
Florida will represent approximately 21.18%, 5.95%, 5.73% and 5.22%,
respectively, by allocated loan amount, of the initial mortgage pool balance;
mortgaged real properties located in California, Massachusetts, Ohio and
Illinois will represent approximately 27.02%, 6.50%, 6.50% and 4.99%,
respectively, of the initial loan group 1 balance; and mortgaged real properties
located in Indiana, Florida, Georgia and Texas will represent approximately
10.36%, 9.78%, 8.86% and 8.67%, respectively, of the initial loan group 2
balance. The inclusion of a significant concentration of mortgage loans that are
secured by mortgage liens on real properties located in a particular state makes
the overall performance of the mortgage pool materially more dependent on
economic and other conditions or events in that state. See "-- Certain
State-Specific Considerations" below and "Risk Factors--Geographic Concentration
Within a Trust Exposes Investors to Greater Risk of Default and Loss" in the
accompanying base prospectus.

CERTAIN STATE-SPECIFIC CONSIDERATIONS

     Twenty-four (24) mortgaged real properties representing approximately
21.18%, by allocated loan amount, of the initial mortgage pool balance are
located in California. Mortgaged real properties located in California are
generally secured by deeds of trust on the related real estate. Foreclosure of a
deed of trust in California may be accomplished by a non-judicial trustee's sale
under a specific provision in the deed of trust or by judicial foreclosure.
Public notice of either a trustee's sale or the judgment of foreclosure is given
for a statutory period of time after which the mortgaged real estate may be sold
by a trustee, if foreclosed pursuant to a trustee's power of sale, or by court
appointed sheriff under a judicial foreclosure. Following a judicial foreclosure
sale, the borrower or its successor in interest may, for a period of up to one
year, redeem the property. California's "one action rule" requires the lender to
exhaust the security afforded under the deed of trust by foreclosure in an
attempt to satisfy the full debt before bringing a personal action (if otherwise
permitted) against the borrower for recovery of the debt, except in certain
cases involving environmentally impaired real property. California case law has
held that acts such as an offset of an unpledged account constitute violations
of such statutes. Violations of such statutes may result in the loss of some or
all of the security under the loan. Other statutory provisions in California
limit any deficiency judgment (if otherwise permitted) against the borrower
following a foreclosure to the amount by which the indebtedness exceeds the fair
value at the time of the public sale and in no event greater than the difference
between the foreclosure sale price and the amount of the indebtedness. Further,
under California law, once a property has been sold pursuant to a power-of-sale
clause contained in a deed of trust, the lender is precluded from seeking a
deficiency judgment from the borrower or, under certain circumstances,
guarantors. California statutory provisions regarding assignments of rents and
leases require that a lender whose loan is secured by such an assignment must
exercise a remedy with respect to rents as authorized by statute in order to
establish its right to receive the rents after an event of default. Among the
remedies authorized by statute is the lender's right to have a receiver
appointed under certain circumstances.


                                      S-58



THE MORTGAGE POOL WILL INCLUDE MATERIAL CONCENTRATIONS OF BALLOON LOANS AND
LOANS WITH ANTICIPATED REPAYMENT DATES

     121 of the mortgage loans, representing approximately 98.05% of the initial
mortgage pool balance (102 mortgage loans in loan group 1, representing
approximately 98.31% of the initial loan group 1 balance, and 19 mortgage loans
in loan group 2, representing approximately 97.27% of the initial loan group 2
balance), are balloon loans that will each have a substantial remaining
principal balance at their stated maturity dates. In addition, three (3)
mortgage loans, representing approximately 1.20% of the initial mortgage pool
balance (two (2) mortgage loans in loan group 1, representing approximately
0.68% of the initial loan group 1 balance, and one (1) mortgage loan in loan
group 2, representing approximately 2.73% of the initial loan group 2 balance),
provide material incentives for the related borrower to repay the mortgage loan
by an anticipated repayment date prior to maturity. The ability of a borrower to
make the required balloon payment on a balloon loan at maturity, and the ability
of a borrower to repay a mortgage loan on or before any related anticipated
repayment date, in each case depends upon its ability either to refinance the
mortgage loan or to sell the mortgaged real property. The ability of a borrower
to effect a refinancing or sale will be affected by a number of factors,
including--

     o    the value of the related mortgaged real property;

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

     o    the borrower's equity in the mortgaged real property;

     o    the financial condition and operating history of the borrower and the
          mortgaged real property,

     o    tax laws;

     o    prevailing general and regional economic conditions;

     o    the fair market value of the related mortgaged real property;

     o    reductions in applicable government assistance/rent subsidy programs;
          and

     o    the availability of credit for loans secured by multifamily or
          commercial properties, as the case may be.

     Although a mortgage loan may provide the related borrower with incentives
to repay the mortgage loan by an anticipated repayment date prior to maturity,
the failure of that borrower to do so will not be a default under that mortgage
loan. See "Description of the Mortgage Pool--Terms and Conditions of the
Mortgage Loans" in this prospectus supplement and "Risk Factors--The Investment
Performance of Your Offered Certificates Will Depend Upon Payments, Defaults and
Losses on the Underlying Mortgage Loans; and Those Payments, Defaults and Losses
May Be Highly Unpredictable" in the accompanying base prospectus.

THE MORTGAGE POOL WILL INCLUDE SOME DISPROPORTIONATELY LARGE MORTGAGE LOANS AND
GROUPS OF CROSS-COLLATERALIZED MORTGAGE LOANS

     The inclusion in the mortgage pool of one or more loans that have
outstanding principal balances that are substantially larger than the other
mortgage loans can result in losses that are more severe, relative to the size
of the mortgage pool, than would be the case if the total balance of the
mortgage pool were distributed more evenly. In this regard:

     o    The largest mortgage loan or group of cross-collateralized mortgage
          loans to be included in the assets of the issuing entity represents
          approximately 11.02% of the initial mortgage pool balance. The largest
          mortgage loan or group of cross-collateralized mortgage loans in loan
          group 1 represents approximately 9.73% of the initial loan group 1
          balance, and the largest mortgage loan in loan group 2 represents
          approximately 43.24% of the initial loan group 2 balance.


                                      S-59



     o    The five (5) largest mortgage loans and groups of cross-collateralized
          mortgage loans to be included in the assets of the issuing entity
          represent approximately 34.02% of the initial mortgage pool balance.
          The five (5) largest mortgage loans and groups of cross-collateralized
          mortgage loans in loan group 1 represent approximately 34.55% of the
          initial loan group 1 balance, and the five (5) largest mortgage loans
          and groups of cross-collateralized mortgage loans in loan group 2
          represent approximately 63.35% of the initial loan group 2 balance.

     o    The ten (10) largest mortgage loans and groups of cross-collateralized
          mortgage loans to be included in the assets of the issuing entity
          represent approximately 44.41% of the initial mortgage pool balance.
          The ten (10) largest mortgage loans and groups of cross-collateralized
          mortgage loans in loan group 1 represent approximately 45.82% of the
          initial loan group 1 balance, and the ten (10) largest mortgage loans
          and groups of cross-collateralized mortgage loans in loan group 2
          represent approximately 81.24% of the initial loan group 2 balance.

     See "Description of the Mortgage Pool--General," "--Cross-Collateralized
and Cross-Defaulted Mortgage Loans, Multi-Property Mortgage Loans and Mortgage
Loans with Affiliated Borrowers" and "--Significant Mortgage Loans" in this
prospectus supplement and "Risk Factors--Loan Concentration Within a Trust
Exposes Investors to Greater Risk of Default and Loss" in the accompanying base
prospectus.

ONE OF THE MORTGAGE LOANS THAT WE INTEND TO INCLUDE IN THE ISSUING ENTITY IS
BEING SERVICED AND ADMINISTERED PURSUANT TO THE SERVICING ARRANGEMENTS FOR A
DIFFERENT SECURITIZATION; THEREFORE, THE SERIES 2006-C2 CERTIFICATEHOLDERS WILL
HAVE LIMITED ABILITY TO CONTROL THE SERVICING OF THAT MORTGAGE LOAN.

     The mortgage loan identified on Annex A-1 to this prospectus supplement as
RLJ Portfolio is secured on a pari passu basis with three other mortgage loans
by a single mortgage instrument encumbering the RLJ Portfolio mortgaged real
property. The other three mortgage loans will not be included in the issuing
entity. All of those three mortgage loans secured by the RLJ Portfolio mortgaged
real property have been or will be separately securitized and one of which will
directly back the Wachovia Bank Commercial Mortgage Trust Commercial Mortgage
Pass-Through Certificates Series 2006-C27 commercial mortgage securitization. An
intercreditor agreement governs the relationship between the holders of the four
RLJ Portfolio mortgage loans and generally provides that all of those mortgage
loans will be serviced and administered pursuant to the Wachovia 2006-C27
securitization pooling and servicing agreement (the governing document for the
Wachovia 2006-C27 securitization) upon the closing of that commercial mortgage
securitization (which is expected to be shortly after the closing of the 2006-C2
securitization). Neither the series 2006-C2 certificateholders nor the trustee
on their behalf will have any right, title or interest in or to, or any other
claim to any asset of the Wachovia 2006-C27 securitization issuing entity,
including as security for or in satisfaction of any claim it might have arising
from the performance or failure of performance by any party under the Wachovia
2006-C27 securitization pooling and servicing agreement, except as related to
the trust's rights to receive payments of principal and interest on the RLJ
Portfolio mortgage loan included in the issuing entity and certain rights to
payments of servicing fees and to reimbursement for advances. However, the
issuing entity, as the holder of the RLJ Portfolio mortgage loan, will be a
third-party beneficiary of the Wachovia 2006-C27 securitization pooling and
servicing agreement. Furthermore, the master servicer, the special servicer and
trustee under the series 2006-C2 pooling and servicing agreement may not
independently exercise remedies following a default with respect to the RLJ
Portfolio mortgage loan. The series 2006-C2 controlling class representative
will be entitled to consult with the master servicer and special servicer under
the Wachovia 2006-C27 securitization pooling and servicing agreement regarding
servicing actions proposed to be taken in respect of the RLJ Portfolio loan
combination. The master servicer and special servicer under the Wachovia
2006-C27 securitization pooling and serving agreement are required to service
the RLJ Portfolio loan group in accordance with the servicing standard set forth
in the Wachovia 2006-C27 securitization pooling and servicing agreement on
behalf of the Wachovia 2006-C27 securitization certificateholders, the series
2006-C2 certificateholders and the holders of the other portions of the RLJ
Portfolio loan combination, as a collective whole.


                                      S-60



THE EXERCISE OF CERTAIN RIGHTS AND POWERS BY THE HOLDER OF A PARI PASSU
COMPANION LOAN THAT IS PART OF A LOAN COMBINATION WITH A MORTGAGE LOAN INCLUDED
IN THE MORTGAGE POOL MAY CONFLICT WITH YOUR INTERESTS

     Two (2) mortgage loans (loan numbers 1 and 3), which are secured by the
mortgaged real properties identified on Annex A-1 to this prospectus supplement
as ARC Portfolio and RLJ Portfolio, respectively, representing approximately
17.20% of the initial mortgage pool balance in the aggregate (in the case of ARC
Portfolio, approximately 43.24% of the initial loan group 2 balance and, in the
case of the RLJ Portfolio, approximately 8.30% of the initial loan group 1
balance), are each one of a group of loans, that we refer to as a loan
combination, made to the same borrower and that are secured by a single mortgage
instrument on the same mortgaged real property. In the case of ARC Portfolio,
the other loan in this loan combination and, in the case of the RLJ Portfolio,
the other loans in this loan combination, will not be included as assets of the
issuing entity.

     With respect to the RLJ Portfolio loan combination, as described under
"Description of the Mortgage Pool--The Loan Combinations" in this prospectus
supplement, the controlling class representative of the Wachovia 2006-C27
securitization will have the right, in lieu of the controlling class
representative of the 2006-C2 securitization to direct and advise the master
servicer and the special servicer under the Wachovia 2006-C27 securitization
pooling and servicing agreement on various servicing matters with respect to the
mortgage loans in the related loan combination and the related mortgaged real
property.

     In connection with exercising any of the foregoing rights, the holder of a
A-note non-trust loan may have interests that conflict with your interests.

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

THE EXERCISE OF CERTAIN RIGHTS AND POWERS BY THE HOLDER OF A SUBORDINATE
COMPANION LOAN THAT IS PART OF A LOAN COMBINATION WITH A MORTGAGE LOAN INCLUDED
IN THE MORTGAGE POOL MAY CONFLICT WITH YOUR INTERESTS

     One mortgage loan (loan number 33), which is secured by the mortgaged real
property identified on Annex A-1 to this prospectus supplement as The Lake in
the Woods, representing approximately 0.86% of the initial mortgage pool balance
and approximately 3.38% of the initial loan group 2 balance), is one of a group
of loans, that we refer to as a loan combination, made to the same borrower and
that is secured by a single mortgage instrument on the same mortgaged real
property. The other loan in this loan combination will not be included as an
asset of the issuing entity.

     As described under "Description of the Mortgage Pool--The Loan
Combinations" in this prospectus supplement, the holders of the loans making up
the related loan combination have entered into an intercreditor arrangement,
which includes provisions that provide that if and for so long as certain
specified uncured events of default have occurred and are continuing with
respect to the related mortgage loan that will be included in the assets of the
issuing entity, the holder of the B-note non-trust loan has the right to
purchase the mortgage loan that will be included in the assets of the issuing
entity at the purchase price set forth in the related intercreditor agreement.

     In connection with exercising any of the foregoing rights, the holder of
the B-note non-trust loan may have interests that conflict with your interests.

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

THE MORTGAGE POOL WILL INCLUDE LEASEHOLD MORTGAGE LOANS AND LENDING ON A
LEASEHOLD INTEREST IN REAL PROPERTY IS RISKIER THAN LENDING ON THE FEE INTEREST
IN THAT PROPERTY

     In the case of three (3) mortgaged real properties (identified by loan
numbers 61, 79 and 99) representing approximately 1.09% of the initial mortgage
pool balance and approximately 1.46% of the initial loan group 1 balance, the
related mortgage constitutes a lien on the related borrower's leasehold
interest, but not on the corresponding fee interest, in all or a material
portion of the related mortgaged real property, which leasehold


                                      S-61



interest is subject to a ground lease. Because of possible termination of the
related ground lease, lending on a leasehold interest in a real property is
riskier than lending on an actual fee interest in that property notwithstanding
the fact that a lender, such as the trustee on behalf of the issuing entity,
generally will have the right to cure defaults under the related ground lease.
In addition, the terms of certain ground leases may require that insurance
proceeds or condemnation awards be applied to restore the property or be paid,
in whole or in part, to the ground lessor rather than be applied against the
outstanding principal balance of the related mortgage loan. Finally, there can
be no assurance that any of the ground leases securing a mortgage loan contain
all of the provisions, including a lender's right to obtain a new lease if the
current ground lease is rejected in bankruptcy that a lender may consider
necessary or desirable to protect its interest as a lender with respect to a
leasehold mortgage loan. See "Description of the Mortgage Pool--Additional Loan
and Property Information--Ground Leases" in this prospectus supplement. See also
"Risk Factors--Lending on Ground Leases Creates Risks for Lenders that Are Not
Present When Lending on an Actual Ownership Interest in a Real Property" and
"Legal Aspects of Mortgage Loans--Foreclosure--Leasehold Considerations" in the
accompanying base prospectus.

SOME OF THE MORTGAGED REAL PROPERTIES ARE LEGAL NONCONFORMING USES OR LEGAL
NONCONFORMING STRUCTURES

     Some of the mortgaged real properties are secured by a mortgage lien on a
real property that is a legal nonconforming use or a legal nonconforming
structure. This may impair the ability of the borrower to restore the
improvements on a mortgaged real property to its current form or use following a
major casualty.

     In addition, certain of the mortgaged real properties that do not conform
to current zoning laws may not be legal non-conforming uses or legal
non-conforming structures. The failure of a mortgaged real property to comply
with zoning laws or to be a legal non-conforming use or legal non-conforming
structure may adversely affect market value of the mortgaged real property or
the borrower's ability to continue to use it in the manner it is currently being
used or may necessitate material additional expenditures to remedy
non-conformities.

     In addition, certain of the mortgaged real properties may be subject to
certain use restrictions imposed pursuant to reciprocal easement agreements,
operating agreements or historical landmark designations. Use restrictions could
include, for example, limitations on the character of the improvements or the
properties, limitations affecting noise and parking requirements, among other
things, and limitations on the borrowers' rights to operate certain types of
facilities within a prescribed radius. These limitations could adversely affect
the ability of the related borrower to lease the mortgaged real property on
favorable terms, thereby adversely affecting the borrower's ability to fulfill
its obligations under the related mortgage loan. See "Description of the
Mortgage Pool--Additional Loan and Property Information--Zoning and Building
Code Compliance" in this prospectus supplement and "Risk Factors--Changes in
Zoning Laws May Adversely Affect the Use or Value of a Real Property" in the
accompanying base prospectus.

A BORROWER'S OTHER LOANS MAY REDUCE THE CASH FLOW AVAILABLE TO THE MORTGAGED
REAL PROPERTY WHICH MAY ADVERSELY AFFECT PAYMENT ON YOUR CERTIFICATES; MEZZANINE
FINANCING REDUCES A PRINCIPAL'S EQUITY IN, AND THEREFORE ITS INCENTIVE TO
SUPPORT, A MORTGAGED REAL PROPERTY

     Three (3) mortgage loans, which represent approximately 18.06% of the
initial mortgage pool balance (1 mortgage loan in loan group, representing
approximately 8.30%, and 2 mortgage loans in loan group 2, representing
approximately 46.62%), are each, individually or together with one or more other
loans that will not be included in the assets of the issuing entity, loans in
multiple loan structures that we refer to as loan combinations. The other loans
will not be included in the trust but are secured in each case by the same
mortgage instrument on the same mortgaged real property that secures the related
trust mortgage loan. See "Description of the Mortgage Pool--The Loan
Combinations" and "Description of the Mortgage Pool--Additional Loan and
Property Information--Additional and Other Financing" in this prospectus
supplement.

     In the case of one (1) mortgage loan (loan number 92), which represents
approximately 0.30% of the initial mortgage pool balance and approximately 0.41%
of the initial loan group 1 balance, the related borrower is permitted to incur
in the future additional debt that is secured by the related mortgaged real
property as identified


                                      S-62



under "Description of the Mortgage Pool--Additional Loan and Property
Information--Additional and Other Financing" in this prospectus supplement.

     Except as indicated above, the mortgage loans do not permit the related
borrowers to enter into additional subordinate or other financing that is
secured by their mortgaged real properties without the lender's consent.

     In the case of sixteen (16) of the mortgage loans, representing
approximately 19.07% of the initial mortgage pool balance (12 mortgage loans in
loan group 1, representing approximately 21.77% of the initial loan group 1
balance, and 4 mortgage loans in loan group 2, representing approximately 11.19%
of the initial loan group 2 balance), as identified under "Description of the
Mortgage Pool--Additional Loan and Property Information--Additional and Other
Financing" in this prospectus supplement, direct and indirect equity owners of
the related borrower have pledged, or are permitted in the future to pledge,
their respective equity interests to secure financing generally referred to as
mezzanine debt. Holders of mezzanine debt may have the right to purchase the
related borrower's mortgage loan from the issuing entity if certain defaults on
the mortgage loan occur and, in some cases, may have the right to cure certain
defaults occurring on the related mortgage loan.

     Under certain of the mortgage loans, the borrower has incurred or is
permitted to incur additional financing that is not secured by the mortgaged
real property. In addition, borrowers that have not agreed to certain special
purpose covenants in the related loan documents are not generally prohibited
from incurring additional debt. Such additional debt may be secured by other
property owned by those borrowers. Also, certain of these borrowers may have
already incurred additional debt. In addition, the owners of such borrowers
generally are not prohibited from incurring mezzanine debt secured by pledges of
their equity interests in those borrowers.

     The mortgage loans generally do not prohibit the related borrower from
incurring other obligations in the ordinary course of business relating to the
mortgaged real property, including, but not limited to, trade payables, or from
incurring indebtedness secured by equipment or other personal property located
at or used in connection with the operation of the mortgaged real property.

     We make no representation with respect to the mortgage loans as to whether
any other subordinate financing currently encumbers any mortgaged real property,
whether any borrower has incurred material unsecured debt or whether a third
party holds debt secured by a pledge of an equity interest in a related
borrower.

     Debt that is incurred by an equity owner of a borrower and is the subject
of a guaranty of such borrower or is secured by a pledge of the equity ownership
interests in such borrower effectively reduces the equity owners' economic stake
in the related mortgaged real property. While the mezzanine lender has no
security interest in or rights to the related mortgaged real property, a default
under the mezzanine loan could cause a change in control of the related
borrower. The existence of such debt may reduce cash flow on the related
borrower's mortgaged real property after the payment of debt service and may
increase the likelihood that the owner of a borrower will permit the value or
income producing potential of a mortgaged real property to suffer by not making
capital infusions to support the mortgaged real property.

     When a mortgage loan borrower, or its constituent members, also has one or
more other outstanding loans, even if the loans are subordinated or are
mezzanine loans not directly secured by the mortgaged real property, the issuing
entity is subjected to additional risks. For example, the borrower may have
difficulty servicing and repaying multiple loans. Also, the existence of another
loan generally will make it more difficult for the borrower to obtain
refinancing of the mortgage loan or sell the related mortgaged real property and
may thus jeopardize the borrower's ability to make any balloon payment due under
the mortgage loan at maturity or to repay the mortgage loan on its anticipated
repayment date. Moreover, the need to service additional debt may reduce the
cash flow available to the borrower to operate and maintain the mortgaged real
property. If the mortgaged real property depreciates for whatever reason, the
related borrower's equity is more likely to be wiped out, thereby eliminating
the related borrower's incentive to continue making payments on its mortgage
loan.

     Additionally, if the borrower, or its constituent members, are obligated to
another lender, actions taken by other lenders or the borrower could impair the
security available to the issuing entity. If a junior lender files an


                                      S-63



involuntary bankruptcy petition against the borrower, or the borrower files a
voluntary bankruptcy petition to stay enforcement by a junior lender, the
issuing entity's ability to foreclose on the mortgaged real property will be
automatically stayed, and principal and interest payments might not be made
during the course of the bankruptcy case. The bankruptcy of a junior lender also
may operate to stay foreclosure by the issuing entity. Further, if another loan
secured by the mortgaged real property is in default, the other lender may
foreclose on the mortgaged real property, absent an agreement to the contrary,
thereby causing a delay in payments and/or an involuntary repayment of the
mortgage loan prior to maturity. The issuing entity may also be subject to the
costs and administrative burdens of involvement in foreclosure proceedings or
related litigation.

     In addition, in the case of those mortgage loans which require or allow
letters of credit to be posted by the related borrower as additional security
for the mortgage loan, in lieu of reserves or otherwise, the related borrower
may be obligated to pay fees and expenses associated with the letter of credit
and/or to reimburse the letter of credit issuer or others in the event of a draw
upon the letter of credit by the lender.

     See "Description of the Mortgage Pool--Additional Loan and Property
Information--Additional and Other Financing" in this prospectus supplement for a
discussion of additional debt with respect to the mortgaged real properties and
the borrowers. See also "Risk Factors--Additional Secured Debt Increases the
Likelihood That a Borrower Will Default on a Mortgage Loan Underlying Your
Offered Certificates" in the accompanying base prospectus.

COMPLIANCE WITH APPLICABLE LAWS AND REGULATIONS MAY RESULT IN LOSSES

     A borrower may be required to incur costs to comply with various existing
and future federal, state or local laws and regulations applicable to the
related mortgaged real property securing a mortgage loan. Examples of these laws
and regulations include zoning laws and the Americans with Disabilities Act of
1990, which requires all public accommodations to meet certain federal
requirements related to access and use by disabled persons. For example, not all
of the mortgaged real properties securing the mortgage loans comply with the
Americans with Disabilities Act of 1990. See "Risk Factors--Compliance with the
Americans with Disabilities Act of 1990 May Be Expensive" and "Legal Aspects of
Mortgage Loans--Americans with Disabilities Act" in the accompanying base
prospectus. The expenditure of such costs or the imposition of injunctive
relief, penalties or fines in connection with the borrower's noncompliance could
negatively impact the borrower's cash flow and, consequently, its ability to pay
its mortgage loan.

     In addition, under the Federal Fair Housing Act, analogous statutes in some
states and regulations and guidelines issued pursuant to those laws, any and all
otherwise-available units in a multifamily apartment building must be made
available to any disabled person who meets the financial criteria generally
applied by the landlord, including implementing alterations and accommodations
in certain circumstances. The costs of this compliance may be high and the
penalties for noncompliance may be severe. Thus, these fair housing statutes,
regulations and guidelines present a risk of increased operating costs to the
borrowers under the mortgage loans secured by multifamily apartment buildings,
which may reduce (perhaps significantly) amounts available for payment on the
related mortgage loan.

MULTIPLE MORTGAGED REAL PROPERTIES ARE OWNED BY THE SAME BORROWER OR AFFILIATED
BORROWERS OR ARE OCCUPIED, IN WHOLE OR IN PART, BY THE SAME TENANT OR AFFILIATED
TENANTS

     Nine (9) separate groups of mortgage loans, representing approximately
11.92% of the initial mortgage pool balance, are loans made to borrowers that,
in the case of each of those groups, are the same or under common control.
Mortgaged real properties owned by affiliated borrowers are likely to:

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

     o    have common general partners or managing members, which could increase
          the risk that a financial failure or bankruptcy filing would have a
          greater impact on the pool of mortgage loans.


                                      S-64



     See "Description of the Mortgage Pool--Cross-Collateralized and
Cross-Defaulted Mortgage Loans, Multi-Property Mortgage Loans and Mortgage Loans
with Affiliated Borrowers" in this prospectus supplement.

     In addition, there may be tenants which lease space at more than one
mortgaged real property securing mortgage loans. There may also be tenants that
are related to or affiliated with a borrower. See Annex A-1 to this prospectus
supplement for a list of the three most significant tenants at each of the
mortgaged real properties used for retail, office and industrial purposes.

     The bankruptcy or insolvency of, or other financial problems with respect
to, any borrower or tenant that is, directly or through affiliation, associated
with two or more of the mortgaged real properties could have an adverse effect
on all of those properties and on the ability of those properties to produce
sufficient cash flow to make required payments on the related mortgage loans.
See "Risk Factors--Repayment of a Commercial or Multifamily Mortgage Loan
Depends upon the Performance and Value of the Underlying Real Property, Which
May Decline Over Time, and the Related Borrower's Ability to Refinance the
Property, of Which There Is No Assurance," "--Borrower Concentration Within a
Trust Exposes Investors to Greater Risk of Default and Loss" and "--Borrower
Bankruptcy Proceedings Can Delay and Impair Recovery on a Mortgage Loan
Underlying Your Offered Certificates" in the accompanying base prospectus.

THE MORTGAGE LOANS HAVE NOT BEEN REUNDERWRITTEN BY US

     We have not reunderwritten the mortgage loans. Instead, we have relied on
the representations and warranties made by the mortgage loan sellers, and the
mortgage loan sellers' respective obligations to repurchase, cure or substitute
a mortgage loan in the event that a representation or warranty was not true when
made and such breach materially and adversely affects the value of the mortgage
loan or the interests of the certificateholders. These representations and
warranties do not cover all of the matters that we would review in underwriting
a mortgage loan and you should not view them as a substitute for reunderwriting
the mortgage loans. If we had reunderwritten the mortgage loans, it is possible
that the reunderwriting process may have revealed problems with a mortgage loan
not covered by representations or warranties given by the mortgage loan sellers.
In addition, we cannot assure you that the mortgage loan sellers will be able to
repurchase or substitute a mortgage loan if a representation or warranty has
been breached. See "Description of the Mortgage Pool--Representations and
Warranties" and "--Repurchases and Substitutions" in this prospectus supplement.

SOME MORTGAGED REAL PROPERTIES MAY NOT BE READILY CONVERTIBLE TO ALTERNATIVE
USES

     Some of the mortgaged real properties securing the mortgage loans may not
be readily convertible to alternative uses if those properties were to become
unprofitable for any reason. For example, any vacant theater space would not
easily be converted to other uses due to the unique construction requirements of
theaters. Converting commercial properties to alternate uses generally requires
substantial capital expenditures. The liquidation value of any such mortgaged
real property consequently may be substantially less than would be the case if
the property were readily adaptable to other uses. See "--Industrial Facilities
are Subject to Unique Risks Which May Reduce Payments on Your Certificates,"
"--Self Storage Facilities are Subject to Unique Risks Which May Reduce Payments
on Your Certificates" and "--Manufactured Housing Community Properties, Mobile
Home Parks and Recreational Vehicle Parks are Subject to Unique Risks Which May
Reduce Payments on Your Certificates" above.

LENDING ON INCOME-PRODUCING REAL PROPERTIES ENTAILS ENVIRONMENTAL RISKS

     The issuing entity could become liable for a material adverse environmental
condition at one of the mortgaged real properties securing the mortgage loans.
Any potential environmental liability could reduce or delay payments on the
offered certificates.

     If an adverse environmental condition exists with respect to a mortgaged
real property securing a mortgage loan, the issuing entity will be subject to
certain risks including the following:

     o    a reduction in the value of such mortgaged real property which may
          make it impractical or imprudent to foreclose against such mortgaged
          real property;


                                      S-65



     o    the potential that the related borrower may default on the related
          mortgage loan due to such borrower's inability to pay high remediation
          costs or difficulty in bringing its operations into compliance with
          environmental laws;

     o    liability for clean-up costs or other remedial actions, which could
          exceed the value of such mortgaged real property or the unpaid balance
          of the related mortgage loan; and

     o    the inability to sell the related mortgage loan in the secondary
          market or to lease such mortgaged real property to potential tenants.

     A third-party consultant conducted an environmental site assessment, or
updated a previously conducted assessment (which update may have been pursuant
to a database update), with respect to all of the mortgaged real properties for
the mortgage loans. If any assessment or update revealed a material adverse
environmental condition or circumstance at any mortgaged real property and the
consultant recommended action, then, depending on the nature of the condition or
circumstance, one of the actions identified in this prospectus supplement under
"Description of the Mortgage Pool--Assessments of Property
Condition--Environmental Assessments" was taken. See "Description of the
Mortgage Pool--Assessments of Property Condition--Environmental Assessments" for
further information regarding these environmental site assessments and the
resulting environmental reports, including information regarding the periods
during which these environmental reports were prepared.

     In some cases, the identified condition related to the presence of
asbestos-containing materials, lead-based paint, mold and/or radon. Where these
substances were present, the environmental consultant generally recommended, and
the related loan documents required, the establishment of an operation and
maintenance plan to address the issue or, in some cases involving
asbestos-containing materials, lead-based paint, mold and/or radon, an abatement
or removal program.

     We cannot assure you that the environmental assessments identified all
environmental conditions and risks, that the related borrowers will implement
all recommended operations and maintenance plans, that such plans will
adequately remediate the environmental condition, or that any environmental
indemnity, insurance or escrow will fully cover all potential environmental
issues. In addition, the environmental condition of the mortgaged real
properties could be adversely affected by tenants or by the condition of land or
operations in the vicinity of the properties, such as underground storage tanks.

     See "Description of the Mortgage Pool--Assessments of Property
Condition--Environmental Assessments." Also see "Risk Factors--Environmental
Liabilities Will Adversely Affect the Value and Operation of the Contaminated
Property and May Deter a Lender from Foreclosing" and "Legal Aspects of Mortgage
Loans--Environmental Considerations" in the accompanying base prospectus.

LENDING ON INCOME-PRODUCING PROPERTIES ENTAILS RISKS RELATED TO PROPERTY
CONDITION

     Licensed engineers inspected all of the mortgaged real properties that
secure the mortgage loans, in connection with the originating of such mortgage
loans, to assess--

     o    the structure, exterior walls, roofing, interior construction,
          mechanical and electrical systems; and

     o    the general condition of the site, buildings and other improvements
          located at each property.

     The resulting reports may have indicated deferred maintenance items and/or
recommended capital improvements on the mortgaged real properties. We, however,
cannot assure you that all conditions requiring repair or replacement were
identified. No additional property inspections were conducted in connection with
the issuance of the offered certificates. See "Description of the Mortgage
Pool--Assessments of Property Condition--Engineering Assessments" for
information regarding these engineering inspections and the resulting
engineering reports, including the periods during which these engineering
reports were prepared. Generally, with respect to many of the mortgaged real
properties for which recommended repairs, corrections or replacements were
deemed material, the related borrowers were required to deposit with the lender
an amount ranging from


                                      S-66



100% to 125% of the licensed engineer's estimated cost of the recommended
repairs, corrections or replacements to assure their completion. See "Risk
Factors--Risks Related to the Mortgage Loans--Reserves to Fund Capital
Expenditures May Be Insufficient and This May Adversely Affect Payments on Your
Certificates" in this prospectus supplement.

INSPECTIONS AND APPRAISALS PERFORMED ON MORTGAGED REAL PROPERTIES MAY NOT
ACCURATELY REFLECT VALUE OR CONDITION OF MORTGAGED REAL PROPERTIES

     Any appraisal performed with respect to a mortgaged real property
represents only the analysis and opinion of a qualified expert and is not a
guarantee of present or future value. One appraiser may reach a different
conclusion than the conclusion that would be reached if a different appraiser
were appraising that property. Moreover, appraisals seek to establish the amount
a typically motivated buyer would pay a typically motivated seller and, in
certain cases, may have taken into consideration the purchase price paid by the
borrower. That amount could be significantly higher than the amount obtained
from the sale of a mortgaged real property under a distress or liquidation sale.
We cannot assure you that the information set forth in this prospectus
supplement regarding appraised values or loan-to-value ratios accurately
reflects past, present or future market values of the mortgaged real properties.
See "Description of the Mortgage Pool--Assessments of Property
Condition--Appraisals" in this prospectus supplement for a description of the
appraisals that were performed with respect to the mortgaged real properties.
The appraisals for certain of the mortgaged real properties state a "stabilized
value" as well as an "as-is" value for such properties based on the assumption
that certain events will occur with respect to the re-tenanting, renovation or
other repositioning of such properties. The stabilized value is presented as the
Appraised Value in this prospectus supplement to the extent stated in the notes
titled "Footnotes to Annex A-1".

LIMITATIONS ON ENFORCEABILITY OF CROSS-COLLATERALIZATION; MULTI-PROPERTY
MORTGAGE LOANS

     The mortgage pool will include thirteen (13) mortgage loans, representing
approximately 21.91% of the initial mortgage pool balance (10 mortgage loans in
loan group 1, representing approximately 12.55% of the initial loan group 1
balance, and 3 mortgage loans in loan group 2, representing approximately 49.28%
of the initial loan group 2 balance), that are, in each case, individually or
through cross-collateralization with other mortgage loans, secured by two or
more real properties and, in the case of cross-collateralized mortgage loans,
are cross-defaulted with the mortgage loans with which they are
cross-collateralized. However, the amount of the mortgage lien encumbering any
particular one of those properties may be less than the full amount of the
related mortgage loan or group of cross-collateralized mortgage loans, as it may
have been limited to avoid or reduce mortgage recording tax. The reduced
mortgage amount may equal the appraised value or allocated loan amount for the
particular mortgaged real property. This would limit the extent to which
proceeds from the property would be available to offset declines in value of the
other mortgaged real properties securing the same mortgage loan or group of
cross-collateralized mortgage loans. These mortgage loans are identified in the
tables contained in Annex A-1. The purpose of securing any particular mortgage
loan or group of cross-collateralized mortgage loans with multiple real
properties is to reduce the risk of default or ultimate loss as a result of an
inability of any particular property to generate sufficient net operating income
to pay debt service. However, certain of these mortgage loans, as described
under "Description of the Mortgage Pool--Cross-Collateralized and
Cross-Defaulted Mortgage Loans, Multi-Property Mortgage Loans and Mortgage Loans
with Affiliate Borrowers" in this prospectus supplement, entitle the related
borrower(s) to obtain a release of one or more of the corresponding mortgaged
real properties and/or a termination of any applicable cross-collateralization,
subject, in each case, to the fulfillment of one or more specified conditions.

     Twelve (12) of the mortgage loans referred to in the preceding paragraph,
representing approximately 20.81% of the initial mortgage pool balance (10
mortgage loans in loan group 1, representing approximately 12.55% of the initial
loan group 1 balance, and 2 mortgage loans in loan group 2, representing
approximately 44.96% of the initial loan group 2 balance), are secured by deeds
of trust or mortgages, as applicable, on multiple properties that, through
cross-collateralization arrangements, secure the obligations of multiple
borrowers. Such multi-borrower arrangements could be challenged as fraudulent
conveyances by creditors of any of the related borrowers or by the
representative of the bankruptcy estate of any related borrower if one or more
of such


                                      S-67



borrowers becomes a debtor in a bankruptcy case. Generally, under federal and
most state fraudulent conveyance statutes, a lien granted by any such borrower
could be voided if a court determines that:

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

     o    the borrower did not, when it allowed its mortgaged real property to
          be encumbered by the liens securing the indebtedness represented by
          the other cross-collateralized loans, receive "fair consideration" or
          "reasonably equivalent value" for pledging such mortgaged real
          property for the equal benefit of the other related borrowers.

     We cannot assure you that a lien granted by a borrower on a
cross-collateralized loan to secure the mortgage loan of another borrower, or
any payment thereon, would not be avoided as a fraudulent conveyance. See
"Description of the Mortgage Pool--Cross-Collateralized and Cross-Defaulted
Mortgage Loans, Multi-Property Mortgage Loans and Mortgage Loans with Affiliated
Borrowers" in this prospectus supplement and Annex A-1 to this prospectus
supplement for more information regarding the cross-collateralized mortgage
loans. No mortgage loan is cross-collateralized with a mortgage loan not
included in the assets of the issuing entity.

     Eight (8) mortgage loans, representing approximately 19.05% of the initial
mortgage pool balance (7 mortgage loans in group 1, representing approximately
10.77% of the initial loan group 1 balance, and 1 mortgage loan in group 2,
representing approximately 43.24% of the initial loan group 2 balance), are, in
each case, secured by real properties located in two or more states. Foreclosure
actions are brought in state court and the courts of one state cannot exercise
jurisdiction over property in another state. Upon a default under any of these
mortgage loans, it may not be possible to foreclose on the related mortgaged
real properties simultaneously.

THE BORROWER'S FORM OF ENTITY MAY CAUSE SPECIAL RISKS AND/OR HINDER RECOVERY

     The borrowers under two (2) of the mortgage loans (loan numbers 79 and 98),
representing in aggregate approximately 0.63% of the initial mortgage pool
balance (1 mortgage loan in group 1, representing approximately 0.49% of the
initial loan group 1 balance, and 1 mortgage loan in group 2, representing
approximately 1.07% of the initial loan group 2 balance), are either individuals
or are not structured to diminish the likelihood of their becoming bankrupt and
some of the other borrowers so structured may not satisfy all the
characteristics of special purpose entities. For example, in the case of one (1)
mortgage loan (loan number 79), representing approximately 0.36% of the initial
mortgage pool balance and representing 0.49% of the initial loan group 1
balance, the related borrower is not a special purpose entity and does not own
the mortgaged property. The mortgage loan is instead guaranteed by the
borrower's sole member (which owns the mortgaged property) and such guaranty is
secured by a Maryland indemnity deed of trust. The guarantor is a special
purpose entity formed for the purpose of owning the related mortgaged property.
Further, some of the borrowing entities may have been in existence and
conducting business prior to the origination of the related mortgage loan, may
own other property that is not part of the collateral for the mortgage loans
and, further, may not have always satisfied all the characteristics of special
purpose entities even if they currently do so. The related mortgage documents
and/or organizational documents of such borrowers may not contain the
representations, warranties and covenants customarily made by a borrower that is
a special purpose entity (such as limitations on indebtedness and affiliate
transactions and restrictions on the borrower's ability to dissolve, liquidate,
consolidate, merge, sell all of its assets, or amend its organizational
documents). These provisions are designed to mitigate the possibility that the
borrower's financial condition would be adversely impacted by factors unrelated
to the related mortgaged real property and the related mortgage loan.

     Borrowers not structured as bankruptcy-remote entities may be more likely
to become insolvent or the subject of a voluntary or involuntary bankruptcy
proceeding because such borrowers may be:

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


                                      S-68



     o    individuals that have personal liabilities unrelated to the property.

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

     With respect to those borrowers that are structured as special purposes
entities, although the terms of the borrower's organizational documents and/or
related loan documents require that the related borrower covenants to be a
special purpose entity, in some cases those borrowers are not required to
observe all covenants and conditions which typically are required in order for
such an entity to be viewed under the standard rating agency criteria as a
special purpose entity. For example, in many cases, the entity that is the
related borrower does not have an independent director.

     Furthermore, with respect to any related borrowers, creditors of a common
parent in bankruptcy may seek to consolidate the assets of such borrowers with
those of the parent. Consolidation of the assets of such borrowers would likely
have an adverse effect on the funds available to make distributions on your
certificates, and may lead to a downgrade, withdrawal or qualification of the
ratings of your certificates. See "Legal Aspects of Mortgage Loans--Bankruptcy
Laws" in the accompanying base prospectus.

RISKS RELATED TO REDEVELOPMENT AND RENOVATION AT THE MORTGAGED REAL PROPERTIES

     Certain of the mortgaged real properties are properties which are currently
undergoing or are expected to undergo redevelopment or renovation in the future.
There can be no assurance that current or planned redevelopment or renovation
will be completed, that such redevelopment or renovation will be completed in
the time frame contemplated, or that, when and if redevelopment or renovation is
completed, such redevelopment or renovation will improve the operations at, or
increase the value of, the subject property. Failure of any of the foregoing to
occur could have a material negative impact on the related mortgage loan, which
could affect the ability of the related borrower to repay the related mortgage
loan.

     In the event the related borrower fails to pay the costs of work completed
or material delivered in connection with such ongoing redevelopment or
renovation, the portion of the mortgaged real property on which there are
renovations may be subject to mechanic's or materialmen's liens that may be
senior to the lien of the related mortgage loan.

TENANCIES IN COMMON MAY HINDER RECOVERY

     Twelve (12) of the mortgage loans (loan numbers 8, 33, 37, 44, 46, 52, 55,
63, 77, 78, 90 and 100), representing approximately 7.70% of the initial
mortgage pool balance (10 mortgage loans in loan group 1, representing
approximately 8.32% of the initial loan group 1 balance, and 2 mortgage loans in
loan group 2, representing approximately 5.87% of the initial loan group 2
balance), have borrowers that own the related mortgaged real properties as
tenants-in-common. In addition, some of the mortgage loans may permit the
related borrower to convert into a tenant-in-common structure in the future.
Generally, in tenant-in-common ownership structures, each tenant-in-common owns
an undivided share in the subject real property. If a tenant-in-common desires
to sell its interest in the subject real property and is unable to find a buyer
or otherwise desires to force a partition, the tenant-in-common has the ability
to request that a court order a sale of the subject real property and distribute
the proceeds to each tenant-in-common owner proportionally. To reduce the
likelihood of a partition action, except as discussed in the paragraph below,
each tenant-in-common borrower under the mortgage loan(s) referred to above has
waived its partition right. However, there can be no assurance that, if
challenged, this waiver would be enforceable or that it would be enforced in a
bankruptcy proceeding.

     The enforcement of remedies against tenant-in-common borrowers may be
prolonged because each time a tenant-in-common borrower files for bankruptcy,
the bankruptcy court stay is reinstated. While a lender may seek to mitigate
this risk after the commencement of the first bankruptcy of a tenant-in-common
by commencing an


                                      S-69



involuntary proceeding against the other tenant-in-common borrowers and moving
to consolidate all those cases, there can be no assurance that a bankruptcy
court would consolidate those separate cases. Additionally, tenant-in-common
borrowers may be permitted to transfer portions of their interests in the
subject mortgaged real property to numerous additional tenant-in-common
borrowers.

     The bankruptcy, dissolution or action for partition by one or more of the
tenants-in-common could result in an early repayment of the related mortgage
loan, a significant delay in recovery against the tenant-in-common borrowers, a
material impairment in property management and a substantial decrease in the
amount recoverable upon the related mortgage loan. Not all tenants-in-common for
these mortgage loans may be special purpose entities and some of those
tenants-in-common may be individuals.

BANKRUPTCY PROCEEDINGS ENTAIL CERTAIN RISKS

     Under federal bankruptcy law, the filing of a petition in bankruptcy by or
against a borrower will stay the sale of the mortgaged real property owned by
that borrower, as well as the commencement or continuation of a foreclosure
action. In addition, even if a court determines that the value of the mortgaged
real property is less than the principal balance of the mortgage loan it
secures, the court may prevent a lender from foreclosing on the mortgaged real
property (subject to certain protections available to the lender). As part of a
restructuring plan, a court also may reduce the amount of secured indebtedness
to the then-current value of the mortgaged real property, which would make the
lender a general unsecured creditor for the difference between the then-current
value and the amount of its outstanding mortgage indebtedness. A bankruptcy
court also may: (1) grant a debtor a reasonable time to cure a payment default
on a mortgage loan; (2) reduce periodic payments due under a mortgage loan; (3)
change the rate of interest due on a mortgage loan; or (4) otherwise alter the
mortgage loan's repayment schedule.

     Moreover, the filing of a petition in bankruptcy by, or on behalf of, a
junior lienholder may stay the senior lienholder from taking action to foreclose
on the junior lien. Additionally, the borrower's trustee or the borrower, as
debtor-in-possession, has certain special powers to avoid, subordinate or
disallow debts. In certain circumstances, the claims of the special servicer on
behalf of the issuing entity may be subordinated to financing obtained by a
debtor-in-possession subsequent to its bankruptcy. Under federal bankruptcy law,
the lender will be stayed from enforcing a borrower's assignment of rents and
leases. Federal bankruptcy law also may interfere with the master servicers' or
special servicer's ability to enforce lockbox requirements. The legal
proceedings necessary to resolve these issues can be time consuming and costly
and may significantly delay or diminish the receipt of rents. Rents also may
escape an assignment to the extent they are used by the borrower to maintain the
mortgaged real property or for other court authorized expenses.

     Additionally, pursuant to subordination agreements for certain of the
mortgage loans, the subordinate lenders may have agreed that they will not take
any direct actions with respect to the related subordinated debt, including any
actions relating to the bankruptcy of the borrower, and that the holder of the
mortgage loan will have all rights to direct all such actions. There can be no
assurance that in the event of the borrower's bankruptcy, a court will enforce
such restrictions against a subordinated lender. In its decision in In re 203
North LaSalle Street Partnership, 246 B.R. 325 (Bankr. N.D. Ill. March 10,
2000), the United States Bankruptcy Court for the Northern District of Illinois
refused to enforce a provision of a subordination agreement that allowed a first
mortgagee to vote a second mortgagee's claim with respect to a Chapter 11
reorganization plan on the grounds that pre-bankruptcy contracts cannot override
rights expressly provided by the Bankruptcy Code. This holding, which one court
has already followed, potentially limits the ability of a senior lender to
accept or reject a reorganization plan or to control the enforcement of remedies
against a common borrower over a subordinated lender's objections.

     As a result of the foregoing, the special servicer's recovery on behalf of
the issuing entity with respect to borrowers in bankruptcy proceedings may be
significantly delayed, and the aggregate amount ultimately collected may be
substantially less than the amount owed.


                                      S-70



LITIGATION OR OTHER LEGAL PROCEEDINGS MAY HAVE ADVERSE EFFECTS ON BORROWERS

     From time to time, there may be legal proceedings pending or threatened
against the borrowers, sponsors, managers of the mortgaged real properties and
their affiliates relating to the business of, or arising out of the ordinary
course of business of, the borrowers, sponsors, managers of the mortgaged real
properties and their affiliates, and certain of the borrowers, sponsors,
managers of the mortgaged real properties and their affiliates are subject to
legal proceedings relating to the business of, or arising out of the ordinary
course of business of, the borrowers, sponsors, managers of the mortgaged real
properties or their affiliates. It is possible that such legal proceedings may
have a material adverse effect on any borrower's ability to meet its obligations
under the related mortgage loan and, therefore, on distributions on your
certificates.

PRIOR BANKRUPTCIES OR OTHER PROCEEDINGS MAY BE RELEVANT TO FUTURE PERFORMANCE

     There can be no assurance that any borrower, or any principals of a
borrower, have not been a party to bankruptcy proceedings, foreclosure
proceedings or deed-in-lieu of foreclosure transactions, or other material
proceedings, in the past or that certain principals have not been equity owners
in other mortgaged real properties that have been subject to foreclosure
proceedings. In this respect, the principals of certain borrowers have been
involved in foreclosure proceedings within the last 10 years. In addition, there
may be pending or threatened foreclosure proceedings or other material
proceedings of the borrowers, the borrower principals and the managers of the
mortgaged real properties securing the pooled mortgage loans and/or their
respective affiliates.

     If a borrower or a principal of a borrower has been a party to such a
proceeding or transaction in the past, we cannot also assure you that the
borrower or principal will not be more likely than other borrowers or principals
to avail itself or cause a borrower to avail itself of its legal rights, under
the Bankruptcy Code or otherwise, in the event of an action or threatened action
by the mortgagee or its servicer to enforce the related mortgage loan documents,
or otherwise conduct its operations in a manner that is in the best interests of
the lender and/or the mortgaged property. We cannot assure you that any
foreclosure proceedings or other material proceedings will not have a material
adverse effect on your investment.

     From time to time, there may be condemnations pending or threatened against
one or more of the mortgaged real properties securing the mortgage loans. The
proceeds payable in connection with a total condemnation may not be sufficient
to restore the related mortgaged real property or to satisfy the remaining
indebtedness of the related mortgage loan. The occurrence of a partial
condemnation may have a material adverse effect on the continued use of, or
income generation from, the affected mortgaged real property. Therefore, we
cannot assure you that the occurrence of any condemnation will not have a
negative impact upon distributions on your certificates.

POOR PROPERTY MANAGEMENT WILL LOWER THE PERFORMANCE OF THE RELATED MORTGAGED
REAL PROPERTY

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

     o    responding to changes in the local market;

     o    planning and implementing the rental structure;

     o    operating the property and providing building services;

     o    managing operating expenses; and

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

     Properties deriving revenues primarily from short-term sources, such as
short-term or month-to-month leases or daily room rentals, are generally more
management intensive than properties leased to creditworthy tenants under
long-term leases. We make no representation or warranty as to the skills of any
present or future managers. In many cases, the property manager is the borrower
or an affiliate of the borrower and may not


                                      S-71



manage properties for non-affiliates. Additionally, we cannot assure you that
the property managers will be in a financial condition to fulfill their
management responsibilities throughout the terms of their respective management
agreements.

MORTGAGE LOAN SELLERS MAY NOT BE ABLE TO MAKE A REQUIRED REPURCHASE OR
SUBSTITUTION OF A DEFECTIVE MORTGAGE LOAN

     Each mortgage loan seller is the sole warranting party in respect of the
mortgage loans sold by such mortgage loan seller to us. Neither we nor any of
our affiliates (except, in certain circumstances, for Merrill Lynch Mortgage
Lending, Inc. in its capacity as a mortgage loan seller) are obligated to
repurchase or substitute any mortgage loan in connection with either a material
breach of any mortgage loan seller's representations and warranties or any
material document defect, if such mortgage loan seller defaults on its
obligation to do so. We cannot assure you that the mortgage loan sellers will
have the financial ability to effect such repurchases or substitutions. Any
mortgage loan that is not repurchased or substituted and that is not a
"qualified mortgage" for a REMIC may cause the issuing entity to fail to qualify
as one or more REMICs or cause the issuing entity to incur a tax. See
"Description of the Mortgage Pool--Assignment of the Mortgage Loans,"
"--Representations and Warranties" and "--Repurchases and Substitutions" in this
prospectus supplement and "Description of the Governing
Documents--Representations and Warranties with Respect to Mortgage Assets" in
the accompanying base prospectus.

ONE ACTION JURISDICTION MAY LIMIT THE ABILITY OF THE SPECIAL SERVICER TO
FORECLOSE ON THE MORTGAGED REAL PROPERTY

     Some states (including California) have laws that prohibit more than one
judicial action to enforce a mortgage obligation, and some courts have construed
the term judicial action broadly. Accordingly, the special servicer is required
to obtain advice of counsel prior to enforcing any of the issuing entity's
rights under any of the mortgage loans that include mortgaged real properties
where this rule could be applicable. In the case of either a
cross-collateralized and cross-defaulted mortgage loan or a multi-property
mortgage loan which is secured by mortgaged real 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 the states
where judicial foreclosure is the only permitted method of foreclosure. As a
result, the special servicer may incur delay and expense in foreclosing on
mortgaged real properties located in states affected by one action rules. See
"--Risks Related to Geographic Concentration" "--Certain State-Specific
Considerations" in this prospectus supplement. See also "Legal Aspects of
Mortgage Loans--Foreclosure--One Action and Security First Rules" in the
accompanying base prospectus.

LIMITED INFORMATION CAUSES UNCERTAINTY

     Some of the mortgage loans are loans that were made to enable the related
borrower to acquire the related mortgaged real property. Accordingly, for
certain of these loans limited or no historical operating information is
available with respect to the related mortgaged real properties. As a result,
you may find it difficult to analyze the historical performance of those
properties.

TAX CONSIDERATIONS RELATED TO FORECLOSURE

     The special servicer, on behalf of the issuing entity, may acquire one or
more mortgaged real properties pursuant to a foreclosure or deed in lieu of
foreclosure. The issuing entity will be able to perform construction work on a
foreclosed real property only through an independent contractor (more than 90
days after acquisition), and then only if construction was at least 10% complete
at the time default on the related mortgage loan became imminent. Any net income
from the operation and management of any such property that is not qualifying
"rents from real property," within the meaning of section 856(d) of the Internal
Revenue Code of 1986, as amended, and any rental income based on the net profits
of a tenant or sub-tenant or allocable to a service that is non-customary in the
area and for the type of property involved, will subject the issuing entity to
federal (and possibly state or local) tax on such income at the highest marginal
corporate tax rate (currently 35%), thereby reducing net proceeds available for
distribution to certificateholders. The risk of taxation being imposed on income
derived


                                      S-72



from the operation of foreclosed property is particularly present in the case of
hotels. The pooling and servicing agreement permits the special servicer to
cause the issuing entity to earn "net income from foreclosure property" that is
subject to tax if it determines that the net after-tax benefit to
certificateholders is greater than another method of operating or net-leasing
the subject mortgaged real properties. In addition, if the issuing entity were
to acquire one or more mortgaged real properties pursuant to a foreclosure or
deed in lieu of foreclosure, the issuing entity may in certain jurisdictions,
particularly in New York or California, be required to pay state or local
transfer or excise taxes upon liquidation of such properties. Such state or
local taxes may reduce net proceeds available for distribution to the
certificateholders. See "Federal Income Tax Consequences" in this prospectus
supplement and in the accompanying base prospectus.

POTENTIAL CONFLICTS OF INTEREST WITH RESPECT TO PROPERTY MANAGERS, THE BORROWERS
AND THE MORTGAGE LOAN SELLERS

     Property managers and borrowers may experience conflicts of interest in the
management and/or ownership of the mortgaged real properties securing the
mortgage loans because:

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

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

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

     Further, certain mortgage loans may have been refinancings of debt
previously held by a mortgage loan seller or an affiliate of one of the mortgage
loan sellers and/or the mortgage loan sellers or their affiliates may have or
have had equity investments in the borrowers or mortgaged real properties under
certain of the mortgage loans. Each of the mortgage loan sellers and its
affiliates have made and/or may make loans to, or equity investments in, or
otherwise have business relationships with, affiliates of borrowers under the
mortgage loans. For example, in the case of certain of the mortgage loans, the
holder of related mezzanine debt secured by a principal's interest in the
related borrower may be the related mortgage loan seller, which relationship
could represent a conflict of interest.

THE ABSENCE OF OR INADEQUACY OF INSURANCE COVERAGE ON THE PROPERTY MAY ADVERSELY
AFFECT PAYMENTS ON YOUR CERTIFICATES

     All of the mortgage loans require the related borrower to maintain, or
cause to be maintained, property insurance (which, in some cases, is provided by
allowing a tenant to self-insure). However, the mortgaged real properties that
secure the mortgage loans may suffer casualty losses due to risks that are not
covered by insurance or for which insurance coverage is not adequate or
available at commercially reasonable rates. In addition, some of those mortgaged
real properties are located in California, Florida, Texas and Louisiana and in
other coastal areas of certain states, which are areas that have historically
been at greater risk of acts of nature, including earthquakes, hurricanes and
floods. The mortgage loans generally do not require borrowers to maintain
earthquake, hurricane or flood insurance and we cannot assure you that borrowers
will attempt or be able to obtain adequate insurance against such risks.

     Moreover, if reconstruction or major repairs are required following a
casualty, changes in laws that have occurred since the time of original
construction may materially impair the borrower's ability to effect such
reconstruction or major repairs or may materially increase the cost thereof.

     After the terrorist attacks of September 11, 2001, the cost of insurance
coverage for acts of terrorism increased and the availability of such insurance
decreased. In response to this situation, Congress enacted the Terrorism Risk
Insurance Act of 2002 (TRIA), which was amended and extended by the Terrorism
Risk Insurance Extension Act of 2005 (TRIA Extension Act), signed into law by
President Bush on December 22,


                                      S-73



2005. The TRIA Extension Act requires that qualifying insurers offer terrorism
insurance coverage in all property and casualty insurance policies on terms not
materially different than terms applicable to other losses. The federal
government covers 90% (85% for acts of terrorism occurring in 2007) of the
losses from covered certified acts of terrorism on commercial risks in the
United States only, in excess of a specified deductible amount calculated as a
percentage of an affiliated insurance group's prior year premiums on commercial
lines policies covering risks in the United States. This specified deductible
amount is 17.5% of such premiums for losses occurring in 2006, and 20% of such
premiums for losses occurring in 2007. Further, to trigger coverage under the
TRIA Extension Act, the aggregate industry property and casualty insurance
losses resulting from an act of terrorism must exceed $5 million prior to April
2006, $50 million from April 2006 through December 2006, and $100 million for
acts of terrorism occurring in 2007. The TRIA Extension Act now excludes
coverage for commercial auto, burglary and theft, surety, professional liability
and farm owners' multiperil. The TRIA Extension Act will expire on December 31,
2007. The TRIA Extension Act applies only to losses resulting from attacks that
have been committed by individuals on behalf of a foreign person or foreign
interest, and does not cover acts of purely domestic terrorism. Further, any
such attack must be certified as an "act of terrorism" by the federal
government, which decision is not subject to judicial review. As a result,
insurers may continue to try to exclude from coverage under their policies
losses resulting from terrorist acts not covered by the TRIA Extension Act.
Moreover, the TRIA Extension Act's deductible and co-payment provisions still
leave insurers with high potential exposure for terrorism-related claims.
Because nothing in the TRIA Extension Act prevents an insurer from raising
premium rates on policyholders to cover potential losses, or from obtaining
reinsurance coverage to offset its increased liability, the cost of premiums for
such terrorism insurance coverage is still expected to be high.

     We cannot assure you that all of the mortgaged real properties will be
insured against the risks of terrorism and similar acts. As a result of any of
the foregoing, the amount available to make distributions on your certificates
could be reduced.

     Each master servicer, with respect to each of the mortgage loans that it is
servicing, including those of such mortgage loans that have become specially
serviced mortgage loans, and the special servicer, with respect to mortgaged
real properties acquired through foreclosure, which we refer to in this
prospectus supplement as REO property, will be required to use reasonable
efforts, consistent with the servicing standard under the pooling and servicing
agreement, to cause each borrower to maintain for the related mortgaged real
property all insurance required by the terms of the loan documents and the
related mortgage in the amounts set forth therein which are to be obtained from
an insurer meeting the requirements of the applicable loan documents.
Notwithstanding the foregoing, the master servicers and the special servicer
will not be required to maintain, and will not be required to cause a borrower
to be in default with respect to the failure of the related borrower to obtain,
all-risk casualty insurance that does not contain any carve-out for terrorist or
similar acts, if and only if the special servicer has determined in accordance
with the servicing standard under the pooling and servicing agreement (and other
consultation with the controlling class representative) that either--

     o    such insurance is not available at commercially reasonable rates, and
          such hazards are not commonly insured against by prudent owners of
          properties similar to the mortgaged real property and located in or
          around the region in which such mortgaged real property is located, or

     o    such insurance is not available at any rate.

     If the related loan documents do not expressly require insurance against
acts of terrorism, but permit the lender to require such other insurance as is
reasonable, the related borrower may challenge whether maintaining insurance
against acts of terrorism is reasonable in light of all the circumstances,
including the cost. The applicable master servicer's efforts to require such
insurance may be further impeded if the originating lender did not require the
subject borrower to maintain such insurance, regardless of the terms of the
related loan documents.

     If a borrower is required, under the circumstances described above, to
maintain insurance coverage with respect to terrorist or similar acts that was
not previously maintained, the borrower may incur higher costs for insurance
premiums in obtaining that coverage which would have an adverse effect on the
net cash flow of the related mortgaged real property. Further, If the federal
insurance back-stop program referred to above is not extended or renewed,
premiums for terrorism insurance coverage will likely increase and/or the terms
of such


                                      S-74



insurance may be materially amended to enlarge stated exclusions or to otherwise
effectively decrease the scope of coverage available (perhaps to the point where
it is effectively not available). In addition, to the extent that any policies
contain "sunset clauses" (i.e., clauses that void terrorism coverage if the
federal insurance backstop program is not renewed), then such policies may cease
to provide terrorism insurance coverage upon the expiration of the federal
insurance backstop program.

     Most of the mortgage loans specifically require terrorism insurance, but
such insurance may be required only to the extent it can be obtained for
premiums less than or equal to a "cap" amount specified in the related loan
documents, only if it can be purchased at commercially reasonable rates and/or
only with a deductible at a certain threshold. In addition, with respect to
certain of the mortgage loans, terrorism insurance coverage is required only
with respect to "certified acts of terrorism," as defined in the TRIA.
Additionally, in the case of certain mortgage loans that are secured by
mortgaged real properties that are not located in or near major metropolitan
areas, the terrorism insurance coverage required may be limited to acts of
domestic terrorism (i.e., non-certified acts of terrorism under TRIA).

     Additionally, there can be no assurance that mortgaged real properties
currently covered by terrorism insurance will continue to be so covered or that
the coverage is, or will remain, adequate. See "Description of the Mortgage
Pool--Additional Loan and Property Information--Hazard, Liability and Other
Insurance" in this prospectus supplement.

     IN THE EVENT THAT ANY MORTGAGED REAL PROPERTY SECURING A MORTGAGE LOAN
SUSTAINS DAMAGE AS A RESULT OF AN UNINSURED ACT OR IF THE INSURANCE POLICIES
WITH RESPECT TO THAT MORTGAGED REAL PROPERTY DO NOT ADEQUATELY COVER THE DAMAGE
SUSTAINED, SUCH DAMAGED MORTGAGED REAL PROPERTY MAY NOT GENERATE ADEQUATE CASH
FLOW TO PAY, AND/OR PROVIDE ADEQUATE COLLATERAL TO SATISFY, ALL AMOUNTS OWING
UNDER SUCH MORTGAGE LOAN, WHICH COULD RESULT IN A DEFAULT ON THAT MORTGAGE LOAN
AND, POTENTIALLY, LOSSES ON SOME CLASSES OF THE CERTIFICATES.

MORTGAGE ELECTRONIC REGISTRATION SYSTEMS (MERS)

     The mortgages or assignments of mortgages for some of the mortgage loans
have been or may be recorded in the name of MERS, solely as nominee for the
related mortgage loan seller and its successor and assigns. Subsequent
assignments of those mortgages are registered electronically through the MERS
system. The recording of mortgages in the name of MERS is a new practice in the
commercial mortgage lending industry. Public recording officers and others have
limited, if any, experience with lenders seeking to foreclose mortgages,
assignments of which are registered with MERS. Accordingly, delays and
additional costs in commencing, prosecuting and completing foreclosure
proceedings and conducting foreclosure sales of the mortgaged properties could
result. Those delays and the additional costs could in turn delay the
distribution of liquidation proceeds to certificateholders and increase the
amount of losses on the mortgage loans.

              CAPITALIZED TERMS USED IN THIS PROSPECTUS SUPPLEMENT

     From time to time we use capitalized terms in this prospectus supplement.
Frequently used capitalized terms will have the respective meanings assigned to
them in the glossary attached to this prospectus supplement.

                           FORWARD-LOOKING STATEMENTS

     This prospectus supplement and the accompanying base prospectus includes
the words "expects," "intends," "anticipates," "estimates" and similar words and
expressions. These words and expressions are intended to identify
forward-looking statements. Any forward-looking statements are made subject to
risks and uncertainties which could cause actual results to differ materially
from those stated. These risks and uncertainties include, among other things,
declines in general economic and business conditions, increased competition,
changes in demographics, changes in political and social conditions, regulatory
initiatives and changes in consumer preferences, many of which are beyond our
control and the control of any other person or entity related to this offering.
We discuss some of these risks and uncertainties under "Risk Factors" in this
prospectus


                                      S-75



supplement and the accompanying base prospectus. The forward-looking statements
made in this prospectus supplement are accurate as of the date stated on the
cover of this prospectus supplement. We have no obligation to update or revise
any forward-looking statement.

                        DESCRIPTION OF THE MORTGAGE POOL

GENERAL

     We intend to include the 126 mortgage loans identified on Annex A-1 to this
prospectus supplement in the trust. The mortgage pool consisting of those loans
will have an initial mortgage pool balance of $1,542,696,552. However, the
actual initial mortgage pool balance may be as much as 5.0% smaller or larger
than such amount if any of those mortgage loans are removed from the mortgage
pool or any other mortgage loans are added to the mortgage pool. See "--Changes
in Mortgage Pool Characteristics" below. The mortgage loan identified on Annex
A-1 to this prospectus supplement as ARC Portfolio consists of an A-note
mortgage loan and a B-note mortgage loan. See "--The ARC Portfolio Loan
Combination" below.

     For purposes of making distributions with respect to the class A-1, A-2,
A-3, A-4 and A-1A certificates, as described under "Description of the Offered
Certificates," the pool of mortgage loans will be deemed to consist of two loan
groups, loan group 1 and loan group 2. Loan group 1 will consist of 106 mortgage
loans, representing approximately 74.51% of the initial mortgage pool balance
that are secured by the various property types that constitute collateral for
those mortgage loans. Loan group 2 will consist of 20 mortgage loans,
representing approximately 25.49% of the initial mortgage pool balance, that are
secured by multifamily and manufactured housing community properties
(representing approximately 95.58%, by balance, of all the mortgage loans
secured by multifamily properties and 100.00%, by balance, of the mortgage loans
secured by manufactured housing community properties). Annex A-1 to this
prospectus supplement indicates the loan group designation for each mortgage
loan.

     The initial mortgage pool balance will equal the total cut-off date
principal balance of the mortgage loans included in the trust. The initial loan
group 1 balance and the initial loan group 2 balance will equal the cut-off date
principal balance of the mortgage loans in loan group 1 and loan group 2,
respectively. The cut-off date principal balance of any mortgage loan is equal
to its unpaid principal balance as of the cut-off date, after application of all
monthly debt service payments due with respect to the mortgage loan on or before
that date, whether or not those payments were received. The cut-off date
principal balance of each mortgage loan is shown on Annex A-1 to this prospectus
supplement. The cut-off date principal balances of all the mortgage loans in the
trust range from $958,051 to $170,000,000 and the average of those cut-off date
principal balances is $12,243,623; the cut-off date principal balances of the
mortgage loans in loan group 1 range from $958,051 to $111,805,891, and the
average of those cut-off date principal balances is $10,844,323; and the cut-off
date principal balances of the mortgage loans in loan group 2 range from
$2,350,000 to $170,000,000, and the average of those cut-off date principal
balances is $19,659,915.

     When we refer to mortgage loans in this prospectus supplement, we are
referring to the mortgage loans that we intend to include in the trust and do
not, unless the context otherwise indicates, include the Non-Trust Loans, which
will not be included in the trust.

     Each of the mortgage loans is an obligation of the related borrower to
repay a specified sum with interest. Each of those mortgage loans is evidenced
by a promissory note and secured by a mortgage, deed of trust or other similar
security instrument that creates a mortgage lien on the fee and/or leasehold
interest of the related borrower or another party in one or more commercial,
multifamily and manufactured housing community mortgaged real properties. That
mortgage lien will be a first priority lien, subject only to Permitted
Encumbrances.

     You should consider each of the mortgage loans to be a nonrecourse
obligation of the related borrower. You should anticipate that, in the event of
a payment default by the related borrower, recourse will be limited to the
corresponding mortgaged real property or properties for satisfaction of that
borrower's obligations. In those cases where recourse to a borrower or guarantor
is permitted under the related loan documents, we have not


                                      S-76



undertaken an evaluation of the financial condition of any of these persons.
None of the mortgage loans will be insured or guaranteed by any governmental
entity or by any other person.

     We provide in this prospectus supplement a variety of information regarding
the mortgage loans. When reviewing this information, please note that--

     o    all numerical information provided with respect to the mortgage loans
          is provided on an approximate basis;

     o    all cut-off date principal balances assume the timely receipt of the
          scheduled payments for each mortgage loan and that no prepayments
          occur prior to the cut-off date;

     o    all weighted average information provided with respect to the mortgage
          loans reflects a weighting of the subject mortgage loans based on
          their respective cut-off date principal balances; the initial mortgage
          pool balance will equal the total cut-off date principal balance of
          the entire mortgage pool, and the initial loan group 1 balance and the
          initial loan group 2 balance will each equal the total cut-off date
          principal balance of the mortgage loans in the subject loan group; we
          show the cut-off date principal balance for each of the mortgage loans
          on Annex A-1 to this prospectus supplement;

     o    when information with respect to the mortgage loans is expressed as a
          percentage of the initial mortgage pool balance, the percentages are
          based upon the cut-off date principal balances of the subject mortgage
          loans;

     o    when information with respect to the mortgaged real properties is
          expressed as a percentage of the initial mortgage pool balance, the
          percentages are based upon the cut-off date principal balances of the
          related mortgage loans;

     o    if any mortgage loan is secured by multiple mortgaged real properties,
          the related cut-off date principal balance has been allocated among
          the individual properties based on any of (i) an individual property's
          appraised value as a percentage of the total appraised value of all
          the related mortgaged real properties, including the subject
          individual property, securing that mortgage loan, (ii) an individual
          property's underwritten net operating income as a percentage of the
          total underwritten net operating income of all the related mortgaged
          real properties, including the subject individual property, securing
          that mortgage loan and (iii) an allocated loan balance specified in
          the related loan documents;

     o    unless specifically indicated otherwise, statistical information
          presented in this prospectus supplement with respect to any mortgage
          loan that is part of a Loan Combination includes the related Non-Trust
          Loan;

     o    statistical information regarding the mortgage loans may change prior
          to the date of initial issuance of the offered certificates due to
          changes in the composition of the mortgage pool prior to that date,
          which may result in the initial mortgage pool balance being as much as
          5% larger or smaller than indicated;

     o    the sum of numbers presented in any column within a table may not
          equal the indicated total due to rounding; and

     o    when a mortgage loan is identified by loan number, we are referring to
          the loan number indicated for that mortgage loan on Annex A-1 to this
          prospectus supplement.


                                      S-77



SOURCE OF THE MORTGAGE LOANS

     The mortgage loans that will constitute the primary assets of the issuing
entity will be acquired on the date of initial issuance of the certificates by
us from the mortgage loan sellers, who acquired or originated the mortgage
loans.

     Merrill Lynch Mortgage Lending, Inc. originated or acquired 30 of the
mortgage loans to be included in the issuing entity, representing approximately
34.46% of the initial mortgage pool balance (comprised of 24 mortgage loans in
loan group 1, representing approximately 24.58% of the initial loan group 1
balance, and 6 mortgage loans in loan group 2, representing approximately 63.33%
of the initial loan group 2 balance).

     IXIS Real Estate Capital Inc. originated or acquired 38 of the mortgage
loans to be included in the trust fund, representing approximately 29.88% of the
initial mortgage pool balance (comprised of 33 mortgage loans in loan group 1,
representing approximately 34.58% of the initial loan group 1 balance, and 5
mortgage loans in loan group 2, representing approximately 16.13% of the initial
loan group 2 balance).

     Prudential Mortgage Capital Funding, LLC originated or acquired 30 of the
mortgage loans to be included in the issuing entity, representing approximately
23.21% of the initial mortgage pool balance (comprised of 24 mortgage loans in
loan group 1, representing approximately 25.84% of the initial loan group 1
balance, and 6 mortgage loans in loan group 2, representing approximately 15.52%
of the initial loan group 2 balance).

     Artesia Mortgage Capital Corporation originated or acquired 28 of the
mortgage loans to be included in the issuing entity, representing approximately
12.46% of the initial mortgage pool balance (comprised of 25 mortgage loans in
loan group 1, representing approximately 15.00% of the initial loan group 1
balance, and 3 mortgage loans in loan group 2, representing approximately 5.02%
of the initial loan group 2 balance).

CROSS-COLLATERALIZED AND CROSS-DEFAULTED MORTGAGE LOANS, MULTI-PROPERTY MORTGAGE
LOANS AND MORTGAGE LOANS WITH AFFILIATED BORROWERS

     The mortgage pool will include 13 mortgage loans, representing
approximately 21.91% of the initial mortgage pool balance (10 mortgage loans in
loan group 1, representing approximately 12.55% of the initial loan group 1
balance, and 3 mortgage loans in loan group 2, representing approximately 49.28%
of the initial loan group 2 balance), that are, in each case, individually or
through cross-collateralization with other mortgage loans, secured by two or
more real properties and, in the case of cross-collateralized mortgage loans,
are cross-defaulted with the mortgage loans with which they are
cross-collateralized. These mortgage loans are identified in the tables
contained in Annex A-1. However, the amount of the mortgage lien encumbering any
particular one of those properties may be less than the full amount of the
related mortgage loan or group of cross-collateralized mortgage loans, as it may
have been limited to avoid or reduce mortgage recording tax. The reduced
mortgage amount may equal the appraised value or allocated loan amount for the
particular mortgaged real property. This would limit the extent to which
proceeds from the property would be available to offset declines in value of the
other mortgaged real properties securing the same mortgage loan or group of
cross-collateralized mortgage loans.

     Six (6) of the mortgage loans referred to in the prior paragraph entitle
the related borrower(s) to obtain a release of one or more of the corresponding
mortgaged real properties and/or a termination of any applicable
cross-collateralization and cross-default provisions, subject, in each case, to
the fulfillment of one or more of the following conditions--

     o    the pay down or defeasance of the mortgage loan(s) in an amount equal
          to a specified percentage, which is usually 110% to 125% (but could be
          as low as 100% in certain cases), of the portion of the total loan
          amount allocated to the property or properties to be released;

     o    the satisfaction of certain criteria set forth in the related loan
          documents;

     o    the satisfaction of certain leasing goals or other performance tests;


                                      S-78



     o    the satisfaction of debt service coverage and/or loan-to-value tests
          for the property or properties that will remain as collateral; and/or

     o    receipt by the lender of confirmation from each applicable rating
          agency that the action will not result in a qualification, downgrade
          or withdrawal of any of the then-current ratings of the offered
          certificates.

     For additional information relating to mortgaged real properties that
secure an individual multi-property mortgage loan or a group of
cross-collateralized mortgage loans, see Annex A-1 to this prospectus
supplement.

     The table below shows each group of mortgaged real properties that:

     o    are owned by the same or affiliated borrowers; and

     o    secure in total two or more mortgage loans that are not
          cross-collateralized and that represent in the aggregate at least 1.0%
          of the initial mortgage pool balance.



                                             NUMBER OF STATES
                                                 WHERE THE
         LOAN                                 PROPERTIES ARE       AGGREGATE CUT-OFF     % OF INITIAL MORTGAGE
GROUP   NUMBER         PROPERTY NAMES           LOCATED(1)      DATE PRINCIPAL BALANCE        POOL BALANCE
-----   ------   -------------------------   ----------------   ----------------------   ---------------------

  1         6    The Promenade of Westlake           1               42,371,816.59               2.75%
  1        10    The Shops of Fairlawn                               21,440,203.45               1.39
                                                                     -------------               ----
                                                                     63,812,020.04               4.14%
                                                                     =============               ====
  2        14    Shops at Yorktown                   1               17,500,000.00               1.13%
  2        18    Lawndale Plaza                                      16,400,000.00               1.06
  2       107    CVS-Armingo                                          3,423,359.87               0.22
                                                                     -------------               ----
                                                                     37,323,359.87               2.42%
                                                                     =============               ====
  3        64    D'Andrea Pointe                     2                7,259,010.14               0.47%
  3        65    Walerga Plaza                                        7,081,645.71               0.46

  3        93    Wildcreek Plaza                                      4,691,324.34               0.30
  3       105    Antelope Marketplace                                 3,573,348.90               0.23
                                                                     -------------               ----
                                                                     22,605,329.09               1.47%
                                                                     =============               ====
  4        52    Madera Royale Plaza                 2                8,270,000.00               0.54%
  4        55    Rainbow Professional                                 7,980,000.00               0.52
                                                                     -------------               ----
                                                                     16,250,000.00               1.05%
                                                                     =============               ====


----------
(1)  Total represents number of states where properties within the subject group
     are located.

TERMS AND CONDITIONS OF THE MORTGAGE LOANS

     Due Dates. Thirty-five (35) of the mortgage loans, representing
approximately 37.28% of the initial mortgage pool balance, provide for monthly
debt service payments to be due on the first day of each month. Fifty-two (52)
of the mortgage loans, representing approximately 46.29% of the initial mortgage
pool balance, provide for monthly debt service payments to be due on the fifth
day of each month. Eleven (11) of the mortgage loans, representing approximately
3.97% of the initial mortgage pool balance, provide for monthly debt service
payments to be due on the seventh day of each month. None of the mortgage loans
referred to above has a grace period that extends payments beyond the seventh
day of any calendar month. Further, twenty-eight (28) of the mortgage loans,
representing approximately 12.46% of the initial mortgage pool balance, provide
for monthly debt service payments to be due on the eleventh day of each month
without any grace period.


                                      S-79



     Mortgage Rates; Calculations of Interest. In general, each of the mortgage
loans bears interest at a mortgage interest rate that, in the absence of
default, is fixed until maturity. However, as described below under "--ARD
Loans," each of those mortgage loans that has an anticipated repayment date will
accrue interest after that date at a rate that is in excess of its mortgage
interest rate prior to that date, but the additional interest will not be
payable until the entire principal balance of the subject mortgage loan has been
paid in full.

     The mortgage interest rate for each of the mortgage loans is shown on Annex
A-1 to this prospectus supplement. The mortgage interest rates of the mortgage
loans range from 5.4400% per annum to 7.1760% per annum and, as of the cut-off
date, the weighted average of those mortgage interest rates was 6.1621% per
annum. The mortgage interest rates of the mortgage loans in loan group 1 range
from 5.4400% to 7.1760% per annum and, as of the cut-off date, the weighted
average of those mortgage interest rates was 6.1773% per annum. The mortgage
interest rates of the mortgage loans in loan group 2 range from 5.6700% to
6.4100% per annum and, as of the cut-off date, the weighted average of those
mortgage interest rates was 6.1174% per annum.

     Except in the case of mortgage loans with anticipated repayment dates, none
of the mortgage loans provides for negative amortization or for the deferral of
interest.

     All of the mortgage loans will accrue interest on an Actual/360 Basis.

     Partial Interest-Only Balloon Loans. Fifty-six (56) of the mortgage loans,
representing approximately 40.77% of the initial mortgage pool balance (47
mortgage loans in loan group 1, representing approximately 46.32% of the initial
loan group 1 balance, and 9 mortgage loans in loan group 2, representing
approximately 24.54% of the initial loan group 2 balance), provide for the
payment of interest only to be due on each due date until the expiration of a
designated interest-only period, and the amortization of principal commencing on
the due date following the expiration of such interest-only period on the basis
of an amortization schedule that is significantly longer than the remaining term
to stated maturity, with a substantial payment of principal to be due on the
maturity date.

     One (1) mortgage loan (loan number 13), representing approximately 1.17% of
the initial mortgage pool balance and approximately 1.57% of the initial loan
group 1 balance, provides for the payment of interest only for the first 12
months of the loan term, and the amortization of principal commencing on the due
date following the expiration of such interest-only period on the basis of an
amortization schedule that is significantly longer than the remaining term to
stated maturity (such schedule is attached hereto as Annex A-4), and then an
interest-only period for the last 12 months of the loan term, with a substantial
payment of principal to be due on the maturity date.

     Interest-Only Balloon Loans. Seven (7) of the mortgage loans, representing
approximately 16.48% of the initial mortgage pool balance (5 mortgage loans in
loan group 1, representing approximately 5.51% of the initial loan group 1
balance, and 2 mortgage loans in loan group 2, representing approximately 48.55%
of the initial loan group 2 balance) require the payment of interest only until
the related maturity date and provide for the repayment of the entire principal
balance on the related maturity date.

     Amortizing Balloon Loans. Fifty-eight (58) of the mortgage loans,
representing approximately 40.80% of the initial mortgage pool balance (50
mortgage loans in loan group 1, representing approximately 46.49% of the initial
loan group 1 balance, and 8 mortgage loans in loan group 2, representing
approximately 24.18% of the initial loan group 2 balance), are characterized
by--

     o    an amortization schedule that is significantly longer than the actual
          term of the subject mortgage loan; and

     o    a substantial payment being due with respect to the subject mortgage
          loan on its stated maturity date.

     These 58 mortgage loans do not include any of the subject mortgage loans
described under "--Partial Interest-Only Balloon Loans" above and
"--Interest-Only Balloon and ARD Loans" below.


                                      S-80



     ARD Loans. Three (3) of the mortgage loans, representing approximately
1.20% of the initial mortgage pool balance (2 mortgage loans in loan group 1,
representing approximately 0.68% of the initial loan group 1 balance, and 1
mortgage loan in loan group 2, representing approximately 2.73% of the initial
loan group 2 balance), are characterized by the following features:

     o    a maturity date that is more than 20 years following origination;

     o    the designation of an anticipated repayment date that is generally 5
          to 10 years following origination; the anticipated repayment date for
          each such mortgage loan is listed on Annex A-1 to this prospectus
          supplement;

     o    the ability of the related borrower to prepay the mortgage loan,
          without restriction, including without any obligation to pay a
          prepayment premium or a yield maintenance charge, at any time on or
          after a date that is generally one to six months prior to the related
          anticipated repayment date;

     o    until its anticipated repayment date, the calculation of interest at
          its initial mortgage interest rate;

     o    from and after its anticipated repayment date, the accrual of interest
          at a revised annual rate that will be in excess of its initial
          mortgage interest rate;

     o    the deferral of any additional interest accrued with respect to the
          mortgage loan from and after the related anticipated repayment date at
          the difference between its revised mortgage interest rate and its
          initial mortgage interest rate. This post-anticipated repayment date
          additional interest may, in some cases, compound at the new revised
          mortgage interest rate. Any post-anticipated repayment date additional
          interest accrued with respect to the mortgage loan following its
          anticipated repayment date will not be payable until the entire
          principal balance of the mortgage loan has been paid in full; and

     o    from and after its anticipated repayment date, the accelerated
          amortization of the mortgage loan out of any and all monthly cash flow
          from the corresponding mortgaged real property which remains after
          payment of the applicable monthly debt service payments, permitted
          operating expenses, capital expenditures and/or funding of any
          required reserves. These accelerated amortization payments and the
          post-anticipated repayment date additional interest are considered
          separate from the monthly debt service payments due with respect to
          the mortgage loan.

     One (1) of the above-identified three (3) ARD loans, representing
approximately 0.20% of the initial mortgage pool balance and approximately 0.27%
of the initial loan group 1 balance, require the payment of interest only until
the expiration of a designated period and the payment of principal following the
interest only period.

     As discussed under "Ratings" in this prospectus supplement, the ratings on
the respective classes of offered certificates do not represent any assessment
of whether any mortgage loan having an anticipated repayment date will be paid
in full by its anticipated repayment date or whether and to what extent
post-anticipated repayment date additional interest will be received.

     In the case of each ARD loan, the related borrower has agreed to enter into
a cash management agreement prior to the related anticipated repayment date if
it has not already done so. The related borrower or the manager of the
corresponding mortgaged real property will be required under the terms of that
cash management agreement to deposit or cause the deposit of all revenue from
that property received after the related anticipated repayment date into a
designated account controlled by the lender under such mortgage loan.

     Any amount received in respect of additional interest payable on the ARD
Loans will be distributed to the holders of the class Z certificates. Generally,
additional interest will not be included in the calculation of the mortgage
interest rate for a mortgage loan, and will only be paid after the outstanding
principal balance of the


                                      S-81



mortgage loan together with all interest thereon at the mortgage interest rate
has been paid. With respect to such mortgage loans, no prepayment premiums or
yield maintenance charges will be due in connection with any principal
prepayment after the anticipated repayment date.

     Fully Amortizing Loans. Two (2) of the mortgage loans, representing
approximately 0.76% of the initial mortgage pool balance (2 mortgage loans are
in loan group 1, representing approximately 1.01% of the initial loan group 1
balance), is characterized by--

     o    constant monthly debt service payments throughout the substantial term
          of the mortgage loan; and

     o    amortization schedules that are approximately equal to the actual
          terms of the mortgage loan.

     These fully amortizing loans have neither--

     o    an anticipated repayment date; nor

     o    the associated repayment incentives.

     Recasting of Amortization Schedules. Some of the mortgage loans will, in
each case, provide for a recast of the amortization schedule and an adjustment
of the monthly debt service payments on the mortgage loan upon application of
specified amounts of condemnation proceeds or insurance proceeds to pay the
related unpaid principal balance.

     Voluntary Prepayment Provisions. In general (except as described below
under "--Prepayment Lock-out Periods" below), at origination, the mortgage loans
provided for a prepayment lock-out period, during which voluntary principal
prepayments were prohibited, followed by:

     o    a prepayment consideration period during which voluntary prepayments
          must be accompanied by prepayment consideration, followed by an open
          prepayment period, during which voluntary principal prepayments may be
          made without any prepayment consideration; or

     o    an open prepayment period, during which voluntary principal
          prepayments may be made without any prepayment consideration.

     All of the mortgage loans permit voluntary prepayment without payment of a
yield maintenance charge or prepayment premium at any time during the final one
to 36 payments including the stated maturity date or anticipated repayment date.
Additionally, none of the mortgage loans with anticipated repayment dates
requires a yield maintenance charge after the anticipated repayment date.

     The prepayment terms of each of the mortgage loans are more particularly
described in Annex A-1 to this prospectus supplement. A prepayment profile of
the mortgage pool is contained in Annex A-3.

     As described below under "--Defeasance Loans," most of the mortgage loans
will permit the related borrower to obtain a full or partial release of the
corresponding mortgaged real property or properties from the related mortgage
lien by delivering U.S. government securities as substitute collateral. None of
these mortgage loans will permit defeasance prior to the second anniversary of
the date of initial issuance of the offered certificates.

     Prepayment Lock-out Periods. Except as described below in the second
following sentence, in the case of 122 of the mortgage loans, representing
approximately 88.31% of the initial mortgage pool balance, the related loan
documents provide for prepayment lock-out periods as of the cut-off date and, in
most cases (see "--Defeasance Loans" below), a period during which they may be
defeased but not prepaid. The weighted average remaining prepayment lock-out
period and defeasance period of the mortgage loans as of the cut-off date is
approximately 104 months (approximately 104 months for the mortgage loans in
loan group 1 and approximately 107 months for the mortgage loans in loan group
2). In the case of four (4) mortgage loans (loan numbers 1, 80,


                                      S-82



110 and 124), representing in the aggregate approximately 11.69% of the initial
mortgage pool balance, the related borrower may prepay the mortgage loan on any
payment date with the payment of yield maintenance amount or a prepayment
penalty.

     In the case of one (1) mortgage loan (loan number 1), representing
approximately 11.02% of the initial mortgage pool balance and approximately
43.24% of the initial loan group 2 balance, the related non-trust A-Note
mortgage loan is a floating rate note that is secured by the same mortgaged real
property as the mortgage loan included in the issuing entity. Such non-trust
A-Note has a shorter maturity date than the mortgage loan included in the
issuing entity, and as such, the related borrower may refinance the entire
mortgage loan (inclusive of the portion of such loan being deposited into the
issuing entity) before the stated maturity date of the mortgage loan included in
the issuing entity.

     In the case of one (1) mortgage loan (loan number 68), representing
approximately 0.44% of the initial mortgage pool balance and approximately 1.73%
of the initial loan group 2 balance, following the expiration of the prepayment
lock-out period, the borrower may either prepay the mortgage loan in whole with
the payment of a prepayment premium or yield maintenance charge or defease the
mortgage loan in whole by pledging certain government securities and obtaining
the release of the mortgaged real properties from the lien of the mortgage.

     In the case of one (1) mortgage loan (loan number 31), representing
approximately 0.86% of the initial mortgage pool balance and approximately 1.16%
of the initial loan group 1 balance, following the expiration of the prepayment
lock-out period, the borrower may either partially prepay the mortgage loan
along with the payment of a prepayment premium or yield maintenance charge and
obtain the release of the mortgaged property known as the Beltway Industrial
Building or partially defease the mortgage loan by pledging certain government
securities and obtaining the release of the Beltway Industrial Building property
from the lien of the mortgage.

     Notwithstanding otherwise applicable lock-out periods, partial prepayments
of some of the mortgage loans will be required under the circumstances described
under "Risk Factors--Risks Related to the Mortgage Loans--Options and Other
Purchase Rights May Affect Value or Hinder Recovery with Respect to the
Mortgaged Real Properties," "--Terms and Conditions of the Mortgage Loans--Other
Prepayment Provisions" and "--Mortgage Loans Which May Require Principal
Paydowns" below.

     Prepayment Consideration. Twenty (20) of the mortgage loans, representing
approximately 22.76% of the initial mortgage pool balance (16 mortgage loans in
loan group 1, representing approximately 14.13% of the initial loan group 1
balance, and 4 mortgage loans in loan group 2, representing approximately 47.99%
of the initial loan group 2 balance), provide for the payment of prepayment
consideration in connection with a voluntary prepayment during part of the loan
term, in some cases, following an initial prepayment lock-out period. That
prepayment consideration is calculated on the basis of a yield maintenance
formula that is, in some cases, subject to a minimum amount equal to a specified
percentage of the principal amount prepaid.

     Prepayment premiums and yield maintenance charges received on the mortgage
loans, whether in connection with voluntary or involuntary prepayments, will be
allocated and paid to the certificateholders in the amounts and in accordance
with the priorities described under "Description of the Offered
Certificates--Payments--Payments of Prepayment Premiums and Yield Maintenance
Charges" in this prospectus supplement. However, limitations may exist under
applicable state law on the enforceability of the provisions of the mortgage
loans that require payment of prepayment premiums or yield maintenance charges.
In addition, in the event of a liquidation of a defaulted mortgage loan,
prepayment consideration will be one of the last items to which the related
liquidation proceeds will be applied. Neither we nor the underwriters make, and
none of the mortgage loan sellers has made, any representation or warranty as to
the collectability of any prepayment premium or yield maintenance charge with
respect to any of the mortgage loans or with respect to the enforceability of
any provision in a mortgage loan that requires the payment of a prepayment
premium or yield maintenance charge. See "Risk Factors--Yield Maintenance
Charges or Defeasance Provisions May Not Fully Protect Against Prepayment Risk"
in this prospectus supplement, "Risk Factors--Some Provisions in the Mortgage
Loans Underlying Your Offered Certificates May Be Challenged As Being
Unenforceable--Prepayment Premiums, Fees and Charges" and "Legal Aspects of
Mortgage Loans--Default Interest and Limitations on Prepayments" in the
accompanying base prospectus.


                                      S-83



     Other Prepayment Provisions. Generally, the mortgage loans provide that
condemnation proceeds and insurance proceeds may be applied to reduce the
mortgage loan's principal balance, to the extent such funds will not be used to
repair the improvements on the mortgaged real property or given to the related
borrower, in many or all cases without prepayment consideration. In addition,
some of the mortgage loans may also in certain cases permit, in connection with
the lender's application of insurance or condemnation proceeds to a partial
prepayment of the related mortgage loan, the related borrower to prepay the
entire remaining principal balance of the mortgage loan, in many or all cases
without prepayment consideration.

     Investors should not expect any prepayment consideration to be paid in
connection with any mandatory partial prepayment described in the prior
paragraph.

     Additionally, the exercise of a purchase option by a tenant with respect to
all or a portion of a mortgaged real property may result in the related mortgage
loan being prepaid during a period when voluntary prepayments are otherwise
prohibited.

     Due-on-Sale and Due-on-Encumbrance Provisions. All of the mortgage loans
contain both a due-on-sale clause and a due-on-encumbrance clause. In general,
except for the permitted transfers discussed in the next paragraph, these
clauses either--

     o    permit the holder of the related mortgage to accelerate the maturity
          of the mortgage loan if the borrower sells or otherwise transfers or
          encumbers the corresponding mortgaged real property without the
          consent of the holder of the mortgage; or

     o    prohibit the borrower from transferring or encumbering the
          corresponding mortgaged real property without the consent of the
          holder of the mortgage.

See, however, "Risk Factors--The Investment Performance of Your Offered
Certificates Will Depend Upon Payments, Defaults and Losses on the Underlying
Mortgage Loans; and Those Payments, Defaults and Losses May Be Highly
Unpredictable--Delinquencies, Defaults and Losses on the Underlying Mortgage
Loans May Affect the Amount and Timing of Payments on Your Offered Certificates;
and the Rate and Timing of Those Delinquencies and Defaults, and the Severity of
Those Losses, are Highly Unpredictable," "--Some Provisions in the Mortgage
Loans Underlying Your Offered Certificates May Be Challenged as Being
Unenforceable--Due-on-Sale and Debt Acceleration Clauses" and "Legal Aspects of
Mortgage Loans--Due on Sale and Due-on-Encumbrance Provisions" in the
accompanying base prospectus.

     Many of the mortgage loans permit one or more of the following types of
transfers:

     o    transfers of the corresponding mortgaged real property if specified
          conditions are satisfied, which conditions normally include one or
          both of the following--

          1.   confirmation by each applicable rating agency that the transfer
               will not result in a qualification, downgrade or withdrawal of
               any of its then-current ratings of the certificates; or

          2.   the reasonable acceptability of the transferee to the lender;

     o    a transfer of the corresponding mortgaged real property to a person
          that is affiliated with or otherwise related to the borrower or the
          sponsor;

     o    transfers by the borrower of the corresponding mortgaged real property
          to specified entities or types of entities or entities satisfying the
          minimum criteria relating to creditworthiness and/or standards
          specified in the related loan documents;

     o    transfers of ownership interests in the related borrower to specified
          entities or types of entities or entities satisfying the minimum
          criteria relating to creditworthiness and/or standards specified in
          the related loan documents;


                                      S-84



     o    a transfer of non-controlling ownership interests in the related
          borrower;

     o    involuntary transfers caused by the death of any owner, general
          partner or manager of the borrower;

     o    issuance by the related borrower of new partnership or membership
          interests, so long as there is no change in control of the related
          borrower;

     o    a transfer of ownership interests for estate planning purposes;

     o    changes in ownership between existing partners and members of the
          related borrower;

     o    a required or permitted restructuring of a tenant-in-common group of
          borrowers into a single purpose successor borrower;

     o    transfers of shares in a publicly held corporation or in connection
          with the initial public offering of a private company; or

     o    other transfers similar in nature to the foregoing.

     Mortgage Loans Which May Require Principal Paydowns. Four (4) mortgage
loans (loan numbers 14, 42, 61 and 69), representing approximately 2.72% of the
initial mortgage pool balance and approximately 3.65% of the initial loan group
1 balance, are secured by letters of credit or cash reserves that in each such
case:

     o    will be released to the related borrower upon satisfaction by the
          related borrower of certain performance related conditions, which may
          include, in some cases, meeting debt service coverage ratio levels
          and/or satisfying leasing conditions; and

     o    if not so released, will (or, in some cases, at the discretion of the
          lender, may) prior to loan maturity (or earlier loan default or loan
          acceleration), be drawn on and/or applied to prepay the subject
          mortgage loan if such performance related conditions are not satisfied
          within specified time periods.

     The total amount of the letters of credit and/or cash reserves was
$3,769,030 as determined based on the balances of each letter of credit and/or
cash reserve at the time of the closing of each of those mortgage loans.

     See also "--Other Prepayment Provisions" above.

     Defeasance Loans. One hundred six (106) mortgage loans, representing
approximately 77.24% of the initial mortgage pool balance (90 mortgage loans in
loan group 1, representing approximately 85.87% of the initial loan group 1
balance and 16 mortgage loans in loan group 2, representing approximately 52.01%
of the initial loan group 2 balance), permit the borrower to defease the related
mortgage loan, in whole or in part, by delivering U.S. government securities or
other non-callable government securities within the meaning of Section 2(a)(16)
of the Investment Company Act of 1940 and that satisfy applicable U.S. Treasury
regulations regarding defeasance, as substitute collateral during a period in
which voluntary prepayments are prohibited. See "--Prepayment Lock-out Periods"
in this prospectus supplement.

     Each of these mortgage loans permits the related borrower, during the
applicable specified periods and subject to the applicable specified conditions,
to pledge to the holder of the mortgage loan the requisite amount of government
securities and obtain a full or partial release of the mortgaged real property
or properties. In general, the government securities that are to be delivered in
connection with the defeasance of any mortgage loan, must provide for a series
of payments that--

     o    will be made prior, but as closely as possible, to all successive due
          dates through and including the first date that prepayment is
          permitted without the payment of any prepayment premium or


                                      S-85



          yield maintenance charge, the maturity date or, if applicable, the
          related anticipated repayment date; and

     o    will, in the case of each due date, be in a total amount equal to or
          greater than the monthly debt service payment scheduled to be due on
          that date, together with, in the case of the last due date, any
          remaining defeased principal balance, with any excess to be returned
          to the related borrower.

     For purposes of determining the defeasance collateral for each of these
mortgage loans that has an anticipated repayment date, that mortgage loan will
be treated as if a balloon payment is due on its anticipated repayment date.

     If fewer than all of the real properties securing any particular mortgage
loan or group of cross-collateralized mortgage loans are to be released in
connection with any defeasance, the requisite defeasance collateral will be
calculated based on any one or more of: (i) the allocated loan amount for the
property to be released and the portion of the monthly debt service payments
attributable to the property to be released, (ii) an estimated or otherwise
determined sales price of the property to be released or (iii) the achievement
or maintenance of a specified debt service coverage ratio with respect to the
real properties that are not being released. Thirty-two (32) mortgage loans,
representing approximately 40.21% of the initial mortgage pool balance (26
mortgage loans in loan group 1, representing approximately 33.40% of the initial
loan group 1 balance, and 6 mortgage loans in loan group 2, representing
approximately 60.14% of the initial loan group 2 balance), permit the partial
release of collateral in connection with partial defeasance.

     With respect to one (1) mortgage loan (loan number 23), representing
approximately 0.38% of the initial mortgage pool balance and approximately 0.51%
of the initial loan group 1 balance, which is cross-collateralized and
cross-defaulted with four other mortgage loans included in the trust (loan
numbers 24, 25, 26 and 27), the mortgage loan may be defeased only in connection
with the simultaneous defeasance in full of the other cross-collateralized and
cross-defaulted mortgage loans. The other four mortgage loans may be defeased
individually. In addition, in the case of one of the four mortgage loans (loan
number 25), such mortgage loan may be defeased until the payment date in
November 7, 2010; on and after such payment date, the mortgaged real property
securing such mortgage loan may be released only in connection with a prepayment
of the mortgage loan, together with the applicable yield maintenance premium.

     In connection with any delivery of defeasance collateral, the related
borrower will be required to deliver a security agreement granting the trust a
first priority security interest in the defeasance collateral, together with an
opinion of counsel confirming the first priority status of the security
interest.

     None of the mortgage loans may be defeased prior to the second anniversary
of the date of initial issuance of the certificates.

     See "Risk Factors--Risks Related to the Offered Certificates--Yield
Maintenance Charges or Defeasance Provisions May Not Fully Protect Against
Prepayment Risk" in this prospectus supplement.

     Collateral Substitution and Partial Releases Other Than In Connection With
Defeasance.

     Property Substitutions.

     In the case of one (1) mortgage loan (loan number 1), secured by the
mortgaged real properties identified on Annex A-1 to this prospectus supplement
as the ARC Portfolio, representing approximately 11.02% of the initial mortgage
pool balance and approximately 43.24% of the initial loan group 2 balance, the
related borrower may from time to time substitute a portion of the related
mortgaged real property with another parcel of real properties subject to the
satisfaction of certain conditions, including:

     o    the debt service coverage ratio with respect to the mortgaged
          properties that remains subject to the mortgage after such
          substitution equals or exceeds the greater of (A) the debt service
          coverage ratio on the closing date of 1.31x and (B) the lesser of (i)
          the debt service coverage ratio immediately prior to the substitution
          and (ii) 1.60x;


                                      S-86



     o    the underwritten net cash flow, as determined by the lender, for the
          substitute property will equal or exceed the underwritten net cash
          flow, as determined by the lender, for the release property for the
          12-month period immediately preceding the date of property
          substitution; and

     o    receipt of written confirmation from the rating agencies that the
          proposed substitution will not result in a qualification, downgrade or
          withdrawal of any of the then current ratings of the certificates.

     In the case of one (1) mortgage loan (loan number 3), secured by the
mortgaged real properties identified on Annex A-1 to this prospectus supplement
as the RLJ Portfolio, representing approximately 6.18% of the initial mortgage
pool balance and approximately 8.30% of the initial loan group 1 balance, the
related borrower has a one-time right to substitute a portion of the related
mortgaged real property with another parcel of real property subject to the
satisfaction of certain conditions, including:

     o    no event of default has occurred and is continuing;

     o    the debt service coverage ratio with respect to the mortgaged real
          property that remains subject to the mortgage after such substitution
          will not be reduced;

     o    the net operating income, as determined by the lender, for the
          substitute property will equal or exceed the net operating income, as
          determined by the lender, for the release property for the 3-year
          period immediately preceding the date of property substitution; and

     o    receipt of written confirmation from the rating agencies that the
          proposed substitution will not result in a qualification, downgrade or
          withdrawal of any of the then current ratings of the certificates.

     Property Releases.

     In the case of one (1) mortgage loan (loan number 80), representing
approximately 0.36% of the initial mortgage pool balance and approximately 0.48%
of the initial group 1 balance, the related loan documents permit a designated
parcel of the related mortgaged property to be released from the lien of the
related mortgage and the other applicable loan documents upon satisfaction of
certain conditions, including, without limitation:

     o    concurrently with the effectiveness of such partial release, the
          borrower shall transfer its entire interest in the released parcel of
          the mortgaged property to a grantee that may be a third party
          purchaser or to an affiliate whether or not for value;

     o    the debt service coverage ratio immediately following such partial
          release with respect to the mortgaged property that remains subject to
          the mortgage is not less than the greater of (A) the debt service
          coverage ratio on the closing date of the mortgage loan and (B) the
          debt service coverage ratio immediately preceding such partial
          release;

     o    the loan to value ratio immediately following such partial release
          with respect to the mortgaged property that remains subject to the
          mortgage is not greater than sixty-five percent (65%) (based on an
          update of the appraisal prepared for the mortgage loan and acceptable
          to the lender in its reasonable discretion); and

     o    concurrently with the effectiveness of such partial release, the
          borrower pays down the outstanding principal balance by $1,000,000 and
          pays to the lender the yield maintenance premium calculated thereon in
          accordance with the loan documents.


                                      S-87



     In the case of one (1) mortgage loan (loan number 110), representing
approximately 0.21% of the initial mortgage pool balance and approximately 0.29%
of the initial group 1 balance, the related loan documents permit a designated
parcel of the related mortgaged property to be released from the lien of the
related mortgage and the other applicable loan documents upon satisfaction of
certain conditions, including, without limitation:

     o    concurrently with the effectiveness of such partial release, the
          borrower shall transfer its entire interest in the released parcel of
          the mortgaged property to a third -party purchaser for value;

     o    the debt service coverage ratio at the time of such partial release is
          not less than the greater of (A) the debt service coverage ratio on
          the closing date of the mortgage loan and (B) the debt service
          coverage ratio immediately preceding such partial release; and

     o    concurrently with the effectiveness of such partial release, the
          borrower pays down the outstanding principal balance by $700,000 and
          the yield maintenance premium calculated thereon in accordance with
          the loan documents.

     Some of the mortgage loans that we intend to include in the issuing entity
permit the release from the related mortgage lien, upon the satisfaction of
certain conditions, of one or more designated undeveloped or non-income
producing parcels or outparcels or portions of the related improvements that, in
each such case do not represent a significant portion of the appraised value of
the related mortgaged real property or were not taken into account in
underwriting the subject mortgage loan (but may not have been excluded from the
appraised value of the related mortgaged real property), which appraised value
is shown on Annex A-1 to this prospectus supplement.

MORTGAGE POOL CHARACTERISTICS

     General. A detailed presentation of various characteristics of the mortgage
loans, and of the corresponding mortgaged real properties, on an individual
basis and in tabular format, is shown on Annexes A-1, A-2, B and C to this
prospectus supplement. Some of the terms that appear in those exhibits, as well
as elsewhere in this prospectus supplement, are defined or otherwise discussed
in the glossary to this prospectus supplement. The statistics in the tables and
schedules on Annexes A-1, A-2, B and C to this prospectus supplement were
derived, in many cases, from information and operating statements furnished by
or on behalf of the respective borrowers. The information and the operating
statements were generally unaudited and have not been independently verified by
us or the underwriters.

SIGNIFICANT MORTGAGE LOANS

     The following table shows certain characteristics of the ten largest
mortgage loans or groups of cross-collateralized mortgage loans in the trust, by
cut-off date principal balance.


                                      S-88





                                                              % OF     % OF
                            NUMBER OF                        INITIAL  INITIAL                          CUT-OFF
                            MORTGAGE                 % OF     LOAN     LOAN                              DATE
                             LOANS/      CUT-OFF    INITIAL  GROUP 1  GROUP 2                         PRINCIPAL       CUT-OFF
                  MORTGAGE  MORTGAGED      DATE    MORTGAGE MORTGAGE MORTGAGE               PROPERTY   BALANCE          DATE
                    LOAN      REAL      PRINCIPAL    POOL     POOL     POOL     PROPERTY      SIZE       PER            LTV
   LOAN NAME       SELLER  PROPERTIES    BALANCE    BALANCE  BALANCE  BALANCE     TYPE     SF/UNIT(1)  SF/UNIT   DSCR  RATIO
----------------- -------- ---------- ------------ -------- -------- -------- ------------ ---------- --------- ----- -------

ARC Portfolio       MLML     1    59  $170,000,000  11.02%    0.00%   43.24%  Manufactured     14,930  $ 15,405 1.51x  68.83%
                                                                                 Housing
California Market
   Center(2)        IXIS     1     1  $111,805,891   7.25%    9.73%    0.00%      Other     1,911,458  $     58 1.84x  54.54%
RLJ Portfolio       MLML     1    43  $ 95,367,640   6.18%    8.30%    0.00%   Hospitality      5,427  $ 92,970 1.37x  70.50%
Mall at Whitney
   Field            IXIS     1     1  $ 74,750,000   4.85%    6.50%    0.00%     Retail       664,974  $    112 1.09x  78.60%
Embassy Suites -
   San Diego        PMCF     1     1  $ 72,874,488   4.72%    6.34%    0.00%   Hospitality        337  $216,245 1.30x  60.23%
The Promenade of
   Westlake         PMCF     1     1  $ 42,371,817   2.75%    3.69%    0.00%     Retail       258,054  $    164 1.15x  76.21%
Maui Coast Hotel    IXIS     1     1  $ 41,465,012   2.69%    3.61%    0.00%   Hospitality        265  $156,472 1.33x  70.76%
City Centre
   Building         AMCC     1     1  $ 30,000,000   1.94%    2.61%    0.00%     Office       220,368  $    136 1.41x  71.86%
Pavilion Court
   Apartments       MLML     1     1  $ 24,987,441   1.62%    0.00%    6.35%   Multifamily        377  $ 66,280 1.20x  78.09%
The Shops of
   Fairlawn         PMCF     1     1  $ 21,440,203   1.39%    1.87%    0.00%     Retail       133,334  $    161 1.18x  74.45%
                           ---   ---  ------------  -----    -----    -----                                     ----   -----
TOTAL/WEIGHTED
   AVERAGE                  10   110  $685,062,492  44.41%   42.63%   49.59%                                    1.42X  68.10%
                           ===   ===  ============  =====    =====    =====                                     ====   =====


----------
(1)  Property size is indicated in square feet, except with respect to
     hospitality properties (in which case it is indicated in rooms).

(2)  It has been confirmed to us by Moody's and S&P, in accordance with their
     respective methodologies, that the credit characteristics of the California
     Market Center mortgage loan is consistent with investment grade-rated
     obligations.

     See Annex C to this prospectus supplement for descriptions of the ten
largest mortgage loans or groups of cross-collateralized mortgage loans.

THE LOAN COMBINATIONS

     General. The mortgage pool will include three (3) mortgage loans that are
each part of a separate Loan Combination. Each of those Loan Combinations
consists of the particular mortgage loan (or, in the case of the ARC Portfolio
Loan Combination, mortgage loans) that we intend to include in the trust and one
or more other mortgage loans that we will not include in the trust. Each
mortgage loan comprising a particular Loan Combination is evidenced by a
separate promissory note. The aggregate debt represented by the entire Loan
Combination, however, is secured by the same mortgage(s) or deed(s) of trust on
the related mortgaged real property or properties. The mortgage loans that are
part of a particular Loan Combination are obligations of the same borrower and
are cross-defaulted. The allocation of payments to the respective mortgage loans
comprising a Loan Combination, whether on a senior/subordinated or a pari passu
basis (or some combination thereof), is effected either through one or more
co-lender agreements or other intercreditor arrangements to which the respective
holders of the subject promissory notes are parties or may be reflected by
virtue of relevant provisions contained in the subject promissory notes and a
common loan agreement. Such co-lender agreements or other intercreditor
arrangements will, in general, govern the respective rights of the noteholders,
including in connection with the servicing of the respective mortgage loans
comprising a Loan Combination.

     The table below identifies each mortgage loan that is part of a Loan
Combination.



                                                                               U/W DSCR (NCF) AND
                                                                                  CUT-OFF DATE
                                                          RELATED             LOAN-TO-VALUE RATIO
               MORTGAGE LOANS THAT ARE                   NON-TRUST               OF ENTIRE LOAN
              PART OF A LOAN COMBINATION                  LOAN(S)                 COMBINATION
-----------------------------------------------------  ------------  ----------------------------
     MORTGAGED REAL
      PROPERTY NAME
     (AS IDENTIFIED
     ON ANNEX A-1 TO      CUT-OFF DATE   % OF INITIAL    ORIGINAL
     THIS PROSPECTUS        PRINCIPAL   MORTGAGE POOL    PRINCIPAL   U/W NCF      CUT-OFF DATE
       SUPPLEMENT)           BALANCE       BALANCE        BALANCE      DSCR   LOAN-TO-VALUE RATIO
------------------------  ------------  -------------  ------------  -------  -------------------

1. ARC Portfolio          $170,000,000      11.02%     $ 60,000,000   1.51x          68.83%
2. RLJ Portfolio          $ 95,367,640       6.18%     $409,181,230   1.37x          70.50%
3. The Lake in the Woods  $ 13,289,667       0.86%     $    850,000   1.09x          83.17%



                                      S-89



     The ARC Portfolio Loan Combination

     General. The ARC Portfolio Trust Mortgage Loan, which has a cut-off date
principal balance of $170,000,000, representing approximately 11.02% of the
initial mortgage pool balance and approximately 43.24% of the initial loan group
2 balance, is part of the Loan Combination that we refer to as the ARC Portfolio
Loan Combination. The ARC Portfolio Trust Mortgage Loan consists of an A-note
mortgage loan (the "ARC Portfolio A Note Trust Mortgage Loan") and a B-note
mortgage loan (the "ARC Portfolio B Note Trust Mortgage Loan"), secured by the
same Mortgaged Property. The ARC Portfolio Loan Combination consists of the ARC
Portfolio Trust Mortgage Loan and an A-note non-trust loan (the "ARC Portfolio A
Note Non-Trust Mortgage Loan), which is not included in this trust. The ARC
Portfolio B Note Trust Mortgage Loan is subordinate to the ARC Portfolio A Note
Trust Mortgage Loan and the ARC Portfolio A Note Non-Trust Mortgage Loan to the
extent set forth in the ARC Portfolio Intercreditor Agreement. The ARC Portfolio
A-Note Non-Trust Loan is secured by the same mortgage instrument encumbering the
ARC Portfolio Mortgaged Property and will be serviced under the pooling and
servicing agreement. The relative rights of the holders of the loans comprising
the ARC Portfolio Loan Combination are governed by the ARC Portfolio
Intercreditor Agreement.

     Priority of Payments. Pursuant to the ARC Portfolio Intercreditor
Agreement, prior to the occurrence and continuance of an ARC Portfolio
Triggering Event, collections on the ARC Portfolio Loan Combination (excluding
any amounts as to which other provision for their application has been made in
the related loan documents) will be allocated (after application to unpaid
servicing fees, unreimbursed costs and expenses and/or reimbursement of Advances
and interest thereon, incurred under the pooling and servicing agreement)
generally in the following manner, to the extent of available funds:

     (a)  first, to the issuing entity, as holder of the ARC Portfolio A Note
          Trust Mortgage Loan, and to the holder of the ARC Portfolio A Note
          Non-Trust Mortgage Loan, on a pari passu and pro rata basis (in
          proportion to the respective amounts of the interest then due and
          payable on each such note during the related interest accrual period
          for such note) in an amount equal to the accrued and unpaid interest
          (excluding default interest) during the related interest accrual
          period for such note on the ARC Portfolio A Note Trust Mortgage Loan
          principal balance and ARC Portfolio A Note Non-Trust Mortgage Loan
          principal balance at their respective interest rates;

     (b)  next, to the holder of the ARC Portfolio A Note Non-Trust Mortgage
          Loan, in an amount equal to all principal payments received on the ARC
          Portfolio Loan Combination, to be applied in reduction of the ARC
          Portfolio A Note Non-Trust Mortgage Loan principal balance until
          reduced to zero;

     (c)  next, to the issuing entity, as holder of the ARC Portfolio A Note
          Trust Mortgage Loan, in an amount equal to its pro rata portion of all
          principal payments received on the ARC Portfolio Loan Combination
          (calculated based on the ARC Portfolio Trust Mortgage Loan principal
          balance), to be applied in reduction of the ARC Portfolio A Note Trust
          Mortgage Loan principal balance;

     (d)  next, to the issuing entity, as holder of the ARC Portfolio B Note
          Trust Mortgage Loan, in an amount equal to the accrued and unpaid
          interest (excluding default interest) on the ARC Portfolio B Note
          Trust Mortgage Loan principal balance at the applicable interest rate;

     (e)  next, to the issuing entity, as holder of the ARC Portfolio B Note
          Trust Mortgage Loan, in an amount equal to its pro rata portion of all
          principal payments received on the ARC Portfolio Loan Combination
          (calculated based on the ARC Portfolio Trust Mortgage Loan principal
          balance), to be applied in reduction of the Note B Principal Balance;

     (f)  next, to the issuing entity, as holder of the ARC Portfolio A Note
          Trust Mortgage Loan, in an amount equal to any prepayment premium
          actually received in respect of ARC Portfolio A Note Trust Mortgage
          Loan;


                                      S-90



     (g)  next, to the issuing entity, as holder of the ARC Portfolio B Note
          Trust Mortgage Loan, in an amount equal to any prepayment premium
          actually received in respect of the ARC Portfolio B Note Trust
          Mortgage Loan;

     (h)  next, to the issuing entity, as holder of the ARC Portfolio Trust
          Mortgage Loan, and the holder of the ARC Portfolio A Note Non-Trust
          Mortgage Loan, in an amount equal to any and all other fees
          (including, without limitation, any late charges) payable by the ARC
          Portfolio Borrower pursuant to the terms of the loan documents, in
          accordance with their respective percentage interests, to the extent
          actually paid and not payable to the a master servicer, special
          servicer and trustee pursuant to the pooling and servicing agreement;

     (i)  next, to the issuing entity, as holder of the ARC Portfolio Trust
          Mortgage Loan, and the holder of the ARC Portfolio A Note Non-Trust
          Mortgage Loan, in an amount equal to any default interest in excess of
          the interest paid in accordance with clauses (a) or (d) above, in
          accordance with their respective percentage interests, to the extent
          actually paid and not payable to the a master servicer, special
          servicer and trustee pursuant to the pooling and servicing agreement;
          and

     (j)  next, if any excess amount is paid by the ARC Portfolio Borrower or
          otherwise and is not required to be returned to the ARC Portfolio
          Borrower or to a party other than the issuing entity, as holder of the
          ARC Portfolio Trust Mortgage Loan, and the holder of the ARC Portfolio
          A Note Non-Trust Mortgage Loan, under the loan documents, and not
          otherwise applied in accordance with the foregoing clauses (a) through
          (i), such amount shall be paid to the issuing entity, as holder of the
          ARC Portfolio Trust Mortgage Loan, and the holder of the ARC Portfolio
          A Note Non-Trust Mortgage Loan pro rata in accordance with their
          original principal balances.

     Pursuant to the ARC Portfolio Intercreditor Agreement, subsequent to the
occurrence and during the continuation of a ARC Portfolio Triggering Event,
collections on the ARC Portfolio Loan Combination (excluding any amounts as to
which other provision for their application has been made in the related loan
documents) will be allocated (after application to unpaid servicing fees,
unreimbursed costs and expenses and/or reimbursement of Advances and interest
thereon, incurred under the pooling and servicing agreement) generally in the
following manner, to the extent of available funds:

     (a)  first, to the issuing entity, as holder of the ARC Portfolio A Note
          Trust Mortgage Loan, and to the holder of the ARC Portfolio A Note
          Non-Trust Mortgage Loan, on a pari passu and pro rata basis (in
          proportion to the respective amounts of the interest then due and
          payable on each such note during the related interest accrual period
          for such note) in an amount equal to the accrued and unpaid interest
          (excluding default interest) during the related interest accrual
          period for such note on the ARC Portfolio A Note Trust Mortgage Loan
          principal balance and ARC Portfolio A Note Non-Trust Mortgage Loan
          principal balance at their respective interest rates;

     (b)  next, to the issuing entity, as holder of the ARC Portfolio A Note
          Trust Mortgage Loan, and to the holder of the ARC Portfolio A Note
          Non-Trust Mortgage Loan on a pari passu and pro rata basis, in an
          amount equal to all principal payments received on the ARC Portfolio
          Loan Combination, to be applied in reduction of the ARC Portfolio A
          Note Trust Mortgage Loan and ARC Portfolio A Note Non-Trust Mortgage
          Loan principal balances until reduced to zero;

     (c)  next, to the issuing entity, as holder of the ARC Portfolio B Note
          Trust Mortgage Loan, in an amount equal to the accrued and unpaid
          interest (excluding default interest) on the ARC Portfolio B Note
          Trust Mortgage Loan principal balance at the applicable interest rate;

     (d)  next, to the issuing entity, as holder of the ARC Portfolio B Note
          Trust Mortgage Loan, all amounts received on the ARC Portfolio Loan
          Combination, to be applied in reduction of the Note B Principal
          Balance until reduced to zero;


                                      S-91



     (e)  next, to the issuing entity, as holder of the ARC Portfolio A Note
          Trust Mortgage Loan, in an amount equal to any prepayment premium
          actually received in respect of ARC Portfolio A Note Trust Mortgage
          Loan;

     (f)  next, to the issuing entity, as holder of the ARC Portfolio B Note
          Trust Mortgage Loan, in an amount equal to any prepayment premium
          actually received in respect of the ARC Portfolio B Note Trust
          Mortgage Loan;

     (g)  next, to the issuing entity, as holder of the ARC Portfolio Trust
          Mortgage Loan, and the holder of the ARC Portfolio A Note Non-Trust
          Mortgage Loan, in an amount equal to any and all other fees
          (including, without limitation, any late charges) payable by the ARC
          Portfolio Borrower pursuant to the terms of the loan documents, in
          accordance with their respective percentage interests, to the extent
          actually paid and not payable to the a master servicer, special
          servicer and trustee pursuant to the pooling and servicing agreement;

     (h)  next, to the issuing entity, as holder of the ARC Portfolio Trust
          Mortgage Loan, and the holder of the ARC Portfolio A Note Non-Trust
          Mortgage Loan, in an amount equal to any default interest in excess of
          the interest paid in accordance with clauses (a) or (c) above, in
          accordance with their respective percentage interests, to the extent
          actually paid and not payable to the a master servicer, special
          servicer and trustee pursuant to the pooling and servicing agreement;

     (i)  next, to the issuing entity, as holder of the ARC Portfolio B Note
          Trust Mortgage Loan, in an amount equal to any and all other fees
          (including, without limitation, any late charges) payable by the ARC
          Portfolio Borrower pursuant to the terms of the loan documents, in
          accordance with their respective percentage interests, to the extent
          actually paid and not payable to the a master servicer, special
          servicer and trustee pursuant to the pooling and servicing agreement;

     (j)  next, to the issuing entity, as holder of the ARC Portfolio B Note
          Trust Mortgage Loan, in an amount equal to any default interest in
          excess of the interest paid in accordance with clauses (a), (c) or (h)
          above, in accordance with its respective percentage interest, to the
          extent actually paid and not payable to the a master servicer, special
          servicer and trustee pursuant to the pooling and servicing agreement;

     (k)  next, if the proceeds of any foreclosure sale or any liquidation of
          the ARC Portfolio Loan Combination or related mortgaged property
          exceed the amounts required to be applied in accordance with the
          foregoing clauses (a)-(j) and, as a result of a workout the ARC
          Portfolio B Note Trust Mortgage Loan principal balance has been
          reduced, such excess amount shall be paid to the issuing entity, as
          holder of the ARC Portfolio B Note Trust Mortgage Loan in an amount up
          to the reduction, if any, of the ARC Portfolio B Note Trust Mortgage
          Loan principal balance as a result of such workout; and

     (l)  lastly, if any excess amount is paid by the ARC Portfolio Borrower or
          otherwise and is not required to be returned to the ARC Portfolio
          Borrower or to a party other than the issuing entity, as holder of the
          ARC Portfolio Trust Mortgage Loan, and the holder of the ARC Portfolio
          A Note Non-Trust Mortgage Loan, under the loan documents, and not
          otherwise applied in accordance with the foregoing clauses (a) through
          (k), such amount shall be paid to the issuing entity, as holder of the
          ARC Portfolio Trust Mortgage Loan, and the holder of the ARC Portfolio
          A Note Non-Trust Mortgage Loan pro rata in accordance with their
          original principal balances.


                                      S-92



     Consent Rights. The ARC Portfolio Controlling Party, which initially will
be the controlling class representative, will be entitled to consult with the
special servicer, and the special servicer may not take any of the actions
listed under "--Rights and Powers of the Controlling Class Representative and
the Loan Combination Controlling Parties" herein without the consent of the ARC
Portfolio Controlling Party.

     Non-Trust Loan Noteholder Consultation Rights. Pursuant to the ARC
Portfolio Intercreditor Agreement, the applicable master servicer or the special
servicer, as applicable, will be required (i) to use reasonable efforts to
consult with the related Non-Trust Loan Noteholder in connection with (A) any
adoption or implementation of a business plan submitted by the ARC Portfolio
Borrower with respect to the ARC Portfolio Mortgaged Property, (B) the execution
or renewal of any lease (if a lender approval is provided for in the applicable
loan documents), (C) the release of any escrow held in conjunction with the ARC
Portfolio Loan Combination to the ARC Portfolio Borrower not expressly required
by the terms of the loan documents or under applicable law, (D) material
alterations on the ARC Portfolio Mortgaged Property if approval by the lender is
required by the loan documents, (E) material change in any ancillary loan
documents, (F) the waiver of any notice provisions related to prepayment, or (G)
any substitution or release permitted by the loan documents; and (ii) to use
reasonable efforts to consult with the related Non-Trust Loan Noteholder upon
the occurrence of any event of default with respect to the ARC Portfolio Loan
Combination and to consider alternative actions recommended by the related
Non-Trust Loan Noteholder.

     Notwithstanding the foregoing, if the related Non-Trust Loan Noteholder
fails to notify the applicable master servicer or special servicer, as
applicable, of its response of any such action specified in the previous
paragraph within ten (10) Business Days after delivery to such Non-Trust Loan
Noteholder by the applicable master servicer or special servicer, as applicable,
of written notice of such action, together with all information reasonably
requested information in the master servicer's possession to formulate a
response, such action by the applicable master servicer or special servicer, as
applicable, will be deemed to have been communicated to the related Non-Trust
Loan Noteholder; provided that, if the special servicer or a master servicer, as
applicable, determines that immediate action is necessary to protect the
interests of the certificateholders and related Non-Trust Noteholders, that
servicer may take any such action without waiting for the response of the
related Non-Trust Loan Noteholder.

     The RLJ Portfolio Loan Combination

     General. The RLJ Portfolio Trust Mortgage Loan, which has a cut-off date
principal balance of $95,367,640, representing approximately 6.18% of the
initial mortgage pool balance and approximately 8.30% of the initial loan group
1 balance, is part of the Loan Combination that we refer to as the RLJ Portfolio
Loan Combination. The RLJ Portfolio Loan Combination consists of the RLJ
Portfolio Trust Mortgage Loan and three pari passu A-note non-trust loans (the
"RLJ Portfolio A Note Non-Trust Mortgage Loans"), which are not included in this
trust, but are secured by the same Mortgaged Property. The RLJ Portfolio Loan
Combination will be serviced under the Other Pooling and Servicing Agreement
upon the closing of the Wachovia Bank Commercial Mortgage Trust Commercial
Mortgage Pass-Through Certificates Series 2006-C27 securitization (which is
expected to be shortly after the closing of the 2006-C2 securitization). Prior
to the closing of the series 2006-C27 securitization, the RLJ Portfolio Loan
Combination will be serviced pursuant to an interim servicing agreement, which
is substantially similar to the Other Pooling and Servicing Agreement. The
relative rights of the holders of the loans comprising the RLJ Portfolio Loan
Combination are governed by the RLJ Portfolio Intercreditor Agreement.

     Priority of Payments. Pursuant to the RLJ Portfolio Intercreditor Agreement
collections on the RLJ Portfolio Loan Combination (excluding any amounts as to
which other provision for their application has been made in the related loan
documents) will be allocated (after application to unpaid servicing fees,
unreimbursed costs and expenses and/or reimbursement of Advances and interest
thereon, incurred under the Other Pooling and Servicing Agreement) generally in
the following manner, to the extent of available funds:

     (a)  first, to the issuing entity, as holder of the RLJ Portfolio Trust
          Mortgage Loan, and to the holders of the RLJ Portfolio A Note
          Non-Trust Mortgage Loans, on a pari passu and pro rata basis (in
          proportion to the respective amounts of the interest then due and
          payable on each such note


                                      S-93



          during the related interest accrual period for such note) in an amount
          equal to the accrued and unpaid interest (excluding default interest)
          during the related interest accrual period for such note on the RLJ
          Portfolio Trust Mortgage Loan principal balance and RLJ Portfolio A
          Note Non-Trust Mortgage Loans principal balances, respectively, at
          their respective interest rates;

     (b)  next, to the issuing entity, as holder of the RLJ Portfolio Trust
          Mortgage Loan, and to the holders of the RLJ Portfolio A Note
          Non-Trust Mortgage Loans, on a pari passu and pro rata basis, in an
          amount equal to all principal payments received on the RLJ Portfolio
          Loan Combination, to be applied in reduction of the RLJ Portfolio
          Trust Mortgage Loan principal balance and RLJ Portfolio A Note
          Non-Trust Mortgage Loans principal balances until reduced to zero;

     (c)  next, to the issuing entity, as holder of the RLJ Portfolio Trust
          Mortgage Loan, and to the holders of the RLJ Portfolio A Note
          Non-Trust Mortgage Loans, on a pari passu and pro rata basis, in an
          amount equal to the accrued and unpaid interest (excluding default
          interest) on the RLJ Portfolio Trust Mortgage Loan principal balance
          and RLJ Portfolio A Note Non-Trust Mortgage Loans principal balances,
          respectively, at the applicable interest rate;

     (d)  next, to the issuing entity, as holder of the RLJ Portfolio Trust
          Mortgage Loan, and to the holders of the RLJ Portfolio A Note
          Non-Trust Mortgage Loans, on a pari passu and pro rata basis, in an
          amount equal to any prepayment premium actually received in respect of
          RLJ Portfolio Trust Mortgage Loan; and

     (e)  lastly, if any excess amount is paid by the RLJ Portfolio Borrower or
          otherwise and is not required to be returned to the RLJ Portfolio
          Borrower or to a party other than the issuing entity, as holder of the
          RLJ Portfolio Trust Mortgage Loan, and the holders of the RLJ
          Portfolio A Note Non-Trust Mortgage Loans, under the loan documents,
          and not otherwise applied in accordance with the foregoing clauses (a)
          through (d), such amount shall be paid to the issuing entity, as
          holder of the RLJ Portfolio Trust Mortgage Loan, and the holders of
          the RLJ Portfolio A Note Non-Trust Mortgage Loans, pro rata, in
          accordance with their original principal balances.

     RLJ Portfolio Consultation Rights. Pursuant to the RLJ Portfolio
Intercreditor Agreement, the Other Master Servicer or the Other Special
Servicer, as applicable, will be required (i) to use reasonable efforts to
consult with the controlling class representative in connection with (A) any
adoption or implementation of a business plan submitted by the RLJ Portfolio
Borrower with respect to the RLJ Portfolio Mortgaged Property, (B) the execution
or renewal of any lease (if a lender approval is provided for in the applicable
loan documents), (C) the release of any escrow held in conjunction with the RLJ
Portfolio Loan Combination to the RLJ Portfolio Borrower not expressly required
by the terms of the loan documents or under applicable law, (D) material
alterations on the RLJ Portfolio Mortgaged Property if approval by the lender is
required by the loan documents, (E) material change in any ancillary loan
documents, or (F) the waiver of any notice provisions related to prepayment; and
(ii) to use reasonable efforts to consult with the controlling class
representative upon the occurrence of any event of default with respect to the
RLJ Portfolio Loan Combination and to consider alternative actions recommended
by the controlling class representative.

     Notwithstanding the foregoing, (I) if the controlling class representative
fails to notify the Other Master Servicer or the Other Special Servicer, as
applicable, of its approval or disapproval of any such proposed action within
ten (10) Business Days after delivery to such controlling class representative
by the Other Master Servicer or the Other Special Servicer, as applicable, of
written notice of such a proposed action, together with all information
reasonably necessary to make an informed decision with respect thereto, such
proposed action by the Other Master Servicer or the Other Special Servicer, as
applicable, will be deemed to have been approved by the controlling class
representative, (II) if the controlling class representative has not approved
(or been deemed to have approved) such a proposed action within ten (10)
Business Days after delivery to controlling class representative by the Other
Master Servicer or the Other Special Servicer, as applicable, of written notice
of such proposed action, together with all information reasonably necessary to
make an informed decision with respect thereto, and such proposed action would
not violate any law of any applicable jurisdiction or be inconsistent with the
Servicing Standard, then the Other Master Servicer or the Other Special
Servicer, as applicable, may take such


                                      S-94



proposed action, (III) the controlling class representative will not be
permitted to approve or disapprove of an action of the Other Master Servicer or
the Other Special Servicer, as applicable, that would cause the Other Master
Servicer or the Other Special Servicer, as applicable, to take any action or
refrain from taking any action which would violate any law of any applicable
jurisdiction or be inconsistent with the Servicing Standard, the RLJ Portfolio
Intercreditor Agreement, the REMIC provisions of the Code or the related loan
documents, and (IV) the Other Master Servicer or the Other Special Servicer, as
applicable, may act without the controlling class representative's approval if
it reasonably believes in good faith that immediate action is required to
protect the RLJ Portfolio Mortgaged Property.

     The Lake in the Woods Loan Combination

     General. The A-Note Trust Mortgage Loan, which has a cut-off date principal
balance of $13,289,667 representing approximately 0.86% of the initial mortgage
pool balance and approximately 3.38% of the initial loan group 2 balance, is
part of the Loan Combination that we refer to as The Lake in the Woods Loan
Combination, which consists of the A-Note Trust Mortgage Loan and the B-Note
Non-Trust Mortgage Loan, both of which are secured by the mortgaged real
property identified on Annex A-1 to this prospectus supplement as The Lake in
the Woods. We intend to include the A-Note Trust Mortgage Loan in the trust
fund. The B-Note Non-Trust Mortgage Loan was sold immediately after origination
to CBA Mezzanine Capital Finance, LLC, and will not be included in the issuing
entity.

     The A-Note Trust Mortgage Loan and the B-Note Non-Trust Mortgage Loan are
cross-defaulted. The B-Note Non-Trust Mortgage Loan has the same maturity date
and prepayment structure as the A-Note Trust Mortgage Loan. For purposes of the
information presented in this prospectus supplement with respect to the A-Note
Trust Mortgage Loan, the loan-to-value ratio and debt service coverage ratio
information reflects only the A-Note Trust Mortgage Loan and does not take into
account the B-Note Non-Trust Mortgage Loan.

     The trust, as the holder of the A-Note Trust Mortgage Loan, and the holder
of the B-Note Non-Trust Mortgage Loan are parties to an intercreditor agreement,
which we refer to as The Lake in the Woods Intercreditor Agreement. The
servicing and administration of the A-Note Trust Mortgage Loan (and, to the
extent described below, the B-Note Non-Trust Mortgage Loan) will be performed by
the applicable master servicer on behalf of the trust (and, in the case of the
B-Note Non-Trust Mortgage Loan, on behalf of the holder of that loan). The
applicable master servicer will be required to collect payments with respect to
the B-Note Non-Trust Mortgage Loan following the occurrence of certain events of
default with respect to The Lake in the Woods Loan Combination described in The
Lake in the Woods Intercreditor Agreement. The following describes certain
provisions of The Lake in the Woods Intercreditor Agreement.

     Priority of Payments. The rights of the holder of the B-Note Non-Trust
Mortgage Loan to receive payments of interest, principal and other amounts are
subordinated to the rights of the holder of the A-Note Trust Mortgage Loan to
receive such amounts. So long as an A/B Material Default has not occurred or, if
an A/B Material Default has occurred but is no longer continuing, The Lake in
the Woods Borrower will be required to make separate payments of principal and
interest to the holders of the A-Note Trust Mortgage Loan and B-Note Non-Trust
Mortgage Loan. Escrow and reserve payments will be made to the applicable master
servicer on behalf of the trust as the holder of the A-Note Trust Mortgage Loan.
Any voluntary principal prepayments will be applied as provided in the related
loan documents; provided that any prepayment resulting from the payment of
insurance proceeds or condemnation awards or accepted during the continuance of
an event of default will be applied as though there were an existing A/B
Material Default. If an A/B Material Default occurs and is continuing, then all
amounts tendered by The Lake in the Woods Borrower on the B-Note Non-Trust
Mortgage Loan will be subordinated to all payments due with respect to the
A-Note Trust Mortgage Loan and the amounts with respect to The Lake in the Woods
Loan Combination will be paid in the following manner:

     o    first, to the applicable master servicer, the special servicer or the
          trustee, up to the amount of any unreimbursed costs and expenses paid
          by such entity, including unreimbursed advances and interest thereon;


                                      S-95



     o    second, to the applicable master servicer and the special servicer, in
          an amount equal to the accrued and unpaid servicing fees and/or other
          compensation earned by them;

     o    third, to the trust, in an amount equal to interest (and unpaid
          non-default interest) due with respect to the A-Note Trust Mortgage
          Loan;

     o    fourth, to the trust, in an amount equal to the principal balance of
          the A-Note Trust Mortgage Loan until paid in full;

     o    fifth, to the trust, in an amount equal to any prepayment premium, to
          the extent actually paid, allocable to the A-Note Trust Mortgage Loan;

     o    sixth, to the holder of the B-Note Non-Trust Mortgage Loan up to the
          amount of any unreimbursed costs and expenses paid by the holder of
          the B-Note Non-Trust Mortgage Loan;

     o    seventh, to the holder of the B-Note Non-Trust Mortgage Loan, in an
          amount equal to interest and unpaid non-default interest due with
          respect to the related B-Note Non-Trust Mortgage Loan;

     o    eighth, to the holder of the B-Note Non-Trust Mortgage Loan, in an
          amount equal to the principal balance of the B-Note Non-Trust Mortgage
          Loan until paid in full;

     o    ninth, to the holder of the B-Note Non-Trust Mortgage Loan, in an
          amount equal to any prepayment premium, to the extent actually paid,
          allocable to the B-Note Non-Trust Mortgage Loan;

     o    tenth, to the trust and the holder of the B-Note Non-Trust Mortgage
          Loan, in that order, in an amount equal to any unpaid default interest
          accrued on the A-Note Trust Mortgage Loan and the B-Note Non-Trust
          Mortgage Loan, respectively;

     o    eleventh, any late payment charges, other than a prepayment premium or
          default interest, to the trust and the holder of the B-Note Non-Trust
          Mortgage Loan, pro rata, based upon the outstanding principal
          balances; provided that if the principal balance of the B-Note
          Non-Trust Mortgage Loan is equal to zero, then based upon the initial
          principal balances; and

     o    twelfth, any excess, to the trust and the holder of the B-Note
          Non-Trust Mortgage Loan, pro rata, based upon the outstanding
          principal balances; provided that if the principal balance of the
          B-Note Non-Trust Mortgage Loan is equal to zero, and then based upon
          the initial principal balances.

     Notwithstanding the foregoing, amounts payable with respect to the B-Note
Non-Trust Mortgage Loan will not be available to cover all costs and expenses
associated with the A-Note Trust Mortgage Loan. Unless an A/B Material Default
exists, payments of principal and interest with respect to the B-Note Non-Trust
Mortgage Loan will be made directly by The Lake in the Woods Borrower to the
holder or a separate servicer of the B-Note Non-Trust Mortgage Loan and,
accordingly, will not be available to cover certain expenses that, upon payment
out of the trust fund, will constitute Additional Trust Fund Expenses. For
example, a Servicing Transfer Event could occur with respect to The Lake in the
Woods Loan Combination, giving rise to special servicing fees, at a time when no
A/B Material Default exists. In addition, following the resolution of all
Servicing Transfer Events (and presumably all A/B Material Defaults) with
respect to The Lake in the Woods Loan Combination, workout fees would be
payable. The special servicer has agreed that special servicing fees, workout
fees and principal recovery fees earned with respect to the B-Note Non-Trust
Mortgage Loan will be payable solely out of funds allocable thereto. However,
special servicing compensation earned with respect to the A-Note Trust Mortgage
Loan, as well as interest on related advances and various other servicing
expenses, will be payable out of collections allocable to the A-Note Trust
Mortgage Loan and/or general collections on the mortgage pool if collections
allocable to the B-Note Non-Trust Mortgage Loan are unavailable or insufficient
to cover such items.


                                      S-96



     If, after the expiration of the right of the holder of the B-Note Non-Trust
Mortgage Loan to purchase the A-Note Trust Mortgage Loan (as described below),
the A-Note Trust Mortgage Loan or the B-Note Non-Trust Mortgage Loan is modified
in connection with a workout so that, with respect to either the A-Note Trust
Mortgage Loan or the B-Note Non-Trust Mortgage Loan, (a) the outstanding
principal balance is decreased, (b) payments of interest or principal are
waived, reduced or deferred or (c) any other adjustment is made to any of the
terms of The Lake in the Woods Loan Combination, then all payments to the trust,
as the holder of the A-Note Trust Mortgage Loan, will be made as if the workout
did not occur and the payment terms of the A-Note Trust Mortgage Loan will
remain the same. In that case, the holder of the B-Note Non-Trust Mortgage Loan
will be required to bear the full economic effect of all waivers, reductions or
deferrals of amounts due on either the A-Note Trust Mortgage Loan or the B-Note
Non-Trust Mortgage Loan attributable to the workout (up to the outstanding
principal balance, together with accrued interest, of the B-Note Non-Trust
Mortgage Loan).

     So long as an A/B Material Default has not occurred with respect to The
Lake in the Woods Loan Combination, the applicable master servicer will have no
obligation to collect payments with respect to the B-Note Non-Trust Mortgage
Loan. A separate servicer of the B-Note Non-Trust Mortgage Loan will be
responsible for collecting amounts payable in respect of the B-Note Non-Trust
Mortgage Loan. That servicer will have no servicing duties or obligations with
respect to the A-Note Trust Mortgage Loan or The Lake in the Woods Mortgaged
Property. If an A/B Material Default occurs with respect to The Lake in the
Woods Loan Combination, the applicable master servicer or the special servicer,
as applicable, will (during the continuance of that A/B Material Default)
collect and distribute payments for both the A-Note Trust Mortgage Loan and the
B-Note Non-Trust Mortgage Loan according to the sequential order of priority
provided for in The Lake in the Woods Intercreditor Agreement.

     Consent Rights. Subject to certain limitations with respect to
modifications and certain rights of the holder of the B-Note Non-Trust Mortgage
Loan to purchase the A-Note Trust Mortgage Loan (as discussed under "--Consent
Rights" and "--Purchase Option"), the holder of the B-Note Non-Trust Mortgage
Loan has no voting, consent or other rights with respect to the applicable
master servicer's or special servicer's administration of, or the exercise of
its rights and remedies with respect to, The Lake in the Woods Loan Combination.

     The ability of the applicable master servicer or the special servicer, as
applicable, to enter into any assumption, amendment, deferral, extension,
increase or waiver of any term or provision of the B-Note Non-Trust Mortgage
Loan, the A-Note Trust Mortgage Loan or the related loan documents, is limited
by the rights of the holder of the B-Note Non-Trust Mortgage Loan to approve
modifications and other actions as contained in The Lake in the Woods
Intercreditor Agreement; provided that the consent of the holder of the B-Note
Non-Trust Mortgage Loan will not be required in connection with any modification
or other action with respect to The Lake in the Woods Loan Combination after the
expiration of the right of the holder of the B-Note Non-Trust Mortgage Loan to
purchase the A-Note Trust Mortgage Loan; and provided, further, that no consent
or failure to provide consent of the holder of the B-Note Non-Trust Mortgage
Loan may cause the applicable master servicer or the special servicer to violate
applicable law or any term of the pooling and servicing agreement, including the
Servicing Standard. The holder of the B-Note Non-Trust Mortgage Loan may not
enter into any assumption, amendment, deferral, extension, increase or waiver of
the B-Note Non-Trust Mortgage Loan or the related loan documents without the
prior written consent of the trustee, as holder of the A-Note Trust Mortgage
Loan, acting through the applicable master servicer and/or the special servicer
as specified in the pooling and servicing agreement.

     Purchase Option. Upon the occurrence of any one of certain defaults that
are set forth in The Lake in the Woods Intercreditor Agreement, the holder of
the B-Note Non-Trust Mortgage Loan will have the right to purchase the A-Note
Trust Mortgage Loan at a purchase price determined under The Lake in the Woods
Intercreditor Agreement and generally equal the sum of (a) the outstanding
principal balance of the A-Note Trust Mortgage Loan, (b) accrued and unpaid
interest on the outstanding principal balance of the A-Note Trust Mortgage Loan
(excluding any default interest or other late payment charges), (c) any
unreimbursed servicing advances made by the applicable master servicer, the
special servicer or the trustee with respect to the mortgaged real property,
together with any advance interest thereon, (d) reasonable out-of-pocket legal
fees and costs incurred in connection with enforcement of The Lake in the Woods
Loan Combination by the applicable master


                                      S-97



servicer or the special servicer, (e) any interest on any unreimbursed P&I
advances made by the applicable master servicer or the trustee with respect to
the A-Note Trust Mortgage Loan, (f) any related master servicing fees, primary
servicing fees, special servicing fees and trustee's fees payable under the
pooling and servicing agreement, and (g) out-of-pocket expenses incurred by the
trustee or the applicable master servicer with respect to The Lake in the Woods
Loan Combination together with advance interest thereon.

     Cure Rights. The holder of the B-Note Non-Trust Mortgage Loan does not have
any rights to cure any defaults with respect to The Lake in the Woods Loan
Combination.

ADDITIONAL LOAN AND PROPERTY INFORMATION

     Delinquencies. Each mortgage loan seller will represent in its mortgage
loan purchase agreement that, with respect to the mortgage loans that we will
purchase from that mortgage loan seller, no scheduled payment of principal and
interest under any mortgage loan was 30 days or more past due as of the cut-off
date for such mortgage loan in August 2006, without giving effect to any
applicable grace period, nor was any scheduled payment 30 days or more
delinquent with respect to any monthly debt service payment at any time since
the date of its origination, without giving effect to any applicable grace
period. None of the mortgage loans has experienced any losses of principal or
interest (through forgiveness of debt or restructuring) since origination.

     Tenant Matters. Described and listed below are certain aspects of the some
of the tenants at the mortgaged real properties for the mortgage loans--

     o    Sixty-eight (68) of the mortgaged real properties, securing
          approximately 30.78% of the initial mortgage pool balance and
          approximately 41.31% of the initial loan group 1 balance, are, in each
          case, a retail property, an office property or an industrial/warehouse
          property that is leased to one or more major tenants that each
          occupies at least 25% of the net rentable area of the particular
          property. A number of companies are major tenants at more than one of
          the mortgaged real properties.

     o    Thirty-seven (37) of the mortgaged real properties, securing
          approximately 15.80% of the initial mortgage pool balance and
          approximately 21.21% of the initial loan group 1 balance, are, in each
          case, a retail property, an office property or an industrial/warehouse
          property that is leased to one or more major tenants that each
          occupies at least 50% of the net rentable area of the particular
          property.

     o    Sixteen (16) of the mortgaged real properties, securing approximately
          3.72% of the initial mortgage pool balance and approximately 4.99% of
          the initial loan group 1 balance, are substantially leased to a single
          tenant.

     o    There are several cases in which a particular entity is a tenant at
          more than one of the mortgaged real properties, and although it may
          not be a major tenant at any of those properties, it is significant to
          the success of the properties.

     o    Certain tenant leases at the mortgaged real properties (including
          mortgaged real properties leased to a single tenant) have terms that
          are shorter than the terms of the related mortgage loans and, in some
          cases, significantly shorter. See Annex A-1 to this prospectus
          supplement for information regarding lease term expirations with
          respect to the three largest tenants (or, if applicable, single
          tenant) at each retail, office, industrial or mixed use mortgaged real
          property.

     o    One (1) of the mortgaged real properties, representing security for
          approximately 1.03% of the initial mortgage pool balance and
          approximately 4.04% of the initial loan group 2 balance, is a
          multifamily rental property that has a material tenant concentration
          of students. Those kinds of mortgaged real properties may experience
          more fluctuations in occupancy rate than other types of properties.


                                      S-98



     o    Three (3) of the mortgaged real properties, representing security for
          approximately 1.39% of the initial mortgage pool balance and
          approximately 5.46% of the initial loan group 2 balance, are
          multifamily rental properties that receive rent subsidies from the
          United States Department of Housing and Urban Development under its
          Section 42 Housing Assistance Program or have tenants whose rents are
          subsidized under its Section 8 Housing Choice Voucher Program or are
          otherwise subsidized.

     o    With respect to certain of the mortgage loans, one or more of the
          tenants may be local, state or federal governmental entities
          (including mortgaged real properties leased to a single tenant). These
          entities may have the right to terminate their leases at any time,
          subject to various conditions, including notice to the landlord or a
          loss of available funding.

     o    With respect to certain of the mortgage loans, one or more tenants
          (which may include significant tenants) have lease expiration dates or
          early termination options, that occur prior to the maturity date of
          the related mortgage loan. Additionally, mortgage loans may have
          concentrations of leases expiring at varying rates in varying
          percentages prior to the related maturity date and in some situations,
          all of the leases, at a mortgaged property may expire prior to the
          related maturity date. Even if vacated space is successfully relet,
          the costs associated with reletting, including tenant improvements and
          leasing commissions, could be substantial and could reduce cash flow
          from the mortgaged real properties.

     o    With respect to certain of the mortgage loans, one or more of the
          tenants at the related mortgaged real property have yet to take
          possession of their leased premises or may have taken possession of
          their leased premises but have yet to open their respective businesses
          to the general public and, in some cases, may not have commenced
          paying rent under their leases.

     Ground Leases. In the case of each of 3 mortgaged real properties securing,
in whole or partially, 3 mortgage loans, which represent approximately 1.09% of
the initial mortgage pool balance and approximately 1.46% of the initial loan
group 1 balance, the related mortgage constitutes a lien on the related
borrower's leasehold or sub-leasehold interest in the subject mortgaged real
property, but not on the corresponding fee interest. In each case (except as
specified below), the related ground lease or sub-ground lease, after giving
effect to all extension options exercisable at the option of the relevant
lender, expires more than 10 years after the stated maturity of the related
mortgage loan and the ground lessor has agreed to give the holder of the related
mortgage loan notice of, and the right to cure, any default or breach by the
related ground lessee.

     See "Risk Factors--Lending on Ground Leases Creates Risks for Lenders That
Are Not Present When Lending on an Actual Ownership Interest in a Real Property"
and "Legal Aspects Of Mortgage Loans--Foreclosure--Leasehold Considerations" in
the accompanying base prospectus.

     Additional and Other Financing.

     Additional Secured Debt.

     In the case of each of the Loan Combination Trust Mortgage Loans, the
related mortgage also secures the related Non-Trust Loan(s), which will not be
included in the issuing entity. See "--The Loan Combinations" above for a
description of certain aspects of the Loan Combinations.

     In the case of one (1) mortgage loan (loan number 92), representing
approximately 0.30% of the initial mortgage pool balance (representing
approximately 0.41% of the initial loan group 1 balance), the borrower is
permitted to incur subordinate debt secured by a lien on the related mortgaged
property in an amount no greater than $250,000, subject to satisfaction of
various conditions, including satisfaction of loan-to-value and debt service
coverage ratio tests. In lieu of incurring subordinate debt, the owner of the
borrower is permitted to incur mezzanine debt secured by pledges of its equity
interest in the borrower.

     Except as described above, the mortgage loans do not permit the related
borrowers to enter into additional subordinate or other financing that is
secured by the related mortgaged real properties without the lender's


                                      S-99



consent. See "Risk Factors--Risks Relating to the Mortgage Loans--A Borrower's
Other Loans May Reduce the Cash Flow Available to the Mortgaged Real Property
Which May Adversely Affect Payment on Your Certificates; Mezzanine Financing
Reduces a Principal's Equity in, and Therefore Its Incentive to Support, a
Mortgaged Real Property" in this prospectus supplement. See also, "Risk
Factors--Additional Secured Debt Increases the Likelihood That a Borrower Will
Default on a Mortgage Loan Underlying Your Offered Certificates" and "Legal
Aspects Of Mortgage Loans--Subordinate Financing" in the accompanying base
prospectus.

     Mezzanine Debt. In the case of three (3) mortgage loans, representing
approximately 1.82% of the initial mortgage pool balance (2 mortgage loans in
loan group 1, representing approximately 1.28% of the initial loan group 1
balance, and 1 mortgage loan in loan group 2, representing approximately 3.38%
of the initial loan group 2 balance), the owner(s) of the related borrower have
pledged their interests in the borrower to secure secondary financing in the
form of mezzanine debt, as indicated in the table below.



                                                                                                   INTEREST
                                   MORTGAGE LOAN    ORIGINAL                                       RATE ON
 LOAN    LOAN       MORTGAGED       CUT-OFF DATE    MEZZANINE   AGGREGATE DEBT  MATURITY DATE OF  MEZZANINE
NUMBER  GROUP     PROPERTY NAME        BALANCE    DEBT BALANCE      BALANCE      MEZZANINE LOAN      LOAN
------  -----  ------------------  -------------  ------------  --------------  ----------------  ---------

  33      2    The Lake in the      $13,289,667    $  400,000   $14,539,667(1)    July 1, 2016      13.25%
               Woods
  42      1    800 King Street      $10,500,000    $1,550,000   $12,050,000      August 5, 2011     12.00%
  97      1    Southern Community   $ 4,220,000    $  300,000   $ 4,520,000      August 5, 2016     12.50%
               Bank Building


----------
(1)  Includes non-trust B note in the original amount of $850,000.

     In the case of each of the above described mortgage loans with existing
mezzanine debt, the mezzanine loan was made by the related mortgage loan seller
as mezzanine lender simultaneously with the origination of the mortgage loan and
is subject to an intercreditor agreement entered into between the holder of the
mortgage loan and the mezzanine lender, under which, generally, the mezzanine
lender--

     o    has agreed, among other things, not to enforce its rights to realize
          upon the collateral securing its related mezzanine loan without
          written confirmation from the rating agencies that an enforcement
          action would not cause the downgrade, withdrawal or qualification of
          the then current ratings of the offered certificates, unless certain
          conditions are met relating to the identity and status of the
          transferee of the collateral and the replacement property manager and,
          in certain cases, the delivery of an acceptable non-consolidation
          opinion letter by counsel, and

     o    has subordinated and made junior its related mezzanine loan to the
          related mortgage loan (other than as to its interest in the pledged
          collateral) and has the option to purchase the related mortgage loan
          if that mortgage loan becomes a defaulted mortgage loan or to cure the
          default.

     In the case of one mortgage loan (loan number 2), representing
approximately 7.25% of the initial mortgage pool balance and approximately 9.73%
of the initial loan group 1 balance, an affiliate of the related borrower has
outstanding a $20 million revolving credit facility with IXIS Real Estate
Capital Inc., as lender, secured by, among other things, 49% of the equity
interests in the borrower and guaranteed by the sponsor of the borrower.

     In the case of 14 mortgage loans, representing approximately 17.94% of the
initial mortgage pool balance (11 mortgage loans in loan group 1, representing
approximately 21.40% of the initial loan group 1 balance, and 3 mortgage loans
in loan group 2, representing approximately 7.81% of the initial loan group 2
balance), the owners of the related borrowers are permitted to pledge their
ownership interests in the borrowers as collateral for mezzanine debt in the
future, as identified in the table below. The incurrence of this mezzanine
indebtedness is generally subject to certain conditions, that may include any
one or more of the following conditions--


                                      S-100



     o    consent of the mortgage lender;

     o    satisfaction of loan-to-value tests, which provide that the aggregate
          principal balance of the related mortgage loan and the subject
          mezzanine debt may not exceed a specified percentage of the value of
          the related mortgaged real property and debt service coverage tests,
          which provide that the combined debt service coverage ratio of the
          related mortgage loan and the subject mezzanine loan may not be less
          than a specified number;

     o    subordination of the mezzanine debt pursuant to a subordination and
          intercreditor agreement; and/or

     o    confirmation from each rating agency that the mezzanine financing will
          not result in a downgrade, qualification or withdrawal of the then
          current ratings of the offered certificates.



                                               MORTGAGE LOAN  MAXIMUM COMBINED
 LOAN    LOAN                                   CUT-OFF DATE      LTV RATIO     MINIMUM COMBINED
NUMBER  GROUP      MORTGAGED PROPERTY NAME         BALANCE        PERMITTED      DSCR PERMITTED
------  -----  ------------------------------  -------------  ----------------  ----------------

   3      1    RLJ Portfolio                    $95,367,640          80%              1.30x
   5      1    Embassy Suites - San Diego(1)    $72,874,488          65%              1.40x
  19      2    Lake Pointe Apartments           $16,200,000          85%              1.15x
  35      1    Radisson Hotel                   $12,500,000          75%              1.25x
  41      1    Metro Distribution Center        $10,632,302          80%              1.15x
  42      1    800 King Street                  $10,500,000          NAP                NAP
  45      1    Inland Valley Medical Center     $10,200,000          80%              1.15x
  48      1    Cruse Crossing Shopping Center   $ 9,120,000          80%              1.20x
  54      1    Capistrano Home Center           $ 8,000,000          80%              1.25x
  58      2    Bridgepoint(2)                   $ 7,700,000          85%              1.05x
  68      2    University City Portfolio        $ 6,800,000          80%              1.10x
  69      1    Staybridge Suites Cranbury       $ 6,500,000          75%              1.40x
  79      1    Pulaski Highway(3)               $ 5,600,000          85%              1.20x
  92      1    401 S.W. 12th Avenue             $ 4,695,077          70%              1.20x


----------
(1)  The indebtedness is permitted only in connection with a sale or transfer of
     the related mortgaged property.

(2)  The indebtedness is permitted only on or after December 5, 2007.

(3)  With respect to this mortgage loan which is secured, pursuant to a Maryland
     indemnity deed of trust, by the ground leasehold interest in the related
     property held by the sole member of the borrower, the mezzanine
     indebtedness is permitted only in connection with the exercise of such sole
     member's option to purchase the fee interest in the related property and
     only in an amount sufficient to purchase the fee interest.

     While a mezzanine lender has no security interest in or rights to the
mortgaged real property securing the related mortgage borrower's mortgage loan,
a default under a mezzanine loan could cause a change in control in the related
mortgage borrower as a result of the realization on the pledged ownership
interests by the mezzanine lender. See "Risk Factors--Risks Relating to the
Mortgage Loans--A Borrower's Other Loans May Reduce the Cash Flow Available to
the Mortgaged Real Property Which May Adversely Affect Payment on Your
Certificates; Mezzanine Financing Reduces a Principal's Equity in, and Therefore
Its Incentive to Support, a Mortgaged Real Property" in this prospectus
supplement.

     Unsecured and Other Debt. The mortgage loans generally do not prohibit the
related borrower from incurring other obligations in the ordinary course of
business relating to the mortgaged real property, including, but not limited to,
trade payables, or from incurring indebtedness secured by equipment or other
personal property located at or used in connection with the mortgaged real
property. Some borrowers are also permitted to incur unsecured indebtedness
subject to the execution of a subordination agreement with the lender.
Therefore, under certain of the mortgage loans, the borrower has incurred or is
permitted to incur additional financing that is not secured by the mortgaged
real property. In addition, borrowers that have not agreed to certain special
purpose covenants in the related loan documents are not prohibited from
incurring additional debt.

     In addition to the foregoing kinds of additional debt a borrower may have
incurred, we are aware that in the case of one (1) mortgage loan (loan number
16), representing approximately 1.10% of the initial mortgage


                                      S-101



pool balance, the related borrowers have incurred, or are permitted to incur,
subordinate unsecured indebtedness other than trade payables or indebtedness
secured by equipment or other personal property located at or used in connection
with the mortgaged real property.

     Except as disclosed under this "--Additional and Other Financing"
subsection, we have not been able to confirm whether the respective borrowers
under the mortgage loans have any other debt outstanding. We make no
representation with respect to the mortgage loans as to whether any other
subordinate financing currently encumbers any mortgaged real property, whether
any borrower has incurred material unsecured debt or whether a third-party holds
debt secured by a pledge of an equity interest in a related borrower.

     Zoning and Building Code Compliance. In connection with the origination of
each mortgage loan, the related originator examined whether the use and
operation of the mortgaged real property were in material compliance with
zoning, land-use, building, fire and health ordinances, rules, regulations and
orders then-applicable to that property. Evidence of this compliance may have
been in the form of legal opinions, surveys, recorded documents, letters from
government officials or agencies, title insurance endorsements, engineering or
consulting reports and/or representations by the related borrower. In some
cases, a certificate of occupancy was not available. Where the property as
currently operated is a permitted nonconforming use and/or structure, an
analysis was generally conducted as to--

     o    the likelihood that a material casualty would occur that would prevent
          the property from being rebuilt in its current form; and

     o    whether existing replacement cost hazard insurance or, if necessary,
          supplemental law or ordinance coverage would, in the event of a
          material casualty, be sufficient--

          1.   to satisfy the entire mortgage loan; or

          2.   taking into account the cost of repair, to pay down the mortgage
               loan to a level that the remaining collateral would be adequate
               security for the remaining loan amount.

     Notwithstanding the foregoing, we cannot assure you, however, that any such
analysis, or that the above determinations, were made in each and every case.

     Lockboxes. Sixty-one (61) mortgage loans, representing approximately 59.77%
of the initial mortgage pool balance (53 mortgage loans in loan group 1,
representing approximately 57.83% of the initial loan group 1 balance and 8
mortgage loans in loan group 2, representing approximately 65.47% of the initial
loan group 2 balance), generally provide that all rents, credit card receipts,
accounts receivables payments and other income derived from the related
mortgaged real properties will be paid into one of the following types of
lockboxes, each of which is described below.

     o    LOCKBOXES IN EFFECT ON THE DATE OF CLOSING. Income (or a portion
          thereof sufficient to pay monthly debt service) is paid directly to a
          lockbox account controlled by the lender, or both the borrower and the
          lender, except that with respect to multifamily and manufactured
          housing properties, income is collected and deposited in the lockbox
          account by the borrower/manager of the mortgaged real property and,
          with respect to hospitality properties, cash or "over-the-counter"
          receipts are deposited into the lockbox account by the manager, while
          credit card receivables are deposited directly into a lockbox account.
          In the case of such lockboxes, funds deposited into the lockbox
          account are disbursed either--

          1.   in accordance with the related loan documents to satisfy the
               borrower's obligation to pay, among other things, debt service
               payments, taxes and insurance and reserve account deposits; or

          2.   to the borrower on a daily or other periodic basis, until the
               occurrence of a triggering event, following which the funds will
               be disbursed to satisfy the borrower's obligation to


                                      S-102



               pay, among other things, debt service payments, taxes and
               insurance and reserve account deposits.

          In some cases, the lockbox account is currently under the control of
          both the borrower and the lender, to which the borrower will have
          access until the occurrence of the triggering event, after which no
          such access will be permitted. In other cases, the related loan
          documents require the borrower to establish the lockbox but each
          account has not yet been established.

          For purposes of this prospectus supplement, a lockbox is considered to
          be a "hard" lockbox when income from the subject property is paid
          directly into a lockbox account controlled by the lender. A lockbox is
          considered to be a "soft" lockbox when income from the subject
          property is paid into a lockbox account controlled by the lender, by
          the borrower or a property manager that is affiliated with the
          borrower.

     o    SPRINGING LOCKBOX. Income is collected by or otherwise accessible to
          the borrower until the occurrence of a triggering event, following
          which a lockbox of the type described above is put in place, from
          which funds are disbursed to a lender controlled account and used to
          pay, among other things, debt service payments, taxes and insurance
          and reserve account deposits. Examples of triggering events may
          include:

          1.   a failure to pay the related mortgage loan in full on or before
               any related anticipated repayment date; or

          2.   a decline by more than a specified amount, in the net operating
               income of the related mortgaged real property; or

          3.   a failure to meet a specified debt service coverage ratio; or

          4.   an event of default under the mortgage.

          For purposes of this prospectus supplement, a springing lockbox is an
          account, which may be a hard or soft lockbox, that is required to be
          established by the borrower upon the occurrence of a trigger event.

     The 61 mortgage loans referred to above provide for lockbox accounts as
follows:



                                 NUMBER OF  % OF INITIAL  % OF INITIAL LOAN  % OF INITIAL LOAN
                                  MORTGAGE    MORTGAGE    GROUP 1 PRINCIPAL  GROUP 2 PRINCIPAL
          LOCKBOX TYPE             LOANS    POOL BALANCE       BALANCE            BALANCE
-------------------------------  ---------  ------------  -----------------  -----------------

LOCKBOXES*
Hard                                 27        32.03%           40.45%              7.42%
Soft at Closing, Springing Hard       4        12.27%            1.68%             43.24%
None at Closing, Springing Hard      30        15.47%           15.70%             14.82%
                                    ---        -----            -----              -----
                                     61        59.77%           57.83%             65.47%


----------
*    Includes lockboxes required to be in effect on the date of closing but not
     yet established. In certain cases the loan documents require that the
     related lockbox be established within a specified period following the loan
     closing date.

     Hazard, Liability and Other Insurance. Although exceptions exist, the loan
documents for each of the mortgage loans generally require the related borrower
to maintain with respect to the corresponding mortgaged real property the
following insurance coverage--

     o    hazard insurance in an amount that generally is, subject to an
          approved deductible, at least equal to the lesser of--

          1.   the outstanding principal balance of the mortgage loan; and


                                      S-103



          2.   the full insurable replacement cost or insurable value of the
               improvements located on the insured property;

     o    if any portion of the improvements on the property was in an area
          identified in the federal register by the Federal Emergency Management
          Agency as having special flood hazards, flood insurance meeting the
          requirements of the Federal Insurance Administration guidelines, in an
          amount that is equal to the least of--

          1.   the outstanding principal balance of the related mortgage loan;

          2.   the full insurable replacement cost or insurable value of the
               improvements on the insured property; and

          3.   the maximum amount of insurance available under the National
               Flood Insurance Act of 1968;

     o    commercial general liability insurance against claims for personal and
          bodily injury, death or property damage; and

     o    business interruption or rent loss insurance.

     Certain mortgage loans permit a borrower to satisfy its insurance coverage
requirement by permitting its tenant to self-insure (including with respect to
terrorism insurance coverage).

     In general, the mortgaged real properties for the mortgage loans, including
those properties located in California, are not insured against earthquake
risks. In the case of those properties located in California, other than those
that are manufactured housing communities or self storage facilities, a
third-party consultant conducted seismic studies to assess the probable maximum
loss for the property. For one (1) of the mortgage loans representing
approximately 0.53% of the initial mortgage pool balance and approximately 0.71%
of the initial loan group 1 balance, the resulting reports concluded that a
mortgaged real property was likely to experience a probable maximum loss,
probable loss or scenario expected loss in excess of 20% of the estimated
replacement cost of the improvements.

     Each master servicer (with respect to each of the mortgage loans serviced
by it, including those of such mortgage loans that have become specially
serviced mortgage loans), and the special servicer, with respect to REO
Properties, will be required to use reasonable efforts, consistent with the
Servicing Standard, to cause each borrower to maintain, or if the borrower does
not maintain, the applicable master servicer will itself maintain, to the extent
available at commercially reasonable rates and that the trustee has an insurable
interest therein, for the related mortgaged real property, all insurance
required by the terms of the loan documents and the related mortgage.

     Where insurance coverage at the mortgaged real property for any mortgage
loan is left to the lender's discretion, the master servicers will be required
to exercise such discretion in accordance with the Servicing Standard, and to
the extent that any mortgage loan so permits, the related borrower will be
required to exercise its efforts to obtain insurance from insurers which have a
minimum claims-paying ability rating of at least "A" by each of Moody's and S&P
(or the obligations of which are guaranteed or backed by a company having such
claims-paying ability), and where insurance is obtained by a master servicer,
such insurance must be from insurers that meet such requirements. In addition to
the foregoing, neither master servicer will be required to cause to be
maintained or to itself obtain and maintain any earthquake or environmental
insurance policy unless a policy providing such coverage was in effect either at
the time of the origination of the related mortgage loan or at the time of
initial issuance of the certificates.

     In some cases, however, insurance may not be available from insurers that
are rated by either of Moody's or S&P. In that case, the applicable master
servicer or the special servicer, as the case may be, will be required to use
reasonable efforts, consistent with the servicing standard, to cause the
borrower to maintain, or will itself


                                      S-104



maintain, as the case may be, insurance with insurers having the next highest
ratings that are offering the required insurance at commercially reasonable
rates.

     Various forms of insurance maintained with respect to any of the mortgaged
real properties for the mortgage loans, including casualty insurance,
environmental insurance and earthquake insurance, may be provided under a
blanket insurance policy. That blanket insurance policy will also cover other
real properties, some of which may not secure loans in the trust. As a result of
total limits under any of those blanket policies, losses at other properties
covered by the blanket insurance policy may reduce the amount of insurance
coverage with respect to a property securing one of the mortgage loans in the
trust. See "Risk Factors--Risks Related to the Mortgage Loans--The Absence or
Inadequacy of Insurance Coverage on the Property May Adversely Affect Payments
on Your Certificates" in this prospectus supplement and "Risk Factors--Lack of
Insurance Coverage Exposes a Trust to Risk for Particular Special Hazard Losses"
in the accompanying base prospectus.

     With limited exception, the mortgage loans generally provide that insurance
and condemnation proceeds are to be applied either--

     o    to restore the mortgaged real property; or

     o    towards payment of the mortgage loan.

     If any mortgaged real property is acquired by the trust through
foreclosure, deed in lieu of foreclosure or otherwise following a default on the
related mortgage loan, the special servicer will be required to maintain for
that property generally the same types of insurance policies providing coverage
in the same amounts as were previously required under the related mortgage loan.
The special servicer will not be required to obtain any insurance for an REO
Property that was previously required under the related mortgage if (a) such
insurance is not available at any rate; or (b) as determined by the special
servicer following due inquiry conducted in a manner consistent with the
Servicing Standard and subject to the rights of and consultation with the
controlling class representative, such insurance is not available at
commercially reasonable rates and the subject hazards are not commonly insured
against by prudent owners of similar real properties in similar locales.

     The master servicers and the special servicer may each satisfy their
obligations regarding maintenance of the hazard insurance policies referred to
in this prospectus supplement by maintaining a blanket insurance policy or a
master force-placed insurance policy insuring (or entitling the applicable party
to obtain insurance) against hazard losses on all of the mortgage loans for
which they are responsible. If any blanket insurance policy maintained by a
master servicer or the special servicer contains a deductible clause, however,
the applicable master servicer or the special servicer, as the case may be, will
be required, in the event of a casualty covered by that policy, to pay out of
its own funds all sums that--

     o    are not paid because of the deductible clause; and

     o    would have been paid if an individual hazard insurance policy referred
          to above had been in place.

     The applicable originator and its successors and assigns are the
beneficiaries under separate title insurance policies with respect to each
mortgage loan. It is expected that each title insurer will enter into
co-insurance and reinsurance arrangements with respect to the title insurance
policy as are customary in the title insurance industry. Subject to standard
exceptions, including those regarding claims made in the context of insolvency
proceedings, each title insurance policy will provide coverage to the trustee
for the benefit of the certificateholders for claims made against the trustee
regarding the priority and validity of the borrower's title to the subject
mortgaged real property.

ASSESSMENTS OF PROPERTY CONDITION

     Property Inspections. All of the mortgaged real properties for the mortgage
loans were inspected in connection with the origination or acquisition of the
related mortgage loan to assess their general condition. No


                                      S-105



inspection revealed any patent structural deficiency or any deferred maintenance
considered material and adverse to the interests of the holders of the offered
certificates, except in such cases where adequate reserves have been
established.

     Appraisals. All of the mortgaged real properties for the mortgage loans
were appraised by a state certified appraiser or an appraiser belonging to the
Appraisal Institute and in each case the appraiser certified that the appraisal
complied with the regulations issued under the Federal Institutions Reform,
Recovery and Enforcement Act of 1989. The primary purpose of each of those
appraisals was to provide an opinion of the fair market value of the related
mortgaged real property. There can be no assurance that another appraiser would
have arrived at the same opinion of value. The resulting appraised values are
shown on Annex A-1 to this prospectus supplement.

     Environmental Assessments. A third-party environmental consultant conducted
a Phase I environmental site assessment, or updated a previously conducted
assessment (which update may have been pursuant to a database update), with
respect to all of the mortgaged real properties securing the mortgage loans
during the 15-month period ending on the cut-off date.

     In the case of seven (7) mortgaged real properties securing seven (7)
separate mortgage loans (loan numbers 16.02, 31.02, 48, 66, 68.03, 74 and 114),
representing approximately 2.25% of the initial mortgage pool balance (5
properties securing mortgage loans in loan group 1, representing approximately
2.40% of the initial loan group 1 balance, and 2 properties securing mortgage
loans in loan group 2, representing approximately 1.81% of the initial loan
group 2 balance) and representing approximately 2.40% of the initial loan group
1 balance and approximately 1.81% of the initial loan group 2 balance, a
third-party consultant also conducted a Phase II environmental site assessment
of each such mortgaged real property.

     The environmental testing at any particular mortgaged real property did not
necessarily cover all potential environmental issues. For example, tests for
radon, lead-based paint and lead in water were generally performed only at
multifamily rental properties and only when the originator of the related
mortgage loan believed this testing was warranted under the circumstances.

     If the environmental investigations described above identified material
adverse or potentially material adverse environmental conditions at or with
respect to any of the respective mortgaged real properties securing a mortgage
loan or at a nearby property with potential to affect a mortgaged real property,
then one of the following occurred:

     o    an environmental consultant investigated those conditions and
          recommended no further investigations or remediation; or

     o    an operation and maintenance plan or other remediation was required
          and/or an escrow reserve was established to cover the estimated costs
          of obtaining that plan and/or effecting that remediation; or

     o    those conditions were remediated or abated prior to the closing date;
          or

     o    a letter was obtained from the applicable regulatory authority stating
          that no further action was required; or

     o    an environmental insurance policy (which was not for the primary
          benefit of a secured lender) was obtained, a letter of credit was
          provided, an escrow reserve account was established, another party has
          acknowledged responsibility, or an indemnity from the responsible
          party was obtained to cover the estimated costs of any required
          investigation, testing, monitoring or remediation; or


                                      S-106



     o    that condition is not known to have affected the mortgaged real
          property.

     In some cases, the identified condition related to the presence of
asbestos-containing materials, lead-based paint, mold, and/or radon. Where these
substances were present, the environmental consultant often recommended, and the
related loan documents required--

     o    the establishment of an operation and maintenance plan to address the
          issue, or

     o    in some cases involving asbestos-containing materials, lead-based
          paint, mold and/or radon, an abatement or removal program or a
          long-term testing program.

     In a few cases, the particular asbestos-containing materials, lead-based
paint, mold and/or radon was in need of repair or other remediation. This could
result in a claim for damages by any party injured by that condition. In certain
cases, the related lender did not require the establishment of an operation and
maintenance plan despite the identification of issues involving
asbestos-containing materials and/or lead-based paint.

     In some cases, the environmental consultant did not recommend that any
action be taken with respect to a potentially material adverse environmental
condition at a mortgaged real property securing a mortgage loan, because a
responsible party with respect to that condition had already been identified.
There can be no assurance, however, that such a responsible party will be
financially able to address the subject condition.

     In some cases where the environmental consultant recommended specific
remediation of an adverse environmental condition, the related originator of a
mortgage loan required the related borrower generally:

     o    to carry out the specific remedial measures prior to closing;

     o    carry out the specific remedial measures post-closing and, if deemed
          necessary by the related originator of the subject mortgage loan,
          deposit with the lender a cash reserve in an amount generally equal to
          100% to 125% of the estimated cost to complete the remedial measures;
          or

     o    to monitor the environmental condition and/or to carry out additional
          testing, in the manner and within the time frame specified in the
          related loan documents.

     Some borrowers under the mortgage loans may not have satisfied or may not
satisfy all post-closing obligations required by the related loan documents with
respect to environmental matters. There can be no assurance that recommended
operations and maintenance plans have been or will be implemented or if
implemented, will continue to be complied with.

     In some cases, the environmental assessment for a mortgaged real property
identified potential and, in some cases, significant environmental issues at
nearby properties. The resulting environmental report indicated, however, that--

     o    the mortgaged real property had not been affected or had been
          minimally affected,

     o    the potential for the problem to affect the mortgaged real property
          was limited, or

     o    a person responsible for remediation had been identified.

     The information provided by us in this prospectus supplement regarding
environmental conditions at the respective mortgaged real properties is based on
the environmental site assessments referred to in this "--Environmental
Assessments" subsection and has not been independently verified by--

     o    us,

     o    any of the other parties to the pooling and servicing agreement,

     o    any of the mortgage loan sellers,


                                      S-107



     o    any of the underwriters, or

     o    the affiliates of any of these parties.

     There can be no assurance that the environmental assessments or studies, as
applicable, identified all environmental conditions and risks at, or that any
environmental conditions will not have a material adverse effect on the value of
or cash flow from, one or more of the mortgaged real properties.

     See "Risk Factors--Risks Related to the Mortgage Loans--Lending on
Income-Producing Real Properties Entails Environmental Risks" in this prospectus
supplement.

     Secured Creditor Environmental Insurance Policy. Certain of the related
mortgaged real properties may be covered by individual secured creditor impaired
property environmental insurance policies. In general, each policy insures the
issuing entity against losses resulting from certain known and unknown
environmental conditions in violation of applicable environmental standards at
the subject mortgaged real properties during the applicable policy periods,
which periods continue at least five years beyond the maturity date of the
mortgage loans to which they relate, provided no foreclosure has occurred.
Subject to certain conditions and exclusions, each insurance policy, by its
terms, generally provides coverage, up to a maximum of 125% of the original loan
balance, against (i) losses resulting from default under the mortgage loans to
which they relate if on site environmental conditions in violation of the
applicable environmental standards are discovered at the mortgaged real
properties during the policy periods and no foreclosures of the mortgaged real
properties have taken place, (ii) clean-up costs discovered by the insured
resulting from environmental conditions in violation of the applicable
environmental standards at or emanating from the mortgaged real properties, and
(iii) losses from third-party claims against the trust during the policy period
for any losses for bodily injury, property damage or related claim expenses
caused by conditions in violation of applicable environmental standards.

     The premiums for each of the secured creditor impaired property policies
described above, have been or, as of the date of initial issuance of the offered
certificates, will have been paid in full. We cannot assure you, however, that
should environmental insurance be needed, coverage would be available or
uncontested, that the terms and conditions of such coverage would be met, that
coverage would be sufficient for the claims at issue or that coverage would not
be subject to certain deductibles.

     Engineering Assessments. In connection with the origination of the mortgage
loans, a licensed engineer inspected the related mortgaged real properties to
assess the structure, exterior walls, roofing, interior structure and mechanical
and electrical systems. The resulting engineering reports were prepared during
the 15-month period preceding the cut-off date.

     The resulting reports indicated deferred maintenance items and/or
recommended capital improvements on the mortgaged real properties. Generally,
with respect to a majority of the mortgaged real properties, where the
engineer's recommended repairs, corrections or replacements were deemed material
by the related originator, the related borrowers were required to carry out the
necessary repairs, corrections or replacements, and in some instances, to
establish reserves, generally in an amount ranging from 100% to 125% of the
licensed engineer's estimated cost of the recommended repairs, corrections or
replacements to fund deferred maintenance or replacement items that the reports
characterized as in need of prompt attention.

ASSIGNMENT OF THE MORTGAGE LOANS

     On or before the date of initial issuance of the offered certificates, each
mortgage loan seller will transfer its mortgage loans to us, and we will then
transfer all the mortgage loans to the trust. In each case, the transferor will
assign the subject mortgage loans, without recourse, to the transferee.


                                      S-108



     In connection with the foregoing transfers, the related mortgage loan
seller will be required to deliver the following documents, among others, to the
trustee with respect to each of the mortgage loans--

     o    either:

          1.   the original promissory note, endorsed without recourse to the
               order of the trustee or in blank; or

          2.   if the original promissory note has been lost, a copy of that
               note, together with a lost note affidavit and indemnity;

     o    the original or a copy of the related mortgage instrument, together
          with originals or copies of any intervening assignments of that
          instrument, in each case, unless the particular document has not been
          returned from the applicable recording office, with evidence of
          recording or certified by the applicable recording office;

     o    the original or a copy of any separate assignment of leases and rents,
          together with originals or copies of any intervening assignments of
          that instrument, in each case, unless the particular document has not
          been returned from the applicable recording office, with evidence of
          recording or certified by the applicable recording office;

     o    either:

          1.   a completed assignment of the related mortgage instrument in
               favor of the trustee or in blank, in recordable form except for
               completion of the assignee's name if delivered in blank and
               except for missing recording information; or

          2.   a certified copy of that assignment as sent for recording;

     o    either:

          1.   a completed assignment of any separate related assignment of
               leases and rents in favor of the trustee or in blank, in
               recordable form except for completion of the assignee's name if
               delivered in blank and except for missing recording information;
               or

          2.   a certified copy of that assignment as sent for recording;

     o    an original or copy of the lender's policy or certificate of title
          insurance or, if a title insurance policy has not yet been issued or
          located, a commitment for title insurance, which may be a pro forma
          policy or a marked version of the policy that has been executed by an
          authorized representative of the title company or an agreement to
          provide the same pursuant to binding escrow instructions executed by
          an authorized representative of the title company;

     o    in those cases where applicable, the original or a copy of the related
          ground lease;

     o    originals or copies of any consolidation, assumption, substitution and
          modification agreements in those instances where the terms or
          provisions of the related mortgage instrument or promissory note have
          been consolidated or modified or the subject mortgage loan has been
          assumed; and

     o    (i) for all mortgage loans other than those acquired from Prudential
          Mortgage Capital Funding, LLC, a copy of any related letter of credit
          (the original of which will be required to be delivered to the
          applicable master servicer) and (ii) for all mortgage loans that are
          acquired from Prudential Mortgage Capital Funding, LLC, the original
          of any related letter of credit (a copy of which will be required to
          be delivered to the applicable master servicer).


                                      S-109



provided that mortgage loan seller may deliver certain documents, including
those identified in the third, fourth and fifth bullets, within the 30-day
period following the date of issuance of the offered certificates.

     The trustee is required to hold all of the documents delivered to it with
respect to the mortgage loans, in trust for the benefit of the
certificateholders. Within a specified period of time following that delivery,
the trustee will be further required to conduct a review of those documents. The
scope of the trustee's review of those documents will, in general, be limited
solely to confirming that those documents have been received. None of the
trustee, either master servicer or the special servicer is under any duty or
obligation to inspect, review or examine any of the documents relating to the
mortgage loans to determine whether the document is valid, effective,
enforceable, in recordable form or otherwise appropriate for the represented
purpose.

     If--

     o    any of the above-described documents required to be delivered by the
          respective mortgage loan sellers to the trustee is not delivered or is
          otherwise defective in the manner contemplated by the pooling and
          servicing agreement; and

     o    that omission or defect materially and adversely affects the value of,
          or the interests of the certificateholders in, the subject loan,

then the omission or defect will constitute a material document defect as to
which the certificateholders will have the rights against us described below
under "--Repurchases and Substitutions," provided that no document defect (other
than with respect to a mortgage note, mortgage, title insurance policy, ground
lease or any letter of credit) will be considered to materially and adversely
affect the interests of the certificateholders or the value of the related
mortgage loan unless the document with respect to which the document defect
exists is required in connection with an imminent enforcement of the lender's
rights or remedies under the related mortgage loan, defending any claim asserted
by any borrower or third party with respect to the mortgage loan, establishing
the validity or priority of any lien on any collateral securing the mortgage
loan or for any immediate servicing obligations.

     Within a specified period following the later of--

     o    the date on which the offered certificates are initially issued; and

     o    the date on which all recording information necessary to complete the
          subject document is received by the trustee,

the trustee or one or more independent third-party contractors retained at the
expense of the mortgage loan sellers must submit for recording in the real
property records of the applicable jurisdiction each of the assignments of
recorded loan documents in the trustee's favor described above. Because most of
the mortgage loans are newly originated, many of those assignments cannot be
completed and recorded until the related mortgage and/or assignment of leases
and rents, reflecting the necessary recording information, is returned from the
applicable recording office.

Notwithstanding the foregoing, with respect to any mortgage, assignment of
leases or UCC financing statements which have been recorded or filed in the name
of MERS or its designee, no mortgage assignment, assignment of the assignment of
leases or UCC filing statements in favor of the trustee will be required to be
prepared or delivered. Instead, the related mortgage loan seller will be
required to take all actions as are necessary to cause the trustee to be shown
as (and the trustee will be required to take all actions necessary to confirm
that it is shown as) the owner of the related mortgage loan on the records of
MERS for purposes of the system of recording transfers of beneficial ownership
of mortgages maintained by MERS and to provide reasonable evidence of any such
transfers to the master servicers and the special servicer.


                                      S-110



REPRESENTATIONS AND WARRANTIES

     In each mortgage loan purchase agreement, the applicable mortgage loan
seller has represented and warranted with respect to each mortgage loan (subject
to certain exceptions specified in each mortgage loan purchase agreement), as of
the issuance date, or as of such other date specifically provided in the
representation and warranty, among other things, generally that:

     (a)  The information relating to the mortgage loan set forth in the loan
          schedule attached to the related mortgage loan purchase agreement will
          be true and correct in all material respects as of the cut-off date.

     (b)  Immediately prior to its transfer and assignment of the mortgage loan,
          it had good title to, and was the sole owner of, the mortgage loan.

     (c)  The related mortgage instrument is a valid and, subject to the
          exceptions and limitations on enforceability set forth in clause (d)
          below, enforceable first priority lien upon the related mortgaged real
          property, prior to all other liens and there are no other liens and/or
          encumbrances that are pari passu with the lien of the mortgage, in any
          event subject, however, to the Permitted Encumbrances, which Permitted
          Encumbrances do not, individually or in the aggregate, materially
          interfere with the security intended to be provided by the related
          mortgage, the current principal use of the related mortgaged real
          property, the value of the mortgaged real property or the current
          ability of the related mortgaged real property to generate income
          sufficient to service the mortgage loan.

     (d)  The promissory note, the mortgage instrument and each other agreement
          executed by or on behalf of the related borrower in connection with
          the mortgage loan is the legal, valid and binding obligation of the
          related borrower, subject to any non-recourse provisions contained in
          any of the foregoing agreements and any applicable state
          anti-deficiency or market value limit deficiency legislation. In
          addition, each of the foregoing documents is enforceable against the
          related borrower in accordance with its terms, except as enforcement
          may be limited by (1) bankruptcy, insolvency, reorganization,
          receivership, fraudulent transfer and conveyance or other similar laws
          affecting the enforcement of creditors' rights generally, (2) general
          principles of equity, regardless of whether such enforcement is
          considered in a proceeding in equity or at law, and (3) public policy
          considerations regarding provisions purporting to provide
          indemnification for securities law violations, except that certain
          provisions in those documents may be further limited or rendered
          unenforceable by applicable law, but, subject to the limitations set
          forth in the foregoing clauses (1), (2) and (3), such limitations or
          unenforceability will not render those loan documents invalid as a
          whole or substantially interfere with the lender's realization of the
          principal benefits and/or security provided thereby.

     (e)  It has not received notice and has no actual knowledge, of any
          proceeding pending for the condemnation of all or any material portion
          of the mortgaged real property for the mortgage loan.

     (f)  There exists an American Land Title Association or equivalent form of
          the lender's title insurance policy (or, if the title policy has yet
          to be issued, a pro forma policy or a marked up title insurance
          commitment binding on the title insurer) on which the required premium
          has been paid, insuring the first priority lien of the related
          mortgage instrument or, if more than one, mortgage instruments, in the
          original principal amount of the mortgage loan after all advances of
          principal, subject only to Permitted Encumbrances, which Permitted
          Encumbrances do not, individually or in the aggregate, materially
          interfere with the security intended to be provided by the related
          mortgage, the current principal use of the related mortgaged real
          property, the value of the mortgaged real property or the current
          ability of the related mortgaged real property to generate income
          sufficient to service the mortgage loan.


                                      S-111



     (g)  The proceeds of the mortgage loan have been fully disbursed, except in
          those cases where the full amount of the mortgage loan has been
          disbursed, but a portion of the proceeds is being held in escrow or
          reserve accounts pending satisfaction of specific leasing criteria,
          repairs or other matters with respect to the related mortgaged real
          property, and there is no requirement for future advances under the
          mortgage loan.

     (h)  If the related mortgage instrument is a deed of trust, a trustee, duly
          qualified under applicable law, has either been properly designated
          and currently so serves or may be substituted in accordance with the
          deed of trust and applicable law.

     (i)  Except as identified in the engineering report prepared by an
          independent engineering consultant obtained in connection with the
          origination of the mortgage loan (if such a report was prepared), to
          its knowledge, the related mortgaged real property is in good repair
          and free and clear of any damage that would materially and adversely
          affect its value as security for the mortgage loan, except in any such
          case where an escrow of funds, letter of credit or insurance coverage
          exists sufficient to effect the necessary repairs and maintenance.

     In addition to the above-described representations and warranties, each
mortgage loan seller will also make additional representations and warranties
regarding the mortgage loans being sold by them to depositor, which (subject to
certain exceptions specified in each mortgage loan purchase agreement), will
include representations and warranties generally to the following effect:

     o    the borrower is obligated to be in material compliance with
          environmental laws and regulations;

     o    the mortgage loan is eligible to be included in a REMIC;

     o    there are no liens for delinquent real property taxes on the related
          mortgaged real property;

     o    the related borrower is not the subject of bankruptcy proceedings;

     o    if applicable, a mortgage loan secured by a borrower's leasehold
          interest contains certain provisions for the benefit of the lender;
          and

     o    the borrower is obligated to provide financial information regarding
          the related mortgaged real property on at least an annual basis.

REPURCHASES AND SUBSTITUTIONS

     In the case of (i) a breach of any of the loan-specific representations and
warranties in any mortgage loan purchase agreement that materially and adversely
affects the value of a mortgage loan or the interests of the certificateholders
in that mortgage loan or (ii) a material document defect as described above
under "--Assignment of the Mortgage Loans" above, the applicable mortgage loan
seller, if it does not cure such breach or defect in all material respects
within a period of 90 days following its receipt of notice thereof, is obligated
pursuant to the applicable mortgage loan purchase agreement (the relevant rights
under which have been assigned by us to the trustee) to either substitute a
qualified substitute mortgage loan (so long as that substitution is effected
prior to the second anniversary of the Closing Date) and pay any substitution
shortfall amount or to repurchase the affected mortgage loan within such 90-day
period at the purchase price described below; provided that, unless the breach
or defect would cause the mortgage loan not to be a qualified mortgage within
the meaning of section 860G(a)(3) of the Code, the applicable mortgage loan
seller generally has an additional 90-day period to cure such breach or defect
if it is diligently proceeding with such cure. Each mortgage loan seller is
solely responsible for its repurchase or substitution obligation, and such
obligations will not be our responsibility. The purchase price at which a
mortgage loan seller will be required to repurchase a mortgage loan as to which
there remains an uncured material breach or material document defect, as
described above, will be generally equal to the sum (without duplication) of--


                                      S-112



     o    the unpaid principal balance of that mortgage loan at the time of
          purchase, plus

     o    all unpaid interest due and accrued with respect to that mortgage loan
          at its mortgage interest rate to, but not including, the due date in
          the collection period of purchase (exclusive of any portion of that
          interest that constitutes Additional Interest), plus

     o    all unpaid interest accrued on Advances made under the pooling and
          servicing agreement with respect to that mortgage loan, plus

     o    all unreimbursed servicing advances made under the pooling and
          servicing agreement with respect to that mortgage loan, plus

     o    any reasonable costs and expenses, including, but not limited to, the
          cost of any enforcement action, incurred by the applicable master
          servicer, the special servicer, the trustee or the issuing entity in
          connection with any such purchase by a mortgage loan seller (to the
          extent not included in the preceding bullet), plus

     o    other Additional Trust Fund Expenses related to that mortgage loan,
          including special servicing fees, plus

     o    if the circumstances (which are discussed under "Servicing of the
          Mortgage Loans--Servicing and Other Compensation and Payment of
          Expenses--The Principal Recovery Fee") under which a principal
          recovery fee would be payable to the special servicer are present, a
          principal recovery fee.

     If (i) any mortgage loan is required to be repurchased or substituted for
in the manner described above, (ii) such mortgage loan is then a Crossed Loan,
and (iii) the applicable document defect (including any omission) or breach of a
representation and warranty does not constitute a defect or breach, as the case
may be, as to any other Crossed Loan in such Crossed Group (without regard to
this paragraph), then the applicable defect or breach, as the case may be, will
be deemed to constitute a defect or breach, as the case may be, as to any other
Crossed Loan in the Crossed Group for purposes of this paragraph, and the
related mortgage loan seller will be required to repurchase or substitute for
such other Crossed Loan(s) in the related Crossed Group unless (A) the weighted
average debt service coverage ratio for all the remaining related Crossed Loans
for the four calendar quarters immediately preceding the repurchase or
substitution is not less than the greater of (1) the weighted average debt
service coverage ratio for all such related Crossed Loans, including the
affected Crossed Loan, for the four calendar quarters immediately preceding the
repurchase or substitution and (2) the weighted average debt service coverage
ratio for all such related Crossed Loans, including the affected Crossed Loan,
as of the cut-off date; and (B) the weighted average loan-to-value ratio of the
remaining related Crossed Loans determined at the time of repurchase or
substitution, based upon an appraisal obtained by the special servicer, is not
greater than the lesser of (1) the weighted average loan-to-value ratio for all
such Crossed Loans, including the affected Crossed Loan, at the time of
repurchase or substitution and (2) the weighted average loan-to-value ratio for
all such Crossed Loans, including the affected Crossed Loan, as of the cut-off
date. In the event that one or more of such other Crossed Loans satisfy the
aforementioned criteria, the mortgage loan seller may elect either to repurchase
or substitute for only the affected Crossed Loan as to which the related breach
or defect exists or to repurchase or substitute for all of the Crossed Loans in
the related Crossed Group.

     To the extent that the related mortgage loan seller repurchases or
substitutes only for an affected Crossed Loan as described in the immediately
preceding paragraph while the trustee continues to hold any related Crossed
Loans, we and the related mortgage loan seller will agree in the related
mortgage loan purchase agreement to forbear from enforcing any remedies against
the other's Primary Collateral, but each is permitted to exercise remedies
against the Primary Collateral securing its respective affected Crossed Loans,
so long as such exercise does not materially impair the ability of the other
party to exercise its remedies against its Primary Collateral. If the exercise
of remedies by one party would materially impair the ability of the other party
to exercise its remedies with respect to the Primary Collateral securing the
Crossed Loans held by such party, then both parties have agreed in the related
mortgage loan purchase agreement to forbear from exercising such remedies until
the


                                      S-113



loan documents evidencing and securing the relevant mortgage loans can be
modified to remove the threat of material impairment as a result of the exercise
of remedies.

     Notwithstanding the foregoing discussion, if any mortgage loan is otherwise
required to be repurchased or substituted for in the manner described above, as
a result of a document defect or breach with respect to one or more mortgaged
real properties that secure a mortgage loan that is secured by multiple
properties, the related mortgage loan seller will not be required to effect a
repurchase or substitution of the subject mortgage loan if--

     o    the affected mortgaged real property(ies) may be released pursuant to
          the terms of any partial release provisions in the related loan
          documents and such mortgaged real property(ies) are, in fact,
          released,

     o    the remaining mortgaged real property(ies) satisfy the requirements,
          if any, set forth in the loan documents and the applicable mortgage
          loan seller provides an opinion of counsel to the effect that such
          release would not cause either of REMIC I or REMIC II to fail to
          qualify as a REMIC under the Code or result in the imposition of any
          tax on prohibited transactions or contributions after the startup day
          of either REMIC I or REMIC II under the Code, and

     o    the related mortgage loan seller obtains written confirmation from
          each applicable rating agency that the release will not result in a
          qualification, downgrade or withdrawal of any of the then-current
          ratings of the offered certificates.

     Except with respect to breaches of certain representations regarding the
borrower's obligation to pay certain costs (in respect of which the remedy is
the payment of costs), the foregoing substitution or repurchase obligation
constitutes the sole remedy available to the certificateholders and the trustee
for any uncured material breach of any mortgage loan seller's representations
and warranties or material document defects regarding its mortgage loans. There
can be no assurance that the applicable mortgage loan seller will have the
financial resources to repurchase any mortgage loan at any particular time or to
fulfill any obligations on its part that may arise. Each mortgage loan seller is
the sole warranting party in respect of the mortgage loans sold to us by such
mortgage loan seller, and neither we nor any of our affiliates will be obligated
to substitute or repurchase any such affected mortgage loan in connection with a
material breach of a mortgage loan seller's representations and warranties or a
material document defect if such mortgage loan seller defaults on its obligation
to do so.

CHANGES IN MORTGAGE POOL CHARACTERISTICS

     The description in this prospectus supplement of the mortgage pool is based
upon the mortgage pool as it is expected to be constituted at the time the
offered certificates are issued, with adjustments for the monthly debt service
payments due on the mortgage loans on or before the cut-off date. Prior to the
issuance of the offered certificates, one or more mortgage loans may be removed
from the mortgage pool if we consider the removal necessary or appropriate. A
limited number of other mortgage loans may be included in the mortgage pool
prior to the issuance of the offered certificates, unless including those
mortgage loans would materially alter the characteristics of the mortgage pool
as described in this prospectus supplement. We believe that the information in
this prospectus supplement will be generally representative of the
characteristics of the mortgage pool as it will be constituted at the time the
offered certificates are issued; however, the range of mortgage interest rates
and maturities, as well as the other characteristics of the mortgage loans
described in this prospectus supplement, may vary, and the actual initial
mortgage pool balance may be as much as 5% larger or smaller than the initial
mortgage pool balance specified in this prospectus supplement.

     A current report on Form 8-K, together with the pooling and servicing
agreement, will be filed with the Securities and Exchange Commission and be
available to purchasers of the offered certificates on or shortly after the date
of initial issuance of the offered certificates. If mortgage loans are removed
from or added to the mortgage pool, that removal or addition will be noted in
that current report on Form 8-K.


                                      S-114



                            TRANSACTION PARTICIPANTS

THE ISSUING ENTITY

     In connection with the issuance of the certificates, the issuing entity
will be Merrill Lynch Mortgage Trust 2006-C2, a common law trust created under
the laws of the State of New York pursuant to the pooling and servicing
agreement. Merrill Lynch Mortgage Trust 2006-C2 is sometimes referred to in this
prospectus supplement and the accompanying base prospectus as "trust" or the
"trust fund." We will transfer the mortgage loans to the trust in exchange for
the issuance of the certificates to us or at our direction. The trust assets
will initially consist of the mortgage loans, any collections of interest or
principal thereon that are allocable to the period after the cut-off date but
were received on or prior to the date of initial issuance of the certificates,
and any related reserve or escrow funds being held pending application as of the
date of initial issuance of the certificates.

     The trust's activities will be limited to the transactions and activities
entered into in connection with the securitization described in this prospectus
supplement and, except for those activities, the trust will not be authorized
and will have no power to borrow money or issue debt, merge with another entity,
reorganize, liquidate or sell assets or engage in any business or activities.
Consequently, the trust will not be permitted to hold any assets, or incur any
liabilities, other than those described in this prospectus supplement. Because
the trust will be created pursuant to the pooling and servicing agreement, the
trust and its permissible activities can only be amended or modified by amending
the pooling and servicing agreement. See "Description of the Governing
Documents--Amendment" in the accompanying base prospectus. The fiscal year end
of the trust will be December 31.

     The trust will not have any directors, officers or employees. The trustee,
the master servicers and the special servicer will be responsible for
administration of the trust assets, in each case to the extent of its duties
expressly set forth in the pooling and servicing agreement. Those parties may
perform their respective duties directly or through sub-servicers and/or agents.

     Because the issuing entity will be a common law trust, it may not be
eligible for relief under the federal bankruptcy laws, unless it can be
characterized as a "business trust" for purposes of the federal bankruptcy laws.
Bankruptcy courts look at various considerations in making this determination,
so it is not possible to predict with any certainty whether or not the trust
would be characterized as a "business trust."

THE DEPOSITOR

     We are Merrill Lynch Mortgage Investors, Inc., the depositor for the series
2006-C2 securitization transaction. We will acquire the mortgage loans from the
mortgage loan sellers and will transfer the mortgage loans to the trust. At this
time, we are only engaged in the securitization of mortgage loans of the type
described in the accompanying base prospectus. The accompanying base prospectus
contains a more detailed description of us under the heading "The Depositor."

THE SPONSORS, MORTGAGE LOAN SELLERS AND ORIGINATORS

     MERRILL LYNCH MORTGAGE LENDING, INC. Merrill Lynch Mortgage Lending, Inc.
("MLML"), our affiliate and an affiliate of Merrill Lynch, Pierce, Fenner &
Smith Incorporated, one of the underwriters, will transfer to us, for inclusion
in the series 2006-C2 securitization transaction, 30 mortgage loans,
representing approximately 34.46% of the initial mortgage pool balance. MLML has
been originating and/or acquiring multifamily and commercial mortgage loans for
securitization since 1994. MLML securitized, in registered public offerings,
approximately: (a) $1.45 billion of multifamily and commercial mortgage loans
during 2005; (b) $1.97 billion of multifamily and commercial mortgage loans
during 2004; and (c) $4.83 billion of multifamily and commercial mortgage loans
during 2003. For additional information regarding MLML, see "The Sponsor" in the
accompanying base prospectus.

     IXIS REAL ESTATE CAPITAL INC. IXIS Real Estate Capital Inc. ("IXIS RE"), is
a sponsor of this transaction and one of the mortgage loan sellers. IXIS RE is
an affiliate of IXIS Securities North America Inc., one of the


                                      S-115



underwriters. IXIS RE originated and underwrote all of the mortgage loans it is
selling to the depositor, which represent 29.88% of the initial mortgage pool
balance.

     IXIS RE, formerly known as CDC Mortgage Capital Inc., is a New York
corporation. IXIS RE is a wholly-owned subsidiary of IXIS Capital Markets North
America Inc., which is more than a 95% owned subsidiary of IXIS North America
Inc., a wholly-owned subsidiary of IXIS Corporate & Investment Bank ("IXIS
CIB"), a fully licensed bank under French law. The executive offices of IXIS RE
are located at 9 West 57th Street, New York, New York 10019, telephone number
(212) 891-6152.

     IXIS RE primarily engages in originating, purchasing and securitizing
commercial and residential mortgage loans. IXIS RE also provides warehouse and
repurchase financing to mortgage lenders and purchases closed, first- and
subordinate-lien residential mortgage loans for securitization or resale, or for
its own investment. IXIS CIB and its affiliates are engaged in a wide range of
banking and investment banking activities in France and internationally.

     IXIS RE's Commercial Real Estate Securitization Program

     IXIS RE's primary business is the underwriting and origination of mortgage
loans secured by commercial or multifamily properties for IXIS RE's
securitization program. Substantially all mortgage loans originated by IXIS RE
are sold to securitizations as to which IXIS RE acts as a mortgage loan seller.
IXIS RE, with its commercial mortgage lending affiliates and predecessors, began
originating commercial mortgage loans for securitization in 1999 and
securitizing commercial mortgage loans in 1998. As of December 31, 2005, the
total amount of commercial mortgage loans originated and securitized by IXIS RE
and its predecessors is in excess of $7 billion. In its fiscal year ended
December 31, 2005, IXIS RE securitized in excess of $2.8 billion of commercial
mortgage loans.

     IXIS RE's annual commercial mortgage loan originations have grown from
approximately $870 million in 1999 to approximately $3.4 billion in 2005. The
commercial mortgage loans originated by IXIS RE include both fixed- and
floating-rate loans and both smaller "conduit" loans and large loans. IXIS RE
primarily originates loans secured by retail, office, multifamily, hospitality,
industrial and self storage properties, but also originates loans secured by
manufactured housing communities, theaters, land subject to a ground lease and
mixed use properties. IXIS RE originates loans in every state.

     IXIS RE originates or acquires mortgage loans and, together with other
sponsors or mortgage loan sellers, participates in the securitization of those
loans by transferring them to a depositor, which in turn transfers them to the
issuing entity for the securitization. In coordination with its affiliate, IXIS
Capital Markets North America Inc., and with other underwriters, IXIS RE works
with rating agencies, investors, mortgage loan sellers and servicers in
structuring the securitization transaction. IXIS RE currently acts as sponsor
and mortgage loan seller in transactions in which other entities act as
sponsors, mortgage loan sellers and/or depositors. Neither IXIS RE nor any of
its affiliates currently act as servicer of the mortgage loans in its
securitization.

     Underwriting Standards

     Loan Analysis and Approval. Conduit mortgage loans originated by IXIS RE
will generally be originated in accordance with the underwriting criteria
described below. Each lending situation is unique, however, and the facts and
circumstance surrounding the mortgage loan, such as the quality and location of
the real estate collateral, the sponsorship of the borrower and the tenancy of
the collateral, will impact the extent to which the general guidelines below are
applied to a specific loan. The underwriting criteria are general, and in many
cases exceptions to one or more of these guidelines may be approved.
Accordingly, no representation is made that every mortgage loan will comply in
all respects with the criteria set forth below.

     The IXIS RE credit underwriting team for each mortgage loan is required to
conduct a review of the related mortgaged property, generally including an
analysis of the historical property operating statements, rent rolls, current
and historical real estate taxes, and a review of tenant leases. The credit of
the borrower and certain key principals of the borrower are examined for
financial strength and character prior to approval of the loan.


                                      S-116



This analysis generally includes a review of historical financial statements
(which are generally unaudited), historical income tax returns of the borrower
and its principals, third-party credit reports, judgment, lien, bankruptcy and
pending litigation searches. Depending on the type of real property collateral
involved and other relevant circumstances, the credit of key tenants also may be
examined as part of the underwriting process. Generally, a member of the IXIS RE
underwriting team visits the property for a site inspection to ascertain the
overall quality and competitiveness of the property, including its physical
attributes, neighborhood and market, accessibility and visibility and demand
generators. As part of its underwriting procedures, IXIS RE also generally
performs the procedures and obtains the third party reports or other documents
described in this prospectus supplement under "Description of the Mortgage
Pool--Additional Loan and Property Information--Zoning and Building Code
Compliance" and "Assessments of Property Condition."

     Prior to commitment, all mortgage loans must be approved by a loan
committee comprised of senior real estate professionals from IXIS RE and its
affiliates. The loan committee may either approve a mortgage loan as
recommended, request additional due diligence, modify the terms, or reject a
mortgage loan.

     Debt Service Coverage Ratio and Loan-to-Value Ratio. IXIS RE's underwriting
standards generally require a minimum debt service coverage ratio of 1.20x and
maximum loan-to-value ratio of 80%. However, these requirements constitute
solely guidelines, and exceptions to these guidelines may be approved based on
the individual characteristics of a mortgage loan. For example, IXIS may
originate a mortgage loan with a lower debt service coverage ratio or higher
loan-to-value ratio based on the types of tenants and leases at the subject real
property, the taking of additional collateral such as reserves, letters of
credit and/or guarantees, IXIS RE's judgment of improved property performance in
the future and/or other relevant factors. In addition, with respect to certain
mortgage loans originated by IXIS there may exist subordinate debt secured by
the related mortgaged property and/or mezzanine debt secured by direct or
indirect ownership interests in the borrower. Such mortgage loans may have a
lower debt service coverage ratio, and a higher loan-to-value ratio, if such
subordinate or mezzanine debt is taken into account.

     The debt service coverage ratio guidelines set forth above are calculated
based on underwritten net cash flow at origination. Therefore, the debt service
coverage ratio for each mortgage loan as reported in this prospectus supplement
and Annex A-1 hereto may differ from the amount calculated at the time of
origination. In addition, IXIS RE's underwriting guidelines generally permit a
maximum amortization period of 30 years. However, certain loans may provide for
interest-only payments prior to maturity, or for an interest-only period during
a portion of the term of the mortgage loan. See "Description of the Mortgage
Pool" in this prospectus supplement.

     Escrow Requirements. IXIS RE often requires a borrower to fund various
escrows for taxes and insurance, and may also require reserves for deferred
maintenance, re-tenanting expenses and capital expenses, in some cases only
during periods when certain debt service coverage ratio tests are not satisfied.
In some cases, the borrower is permitted to post a letter of credit or guaranty,
or provide periodic evidence that the items for which the escrow or reserve
would have been established are being paid or addressed, in lieu of funding a
given reserve or escrow. IXIS RE conducts a case-by-case analysis to determine
the need for a particular escrow or reserve. Consequently, the aforementioned
escrows and reserves are not established for every multifamily and commercial
mortgage loan originated by IXIS RE.

     PRUDENTIAL MORTGAGE CAPITAL FUNDING, LLC.

     Overview

     Prudential Mortgage Capital Funding, LLC ("PMCF"), a Delaware limited
liability company formed in 1997, is a sponsor of this transaction and one of
the mortgage loan sellers. Prudential Mortgage Capital Company, LLC ("PMCC"), an
affiliate of PMCF, originated and underwrote all of the mortgage loans sold by
PMCF to the depositor in this transaction, which represent 23.21% of the initial
mortgage pool balance.

     PMCF is a wholly-owned subsidiary of PMCC and an affiliate of Prudential
Asset Resources, Inc., one of the master servicers in this transaction. PMCF and
PMCC's ultimate beneficial owner is Prudential Financial,


                                      S-117



Inc. (NYSE: PRU). The principal offices of PMCF are located at Four Gateway
Center, 8th Floor, 100 Mulberry Street, Newark, New Jersey 07102. PMCF's
telephone number is (888) 263-6800. A significant aspect of PMCC's business is
the origination, underwriting and sale to PMCF of mortgage loans secured by
commercial and multifamily properties, which mortgage loans arc in turn
primarily sold through CMBS securitizations.

     PMCF has been actively involved in the securitization of mortgage loans
since 1998. From January 1 2003, through June 30, 2006, PMCC originated for
securitization approximately 614 mortgage loans, having a total original
principal amount of approximately $8.69 billion, which were assigned to PMCF,
and approximately $6.54 billion (this number includes several mortgage loans
originated in 2002) have been included in approximately 18 securitizations. In
connection with originating mortgage loans for securitization, PMCF and/or
certain of its affiliates also originate subordinate or mezzanine debt which is
generally not securitized. Of the $6.54 billion in mortgage loans originated by
PMCC and assigned to PMCF that have been included in securitizations since
January 1, 2003, approximately $295.60 million have been included in
securitizations in which an affiliate of PMCF was depositor, and $6.25 billion
have been included in securitizations in which an unaffiliated entity acted as
depositor. In its fiscal year ended December 31, 2005, PMCC originated and
assigned to PMCF approximately 226 mortgage loans for securitization, having an
aggregate principal balance of approximately $2.35 billion.

     The property types most frequently securing mortgage loans originated by
PMCC for securitization are office, retail, and multifamily properties. However,
PMCC also originates mortgage loans secured by industrial, self storage,
hospitality, manufactured housing, mixed-use and other types of properties for
its securitization program. States with the largest concentration of mortgage
loans have, in the past, included New York, California and Texas; however, each
securitization may include other states with significant concentrations.

     At origination of a mortgage loan, PMCC assigns the loan to PMCF which,
together with other sponsors or loan sellers, initiates the securitization of
these loans by transferring the loans to the depositor or another entity that
acts in a similar capacity as the depositor, which loans will ultimately be
transferred to the issuing entity for the related securitization. In
coordination with the underwriters selected for a particular securitization,
PMCF works with the Rating Agencies, loan sellers and servicers in structuring
the transaction. Multiple seller transactions in which PMCF has participated to
date as a mortgage loan seller include (i) the "IQ" program, in which PMCF,
Morgan Stanley Mortgage Capital Inc. ("MSMC") and other entities act as sellers,
and Morgan Stanley Capital I Inc., an affiliate of MSMC, acts as depositor and
(ii) the "PWR" program, in which PMCF, Bear Stearns Commercial Mortgage, Inc.
("BSCMI"), Wells Fargo Bank and other sellers act as sellers, and an affiliate
of BSCMI acts as depositor. Prior to this transaction, PMCF sold approximately
$612.20 million of mortgage loans under the IQ program and approximately $5.46
billion of mortgage loans under the PWR program.

     Prudential Asset Resources, Inc. ("PAR"), an affiliate of PMCF and PMCC, a
master servicer in this transaction, services the mortgage loans on PMCF's
behalf. See "--The Master Servicers and Special Servicer" in this prospectus
supplement.

     PMCC's Underwriting Standards

     General. PMCC originates and underwrites loans through its offices in
Newark, New York, McLean, Atlanta, Chicago, Dallas, San Francisco and Los
Angeles. All of the mortgage loans in this transaction were originated by PMCC
or an affiliate of PMCC, in each case, generally in accordance with the
underwriting guidelines described below. Each lending situation is unique,
however, and the facts and circumstances surrounding each mortgage loan, such as
the quality and location of the real estate collateral, the sponsorship of the
borrower and the tenancy of the collateral, will impact the extent to which the
general guidelines below are applied to a specific mortgage loan. These
underwriting guidelines are general and there is no assurance that every
mortgage loan will comply in all respects with the guidelines.

     Mortgage Loan Analysis. The PMCC credit underwriting team for each mortgage
loan was comprised of PMCC real estate professionals. The underwriting team for
each mortgage loan is required to conduct a review of the related property,
generally including undertaking analyses of the appraisal, the engineering
report, the environmental report, the historical property operating statements
(to the extent available), current rent rolls,


                                      S-118



current and historical real estate taxes, and a review of tenant leases. A
limited examination of certain key principals of borrower and, if the borrower
is not a newly formed special purpose entity, the borrower itself, is performed
prior to approval of the mortgage loan. This analysis includes a review of (i)
available financial statements (which are generally unaudited), (ii) third-party
credit reports, and (iii) judgment, lien, bankruptcy and pending litigation
searches. The credit of certain key tenants is also examined as part of the
underwriting process. Generally, a member of the PMCC underwriting team visits
each property to confirm the occupancy rates of the property, the overall
quality of the property, including its physical attributes, the property's
market and the utility of the property within the market. As part of its
underwriting procedures, PMCC also generally obtains the third party reports or
other documents described in this prospectus supplement under "Description of
the Mortgage Pool--Additional Loan and Property Information--Zoning and Building
Code Compliance" and "Description of the Mortgage Pool--Assessments of Property
Condition."

     Loan Approval. All mortgage loans must be approved by a loan committee that
is generally comprised of PMCC professionals. As the size of the mortgage loan
increases, the composition of the applicable committee shifts from a regional
focus to one that requires involvement by senior officers and/or directors of
PMCC, its affiliates and its parent. The loan committee may approve a mortgage
loan as recommended, request additional due diligence, modify the terms, or
reject a mortgage loan.

     Debt Service Coverage Ratio and LTV Ratio. PMCC's underwriting standards
generally require a minimum debt service coverage ratio of 1.20x and a maximum
loan to value ratio of 80%. However, these requirements constitute solely a
guideline, and exceptions to these guidelines may be approved based on the
individual characteristics of a particular mortgage loan, such as the types of
tenants and leases at the applicable real property; the existence of additional
collateral such as reserves, letters of credit or guarantees; the existence of
subordinate or mezzanine debt; PMCC's projection of improved property
performance in the future; and other relevant factors.

     The debt service coverage ratio guidelines listed above are calculated
based on anticipated underwritten net cash flow at the time of origination.
Therefore, the debt service coverage ratio for each mortgage loan as reported
elsewhere in this prospectus supplement may differ from the amount calculated at
the time of origination. In addition, PMCC's underwriting guidelines generally
permit a maximum amortization period of 30 years. However, certain mortgage
loans may provide for interest-only payments prior to maturity, or for an
interest-only period during a portion of the term of the mortgage loan. See
"Description of the Mortgage Pool--Terms and Conditions of the Mortgage Loans"
in this prospectus supplement.

     Escrow Requirements. PMCC often requires a borrower to fund various escrows
for taxes and insurance, replacement reserves, capital expenses and/or
environmental remediation or monitoring, or, in some cases, requires such
reserves to he funded only following a triggering event, such as an event of
default under the related mortgage loan. PMCC may also require reserves for
deferred maintenance, re-tenanting expenses, and capital expenses, in some eases
only during periods when certain debt service coverage ratio tests are not
satisfied. In some cases, the borrower is permitted to post a letter of credit
or guaranty, or provide periodic evidence that the items for which the escrow or
reserve would have been established are being paid or addressed in lieu of
funding a given reserve or escrow. PMCC conducts a case by case analysis to
determine the need for a particular escrow or reserve and consequently such
requirements may be modified and/or waived in connection with particular loans.

     ARTESIA MORTGAGE CAPITAL CORPORATION. Artesia Mortgage Capital Corporation
("Artesia") is a Delaware Corporation, with its principal offices in Issaquah,
Washington. Artesia is a wholly owned non-bank U.S. subsidiary of Dexia Bank.
Dexia Bank, which is rated "AA+" by Fitch, "AA" by S&P and "Aa2" by Moody's, is
part of Dexia Group, a diversified financial services firm located in Brussels,
Belgium with a balance sheet of 506 billion Euros ($603 billion) and a stock
market capitalization of approximately 22 billion Euros ($26 billion) as of
December 2005.

     Artesia originates commercial and multifamily mortgage loans for the
purpose of securitizing them in commercial mortgage-backed securitization
("CMBS") transactions.


                                      S-119



     Artesia also engages in the origination, and/or buying and selling, of
mortgages and other interests in mortgage loans for investment purposes.

     Artesia's Securitization Program.

     Artesia, directly or through correspondents, originates multifamily and
commercial mortgage loans throughout the United States. Artesia has been engaged
in the origination of multifamily and commercial mortgage loans for
securitization since 1996. The multifamily and commercial mortgage loans
originated and securitized by Artesia include both fixed-rate loans and
floating-rate loans and both conduit balance loans --which are average-sized
loans by industry standards -- and large balance loans. Most of the multifamily
and commercial mortgage loans included in commercial mortgage securitizations by
Artesia have been originated, directly or through correspondents, by Artesia.
During the fiscal years 2001 through 2005, the aggregate annual principal
balance of commercial mortgage loans securitized by Artesia ranged from
approximately $412.5 million in 2001, to approximately $610.1 million in 2003,
and to approximately $1.5 billion in 2005.

     When originating mortgage loans in conjunction with third-party
correspondents, Artesia performs the underwriting based on its underwriting
criteria (see "--Artesia's Underwriting Standards" below) and originates the
subject mortgage loan on a specified closing date prior to inclusion in the
subject securitization.

     In addition, in the normal course of its securitization program, Artesia
may acquire multifamily and commercial mortgage loans from various third party
originators. These mortgage loans may have been originated using underwriting
guidelines not established by Artesia.

     In connection with the commercial mortgage securitization transactions it
is involved in, Artesia generally transfers the subject mortgage assets to a
depositor, who then transfers those mortgage assets to the issuing entity for
the related securitization. In return for the transfer of the subject mortgage
assets by the depositor to the issuing entity, the issuing entity issues
commercial mortgage pass-through certificates backed by, and supported by the
cash flows generated by, those mortgage assets.

     Artesia also works, with respect to the mortgage loans it has originated,
with rating agencies, unaffiliated sponsors, originators and servicers in
putting together the securitization transaction. Artesia will generally act as a
sponsor or originator in the commercial mortgage securitization transactions to
which it contributes mortgage loans. Artesia does not act as servicer of the
multifamily and commercial mortgage loans in the commercial mortgage
securitizations it is involved in. Instead, Artesia and/or the related depositor
contract with other entities to service the multifamily and commercial mortgage
loans following their transfer into an issuing entity for a series of
securities.

     Artesia may be obligated, specifically with respect to the mortgage loans
that it is contributing, generally pursuant to a mortgage loan purchase
agreement or other comparable agreement, to:

     o    deliver various specified loan documents;

     o    file and/or record various specified loan documents and assignments of
          those documents; and

     o    make various loan-specific representations and warranties.

     If it is later determined that any mortgage asset contributed by Artesia
fails to conform to the specified representations and warranties or there is a
defect in or an omission with respect to certain specified mortgage loan
documents related to that mortgage asset, which breach, defect or omission, as
the case may be, is determined to have a material adverse effect on the value of
the subject mortgage asset and/or the interests of holders of securities issued
in connection with the subject commercial mortgage securitization transaction,
then Artesia will generally have an obligation to cure the subject defect,
omission or breach or to repurchase or replace the subject mortgage asset.


                                      S-120



     Artesia's Underwriting Standards.

     General. Set forth below is a discussion of certain general underwriting
guidelines of Artesia with respect to multifamily and commercial mortgage loans
originated by Artesia. The underwriting guidelines described below may not--and
generally will not--apply to multifamily and commercial mortgage loans acquired
by Artesia from third-party originators.

     Notwithstanding the discussion below, given the unique nature of
income-producing real properties, the underwriting and origination procedures
and the credit analysis with respect to any particular multifamily or commercial
mortgage loan may differ significantly from one asset to another, and will be
driven by circumstances particular to that property, including, among others,
its type, current use, physical quality, size, environmental condition,
location, market conditions, capital reserve requirements and additional
collateral, tenants and leases, borrower identity, borrower sponsorship and/or
performance history. Consequently, there can be no assurance that the
underwriting of any particular multifamily or commercial mortgage loan will
conform to the general guidelines described in this "--Artesia's Underwriting
Standards" section.

     Loan Analysis. Artesia performs both a credit analysis and a collateral
analysis with respect to each multifamily and commercial mortgage loan it
originates. The credit analysis of the borrower may include a review of
third-party credit reports, reports resulting from judgment, lien, bankruptcy
and pending litigation searches and, if applicable, the loan payment history of
the borrower and its principals. Generally, borrowers are required to be
single-purpose entities, although exceptions may be made from time to time on a
case-by-case basis. The collateral analysis includes an analysis, in each case
to the extent available, of historical property operating statements, rent rolls
and a projection of future performance and a review of tenant leases. Depending
on the type of real property involved and other relevant circumstances,
Artesia's underwriting staff, third party reviewers, and/or legal counsel will
review leases of significant tenants. Artesia may also perform a limited
qualitative review with respect to certain tenants located at the subject
property, particularly significant tenants, credit tenants and sole tenants.
Artesia generally requires third-party appraisals, as well as environmental
reports, building condition reports and, if applicable, seismic reports. Each
report is reviewed for acceptability by an Artesia staff member or a third-party
reviewer. The results of these reviews are incorporated into the underwriting
report.

     Loan Approval. Prior to commitment, all multifamily and commercial mortgage
loans to be originated by Artesia must be approved by one or more --depending on
loan size--specified credit committees of Artesia or Dexia Bank. The credit
committee(s) responsible for loan approval may approve a mortgage loan as
recommended, request additional due diligence, modify the loan terms or decline
a loan transaction.

     Debt Service Coverage Ratio. The repayment of a multifamily or commercial
mortgage loan is typically dependent upon the successful operation of the
related mortgaged property and the ability of that property to generate income
sufficient to make payments on the loan. Accordingly, in connection with the
origination of any multifamily or commercial mortgage loan, Artesia will analyze
whether cash flow expected to be derived from the subject mortgaged property
will be sufficient to make the required payments under that mortgage loan,
taking into account, among other things, revenues and expenses for, and other
debt currently secured by, or that in the future may be secured by, the subject
mortgaged property as well as debt secured by pledges of the ownership interests
in the related borrower.

     The debt service coverage ratio of a multifamily or commercial mortgage
loan is an important measure of the likelihood of default on the loan. In
general, the debt service coverage ratio of a multifamily or commercial mortgage
loan at any given time is the ratio of--

     o    the amount of income, net of operating expenses, capital expenditures
          and other amounts required to be reserved for various purposes,
          derived or expected to be derived from the related mortgaged property
          for a given period that is available to pay debt service on the
          subject mortgage loan, to


                                      S-121



     o    the scheduled payments of principal and/or interest during that given
          period on the subject mortgage loan and any other loans that are
          secured by liens of senior or equal priority on the related mortgaged
          property.

However, the amount described in the first bullet of the preceding sentence is
often a highly subjective number based on variety of assumptions regarding, and
adjustments to, revenues and expenses with respect to the related mortgaged
property.

     For example, when calculating the debt service coverage ratio for a
multifamily or commercial mortgage loan, Artesia may utilize annual net cash
flow that was calculated based on assumptions regarding projected rental income,
expenses and/or occupancy, including, without limitation, one or more of the
following:

     o    the assumption that a particular tenant at the subject mortgaged
          property that has executed a lease, but has not yet taken occupancy
          and/or has not yet commenced paying rent, will take occupancy and
          commence paying rent on a future date;

     o    the assumption that an unexecuted lease that is currently being
          negotiated with respect to a particular tenant at the subject
          mortgaged property or is out for signature will be executed and in
          place on a future date;

     o    the assumption that a portion of currently vacant and unleased space
          at the subject mortgaged property will be leased at current market
          rates and consistent with occupancy rates of comparable properties in
          the subject market;

     o    the assumption that certain rental income that is to be payable
          commencing on a future date under a signed lease, but where the
          subject tenant is in an initial rent abatement or free rent period or
          has not yet taken occupancy, will be paid commencing on such future
          date;

     o    assumptions regarding the probability of renewal of particular leases
          and/or the re-leasing of certain space at the subject mortgaged
          property and the anticipated effect on capital and re-leasing
          expenditures; and

     o    various additional lease-up assumptions and other assumptions
          regarding the payment of rent not currently being paid.

     There is no assurance that the foregoing assumptions made with respect to
any prospective multifamily or commercial mortgage loan will, in fact, be
consistent with actual property performance.

     Generally, the debt service coverage ratio for multifamily and commercial
mortgage loans originated by Artesia, calculated as described above, will be
equal to or greater than 1.20x (subject to the discussion under "--Additional
Debt" below); however, exceptions may be made when consideration is given to
circumstances particular to the mortgage loan or the related mortgaged property.
For example, Artesia may originate a multifamily or commercial mortgage loan
with a debt service coverage ratio below 1.20x based on, among other things, the
amortization features of the mortgage loan (for example, if the mortgage loan
provides for relatively rapid amortization), the type of tenants and leases at
the subject mortgaged property, the taking of additional collateral such as
reserves, letters of credit and/or guarantees, Artesia's judgment of improved
property performance in the future and/or other relevant factors.

     While the foregoing discussion generally reflects how calculations of debt
service coverage ratios are made, it does not necessarily reflect the specific
calculations made to determine the debt service coverage ratios presented in
this prospectus supplement.


                                      S-122



     Loan-to-Value Ratio. Artesia also looks at the loan-to-value ratio of a
prospective multifamily or commercial mortgage loan as one of the factors it
takes into consideration in evaluating the likelihood of recovery if a property
is liquidated following a default. In general, the loan-to-value ratio of a
multifamily or commercial mortgage loan at any given time is the ratio,
expressed as a percentage, of--

     o    the then outstanding principal balance of the subject mortgage loan
          and any other loans that are secured by liens of senior or equal
          priority on the related mortgaged property, to

     o    the estimated value of the related mortgaged property based on an
          appraisal, a cash flow analysis, a recent sales price or another
          method or benchmark of valuation.

     Generally, the loan-to-value ratio for multifamily and commercial mortgage
loans originated by Artesia, calculated as described above, will be equal to or
less than 80% (subject to the discussion under "--Additional Debt" below);
however, exceptions may be made when consideration is given to circumstances
particular to the mortgage loan or the related mortgaged property. For example,
Artesia may originate a multifamily or commercial mortgage loan with a
loan-to-value ratio above 80% based on, among other things, the amortization
features of the mortgage loan (for example, if the mortgage loan provides for
relatively rapid amortization), the type of tenants and leases at the subject
mortgaged property, the taking of additional collateral such as reserves,
letters of credit and/or guarantees, Artesia's judgment of improved property
performance in the future and/or other relevant factors.

     Additional Debt. When underwriting a multifamily or commercial mortgage
loan, Artesia will take into account whether the subject real property and/or
direct or indirect interest in a related borrower are encumbered by additional
debt and will analyze the likely effect of that additional debt on repayment of
the subject mortgage loan. It is possible that Artesia will be the lender on
that additional debt.

     The debt service coverage ratios described above under "--Debt Service
Coverage Ratio" and the loan-to-value ratios described above under
"--Loan-to-Value Ratio" may be below 1.20x and above 80%, respectively, based on
the existence of additional debt secured by the related mortgaged property or
directly or indirectly by equity interests in the related borrower.

     Assessments of Property Condition. As part of the underwriting process,
Artesia will analyze the condition of the real property for a prospective
multifamily or commercial mortgage loan. To aid in that analysis, Artesia may,
subject to certain exceptions, inspect or retain a third party to inspect the
property and will obtain the property assessments and reports described below.

     Appraisals. Artesia will, in most cases, require that the real property for
a prospective multifamily or commercial mortgage loan be appraised by a state
certified appraiser or an appraiser belonging to the Appraisal Institute, a
membership association of professional real estate appraisers. In addition,
Artesia will generally require that those appraisals be conducted in accordance
with the Uniform Standards of Professional Appraisal Practices developed by The
Appraisal Foundation, a not-for-profit organization established by the appraisal
profession. Furthermore, the appraisal report will usually include or be
accompanied by a separate letter that includes a statement by the appraiser that
the guidelines in Title XI of the Financial Institutions Reform, Recovery and
Enforcement Act of 1989 were followed in preparing the appraisal. In some cases,
however, Artesia may establish the value of the subject real property based on a
cash flow analysis, a recent sales price or another method or benchmark of
valuation.

     Environmental Assessment. Artesia may require a Phase I environmental
assessment with respect to the real property for a prospective multifamily or
commercial mortgage loan. However, when circumstances warrant, Artesia may
utilize an update of a prior environmental assessment, a transaction screen or a
desktop review. Alternatively, Artesia might forego an environmental assessment
in limited circumstances, such as when it has obtained the benefits of an
environmental insurance policy or an environmental guarantee. Furthermore, an
environmental assessment conducted at any particular real property will not
necessarily cover all potential environmental issues. For example, an analysis
for radon, lead-based paint and lead in drinking water will usually


                                      S-123



be conducted only at multifamily rental properties and only when Artesia or the
environmental consultant believes that such an analysis is warranted under the
circumstances.

     Depending on the findings of the initial environmental assessment, Artesia
may require additional record searches or environmental testing, such as a Phase
II environmental assessment with respect to the subject real property.

     Engineering Assessment. In connection with the origination process, Artesia
may require that an engineering firm inspect the real property for any
prospective multifamily or commercial mortgage loan to assess the structure,
exterior walls, roofing, interior structure and/or mechanical and electrical
systems. Based on the resulting report, Artesia will determine the appropriate
response to any recommended repairs, corrections or replacements and any
identified deferred maintenance.

     Seismic Report. If the subject real property includes any material
improvements and is located in California or in seismic zones 3 or 4, Artesia
may require a report to establish the probable maximum or bounded loss for the
improvements at the property as a result of an earthquake. If that loss is in
excess of 20% of the estimated replacement cost for the improvements at the
property, Artesia may require retrofitting of the improvements or that the
borrower obtain earthquake insurance if available at a commercially reasonable
price. It should be noted, however, that because the seismic assessments may not
necessarily have used the same assumptions in assessing probable maximum loss,
it is possible that some of the real properties that were considered unlikely to
experience a probable maximum loss in excess of 20% of estimated replacement
cost might have been the subject of a higher estimate had different assumptions
been used.

     Zoning and Building Code Compliance. In connection with the origination of
a multifamily or commercial mortgage loan, Artesia will generally examine
whether the use and occupancy of the related real property is in material
compliance with zoning, land-use, building rules, regulations and orders then
applicable to that property. Evidence of this compliance may be in the form of
one or more of the following: legal opinions; surveys; recorded documents;
temporary or permanent certificates of occupancy; letters from government
officials or agencies; title insurance endorsements; engineering or consulting
reports; and/or representations by the related borrower.

     Where a property as currently operated is a permitted nonconforming use
and/or structure and the improvements may not be rebuilt to the same dimensions
or used in the same manner in the event of a major casualty, Artesia will
analyze whether--

     o    any major casualty that would prevent rebuilding has a sufficiently
          remote likelihood of occurring;

     o    casualty insurance proceeds together with the value of any additional
          collateral would be available in an amount estimated by Artesia to be
          sufficient to pay off the related mortgage loan in full;

     o    the real property, if permitted to be repaired or restored in
          conformity with current law, would in Artesia's judgment constitute
          adequate security for the related mortgage loan; and/or

     o    to require the related borrower to obtain law and ordinance insurance.

     Escrow Requirements. Based on its analysis of the real property, the
borrower and the principals of the borrower, Artesia may require a borrower
under a multifamily or commercial mortgage loan to fund various escrows for
taxes and/or insurance, capital expenses, replacement reserves, tenant
improvements, leasing commissions, debt service and/or environmental
remediation. Artesia conducts a case-by-case analysis to determine the need for
a particular escrow or reserve. Consequently, the aforementioned escrows and
reserves are not established for every multifamily and commercial mortgage loan
originated by Artesia. Furthermore, Artesia may accept an alternative to a cash
escrow or reserve from a borrower, such as a letter of credit or a guarantee


                                      S-124



from the borrower or an affiliate of the borrower or periodic evidence that the
items for which the escrow or reserve would have been established are being paid
or addressed.

     Notwithstanding the foregoing discussion under this "--Artesia's
Underwriting Standards" section, Artesia may include mortgage loans in an
issuing entity which vary from, or do not comply with, Artesia's underwriting
guidelines. In addition, in some cases, Artesia may not have strictly applied
these underwriting guidelines as the result of a case-by-case permitted
exception based upon other compensating factors.

THE MASTERS SERVICERS AND THE SPECIAL SERVICER

     Wachovia Bank, National Association

     Wachovia Bank, National Association ("Wachovia"), will be a master servicer
under the pooling and servicing Agreement, with respect to the mortgage loans
sold to the depositor by Merrill Lynch Mortgage Investors, Inc., IXIS Real
Estate Capital Inc. and Artesia Mortgage Capital Corporation. Wachovia is a
national banking association organized under the laws of the United States of
America and is a wholly-owned subsidiary of Wachovia Corporation. Wachovia has
been servicing commercial and multifamily mortgage loans in excess of ten years.
Wachovia's primary servicing system runs on Enable US software. Wachovia reports
to trustees in the CMSA format. Wachovia's principal servicing offices are
located at NC 1075, 8739 Research Drive URP4, Charlotte, North Carolina 28262.

     Wachovia has been servicing commercial and multifamily mortgage loans in
excess of ten years. Wachovia's primary servicing system runs on EnableUs
(formerly known as McCracken) Strategy software, and Wachovia reports to
trustees in the CMSA format. The table below sets forth information about
Wachovia's portfolio of master or primary serviced commercial and multifamily
mortgage loans as of the dates indicated:



                                                   AS OF         AS OF          AS OF        AS OF
         COMMERCIAL AND MULTIFAMILY            DECEMBER 31,  DECEMBER 31,   DECEMBER 31,   MARCH 31,
               MORTGAGE LOANS                      2003          2004           2005          2006
--------------------------------------------   ------------  ------------   ------------   ---------

By Approximate Number ......................       10,015        15,531         17,641       18,223
By Approximate Aggregate Unpaid Principal
   Balance (in Billions) ...................      $  88.6       $ 141.3        $ 182.5      $ 197.8


     Within this portfolio, as of March 31, 2006, are approximately 15,811
commercial and multifamily mortgage loans, with an unpaid principal balance of
approximately $168.4 billion related to commercial mortgage backed securities or
commercial real estate collateralized debt securities. In addition to servicing
loans related to commercial mortgage-backed securities and commercial real
estate collateralized debt securities, Wachovia also services whole loans for
itself and a variety of investors. The properties securing loans in Wachovia's
servicing portfolio as of May 31, 2006, were located in all 50 states, the
District of Columbia, Guam, Mexico, the Virgin Islands and Puerto Rico and
include retail, office, multifamily, industrial, hospitality and other types of
income-producing properties.

     Wachovia utilizes a mortgage-servicing technology platform with multiple
capabilities and reporting functions. This platform allows Wachovia to process
mortgage servicing activities including but not limited to: (i) performing
account maintenance; (ii) tracking borrower communications; (iii) tracking real
estate tax escrows and payments, insurance escrows and payments, replacement
reserve escrows and operating statement data and rent rolls; (iv) entering and
updating transaction data; and (v) generating various reports.


                                      S-125



     The table below sets forth information regarding the aggregate amount of
principal and interest advances and servicing advances (i) made by Wachovia on
commercial and multifamily mortgage loans included in commercial mortgage-backed
securitizations master serviced by Wachovia and (ii) outstanding as of the dates
indicated:

                    SECURITIZED MASTER    OUTSTANDING    OUTSTANDING
                    SERVICED PORTFOLIO      ADVANCES       ADVANCES
       DATE               (UPB)*         (P&I AND SA)*   AS % OF UPB
-----------------   ------------------   -------------   -----------
December 31, 2003    $ 74,461,414,561     $ 84,616,014       0.1%
December 31, 2004    $113,159,013,933     $129,858,178       0.1%
December 31, 2005    $142,222,662,628     $164,516,780       0.1%

----------
*    "UPB" means unpaid principal balance, "P&I" means principal and interest
     advances and "SA" means servicing advances.

     Wachovia is rated by Fitch and S&P as a primary servicer and master
servicer. Wachovia's ratings by each of these agencies is outlined below:

                   FITCH     S&P
                   -----   ------
Primary Servicer   CPS2+   Strong
Master Servicer     CMS2   Strong

     The short-term debt ratings of Wachovia are "A-1+" by S&P, "P-1" by Moody's
and "F1+" by Fitch.

     Wachovia has developed policies, procedures and controls relating to its
servicing functions to maintain compliance with applicable servicing agreements
and servicing standards, including procedures for handling delinquent loans
during the period prior to the occurrence of a special servicing transfer event.
Wachovia's servicing policies and procedures are updated periodically to keep
pace with the changes in the commercial mortgage-backed securities industry and
have been generally consistent for the last three years in all material
respects. The only significant changes in Wachovia's policies and procedures
have come in response to changes in federal or state law or investor
requirements, such as updates issued by the Federal National Mortgage
Association or the Federal Home Loan Mortgage Corporation. Wachovia may perform
any of its obligations under the pooling and servicing agreement through one or
more third-party vendors, affiliates or subsidiaries. Wachovia may engage
third-party vendors to provide technology or process efficiencies. Wachovia
monitors its third-party vendors in compliance with its internal procedures and
applicable law. Wachovia has entered into contracts with third-party vendors for
the following functions:

     o    monitoring and applying interest rate changes with respect to
          adjustable rate mortgage loans in accordance with loan documents;

     o    provision of Strategy and Strategy CS software;

     o    identification, classification, imaging and storage of documents;

     o    analysis and determination of amounts to be escrowed for payment of
          taxes and insurance;

     o    entry of rent roll information and property performance data from
          operating statements;

     o    tracking and reporting of flood zone changes;

     o    tracking, maintenance and payment of rents due under ground leases;

     o    abstracting of insurance requirements contained in loan documents;

     o    comparison of insurance certificates to insurance requirements
          contained in loan documents and reporting of expiration dates and
          deficiencies, if any;

     o    abstracting of leasing consent requirements contained in loan
          documents;


                                      S-126



     o    legal representation;

     o    assembly of data regarding buyer and seller (borrower) with respect to
          proposed loan assumptions and preparation of loan assumption package
          for review by Wachovia;

     o    maintenance and storage of letters of credit;

     o    tracking of anticipated repayment dates for loans with such terms;

     o    reconciliation of deal pricing, tapes and annexes prior to
          securitization;

     o    entry of new loan data and document collection;

     o    initiation of loan payoff process and provision of payoff quotes;

     o    printing, imaging and mailing of statements to borrowers;

     o    performance of property inspections;

     o    performance of tax parcel searches based on property legal
          description, monitoring and reporting of delinquent taxes, and
          collection and payment of taxes;

     o    review of financial spreads performed by sub-servicers;

     o    review of borrower requests for disbursements from reserves for
          compliance with loan documents, which are submitted to Wachovia for
          approval; and

     o    performance of UCC searches and filing of UCCs.

     Wachovia may also enter into agreements with certain firms to act as a
primary servicer and to provide cashiering or non-cashiering sub-servicing on
certain loans. Pursuant to an interim servicing agreement between Wachovia and
MLML, as mortgage loan seller (the "MLML Mortgage Loan Seller"), Wachovia acts
as primary servicer with respect to mortgage loans owned by the MLML Mortgage
Loan Seller from time to time, including, prior to their inclusion in the
issuing entity, some or all of the underlying mortgage loans being contributed
by the MLML Mortgage Loan Seller. There are currently no outstanding servicing
advances made by Wachovia on those underlying mortgage loans being contributed
by the MLML Mortgage Loan Seller that were serviced by Wachovia prior to their
inclusion in the issuing entity. Pursuant to an interim servicing agreement
between Wachovia and Artesia, as mortgage loan seller (the "Artesia Mortgage
Loan Seller"), Wachovia acts as primary servicer with respect to mortgage loans
owned by the Artesia Mortgage Loan Seller from time to time, including, prior to
their inclusion in the issuing entity, some or all of the underlying mortgage
loans being contributed by the Artesia Mortgage Loan Seller. There are currently
no outstanding property protection advances made by Wachovia on those underlying
mortgage loans being contributed by the Artesia Mortgage Loan Seller that were
serviced by Wachovia prior to their inclusion in the issuing entity.

     Generally, all amounts received by Wachovia on the mortgage loans are
initially deposited into a common clearing account with collections on other
mortgage loans serviced by Wachovia and are then allocated and transferred to
the appropriate account within the time required by the pooling and servicing
agreement on the day any amount is to be disbursed by Wachovia, that amount is
to be transferred by Wachovia to a common disbursement account prior to
disbursement.

     Wachovia will not have primary responsibility for custody services of
original documents evidencing the underlying mortgage loans. On occasion,
Wachovia may have custody of certain of such documents as necessary for
enforcement actions involving particular mortgage loans or otherwise. To the
extent Wachovia performs custodial functions as the master servicer, documents
will be maintained in a manner consistent with the Servicing Standard.


                                      S-127



     Wachovia is also the master servicer under the Other Pooling and Servicing
Agreement, which governs the servicing of the RLJ Portfolio Loan Combination.

     There are no legal proceedings pending against Wachovia, or to which any
property of Wachovia is subject, that are material to the certificateholders,
nor does Wachovia have actual knowledge of any proceedings of this type
contemplated by governmental authorities.

     The information set forth herein regarding Wachovia has been provided by
it.

PRUDENTIAL ASSET RESOURCES, INC.

     Prudential Asset Resources, Inc. ("PAR"), a Delaware corporation, will act
as a master servicer with respect to those mortgage loans sold by Prudential
Mortgage Capital Funding, LLC to the depositor for deposit into the issuing
entity. PAR is a wholly owned subsidiary of PMCC, which is an indirect
subsidiary of Prudential Financial, Inc., and an affiliate of Prudential
Mortgage Capital Company, LLC, one of the originators and an affiliate of
Prudential Mortgage Capital Funding, LLC, a sponsor and one of the mortgage loan
sellers. PAR's principal offices are located at 2200 Ross Avenue, Suite 4900E,
Dallas, TX 75201. PAR, which has been servicing commercial real estate mortgage
loans, agricultural loans and single-family mortgages since March 2001, services
commercial mortgage loan portfolios for a variety of Prudential companies, as
well as for the CMBS transactions, Fannie Mae and FHA.

     PAR has policies and procedures for the performance of its master servicing
obligations in compliance with applicable servicing agreements. Recently, PAR
has modified some of its policies and procedures to conform to the servicing
criteria set forth in Item 1122 of Regulation AB and in connection with the
transition of its servicing system to a Strategy platform, which is widely used
in the commercial mortgage loan servicing industry. From time to time PAR and
its affiliates are parties to lawsuits and other legal proceedings arising in
the ordinary course of business. PAR does not believe that any such lawsuits or
legal proceedings would, individually or in the aggregate, have a material
adverse effect on its business or its ability to service as master servicer.

     PAR is a rated master and primary servicer by S&P and Fitch and has been
approved to be a master and primary servicer in transactions rated by Moody's.
There have been no material non-compliance or default issues for PAR in its
servicing of CMBS loans. PAR's portfolio of serviced loans has grown
substantially, as shown by the table below which indicates the aggregate
outstanding principal balance of loans serviced by PAR as of the respective year
end:

COMMERCIAL MORTGAGE LOANS          2005              2004              2003
--------------------------   ---------------   ---------------   ---------------
CMBS......................   $ 9,031,936,108   $ 6,820,173,095   $ 5,286,632,411
                             ---------------   ---------------   ---------------
Total.....................   $46,502,629,927   $44,396,359,820   $35,642,879,817

     The information set forth in this prospectus supplement concerning PAR has
been provided by it.

     The Special Servicer

     J.E. Robert Company, Inc. ("JER"), a Virginia corporation, will be
appointed as the special servicer of all of the mortgage loans, and as such,
will be responsible for servicing the specially serviced mortgage loans and REO
properties. JER Investors Trust Inc., an affiliate of JER, is anticipated to be
the controlling class representative and the purchaser of certain of the
non-offered certificates with respect to the transaction described in this
prospectus supplement. The principal offices of JER are located at 1650 Tysons
Boulevard, Suite 1600, McLean, Virginia, and its telephone number is
703-714-8000.

     JER, through its subsidiaries, affiliates and joint ventures is involved in
the real estate investment, finance and management business and engages
principally in:

     o    Acquiring, developing, repositioning, managing and selling commercial
          and multifamily real estate properties;


                                      S-128



     o    Equity and debt investments in, and recapitalizations of, operating
          companies with significant real estate assets;

     o    Investing in high-yielding real estate loans; and

     o    Investing in, and managing as special servicer, unrated,
          non-investment grade and investment grade securities issued pursuant
          to commercial mortgage loan securitization transactions.

     In the ordinary course of business for JER and its affiliates, the assets
of JER and its affiliates may, depending upon the particular circumstances,
including the nature and location of such assets, compete with the mortgaged
real properties securing the underlying mortgage loans for, among other things,
tenants, purchasers and financing.

     JER has substantial experience in working out mortgage loans and have been
engaged in investing and managing commercial real estate assets since 1981 and
servicing commercial mortgage loan securitization assets since 1992. JER has a
special servicer rating of "CSSI" from Fitch. JER is also on S&P's Select
Servicer list as a U.S. Commercial Mortgage Special Servicer and is ranked
"STRONG" by S&P. The ratings of JER as a special servicer are based on an
examination of many factors, including its financial condition, management team,
organizational structure and operating history.

     The number of commercial mortgage loan securitizations serviced by JER has
increased from 10 as of December 31, 2003 to 17 as of December 31, 2005. JER
acted as special servicer with respect to: (a) 10 commercial mortgage loan
securitizations containing over 250 mortgage loans as of December 31, 2003, with
an aggregate outstanding principal balance in excess of $1.6 billion; (b) 13
commercial mortgage loan securitizations containing over 550 mortgage loans as
of December 31, 2004, with an aggregate outstanding principal balance in excess
of $5.0 billion; and (c) 17 commercial mortgage loan securitizations containing
over 1,800 mortgage loans as of December 31, 2005, with an aggregate outstanding
principal balance in excess of $21.7 billion.

     Since its inception in 1981 and through December 31, 2005, JER as special
servicer has resolved over 1,780 mortgage loans, with an aggregate principal
balance of over $2.0 billion. Over the past three years, from 2003 through 2005,
JER in its capacity as special servicer has resolved over $475 million of U.S.
commercial and multifamily mortgage loans. As of December 31, 2005, JER was
administering approximately 15 assets as special servicer with an outstanding
principal balance of approximately $125 million. Those commercial real assets
include mortgage loans secured by the same type of income producing properties
as those securing the mortgage loans backing the certificates.

     All of the specially serviced commercial mortgage loans are serviced in
accordance with the applicable procedures set forth in the related pooling and
servicing agreement that governs those assets. Certain of the duties of the
special servicer and the provisions of the pooling and servicing agreement
regarding the special servicer, including without limitation information
regarding the rights and obligations of the special servicer with respect to
delinquencies, losses, bankruptcies and recoveries and the ability of the
special servicer to waive or modify the terms of the mortgage loans are set
forth in this prospectus supplement under "Servicing of the Mortgage
Loans--Modifications, Waivers, Amendments and Consents" "--Realization Upon
Defaulted Mortgage Loans" and "--REO Properties." Certain terms of the pooling
and servicing agreement regarding the special servicer's removal, replacement,
resignation or transfer are described in this prospectus supplement under
"--Replacement of the Special Servicer." JER will service the specially serviced
mortgage loans in this transaction in accordance with the procedures set forth
in the pooling and servicing agreement, in accordance with the mortgage loan
documents and applicable laws, and in each case, subject to the Servicing
Standard. JER is not aware of any unique factors involved in servicing the
mortgage loans in this transaction.

     JER has developed policies, procedures and processes regarding its special
servicing obligations in respect of commercial mortgage loans and the underlying
real properties, including managing delinquent loans and loans subject to the
bankruptcy of the borrower. These policies, procedures and processes require
that all actions taken by JER as special servicer comply with the requirements
of the applicable pooling and servicing agreements. During the past three years,
there have been no material changes to JER's special servicing policies,


                                      S-129



procedures and processes. Included in these policies, procedures and processes
is the requirement that the special servicer shall segregate and hold all funds
collected and received in connection with the operation of each REO Property
separate and apart from its own funds and general assets and shall establish and
maintain with respect to each REO Property one or more accounts held in trust
for the benefit of the certificateholders (and the holder of any related B note
if in connection with a Loan Combination). The funds in this account or accounts
will not be commingled with the funds of the special servicer, or the funds of
any of the special servicer's other serviced assets that are not serviced
pursuant to the pooling and servicing agreement.

     JER occasionally engages consultants to perform property inspections and to
provide surveillance on a property and its local market; it currently does not
have any plans to engage sub-servicers to perform on its behalf any of its
duties with respect to this transaction.

     JER does not believe that its financial condition will have any adverse
effect on the performance of its duties under the pooling and servicing
agreement and, accordingly will not have any material impact on the mortgage
pool performance or the performance of the certificates. JER does not have any
advancing obligations for principal interest with respect to the commercial
mortgage loan securitizations as to which it acts as special servicer. JER is
permitted to make servicing advances with respect to the mortgage loans as to
which it acts as special servicer, at its option and in accordance with the
terms of the applicable pooling and servicing agreements. JER has made all
advances required to be made on commercial mortgage loans serviced by it during
the past three years and during the same period has not defaulted in respect of
any such advance obligations.

     JER will not have any primary custodial responsibility for original
documents evidencing the underlying mortgage loans. Under very limited
circumstances set forth in the pooling and servicing agreement, JER may have
physical custody of certain documents such as promissory notes as necessary for
enforcement actions or sale transactions involving particular mortgage loans or
REO property. To the extent that JER has custody of any such documents, such
documents will be maintained in a manner consistent with the Servicing Standard
and JER's policies, procedures and processes.

     From time-to-time, JER may become a party to lawsuits and other legal
proceedings arising in the ordinary course of business. JER does not believe
that any such lawsuits or legal proceedings would, individually or in aggregate,
have a material adverse effect on its business or its ability to serve as
special servicer in this or any other transactions. There are currently no legal
proceedings pending and no legal proceedings known to be contemplated by
governmental authorities, against JER, or of which any of its property is the
subject, that is material to the certificateholders.

     JER is not an affiliate of the depositor, the sponsors, the issuing entity,
the master servicer, the trustee or any originator of any underlying mortgage
loans identified in this prospectus supplement. There are no specific
relationships involving or relating to this transaction or the securitized
mortgage loans between JER, on the one hand, and the depositor, the sponsors,
mortgage loan sellers and originators or the issuing entity, on the other hand.
In addition, there are no business relationships, agreements, arrangements,
transactions or understandings that would have been entered into outside the
ordinary course of business or on terms other than would be obtained in an arm's
length transaction with an unrelated third party, apart from this transaction,
between JER, on the one hand, and the Depositor, the sponsors, mortgage loan
sellers and originators or the issuing entity, on the other hand, that currently
exist or that existed during the past two years.

     No securitization transaction involving commercial or multifamily mortgage
loans in which JER was acting as special servicer has experienced an event of
default as a result of any action on inaction performed by JER as special
servicer. In addition, there has been no previous disclosure of material
non-compliance with servicing criteria by JER with respect to any other
securitization transaction involving commercial or multifamily mortgage loans in
which JER was acting as special servicer.

     The information set forth in this prospectus supplement concerning the
special servicer has been provided by it.


                                      S-130



THE PRIMARY SERVICER

Capmark

     Capmark Finance Inc. ("Capmark") will be a primary servicer and will be
responsible for the servicing and administration of certain of the mortgage
loans pursuant to the pooling and servicing agreement. Its servicing offices are
located at 200 Witmer Road, Horsham, Pennsylvania 19044 and its telephone number
is (215) 328-1258.

     Capmark is a California corporation and has been servicing mortgage loans
in private label commercial mortgage-backed securities transactions since 1995.
As of March 31, 2006, Capmark was the master servicer of a portfolio of
multifamily and commercial loans in commercial mortgage-backed securities
transactions in the United States totaling approximately $129.6 billion in
aggregate outstanding principal balance. The table below contains information on
the size and growth of the portfolio of commercial and multifamily loans in
commercial mortgage-backed securities transactions in the United States from
2003 to 2005 in respect of which Capmark has acted as master servicer.

                                     YEARS (AMTS IN $ BILLIONS)
                                     --------------------------
                                        2003    2004    2005
                                       -----   -----   -----
CMBS (US).........................      99.0   100.2   122.4
Other.............................     103.3    97.0   102.8
                                       -----   -----   -----
Total.............................     202.3   197.2   225.2
                                       =====   =====   =====

     Capmark has developed policies and procedures for the performance of its
master servicing obligations in compliance with applicable servicing agreements,
and the applicable servicing criteria set forth in Item 1122 of Regulation AB.
These policies and procedures include, among other things, sending delinquency
notices for loans prior to servicing transfer.

     No securitization transaction involving commercial mortgage loans in which
Capmark was acting as master servicer has experienced a master servicer event of
default as a result of any action or inaction of Capmark as master servicer,
including a result of Capmark's failure to comply with the applicable servicing
criteria in connection with any securitization transaction.

     GMAC Commercial Mortgage Corporation legally changed its name to Capmark
Finance Inc. in May 2006. Capmark Finance is a wholly owned subsidiary of
Capmark Financial Group Inc. ("Capmark Financial Group"), which is majority
owned by an entity controlled by affiliates of Kohlberg Kravis Roberts & Co.
L.P., Five Mile Capital Partners LLC and Goldman Sachs Capital Partners. The
minority owners of Capmark Financial Group consists of GMAC Mortgage Group, Inc.
and certain directors and officers of Capmark Financial Group and its
subsidiaries.

     Capmark Servicer Ireland (formerly known as GMAC Commercial Mortgage
Servicing (Ireland) Limited) opened in January 2000 and is headquartered in
Mullingar, Ireland. The Irish unit is engaged in servicing all European loans
and deals and, as a general matter, provides certain back office functions for
Capmark's portfolio in the United States.

     CapMark Overseas Processing India Private Limited opened in September 2002
and was acquired by Capmark in July 2003. CapMark Overseas Processing India
Private Limited is located in Hyderabad (Andra Pradesh), India and provides
certain back office functions for Capmark's portfolio in the United States.

     Each of Capmark Servicer Ireland Limited and CapMark Overseas Processing
India Private Limited report to the same managing director of Capmark.

     From time-to-time Capmark and its affiliates are parties to lawsuits and
other legal proceedings arising in the ordinary course of business. Capmark does
not believe that any such lawsuits or legal proceedings would, individually or
in the aggregate, have a material adverse effect on its business or its ability
to service as master servicer.


                                      S-131



THE TRUSTEE

     LaSalle Bank National Association will be the trustee under the pooling and
servicing agreement. LaSalle Bank National Association is a national banking
association formed under the federal laws of the United States of America. Its
parent company, LaSalle Bank Corporation, is a subsidiary of ABN AMRO Bank N.V.,
a Netherlands banking corporation. LaSalle has extensive experience serving as
trustee on securitizations of commercial mortgage loans. Since 1994, LaSalle has
served as trustee or paying agent on over 640 commercial mortgage-backed
security transactions involving assets similar to the mortgage loans. As of
April 30, 2006, LaSalle serves as trustee or paying agent on over 425 commercial
mortgage-backed security transactions. The long-term unsecured debt of LaSalle
is rated "A+" by S&P, "Aa3" by Moody's and "AA-" by Fitch Ratings. The
depositor, the master servicers and the special servicer may maintain other
banking relationships in the ordinary course of business with the trustee. The
trustee's corporate trust office is located at 135 South LaSalle Street, Suite
1625, Chicago, Illinois, 60603. Attention: Global Securities and Trust Services
- Merrill Lynch Mortgage Trust 2006-C2 or at such other address as the trustee
may designate from time to time.

     In its capacity as custodian, LaSalle will hold the mortgage loan files
exclusively for the use and benefit of the trust. The custodian will not have
any duty or obligation to inspect, review or examine any of the documents,
instruments, certificates or other papers relating to the mortgage loans
delivered to it to determine that the same are valid. The disposition of the
mortgage loan files will be governed by the pooling and servicing agreement.
LaSalle provides custodial services on over 1000 residential, commercial and
asset-backed securitization transactions and maintains almost 2.5 million
custodial files in its two vault locations in Elk Grove, Illinois and Irvine,
California. LaSalle's two vault locations can maintain a total of approximately
6 million custody files. All custody files are segregated and maintained in
secure and fire resistant facilities in compliance with customary industry
standards. The vault construction complies with Fannie Mae/Ginnie Mae guidelines
applicable to document custodians. LaSalle maintains disaster recovery protocols
to ensure the preservation of custody files in the event of force majeure and
maintains, in full force and effect, such fidelity bonds and/or insurance
policies as are customarily maintained by banks which act as custodians. LaSalle
uses unique tracking numbers for each custody file to ensure segregation of
collateral files and proper filing of the contents therein and accurate file
labeling is maintained through a monthly reconciliation process. LaSalle uses a
proprietary collateral review system to track and monitor the receipt and
movement internally or externally of custody files and any release or
reinstatement of collateral.

     Using information set forth in this prospectus supplement, the trustee will
develop the cashflow model for the trust. Based on the monthly loan information
provided by the master servicers, the trustee will calculate the amount of
principal and interest to be paid to each class of certificates on each
distribution date. In accordance with the cashflow model and based on the
monthly loan information provided by the master servicers, the trustee will
perform distribution calculations, remit distributions on the Distribution Date
to certificateholders and prepare a monthly statement to certificateholders
detailing the payments received and the activity on the mortgage loans during
the collection period. In performing these obligations, the trustee will be able
to conclusively rely on the information provided to it by the master servicers,
and the trustee will not be required to recompute, recalculate or verify the
information provided to it by the master servicers.

AFFILIATIONS AND CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     We, the depositor, are affiliated with the following parties: (i) Merrill
Lynch Mortgage Lending, Inc, a sponsor and mortgage loan seller, and (ii)
Merrill Lynch, Pierce, Fenner & Smith Incorporated, one of the underwriters.

     Merrill Lynch Mortgage Lending, Inc., a sponsor and mortgage loan seller,
is affiliated with the following parties: (i) Merrill Lynch Mortgage Investors,
Inc, the depositor, and (ii) Merrill Lynch, Pierce, Fenner & Smith Incorporated,
one of the underwriters.


                                      S-132



     Prudential Mortgage Capital Funding, LLC, a sponsor and mortgage loan
seller, Prudential Mortgage Capital Company, LLC, one of the originators, and
Prudential Asset Resources, Inc., one of the master servicers, are affiliates.

     JER Investors Trust Inc., an affiliate of J.E. Robert, Inc., the initial
special servicer, is anticipated to be the controlling class representative and
the purchaser of certain of the non-offered classes of certificates.

     LaSalle Bank National Association and Merrill Lynch Mortgage Lending, Inc.
("MLML") are parties to a custodial agreement whereby LaSalle, for
consideration, provides custodial services to MLML for certain commercial
mortgage loans originated or purchased by it. Pursuant to this custodial
agreement, LaSalle is currently providing custodial services for most of the
mortgage loans to be sold by MLML to the depositor in connection with this
securitization. The terms of the custodial agreement are customary for the
commercial mortgage-backed securitization industry providing for the delivery,
receipt, review and safekeeping of mortgage loan files.

     LaSalle Bank National Association and Prudential Mortgage Capital Funding,
LLC ("PMCF") are parties to a custodial agreement whereby LaSalle, for
consideration, provides custodial services to PMCF for certain commercial
mortgage loans originated or purchased by it. Pursuant to this custodial
agreement, LaSalle is currently providing custodial services for all of the
mortgage loans to be sold by PMCF to the Depositor in connection with this
securitization. The terms of the custodial agreement are customary for the
commercial mortgage-backed securitization industry providing for the delivery,
receipt, review and safekeeping of mortgage loan files.

     LaSalle Bank National Association and IXIS Real Estate Capital Inc.,
formerly known as CDC Mortgage Capital Inc. ("IXIS"), are parties to a custodial
agreement whereby LaSalle, for consideration, provides custodial services to
IXIS for certain commercial mortgage loans originated or purchased by it.
Pursuant to this custodial agreement, LaSalle is currently providing custodial
services for some of the mortgage loans to be sold by IXIS to the Depositor in
connection with this securitization. The terms of the custodial agreement are
customary for the commercial mortgage-backed securitization industry providing
for the delivery, receipt, review and safekeeping of mortgage loan files.

                         SERVICING OF THE MORTGAGE LOANS

GENERAL

     The servicing of the mortgage loans in the issuing entity (other than the
RLJ Portfolio Trust Mortgage Loan) will be governed by the pooling and servicing
agreement. This section contains summary descriptions of some of the provisions
of the pooling and servicing agreement relating to the servicing and
administration of the mortgage loans and any real estate owned by the trust. You
should also refer to the accompanying base prospectus, in particular the section
captioned "Description of the Governing Documents" for additional important
information regarding provisions of the pooling and servicing agreement that
relate to the rights and obligations of the master servicers and the special
servicer.

     The servicing of the RLJ Portfolio Loan Combination will be governed
exclusively by the Other Pooling and Servicing Agreement and the RLJ Portfolio
Intercreditor Agreement. All decisions, consents, waivers, approvals and other
actions in respect of the RLJ Portfolio Loan Combination will be effected in
accordance with the Other Pooling and Servicing Agreement. Consequently, the
servicing provisions set forth herein will not be applicable to the RLJ
Portfolio Loan Combination, the servicing of which will instead be governed by
the Other Pooling and Servicing Agreement. The servicing standard under the
Other Pooling and Servicing Agreement is substantially similar to the Servicing
Standard under the pooling and servicing agreement.


                                      S-133



     The pooling and servicing agreement provides that the master servicers and
the special servicer must each service and administer the mortgage loans and any
real estate owned by the issuing entity for which it is responsible, directly or
through sub-servicers, in accordance with--

     o    any and all applicable laws; and

     o    the express terms of the pooling and servicing agreement and the
          respective mortgage loans.

     Furthermore, to the extent consistent with the preceding paragraph, the
master servicers and the special servicer must each service and administer the
mortgage loans and any real estate owned by the issuing entity for which it is
responsible in accordance with the Servicing Standard.

     In general, the master servicers will be responsible for the servicing and
administration of--

     o    all mortgage loans as to which no Servicing Transfer Event has
          occurred; and

     o    all worked out mortgage loans as to which no new Servicing Transfer
          Event has occurred.

     The special servicer, on the other hand, will be responsible for the
servicing and administration of each mortgage loan as to which a Servicing
Transfer Event has occurred and which has not yet been worked out with respect
to that Servicing Transfer Event. The special servicer will also be responsible
for the administration of each mortgaged real property that has been acquired by
the issuing entity with respect to a defaulted mortgage loan through
foreclosure, deed-in-lieu of foreclosure or otherwise.

     Despite the foregoing, the pooling and servicing agreement will require
each master servicer to continue to receive payments and prepare certain reports
to the trustee required to be prepared with respect to any specially serviced
mortgage loans that were previously non-specially serviced mortgage loans it was
responsible for servicing and, otherwise, to render other incidental services
with respect to any specially serviced mortgage loans and REO Properties. None
of the masters servicers or the special servicer will have responsibility for
the performance by either of the other servicers of its respective obligations
and duties under the pooling and servicing agreement.

     The applicable master servicer will transfer servicing of a mortgage loan
to the special servicer upon the occurrence of a Servicing Transfer Event with
respect to that mortgage loan. The special servicer will return the servicing of
the subject mortgage loan to the applicable master servicer, and that mortgage
loan will be considered to have been worked out, if and when all Servicing
Transfer Events with respect to that mortgage loan cease to exist as described
in the definition of "Servicing Transfer Event" in the glossary to this
prospectus supplement, in which event that mortgage loan would be considered to
be a worked out mortgage loan.

     The ARC Portfolio Loan Combination will be serviced by the applicable
master servicer and the special servicer in accordance with the pooling and
servicing agreement and the related Loan Combination Intercreditor Agreement.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

     The Master Servicing Fee. The principal compensation to be paid to each
master servicer with respect to its master servicing activities will be the
related master servicing fee.

     With respect to each master servicer, the master servicing fee:

     o    will be earned with respect to each and every mortgage loan in the
          issuing entity that it is responsible for servicing as of the date of
          the initial issuance of the certificates, including--

          1.   each such mortgage loan, if any, that becomes a specially
               serviced mortgage loan; and


                                      S-134



          2.   each such mortgage loan, if any, as to which the corresponding
               mortgaged real property has become REO Property; and

     o    in the case of each applicable mortgage loan, will--

          1.   be calculated on the same interest accrual basis as that mortgage
               loan, which will be any of a 30/360 Basis or an Actual/360 Basis
               (except in the case of partial periods of less than a month, when
               it will be calculated on the basis of the actual number of days
               elapsed in that partial period and a 360-day year);

          2.   accrue at the related master servicing fee rate;

          3.   accrue on the same principal amount as interest accrues or is
               deemed to accrue from time to time with respect to that mortgage
               loan; and

          4.   be payable (a) monthly from amounts received with respect to
               interest on that mortgage loan and/or (b) if the subject mortgage
               loan and any related REO Property has been liquidated, out of
               general collections on the mortgage pool.

     For purposes of this prospectus supplement, master servicing fees include
primary servicing fees. Each master servicer will be the primary servicer for
certain of the mortgage loans it is responsible for servicing.

     The master servicing fee rate with respect to the mortgage loans varies on
a loan-by-loan basis and ranges from 0.0200% per annum to 0.1350% per annum. The
weighted average master servicing fee rate for the mortgage pool was 0.0233% per
annum as of the cut-off date. That master servicing fee rate includes any
sub-servicing fee rate payable to any third-party servicers that sub-service or
primary service the loans on behalf of a master servicer.

     Investment Income. Each master servicer will be authorized, but not
required, to invest or direct the investment of funds held in its collection
account, or in any and all accounts maintained by it that are escrow and/or
reserve accounts, only in Permitted Investments. See "--Collection Account"
below. Each master servicer will be entitled to retain any interest or other
income earned on those funds, in general, and will be required (subject to
certain exceptions set forth in the pooling and servicing agreement) to cover
any losses of principal from its own funds.

     The special servicer will be authorized, but not required, to invest or
direct the investment of funds held in its REO account in Permitted Investments.
See "--REO Properties" below. The special servicer will be entitled to retain
any interest or other income earned on those funds, in general, and will be
required (subject to certain exceptions set forth in the pooling and servicing
agreement) to cover any losses of principal from its own funds without any right
to reimbursement.

     Prepayment Interest Shortfalls. The pooling and servicing agreement
provides that, if any Prepayment Interest Shortfalls are incurred by reason of
voluntary principal prepayments being made by borrowers with respect to any
mortgage loans during any collection period (other than principal prepayments
made out of insurance proceeds, condemnation proceeds or liquidation proceeds),
the applicable master servicer must make a nonreimbursable payment with respect
to the related distribution date in an amount equal to the lesser of:

     o    the total amount of those Prepayment Interest Shortfalls incurred with
          respect to mortgage loans serviced by such master servicer; and

     o    the sum of the following components of that master servicer's total
          servicing compensation for that same collection period--

          1.   that portion of the master servicing fees received by such master
               servicer for such collection period at a rate of 0.01% per annum;
               and


                                      S-135



          2.   the total amount of Prepayment Interest Excesses that were
               collected during the subject collection period with respect to
               mortgage loans serviced by such master servicer;

provided, however, that if a Prepayment Interest Shortfall occurs as a result of
the applicable master servicer's allowing the related borrower to deviate from
the terms of the related loan documents regarding principal prepayments (other
than (a) subsequent to a material default under the related loan documents, (b)
pursuant to applicable law or a court order, or (c) at the request or with the
consent of the special servicer or the controlling class representative), then,
the applicable master servicer will be required to pay to the issuing entity an
amount equal to the entire Prepayment Interest Shortfall without any limitation
of the kind described in clause 1 and 2 of the second bullet point of this
paragraph.

     Additionally, if any Prepayment Interest Excesses exist with respect to the
mortgage loans serviced by one master servicer, while Prepayment Interest
Shortfalls exist with respect to the mortgage loans serviced by the other master
servicer, such Prepayment Interest Excesses and Prepayment Interest Shortfalls
shall be netted against each other. If, after such application of Prepayment
Interest Excesses to Prepayment Interest Shortfalls, (A) Prepayment Interest
Excesses still remain, such amounts shall be payable to the master servicer as
to which such Prepayment Interest Excesses relate or (B) Prepayment Interest
Shortfalls still remain, such amounts shall be payable to the issuing entity by
the Master Servicer as to which such Prepayment Interest Shortfalls relate in
accordance with the second preceding paragraph.

     No other master servicing compensation will be available to cover
Prepayment Interest Shortfalls, and the applicable master servicer's obligation
to make payments to cover Prepayment Interest Shortfalls in respect of a
particular collection period will not carry over to any following collection
period. In addition, the applicable master servicer will be required to apply
any Prepayment Interest Excesses with respect to a particular collection period,
that are not otherwise used to cover Prepayment Interest Shortfalls as described
above, to cover any shortfalls in interest caused as a result of the prepayment
of a mortgage loan by the application of a condemnation award or casualty
insurance proceeds, in each case that are actually received, in reduction of the
subject mortgage loan's principal balance.

     Any payments made by the master servicers with respect to any distribution
date to cover Prepayment Interest Shortfalls will be included among the amounts
payable as principal and interest on the certificates on that distribution date
as described under "Description of the Offered Certificates--Payments" in this
prospectus supplement. If the aggregate amount of the payments made by the
master servicers with respect to any distribution date to cover Prepayment
Interest Shortfalls is less than the total of all the Prepayment Interest
Shortfalls incurred with respect to the mortgage pool during the related
collection period, then the resulting Net Aggregate Prepayment Interest
Shortfall will be allocated among the respective interest-bearing classes of the
certificates (other than the class X certificates), in reduction of the interest
payable on those certificates, as and to the extent described under "Description
of the Offered Certificates--Payments--Payments of Interest" in this prospectus
supplement.

     Principal Special Servicing Compensation. The principal compensation to be
paid to the special servicer with respect to its special servicing activities
will be--

     o    the special servicing fee;

     o    the workout fee; and

     o    the principal recovery fee.

     The Special Servicing Fee. The special servicing fee:

     o    will be earned with respect to--

          1.   each specially serviced mortgage loan, if any; and


                                      S-136



          2.   each mortgage loan, if any, as to which the corresponding
               mortgaged real property has become REO Property; and

     o    with respect to each such mortgage loan, will--

          1.   be calculated on the same interest accrual basis as that mortgage
               loan, which will be any of a 30/360 Basis or an Actual/360 Basis
               (except in the case of partial periods of less than a month, when
               it will be calculated on the basis of the actual number of days
               elapsed in that partial period and a 360-day year);

          2.   accrue at a special servicing fee rate of 0.25% per annum;

          3.   accrue on the same principal amount as interest accrues or is
               deemed to accrue from time to time on that mortgage loan; and

          4.   will be payable monthly from related liquidation proceeds,
               insurance proceeds and condemnation proceeds and then from
               general collections on all the mortgage loans and any REO
               Properties, that are on deposit in the master servicers'
               collection accounts from time to time.

     The Workout Fee. The special servicer will, in general, be entitled to
receive a workout fee with respect to each specially serviced mortgage loan that
has been worked out by it. The workout fee will be payable out of, and will be
calculated by application of a workout fee rate of 1.0% to, each collection of
interest and principal received on the subject mortgage loan for so long as it
remains a worked out mortgage loan. The workout fee with respect to any worked
out mortgage loan will cease to be payable if a new Servicing Transfer Event
occurs with respect to the mortgage loan. However, a new workout fee would
become payable if the mortgage loan again became a worked out mortgage loan with
respect to that new Servicing Transfer Event. If the special servicer is
terminated or resigns, it will retain the right to receive any and all workout
fees payable with respect to those mortgage loans that became worked out
mortgage loans during the period that it acted as special servicer and remained
(and with respect to those mortgage loans that, subject to the conditions set
forth in the pooling and servicing agreement, were about to become) worked out
mortgage loans at the time of its termination or resignation. The successor
special servicer will not be entitled to any portion of those workout fees.
Although workout fees are intended to provide the special servicer with an
incentive to better perform its duties, the payment of any workout fee will
reduce amounts payable to the certificateholders.

     The Principal Recovery Fee. Except as described in the following paragraph,
the special servicer will be entitled to receive a principal recovery fee with
respect to: (a) each specially serviced mortgage loan (or any replacement
mortgage loan substituted for it) for which the special servicer obtains a full
or discounted payoff from the related borrower; and (b) any specially serviced
mortgage loan or REO Property as to which the special servicer receives any
liquidation proceeds, insurance proceeds or condemnation proceeds. The principal
recovery fee will be payable from any full or discounted payoff, liquidation
proceeds, insurance proceeds or condemnation proceeds. As to each specially
serviced mortgage loan and REO Property, the principal recovery fee will be
payable from, and will be calculated by application of a principal recovery fee
rate of 1.0% to, the related payment or proceeds.

     Notwithstanding anything to the contrary described in the prior paragraph,
no principal recovery fee will be payable based on, or out of, payments or
proceeds received in connection with:

     o    the repurchase or replacement of any mortgage loan by a loan seller
          for a breach of representation or warranty or for defective or
          deficient loan documentation, as described under "Description of the
          Mortgage Pool--Repurchases and Substitutions" in this prospectus
          supplement within the time period (or extension thereof) provided for
          such repurchase or replacement or, if such repurchase or replacement
          occurs after such time period, if the mortgage loan seller was acting
          in good faith to resolve such breach or defect;


                                      S-137



     o    except as described under "--Realization Upon Defaulted Mortgage
          Loans" below with respect to certain assignees, the purchase of any
          defaulted mortgage loan or REO Property by the special servicer or any
          single holder - or, if applicable, beneficial owner - of certificates
          evidencing the largest interest in the controlling class of the
          certificates, as described under "--Realization Upon Defaulted
          Mortgage Loans" below;

     o    the purchase of all the mortgage loans and REO Properties by a master
          servicer, the special servicer or any single holder - or, if
          applicable, beneficial owner - of certificates evidencing the largest
          interest in the controlling class of the certificates in connection
          with the termination of the trust, as described under "Description of
          the Offered Certificates--Termination" in this prospectus supplement;
          and

     o    the exchange, following the date on which the total principal balances
          of the offered certificates are reduced to zero, of all the remaining
          certificates (other than the class Z, R-I and R-II certificates) for
          all the mortgage loans and REO Properties in the issuing entity at the
          time of exchange, subject to the conditions set forth in the pooling
          and servicing agreement.

     Although principal recovery fees are intended to provide the special
servicer with an incentive to better perform its duties, the payment of any
principal recovery fee will reduce amounts payable to the certificateholders.

     Loan Combinations. Any special servicing fees, workout fees and principal
recovery fees with respect to ARC Portfolio Loan Combination may be paid out of
collections on the entire Loan Combination, with such amounts being deducted
first, in respect of collections on the ARC Portfolio B Note Trust Mortgage Loan
and then, in respect of collections on the ARC Portfolio A Note Trust Mortgage
Loan and the ARC Portfolio A Note Non-Trust Mortgage Loan, pro rata.

     Any special servicing fees, workout fees and principal recovery fees with
respect to The Lake in the Woods Loan Combination may be paid out of collections
on the entire Loan Combination, with such amounts being deducted first, in
respect of collections on the B-Note Non-Trust Mortgage Loan and then, in
respect of collections on The Lake in the Woods A-Note Trust Mortgage Loan.

     If the RLJ Portfolio Loan Combination becomes a specially serviced mortgage
loan under the Other Pooling and Servicing Agreement, the Other Special Servicer
will be entitled to similar compensation pursuant to such Other Pooling and
Servicing Agreement. If funds received in respect of the RLJ Portfolio Trust
Mortgage Loan are insufficient to pay such compensation to the Other Special
Servicer, a pro rata portion of such amounts will be withdrawn from general
collections in the Collection Account. The special servicer is not entitled to
the foregoing fees with respect to the RLJ Portfolio Trust Mortgage Loan.

     Additional Servicing Compensation. As additional master servicing
compensation, each master servicer will be entitled to receive any Prepayment
Interest Excesses collected with respect to the mortgage loans it is responsible
for servicing (except to the extent required to offset any Prepayment Interest
Shortfalls).

     In addition, the following items collected on any mortgage loan in the
mortgage pool will be allocated between the applicable master servicer and the
special servicer as additional compensation in accordance with the pooling and
servicing agreement:

     o    any late payment charges and Penalty Interest actually collected on
          any particular mortgage loan in the mortgage pool, which late payment
          charges and Penalty Interest are not otherwise applied--

          1.   to pay the applicable master servicer, the special servicer or
               the trustee, as applicable, any unpaid interest on Advances made
               by that party with respect to that mortgage loan or the related
               mortgaged real property,


                                      S-138



          2.   to reimburse the issuing entity for any interest on Advances that
               were made with respect to that mortgage loan or the related
               mortgaged real property, which interest was paid to the
               applicable master servicer, the special servicer or the trustee,
               as applicable, from a source of funds other than late payment
               charges and Penalty Interest collected on that mortgage loan,

          3.   to pay, or to reimburse the issuing entity for, any expenses
               incurred by the special servicer in connection with inspecting
               the related mortgaged real property following a Servicing
               Transfer Event with respect to that mortgage loan or after that
               property has become an REO Property, or

          4.   to pay, or to reimburse the issuing entity for, any other
               expenses (other than special servicing fees, workout fees and
               principal recovery fees) incurred with respect to that mortgage
               loan or the related mortgaged real property that are or, if paid
               from a source other than Penalty Interest and/or late payment
               charges collected on that mortgage loan, would result in an
               Additional Trust Fund Expense; and

     o    any modification fees, assumption fees, assumption application fees,
          earnout fees, release fees, consent/waiver fees, extension fees,
          defeasance fees and other comparable transaction fees and charges.

     Payment of Expenses; Servicing Advances. The master servicers and the
special servicer will each be required to pay their respective overhead costs
and any general and administrative expenses they incur in connection with their
servicing activities under the pooling and servicing agreement. None of the
master servicers or the special servicer will be entitled to reimbursement for
expenses except as expressly provided in the pooling and servicing agreement.

     Any and all customary, reasonable and necessary out of pocket costs and
expenses incurred by a master servicer, the trustee or, in some cases, the
special servicer, in connection with the servicing of a mortgage loan, if a
default is imminent thereunder or after a default, delinquency or other
unanticipated event, or in connection with the administration of any REO
Property, will be servicing advances. Servicing advances will be reimbursable
from future payments and other collections, including insurance proceeds,
condemnation proceeds and liquidation proceeds, received in connection with the
related mortgage loan or REO Property.

     The special servicer will be required to notify the applicable master
servicer as to when it must make servicing advances with respect to a specially
serviced mortgage loan or REO Property. Generally, the special servicer must
make the request 10 business days, if reasonably practicable, and in any event
at least five business days, prior to the date the Advance must be made. The
applicable master servicer must make the requested servicing advance within a
specified number of days following its receipt of the request. The special
servicer will have the option, but not the obligation, to make such Advances.

     If a master servicer is required under the pooling and servicing agreement
to make a servicing advance, but does not do so within 15 days after the
servicing advance is required to be made, then the trustee will be required:

     o    if it has actual knowledge of the failure, to give that master
          servicer notice of its failure; and

     o    if the failure continues for five more business days, to make the
          servicing advance.

     Despite the foregoing discussion or anything else to the contrary in this
prospectus supplement, none of the master servicers, the special servicer or the
trustee will be obligated to make servicing advances that, it determines in
accordance with the Servicing Standard (in the case of a master servicer or
special servicer) or its good faith business judgment (in the case of the
trustee), would not be ultimately recoverable, together with interest accrued on
that advance, from expected collections on the related mortgage loan or REO
Property. The trustee will be entitled to rely on any determination of
non-recoverability made by a master servicer. In addition,


                                      S-139



the special servicer may also determine that any servicing advance made or
proposed to be made by a master servicer or the trustee is not recoverable,
together with interest accrued on that servicing advance, from proceeds of the
mortgage loan to which that Advance relates, and the applicable master servicer
and the trustee will be required to act in accordance with that determination
(on which determination they will, as provided in the pooling and servicing
agreement, be entitled to conclusively rely).

     If a master servicer, the special servicer or the trustee makes any
servicing advance that it (or, in the case of a master servicer or the trustee,
the special servicer) subsequently determines, in its judgment, is not
recoverable, together with interest accrued on that Advance, from expected
collections on the related mortgage loan or REO Property, it may obtain
reimbursement for that Advance, together with interest on that Advance, out of
general collections on the mortgage loans it is responsible for servicing and
any REO Properties on deposit in its collection account (or, if those funds in
its collection account are insufficient, from the similar funds in the other
master servicer's collection account) from time to time subject to substantially
the same limitations and requirements as are applicable to P&I advances
described under "Description of the Offered Certificates--Advances of Delinquent
Monthly Debt Service Payments and Reimbursement of Advances" in this prospectus
supplement. Each master servicer, the special servicer or the trustee may also
obtain reimbursement for any servicing advance that constitutes a
Workout-Delayed Reimbursement Amount out of general principal collections on the
mortgage loans and any REO Properties on deposit in the applicable master
servicer's collection account (or, if those funds in its collection account are
insufficient, from the similar funds in the other master servicer's collection
account) from time to time subject to substantially the same limitations and
requirements as are applicable to P&I advances described under "Description of
the Offered Certificates--Advances of Delinquent Monthly Debt Service Payments
and Reimbursement of Advances" in this prospectus supplement.

     The master servicers will be permitted to pay, and the special servicer may
direct the payment of, some servicing expenses directly out of the applicable
master servicer's collection account (or, if those funds in its collection
account are insufficient, from the similar funds in the other master servicer's
collection account) and at times without regard to the relationship between the
expense and the funds from which it is being paid (subject to the limitations
for reimbursement of Advances from general collections), which may include
servicing expenses relating to the remediation of any adverse environmental
circumstance or condition at any of the mortgaged real properties.

     Each master servicer, the special servicer and the trustee will be entitled
to receive interest on servicing advances made by them. The interest will accrue
on the amount of each servicing advance, for so long as the servicing advance is
outstanding, at a rate per annum equal to the prime rate as published in the
"Money Rates" section of The Wall Street Journal, as that prime rate may change
from time to time. Interest accrued with respect to any servicing advance will
be payable in the collection period in which that Advance is reimbursed--

     o    first, out of Penalty Interest and late payment charges collected on
          the related mortgage loan during that collection period; and

     o    second, if and to the extent that the Penalty Interest and late
          charges referred to in clause first above are insufficient to cover
          the advance interest, out of any amounts then on deposit in the
          applicable master servicer's collection account (or, if those funds in
          its collection account are insufficient, from the similar funds in the
          other master servicer's collection account) subject to substantially
          the same limitations and requirements as are applicable to P&I
          advances described under "Description of the Offered
          Certificates--Advances of Delinquent Monthly Debt Service Payments and
          Reimbursement of Advances" in this prospectus supplement.

     The special servicer may, but is not obligated to, make any servicing
advance on a specially serviced mortgage loan or REO Property (as required on an
emergency or urgent basis) and then request from the applicable master servicer
reimbursement of the servicing advance, together with interest thereon as set
forth in the pooling and servicing agreement. Upon the applicable master
servicer's reimbursing the special servicer for any such servicing advance, that
master servicer will be considered to have made that servicing advance as of the
date that the special servicer actually made it.


                                      S-140



     Subject to certain conditions, the applicable master servicer may (and
must, if directed by the special servicer in connection with a specially
serviced mortgage loan or an REO Property) pay directly out of the collection
account any servicing advance that it considers to be nonrecoverable in
accordance with the Servicing Standard, provided that the applicable master
servicer or the special servicer has determined, in accordance with the
Servicing Standard, that this payment is in the best interests of the
certificateholders (or, if a Loan Combination is involved, the
certificateholders and holder(s) of the related B-Note Non-Trust Loan(s)), as a
collective whole.

     The master servicers, special servicer and trustee under the pooling and
servicing agreement will not have any obligation or authority to supervise the
Other Master Servicer, Other Special Servicer or the Other Trustee or to make
servicing advances with respect to the RLJ Loan Combination.

     For additional information regarding reimbursement of servicing advances,
see "Description of the Offered Certificates--Advances of Delinquent Monthly
Debt Service Payments and Reimbursement of Advances" in this prospectus
supplement.

ISSUING ENTITY ADMINISTRATION COMPENSATION

     The trustee will be entitled to a monthly fee for its services, which fees
(in the aggregate) will--

     o    accrue at a rate of 0.00155% per annum,

     o    accrue on the Stated Principal Balance of each mortgage loan
          outstanding from time to time, and

     o    be calculated on the same interest accrual basis as is applicable to
          each mortgage loan.

     The trust administration fee is payable out of general collections on the
mortgage loans and any REO Properties in the trust.

     In addition, the trustee will be authorized to invest or direct the
investment of funds held in its distribution account and interest reserve
account in Permitted Investments. See "Description of the Offered
Certificates--Distribution Account" and "--Interest Reserve Account" in this
prospectus supplement. It will be--

     o    entitled to retain any interest or other income earned on those funds,
          and

     o    required to cover any losses of principal of those investments from
          its own funds.

     The trustee will not be obligated, however, to cover any losses resulting
from the bankruptcy or insolvency of any depository institution or trust company
(other than itself or an affiliate) holding the distribution account or the
interest reserve account.

SUB-SERVICERS

     Subject to such limitations as may be provided for in the pooling and
servicing agreement, each master servicer and the special servicer may each
delegate any of its servicing obligations under the pooling and servicing
agreement to any one or more third-party primary servicers. Any delegation of
servicing obligations by the special servicer will be subject to the consent of
the controlling class representative. Either master servicer or the special
servicer, as the case may be, will remain obligated under the pooling and
servicing agreement for any duties delegated to a sub-servicer.

     The pooling and servicing agreement will permit each master servicer and,
with the consent of the controlling class representative, the special servicer
to enter into sub-servicing agreements to provide for the performance by third
parties of any or all of their respective obligations under the pooling and
servicing agreement, provided that in each case, the sub-servicing agreement:
(a) is consistent with the pooling and servicing agreement in all material
respects, requires the sub-servicer to comply with all of the applicable
conditions of the pooling and servicing agreement and, with limited exceptions,
includes events of default with


                                      S-141




respect to the sub-servicer substantially similar to the events of default
applicable to the applicable master servicer or the special servicer, as the
case may be; (b) provides that if the applicable master servicer or the special
servicer, as the case may be, for any reason no longer acts in that capacity
thereunder, including by reason of an event of default, the trustee or its
designee may (i) assume all of the rights and, except to the extent such
obligations arose prior to the date of assumption, obligations of the applicable
master servicer or the special servicer, as the case may be, under such
agreement or (ii) except with respect only to the sub-servicing agreements in
effect as of the date of initial issuance of the certificates, terminate the
sub-servicing agreement without cause and without payment of any penalty or
termination fee; (c) provides that the trustee, for the benefit of the
certificateholders and, in the case of a sub-servicing agreement relating to the
ARC Portfolio Loan Combination, for benefit of the related Non-Trust Loan
Noteholder(s), will be a third party beneficiary under such agreement; (d)
permits any purchaser of a mortgage loan pursuant to the pooling and servicing
agreement to terminate the sub-servicing agreement with respect to the purchased
mortgage loan at its option and without penalty; (e) does not permit the
sub-servicer to enter into or consent to any material modification, extension,
waiver or amendment or otherwise take any enforcement action on behalf of the
applicable master servicer or the special servicer, without the consent of the
applicable master servicer or the special servicer, as the case may be, or
conduct any sale of a mortgage loan or REO Property; and (f) does not permit the
sub-servicer any direct rights of indemnification that may be satisfied out of
assets of the issuing entity. In addition, pursuant to the pooling and servicing
agreement, each sub-servicing agreement entered into by a master servicer must
provide that such agreement will, with respect to any mortgage loan, terminate
at the time such mortgage loan becomes a specially serviced mortgage loan or,
alternatively, be subject to the special servicer's rights to service such
mortgage loan for so long as such mortgage loan continues to be a specially
serviced mortgage loan; and each sub-servicing agreement entered into by the
special servicer may relate only to specially serviced mortgage loans and must
terminate with respect to any such mortgage loan which ceases to be a specially
serviced mortgage loan.

     The pooling and servicing agreement will require the master servicers and
the special servicer, for the benefit of the trustee, the certificateholders
and, in the case of the ARC Portfolio Loan Combination and The Lake in the Woods
Loan Combination, the related Non-Trust Loan Noteholder(s), to monitor the
performance and enforce the obligations of their respective sub-servicers under
the related sub-servicing agreements. Further, the pooling and servicing
agreement will provide that, notwithstanding any sub-servicing agreement, the
master servicers and the special servicer will remain obligated and liable to
the trustee, the certificateholders and the Non-Trust Loan Noteholder(s) for the
performance of their respective obligations and duties under the pooling and
servicing agreement as if each alone were servicing and administering the
subject mortgage loans, and each master servicer and the special servicer will
be responsible, without right of reimbursement, for all compensation of each
sub-servicer retained by it.

PRIMARY SERVICING AGREEMENT

     Under a primary servicing agreement (the "Capmark Primary Servicing
Agreement"), Capmark Finance Inc. ("Capmark"), as primary servicer with respect
to all mortgage loans in the issuing entity that were contributed by IXIS Real
Estate Capital Inc. ("IXIS RE"), will perform substantially all of the servicing
duties of Wachovia Bank, National Association ("Wachovia") described under
"Servicing of the mortgage loans--General" in this prospectus supplement with
respect to such mortgage loans, except for advancing and remitting funds to the
trustee.

     Payments received by Capmark as primary servicer with respect to the
mortgage loans it is primary servicing are required to be deposited into a
segregated custodial account, and are not commingled with funds relating to any
mortgage loans that are not included in the issuing entity.

     In consideration of the performance of its servicing obligations, the
Capmark Primary Servicer will be paid a servicing fee, which is included in the
administrative cost rate for the applicable mortgage loans as set forth on Annex
A-1. In addition, Capmark will be entitled to all or a portion of the additional
compensation described under "Servicing of the Mortgage Loans--Servicing and
Other Compensation and Payment of Expenses" in this prospectus supplement with
respect to the IXIS RE mortgage loans.


                                      S-142



     The rights and obligations of Capmark may be terminated by Wachovia if an
event of default occurs under the Capmark Primary Servicing Agreement. However,
Wachovia is authorized under the Capmark Primary Servicing Agreement to waive
any event of default under the Capmark Primary Servicing Agreement. If the
Master Servicer terminates the Capmark Primary Servicer under the Capmark
Primary Servicing Agreement or the parties otherwise agree to terminate the
Capmark Primary Servicing Agreement, Wachovia will be required to itself perform
its servicing responsibilities under the Pooling and Servicing Agreement until a
new primary servicer, if any, is appointed.

     Any successor primary servicer is required to be authorized to transact
business in the states in which the related mortgaged properties are located if
required by applicable law.

     Under the Capmark Primary Servicing Agreement, Capmark will indemnify the
Master Servicer with respect to any liability or expense incurred as a result of
any breach by Capmark of a representation, warranty, covenant or agreement made
thereunder, any willful misfeasance, bad faith or negligence by Capmark in the
performance of its duties thereunder or by Capmark's reckless disregard of
obligations and duties thereunder.

     The information set forth in the preceding paragraphs in this section
"--The Primary Serving Agreement" concerning Capmark has been provided by it.
Capmark makes no representations as to the validity or sufficiency of the
Pooling and Servicing Agreement (other than as to its being a valid obligation
of Capmark), the certificates, the mortgage loans, this prospectus supplement
(other than as to the accuracy of the information regarding Capmark set forth in
this section and the section entitled "Transaction Participants--The Primary
Servicer") or any related documents.

THE CONTROLLING CLASS REPRESENTATIVE AND THE LOAN COMBINATION CONTROLLING
PARTIES

     Controlling Class. As of any date of determination, the controlling class
of certificateholders will be the holders of the most subordinate class of
certificates then outstanding, other than the class X, XR, Z, R-I and R-II
certificates, that has a total principal balance that is greater than 25% of
that class's original total principal balance. However, if no class of
certificates, other than the class X, XR, Z, R-I and R-II certificates, has a
total principal balance that satisfies this requirement, then the controlling
class of certificateholders will be the holders of the most subordinate class of
certificates then outstanding, other than the class X, XR, Z, R-I and R-II
certificates. The class A-1, A-2, A-3, A-4 and A-1A certificates will be treated
as a single class for purposes of determining, and exercising the rights of, the
controlling class. Appraisal Reduction Amounts will not be considered in
determining the principal balance outstanding on the applicable class of
certificates for the purpose of determining the controlling class.

     Selection of the Controlling Class Representative. The holders of
certificates representing more than 50% of the total principal balance of the
controlling class of certificates will be entitled to--

     o    select a representative having the rights and powers described under
          "--Rights and Powers of The Controlling Class Representative and the
          Loan Combination Controlling Parties" below; or

     o    replace an existing controlling class representative.

     The trustee will be required to promptly notify all the certificateholders
of the controlling class that they may select a controlling class representative
upon:

     o    the receipt by the trustee of written requests for the selection of a
          controlling class representative from the holders of certificates
          representing more than 50% of the total principal balance of the
          controlling class of certificates;

     o    the resignation or removal of the person acting as controlling class
          representative; or

     o    a determination by the trustee that the controlling class of
          certificateholders has changed.


                                      S-143



     The notice will explain the process for selecting a controlling class
representative. The appointment of any person as the controlling class
representative will generally not be effective until that person provides the
trustee, each master servicer and the special servicer with--

     o    written confirmation of its acceptance of its appointment;

     o    an address and facsimile number for the delivery of notices and other
          correspondence; and

     o    a list of officers or employees of the person with whom the parties to
          the pooling and servicing agreement may deal, including their names,
          titles, work addresses and facsimile numbers.

     Resignation and Removal of the Controlling Class Representative. The
controlling class representative may at any time resign by giving written notice
to the trustee and each certificateholder of the controlling class. The holders
of certificates representing more than 50% of the total principal balance of the
controlling class of certificates, will be entitled to remove any existing
controlling class representative by giving written notice to the trustee and to
the existing controlling class representative.

     Rights and Powers of the Controlling Class Representative and the Loan
Combination Controlling Parties. The special servicer will be required to
prepare an asset status report for each mortgage loan that becomes a specially
serviced mortgage loan, not later than 60 days after the servicing of the
mortgage loan is transferred to the special servicer. Each asset status report
is to include, among other things, a summary of the status of the subject
specially serviced mortgage loan and negotiations with the related borrower and
a summary of the special servicer's recommended action with respect to the
subject specially serviced mortgage loan. Each asset status report is required
to be delivered to the controlling class representative, among others, by the
special servicer.

     If, within 10 business days of receiving an asset status report that
relates to a mortgage loan and relates to a recommended action to which the
controlling class representative is entitled to object, as described below, the
controlling class representative does not disapprove the asset status report in
writing, then the special servicer will be required to take the recommended
action as outlined in the asset status report; provided, however, that the
special servicer may not take any action that is contrary to applicable law, the
Servicing Standard or the terms of the applicable loan documents. If the
controlling class representative disapproves an initial asset status report, the
special servicer will be required to revise that asset status report and deliver
to the controlling class representative, among others, a new asset status report
as soon as practicable, but in no event later than 30 days after such
disapproval.

     The special servicer will be required to continue to revise an asset status
report as described above until the controlling class representative does not
disapprove a revised asset status report in writing within 10 business days of
receiving the revised asset status report or until the special servicer makes
one of the determinations described below. The special servicer may, from time
to time, modify any asset status report (it has previously so delivered and
implement such modified report; provided that the modified report shall have
been prepared, reviewed and not rejected as described above. Notwithstanding the
foregoing, the special servicer may, following the occurrence of an
extraordinary event with respect to the related mortgaged real property, take
any action set forth in an asset status report (that is consistent with the
terms of the pooling and servicing agreement) before the expiration of a
10-business day period if the special servicer has reasonably determined that
failure to take the action would materially and adversely affect the interests
of the certificateholders, and the special servicer has made a reasonable effort
to contact the controlling class representative. The foregoing discussion
notwithstanding, the special servicer will be required to determine whether any
affirmative disapproval is not in the best interest of all the
certificateholders pursuant to the Servicing Standard.

     In the event the controlling class representative and the special servicer
have been unable to agree upon an asset status report with respect to a
specially serviced mortgage loan within 90 days of the controlling class
representative's receipt of the initial asset status report, the special
servicer must implement the


                                      S-144



actions directed by the controlling class representative unless doing so would
result in any of the consequences contemplated in clauses (a) through (d) in the
second following paragraph, in which event the special servicer must implement
the actions described in the most recent asset status report submitted to the
controlling class representative by the special servicer that is consistent with
the Servicing Standard. Notwithstanding the fact that an asset status report has
been prepared and/or approved, the controlling class representative will remain
entitled to advise and object regarding the actions described below and any
related asset status report will not be a substitute for the exercise of those
rights.

     No direction of the controlling class representative in connection with any
asset status report may (a) require or cause the special servicer to violate the
terms of the subject mortgage loan, applicable law, any applicable Loan
Combination Intercreditor Agreement or the pooling and servicing agreement,
including the special servicer's obligation to act in the best interests of all
the certificateholders (and, in the case of the ARC Portfolio Loan Combination,
the holder(s) of the related Non-Trust Loan(s)) in accordance with the Servicing
Standard and to maintain the REMIC status of REMIC I and REMIC II, (b) result in
the imposition of any tax on "prohibited transactions" or contributions after
the startup date of either REMIC I or REMIC II under the Code, (c) expose any
party to the pooling and servicing agreement, any mortgage loan seller or the
issuing entity to any claim, suit or liability or (d) expand the scope of the
applicable master servicer's, the trustee's or special servicer's
responsibilities under the pooling and servicing agreement.

     In addition, the controlling class representative will be entitled to
advise the special servicer with respect to the following actions (other than in
respect of the RLJ Portfolio Loan Combination), and the special servicer will
not be permitted to take (or consent to the applicable master servicer taking)
any of the following actions with respect to the mortgage loans in the issuing
entity as to which the controlling class representative has objected in writing
within 10 business days of having been notified in writing of the particular
proposed action (provided that, with respect to non-specially serviced mortgage
loans, this 10-business day notice period may not exceed by more than five (5)
business days the 10 business days during which the special servicer can object
to the applicable master servicer waiving Additional Interest or taking actions
described under "--Enforcement of Due-on-Sale and Due-on-Encumbrance Provisions"
and "--Modifications, Waivers, Amendments and Consents" below):

     o    any foreclosure upon or comparable conversion (which may include
          acquisition of an REO Property) of the ownership of properties
          securing a specially serviced mortgage loan as comes into and
          continues in default;

     o    any modification or consent to a modification of a material term of a
          mortgage loan, including the timing of payments or an extension of the
          maturity date of a mortgage loan;

     o    any proposed sale of any defaulted mortgage loan or any REO Property,
          other than in connection with the termination of the trust as
          described under "Description of the Offered Certificates--Termination"
          in this prospectus supplement or, in the case of a defaulted mortgage
          loan, other than in connection with the purchase option described
          under "--Realization Upon Defaulted Mortgage Loans--Fair Value Call"
          in this prospectus supplement, for less than the outstanding principal
          balance of the related mortgage loan, plus accrued interest (exclusive
          of Penalty Interest and Additional Interest), expenses and fees;

     o    any determination to bring an REO Property into compliance with
          applicable environmental laws or to otherwise address hazardous
          material located at the REO Property;

     o    any release of material real property collateral for any mortgage
          loan, other than (a) where the release is not conditioned upon
          obtaining the consent of the lender or certain specified conditions
          being fulfilled, (b) upon satisfaction of that mortgage loan, (c) in
          connection with a pending or threatened condemnation action or (d) in
          connection with a full or partial defeasance of that mortgage loan;

     o    any acceptance of substitute or additional real property collateral
          for any mortgage loan (except where the acceptance of the substitute
          or additional collateral is not conditioned upon obtaining the consent
          of the lender, in which case only notice to the controlling class
          representative will be required);


                                      S-145



     o    any waiver of a due-on-sale or due-on-encumbrance clause in any
          mortgage loan;

     o    any releases of earn-out reserves or related letters of credit with
          respect to a mortgaged real property securing a mortgage loan (other
          than where the release is not conditioned upon obtaining the consent
          of the lender, in which case only notice to the controlling class
          representative will be required);

     o    any termination or replacement, or consent to the termination or
          replacement, of a property manager with respect to any mortgaged real
          property or any termination or change, or consent to the termination
          or change, of the franchise for any mortgaged real property operated
          as a hospitality property (other than where the action is not
          conditioned upon obtaining the consent of the lender, in which case
          only prior notice will be required to be delivered to the controlling
          class representative);

     o    any determination that an insurance-related default is an Acceptable
          Insurance Default or that earthquake or terrorism insurance is not
          available at commercially reasonable rates; and

     o    any waiver of insurance required under the related loan documents
          (except as contemplated in the preceding bullet).

     Furthermore, the controlling class representative may direct the special
servicer to take, or to refrain from taking, any such actions with respect to
the mortgage loans and REO Properties in the issuing entity as the controlling
class representative may consider advisable or as to which provision is
otherwise made in the pooling and servicing agreement.

     Notwithstanding the foregoing, no advice, direction or objection given or
made by the controlling class representative, as contemplated by any of the
preceding paragraphs of this "--Rights and Powers of The Controlling Class
Representative and the Loan Combination Controlling Parties" subsection, may--

     o    require or cause the applicable master servicer or the special
          servicer to violate applicable law, the terms of any mortgage loan or
          any other provision of the pooling and servicing agreement, including
          the applicable master servicer's or the special servicer's obligation
          to act in accordance with the Servicing Standard and the loan
          documents;

     o    result in an adverse tax consequence for the trust;

     o    expose the trust, us, the applicable master servicer, the special
          servicer, the trustee or any of our or their respective affiliates,
          directors, officers, employees or agents, to any material claim, suit
          or liability; or

     o    materially expand the scope of the applicable master servicer's or the
          special servicer's responsibilities under the pooling and servicing
          agreement.

     o    cause any master servicer or the special servicer to act, or fail to
          act, in a manner that violates the Servicing Standard.

The master servicers and the special servicer are each required to disregard any
advice, direction or objection on the part of the controlling class
representative that would have any of the effects described in the immediately
preceding five bullets.

     Furthermore, the special servicer will not be obligated to seek approval
from the controlling class representative for any actions to be taken by the
special servicer with respect to any particular specially serviced mortgage loan
if (i) the special servicer has notified the controlling class representative in
writing of various actions that the special servicer proposes to take with
respect to the workout or liquidation of that mortgage loan and (ii) for 60 days
following the first such notice, the controlling class representative (or, if
applicable, the


                                      S-146



related Loan Combination Controlling Party) has objected to all of the proposed
actions and has failed to suggest any alternative actions that the special
servicer considers to be consistent with the Servicing Standard.

     NOTWITHSTANDING THE FOREGOING DISCUSSION, WITH RESPECT TO THE RLJ PORTFOLIO
LOAN COMBINATION, THE CONTROLLING CLASS REPRESENTATIVE WILL HAVE NO APPROVAL
RIGHTS FOR ACTIONS THE OTHER MASTER SERVICER AND OTHER SPECIAL SERVICER TAKE IN
REGARD TO THE RLJ PORTFOLIO LOAN COMBINATION. THE CONTROLLING CLASS
REPRESENTATIVE OF THE OTHER SECURITIZATION WILL ACT AS LOAN COMBINATION
CONTROLLING PARTY WITH RESPECT TO THE RLJ PORTFOLIO LOAN COMBINATION. AS
DESIGNEE OF THE HOLDER OF THE RLJ PORTFOLIO TRUST MORTGAGE LOAN, THE CONTROLLING
CLASS REPRESENTATIVE WILL SOLELY HAVE THE RIGHT TO CONSULT WITH THE OTHER MASTER
SERVICER AND OTHER SPECIAL SERVICER REGARDING SUCH SERVICING ACTIONS AS
DESCRIBED ABOVE UNDER "LOAN COMBINATIONS--THE RLJ PORTFOLIO LOAN COMBINATION."

     WHEN REVIEWING THE REST OF THIS "SERVICING OF THE MORTGAGE LOANS" SECTION,
IT IS IMPORTANT THAT YOU CONSIDER THE EFFECTS THAT THE RIGHTS AND POWERS OF THE
CONTROLLING CLASS REPRESENTATIVE COULD HAVE ON THE ACTIONS OF THE SPECIAL
SERVICER AND, IN SOME CASES, THE APPLICABLE MASTER SERVICER.

     Certain Liability and Expense Matters. In general, any and all expenses of
the controlling class representative are to be borne by the holders of the
controlling class in proportion to their respective percentage interests in that
class, and not by the trust. However, if a claim is made against the controlling
class representative by a borrower under a mortgage loan, the controlling class
representative is required to immediately notify the trustee, the applicable
master servicer and the special servicer. The special servicer on behalf of the
issuing entity will, subject to the discussion under "Description of the
Governing Documents--Matters Regarding the Master Servicer, the Special
Servicer, the Manager and Us" in the accompanying base prospectus, assume the
defense of the claim against the controlling class representative, but only if--

     o    the special servicer or the issuing entity are also named parties to
          the same action; and

     o    in the sole reasonable judgment of the special servicer:

          1.   the controlling class representative acted in good faith, without
               gross negligence or willful misfeasance, with regard to the
               particular matter at issue; and

          2.   there is no potential for the special servicer or the issuing
               entity to be an adverse party in the action as regards the
               controlling class representative.

     The controlling class representative and the Non-Trust Loan Noteholders may
have special relationships and interests that conflict with those of the holders
of one or more classes of the offered certificates. In addition, the controlling
class representative does not have any duties or liabilities to the holders of
any class of certificates other than the controlling class, and the Non-Trust
Loan Noteholders do not have any duties or liabilities to the holders of any
class of certificates. The controlling class representative may act solely in
the interests of the certificateholders of the controlling class and, with
respect to the RLJ Portfolio Loan Combination, the related Non-Trust Loan
Noteholders may act solely in their own interests, and none of such parties will
have any liability to any certificateholders for having done so. No
certificateholder may take any action against the controlling class
representative for its having acted solely in the interests of the
certificateholders of the controlling class. Similarly, no certificateholder may
take any action against a Non-Trust Loan Noteholder for having acted solely in
its own interest.


                                      S-147



REPLACEMENT OF THE SPECIAL SERVICER

     Certificateholders entitled to a majority of the voting rights allocated to
the controlling class of certificates may terminate an existing special servicer
and appoint a successor thereto. In addition, if the special servicer is
terminated in connection with an event of default, certificateholders entitled
to a majority of the voting rights allocated to the controlling class of
certificates may appoint a successor. See "--Events of Default" and "--Rights
Upon Event of Default" below. In either case, any appointment of a successor
special servicer will be subject to, among other things, receipt by the trustee
of--

     o    written confirmation from each rating agency rating the certificates
          that the appointment will not result in a qualification, downgrade or
          withdrawal of any of the ratings then assigned thereby to the
          certificates; and

     o    the written agreement of the proposed special servicer to be bound by
          the terms and conditions of the pooling and servicing agreement,
          together with an opinion of counsel regarding, among other things, the
          enforceability of the pooling and servicing agreement against the
          proposed special servicer.

     Subject to the foregoing, any certificateholder or any affiliate of a
certificateholder may be appointed as special servicer.

     If the controlling class of certificateholders terminates an existing
special servicer without cause, then the reasonable out-of-pocket costs and
expenses of any related transfer of servicing duties are to be paid by the
certificateholders that voted to remove the terminated special servicer. Any
terminated special servicer will be entitled to reclaim all amounts accrued or
owing to it under the pooling and servicing agreement.

     With respect to the RLJ Portfolio Loan Combination, the related Loan
Combination Controlling Party will have the right, subject to the conditions and
restrictions set forth in the pooling and servicing agreement and the applicable
intercreditor agreement, to cause the special servicer to be terminated without
cause with respect to the related Loan Combination.

BENEFICIAL OWNERS OF THE CONTROLLING CLASS

     If the controlling class of certificates is held in book-entry form, then
any beneficial owner of those certificates whose identity and beneficial
ownership interest has been proven to the satisfaction of the trustee, will be
entitled--

     o    to receive all notices described under "--The Controlling Class
          Representative and the Loan Combination Controlling Parties" and
          "--Replacement of the Special Servicer" above; and

     o    to exercise directly all rights described under "--The Controlling
          Class Representative and the Loan Combination Controlling Parties" and
          "--Replacement of the Special Servicer" above,

that it otherwise would if it were the registered holder of certificates of the
controlling class.

     Beneficial owners of controlling class certificates held in book-entry form
will likewise be subject to the same limitations on rights and the same
obligations as they otherwise would if they were registered holders of
certificates of the controlling class.

ENFORCEMENT OF DUE-ON-SALE AND DUE-ON-ENCUMBRANCE PROVISIONS

     Subject to the foregoing discussion and the discussions under "--The
Controlling Class Representative and the Loan Combination Controlling Parties"
above and "--Modifications, Waivers, Amendments and Consents" below, the
applicable master servicer, with respect to non-specially serviced mortgage
loans, and the special servicer, with respect to all other mortgage loans, will
be required to enforce, on behalf of the issuing entity, any right the lender
under any mortgage loan may have under either a due-on-sale or
due-on-encumbrance


                                      S-148



clause, unless the applicable master servicer or the special servicer, as
applicable, has determined that waiver of the lender's rights under such clauses
would be in accordance with the Servicing Standard. However, subject to the
related loan documents and applicable law, neither the applicable master
servicer nor the special servicer may waive its rights or grant its consent
under any related due-on-sale or due-on-encumbrance clause--

     o    in respect of any mortgage loan that--

          1.   has a principal balance of $35,000,000 or more (with respect to
               S&P in the case of a due-on-sale clause), $20,000,000 or more
               (with respect to S&P in the case of a due-on-encumbrance clause)
               or $25,000,000 or more (with respect to Moody's) at the time of
               determination or has, whether (a) individually, (b) as part of a
               group of cross-collateralized mortgage loans or (c) as part of a
               group of mortgage loans made to affiliated borrowers, a principal
               balance that is equal to or greater than 5% or more (with respect
               to S&P in the case of a due-on-sale clause and with respect to
               Moody's) or 2% or more (with respect to S&P in the case of a
               due-on-encumbrance clause) of the aggregate outstanding principal
               balance of the mortgage pool at the time of determination; or

          2.   is one of the ten largest mortgage loans (which for this purpose
               includes groups of cross-collateralized mortgage loans and groups
               of mortgage loans made to affiliated borrowers) by outstanding
               principal balance at the time of determination; or

     o    where, in the case of a due-on-encumbrance clause only, the subject
          mortgage loan, taking into account existing debt on the related
          mortgaged real property and the proposed additional debt as if such
          total debt were a single mortgage loan, would have a loan-to-value
          ratio equal to or greater than 85% or a debt service coverage ratio
          equal to or less than 1.20:1;

unless, with some exceptions, it receives prior written confirmation from each
applicable rating agency that this action would not result in the qualification,
downgrade or withdrawal of any of the ratings then assigned by the rating agency
to the certificates (or placement of the certificates on negative credit watch
status in contemplation of such rating action). Also, a master servicer may not
waive its rights or grant its consent under any due-on-sale or
due-on-encumbrance clause described in this paragraph until it has received
consent of the special servicer. Further, none of the master servicers or the
special servicer may consent to the transfer of any mortgaged real property that
secures a group of cross-collateralized mortgage loans, unless all of the
mortgaged real properties securing such group of mortgage loans are transferred
at the same time, or the controlling class representative consents to the
transfer.

     With respect to the RLJ Portfolio Loan Combination, the Other Master
Servicer and Other Special Servicer will be required to enforce, on behalf of
the issuing entity (and the other Non-Trust Loan Holders), any right the lender
under the RLJ Portfolio Loan Combination may have under either a due-on-sale or
due-on-encumbrance clause in accordance with the Other Pooling and Servicing
Agreement.

MODIFICATIONS, WAIVERS, AMENDMENTS AND CONSENTS

     The special servicer, with respect to any specially serviced mortgage loan,
may, consistent with the Servicing Standard, agree to:

     o    modify, waive or amend any term of the subject mortgage loan;

     o    extend the maturity of the subject mortgage loan;

     o    defer or forgive the payment of interest on and principal of the
          subject mortgage loan;

     o    defer or forgive the payment of prepayment premiums, yield maintenance
          charges and late payment charges on the subject mortgage loan;

     o    permit the release, addition or substitution of collateral securing
          the subject mortgage loan;


                                      S-149



     o    permit the release, addition or substitution of the borrower or any
          guarantor with respect to the subject mortgage loan; or

     o    provide consents with respect to any leasing activity at the mortgaged
          real property securing the subject mortgage loan;

provided that the ability of the special servicer to agree to any of the
foregoing, however, is subject to the discussion under "--The Controlling Class
Representative and the Loan Combination Controlling Parties" and "--Enforcement
of Due-on-Sale and Due-on-Encumbrance Provisions" above in this prospectus
supplement and further, to the limitations, conditions and restrictions
discussed below.

     The special servicer may agree to or consent to (or permit the applicable
master servicer to agree to or consent to) the modification, waiver or amendment
of any term of any mortgage loan that would--

     o    affect the amount or timing of any related payment of principal,
          interest or other amount (including prepayment premiums or yield
          maintenance charges, but excluding Penalty Interest and amounts
          payable as additional servicing compensation) payable under the
          mortgage loan (including, subject to the discussion in the third
          following paragraph, extend the date on which any related balloon
          payment is due); or

     o    affect the obligation of the related borrower to pay a prepayment
          premium or yield maintenance charge or permit a principal prepayment
          during any period in which the related mortgage note prohibits
          principal prepayments; or

     o    in the special servicer's judgment, materially impair the security for
          the mortgage loan or reduce the likelihood of timely payment of
          amounts due on the mortgage loan;

provided that a material default on the mortgage loan has occurred or, in the
special servicer's judgment, a material default on the mortgage loan is
reasonably foreseeable, and the modification, waiver, amendment or other action
is reasonably likely to produce a greater recovery to the certificateholders, as
a collective whole, on a present value basis, than would liquidation.

     Neither a master servicer nor the special servicer may release any
mortgaged real property securing a mortgage loan, except as otherwise allowed by
the pooling and servicing agreement.

     Neither a master servicer nor the special servicer may extend the maturity
date of any mortgage loan to a date beyond the earliest of--

          1.   two years prior to the rated final distribution date; and

          2.   if the mortgage loan is secured by a mortgage on the related
               borrower's leasehold interest (and not the corresponding fee
               interest) in the related mortgaged real property, 20 years (or,
               to the extent consistent with the Servicing Standard, giving due
               consideration to the remaining term of the related ground lease
               and with the consent of the controlling class representative, 10
               years) prior to the end of the then-current term of the related
               ground lease, plus any unilateral options to extend such term.

     Neither a master servicer nor the special servicer may make or permit any
modification, waiver or amendment of any term of any mortgage loan that would--

     o    cause either of REMIC I or REMIC II to fail to qualify as a REMIC
          under the Code;

     o    result in the imposition of any tax on prohibited transactions or
          contributions after the startup date of either of REMIC I or REMIC II
          under the Code; or

     o    adversely affect the status of any portion of the issuing entity that
          is intended to be a grantor trust under the Code.


                                      S-150



     Generally, the master servicers may not agree to modify, waive or amend the
term of any mortgage loan without the consent of the special servicer. Subject
to the foregoing discussion, however, either master servicer, without the
approval of the special servicer, the controlling class representative or any of
the rating agencies, may modify, waive or amend certain terms of non-specially
serviced mortgage loans for which it is acting as master servicer as specified
in the pooling and servicing agreement, including, without limitation--

     o    approving certain waivers of non-material covenant defaults;

     o    approving certain leasing activity;

     o    waiving certain late payment charges and Penalty Interest subject to
          the limitations in the pooling and servicing agreement;

     o    approving certain consents with respect to rights-of-way, easements or
          similar agreements and consents to subordination of the related
          mortgage loan to such easements, rights-of-way or similar agreements,
          that do not materially affect the use or value of the mortgaged real
          property or materially interfere with the borrower's ability to make
          related payments;

     o    approving releases of unimproved parcels of a mortgaged real property;

     o    approving annual budgets to operate mortgaged real properties;

     o    approving certain temporary waivers of requirements in loan documents
          with respect to insurance deductible amounts or claims-paying ability
          ratings of insurance providers; and

     o    consenting to changing the property manager with respect to a mortgage
          loan with an unpaid principal balance of less than $2,000,000.

     The foregoing limitations, conditions and restrictions will not apply to
any of the acts or circumstances referenced in this "--Modifications, Waivers,
Amendments and Consents" section that is provided for under the terms of the
subject mortgage loan in effect on the date of initial issuance of the offered
certificates or that is solely within the control of the related borrower. Also,
neither master servicer nor the special servicer will be required to oppose the
confirmation of a plan in any bankruptcy or similar proceeding involving a
borrower if, in its judgment, opposition would not ultimately prevent the
confirmation of the plan or one substantially similar.

     Notwithstanding the foregoing, in the case of an ARD Loan, the applicable
master servicer will be permitted, in its discretion, after the related
anticipated repayment date, to waive any or all of the Additional Interest
accrued on that mortgage loan, if the related borrower is ready and willing to
pay all other amounts due under the mortgage loan in full, including the entire
principal balance. However, the applicable master servicer's determination to
waive the trust's right to receive that Additional Interest--

     o    must be in accordance with the Servicing Standard; and

     o    will be subject to approval by the special servicer and the
          controlling class representative.

     The pooling and servicing agreement will also limit the master servicers'
and the special servicer's ability to institute an enforcement action solely for
the collection of Additional Interest.

     Neither a master servicer nor the special servicer will have any liability
to the trust, the certificateholders or any other person for any determination
made by it in connection with a modification, waiver or amendment of a mortgage
loan that is made in accordance with the Servicing Standard.

     All modifications, waivers and amendments entered into by a master servicer
and/or the special servicer with respect to the mortgage loans are to be in
writing. Each master servicer and the special servicer must deliver to the
trustee for deposit in the related mortgage file, an original counterpart of the
agreement relating to each modification, waiver or amendment agreed to by it,
promptly following its execution.


                                      S-151



     Modifications, waivers, amendments and consents in respect of the RLJ
Portfolio Loan Combination will be administered by the Other Master Servicer or
Other Special Servicer, as applicable, in accordance with the Other Pooling and
Servicing Agreement.

REQUIRED APPRAISALS

     The special servicer must make commercially reasonable efforts to obtain,
within 60 days of the occurrence of any Appraisal Trigger Event with respect to
any of the mortgage loans, and deliver to the trustee, the applicable master
servicer and the controlling class representative, a copy of an appraisal of the
related mortgaged real property from an independent appraiser meeting the
qualifications imposed in the pooling and servicing agreement, unless an
appraisal had previously been obtained within the prior 12 months and the
special servicer has no actual knowledge of a material adverse change in the
condition of the related mortgaged real property in which case such appraisal
may be a letter update of the prior appraisal.

     Notwithstanding the foregoing, if the unpaid principal balance of the
subject mortgage loan, net of related unreimbursed advances of principal, is
less than $2,000,000, the special servicer may perform an internal valuation of
the mortgaged real property instead of an appraisal.

     As a result of any appraisal or other valuation, it may be determined that
an Appraisal Reduction Amount exists with respect to the subject mortgage loan.
An Appraisal Reduction Amount is relevant to the determination of the amount of
any advances of delinquent interest required to be made with respect to the
affected mortgage loan. See "Description of the Offered Certificates--Advances
of Delinquent Monthly Debt Service Payments and Reimbursement of Advances" in
this prospectus supplement.

     If an Appraisal Trigger Event occurs with respect to any mortgage loan,
then the special servicer will have an ongoing obligation to obtain or perform,
as the case may be, once every 12 months after the occurrence of that Appraisal
Trigger Event (or sooner if the special servicer has actual knowledge of a
material adverse change in the condition of the related mortgaged real
property), an update of the prior required appraisal or other valuation. The
special servicer is to deliver to the trustee, the applicable master servicer
and the controlling class representative the new appraisal or valuation within
ten business days of obtaining or performing such appraisal or valuation (or
update thereof). This ongoing obligation will cease if and when--

     o    if the Appraisal Trigger Event was the failure by the borrower to make
          any monthly debt service payment for 60 days or more, or involved the
          special servicer modifying the amount or timing of any monthly debt
          service payment (other than a balloon payment), the related borrower
          has made three consecutive full and timely monthly debt service
          payments under the terms of the mortgage loan (as such terms may have
          been modified); or

     o    with respect to the other Appraisal Trigger Events (other than the
          related mortgaged real property becoming REO Property), such
          circumstances cease to exist in the reasonable judgment of the special
          servicer, but, with respect to any bankruptcy or insolvency
          proceedings, no later than the entry of an order or decree dismissing
          such proceeding, and with respect to the extension of any date on
          which a balloon payment is due, no later than the date that the
          special servicer agrees to an extension;

provided that no other Appraisal Trigger Event then exists with respect to the
subject mortgage loan.

     The cost of each required appraisal, and any update of that appraisal, will
be advanced by the applicable master servicer and will be reimbursable to the
applicable master servicer as a servicing advance.

COLLECTION ACCOUNTS

     General. Each master servicer will be required to establish and maintain
one or more segregated accounts or sub-accounts as a collection account for
purposes of holding payments and other collections that it receives with respect
to the mortgage loans. That collection account must be maintained in a manner
and with a


                                      S-152



depository institution that satisfies rating agency standards for
securitizations similar to the one involving the offered certificates.

     The funds held in each master servicer's collection account may be held as
cash or invested in Permitted Investments. Any interest or other income earned
on funds in the applicable master servicer's collection account will be paid to
the applicable master servicer as additional compensation subject to the
limitations set forth in the pooling and servicing agreement.

     Deposits. Under the pooling and servicing agreement, each master servicer
must deposit or cause to be deposited in its collection account within one
business day following receipt of available funds, in the case of payments and
other collections on the mortgage loans it is serving, or as otherwise required
under the pooling and servicing agreement, the following payments and
collections received or made by or on behalf of that master servicer with
respect to the mortgage pool subsequent to the date of initial issuance of the
offered certificates, other than monthly debt service payments due on or before
the cut-off date, which monthly debt service payments belong to the related
mortgage loan seller:

     o    all payments on account of principal on the mortgage loans, including
          principal prepayments;

     o    all payments on account of interest on the mortgage loans, including
          Additional Interest and Penalty Interest;

     o    all prepayment premiums, yield maintenance charges and late payment
          charges collected with respect to the mortgage loans;

     o    all proceeds received under any hazard, flood, title or other
          insurance policy that provides coverage with respect to a mortgaged
          real property or the related mortgage loan, and all proceeds received
          in connection with the condemnation or the taking by right of eminent
          domain of a mortgaged real property, in each case to the extent not
          otherwise required to be applied to the restoration of the real
          property or released to the related borrower;

     o    all amounts received and retained in connection with the liquidation
          of defaulted mortgage loans by foreclosure or as otherwise
          contemplated under "--Realization Upon Defaulted Mortgage Loans"
          below;

     o    any amounts paid by the mortgage loan sellers in connection with the
          repurchase or replacement of a mortgage loan as described under
          "Description of the Mortgage Pool--Repurchases and Substitutions" in
          this prospectus supplement;

     o    any amounts required to be deposited by that master servicer in
          connection with losses incurred with respect to Permitted Investments
          of funds held in the collection account;

     o    all payments required to be paid by that master servicer or the
          special servicer with respect to any deductible clause in any blanket
          insurance policy as described under "Description of the Mortgage
          Pool--Additional Loan and Property Information--Hazard, Liability and
          Other Insurance" in this prospectus supplement;

     o    any amounts required to be transferred from the special servicer's REO
          account;

     o    any amounts representing compensating interest payments in respect of
          prepayment interest shortfalls as described under "--Servicing and
          Other Compensation and Payment of Expenses--Prepayment Interest
          Shortfalls" above; and

     o    any amount paid by a borrower to cover items for which a servicing
          advance has been previously made and for which that master servicer or
          the trustee, as applicable, has been previously reimbursed out of the
          collection account.


                                      S-153



     Upon receipt of any of the amounts described in the first five bullets and
the last bullet of the preceding paragraph with respect to any specially
serviced mortgage loan, the special servicer is required to promptly remit these
amounts to the applicable master servicer for deposit in that master servicer's
collection account.

     Notwithstanding the foregoing, amounts received on the ARC Portfolio Trust
Mortgage Loan will be deposited into a separate account or sub-account of the
collection account maintained by the applicable master servicer before being
transferred to that master servicer's collection account.

     Withdrawals. The master servicers may make withdrawals from their
respective collection accounts for any of the following purposes, which are not
listed in any order of priority:

     o    to remit to the trustee for deposit in the trustee's distribution
          account described under "Description of the Offered
          Certificates--Distribution Account" in this prospectus supplement, on
          the business day preceding each distribution date, an aggregate amount
          of immediately available funds equal to that portion of the Available
          Distribution Amount (calculated without regard to clauses (a)(ii),
          (a)(v), (b)(ii)(B) and (b)(v) of the definition of that term in this
          prospectus supplement, and exclusive of other amounts received after
          the end of the related collection period) for the related distribution
          date then on deposit in the collection account, together with any
          prepayment premiums, yield maintenance charges and/or Additional
          Interest received on the mortgage loans during the related collection
          period and, in the case of the final distribution date, any additional
          amounts which the relevant party is required to pay in connection with
          the purchase of all the mortgage loans and REO Properties, plus any
          amounts required to be remitted in respect of P&I advances;

     o    to reimburse the trustee and itself, in that order, for any
          unreimbursed P&I advances made by that party under the pooling and
          servicing agreement, which reimbursement is to be made out of late
          collections of interest (net of related master servicing fees) and
          principal (net of any related workout fee or principal recovery fee)
          received in respect of the particular mortgage loan or REO Property as
          to which the Advance was made; provided that, if such P&I advance
          remains outstanding after a workout and the borrower continues to be
          obligated to pay such amounts, such P&I advance will be reimbursed out
          of general collections of principal as described under "Description of
          the Offered Certificates--Advances of Delinquent Monthly Debt Service
          Payments and Reimbursement of Advances" in this prospectus supplement;

     o    to pay itself earned and unpaid master servicing fees with respect to
          each mortgage loan, which payment is to be made out of collections on
          that mortgage loan that are allocable as interest or, if that mortgage
          loan and any related REO Property have been previously liquidated, out
          of general collections on the other mortgage loans and REO Properties;

     o    to pay the special servicer, out of general collections on the
          mortgage loans and any REO Properties, earned and unpaid special
          servicing fees with respect to each mortgage loan that is either--

          1.   a specially serviced mortgage loan; or

          2.   a mortgage loan as to which the related mortgaged real property
               has become an REO Property;

     o    to pay the special servicer earned and unpaid workout fees and
          principal recovery fees to which it is entitled, which payment is to
          be made from the sources described under "--Servicing and Other
          Compensation and Payment of Expenses" above;

     o    to reimburse the trustee or the special servicer/itself, in that order
          (with reimbursements to the special servicer and the subject master
          servicer to be made concurrently on a pro rata basis), for any
          unreimbursed servicing advances, first, out of payments made by the
          borrower that are


                                      S-154



          allocable to such servicing advance, and then, out of liquidation
          proceeds, insurance proceeds, condemnation proceeds and, if
          applicable, revenues from REO Properties relating to the mortgage loan
          in respect of which the servicing advance was made, and then out of
          general collections; provided that, if such Advance remains
          outstanding after a workout and the borrower continues to be obligated
          to pay such amounts, such Advance will be reimbursed out of general
          collections of principal as described under "--Servicing and Other
          Compensation and Payment of Expenses" above and "Description of the
          Offered Certificates--Advances of Delinquent Monthly Debt Service
          Payments and Reimbursement of Advances" in this prospectus supplement;

     o    to reimburse the trustee or the special servicer/itself, in that order
          (with reimbursements to the special servicer and the subject master
          servicer to be made concurrently on a pro rata basis), first out of
          REO Property revenues, liquidation proceeds and insurance and
          condemnation proceeds received in respect of the mortgage loan
          relating to the Advance, and then out of general collections on the
          mortgage loans and any REO Properties, for any unreimbursed Advance
          made by that party (or made by the Other Master Servicer with respect
          to the RLJ Portfolio Trust Mortgage Loan under the Other Pooling and
          Servicing Agreement) under the pooling and servicing agreement that
          has been determined not to be ultimately recoverable, together with
          interest thereon, subject to the limitations set forth in the pooling
          and servicing agreement and the limitations described under, as
          applicable, "--Servicing and Other Compensation and Payment of
          Expenses" above and/or "Description of the Offered
          Certificates--Advances of Delinquent Monthly Debt Service Payments and
          Reimbursement of Advances" in this prospectus supplement;

     o    to pay the trustee or the special servicer/itself, in that order (with
          payments to the special servicer and the subject master servicer to be
          made concurrently on a pro rata basis), unpaid interest on any Advance
          made by that party under the pooling and servicing agreement, which
          payment is to be made out of Penalty Interest and late payment charges
          collected on the related mortgage loan during the collection period
          during which that Advance is reimbursed;

     o    in connection with the reimbursement of Advances as described in the
          second bullet, the sixth bullet or the seventh bullet under this
          "--Withdrawals" subsection and subject to the limitations described in
          each of those three bullets, to pay itself, the special servicer or
          the trustee, as the case may be, out of general collections on the
          mortgage loans and any REO Properties, any interest accrued and
          payable on that Advance and not otherwise payable under the preceding
          bullet;

     o    to pay for costs and expenses incurred by the issuing entity in
          connection with property inspections;

     o    to pay the special servicer or itself any items of additional
          servicing compensation on deposit in the collection account as
          discussed under "--Servicing and Other Compensation and Payment of
          Expenses--Additional Servicing Compensation" above;

     o    to pay for the cost of an independent appraiser or other expert in
          real estate matters, to the extent such cost is not required to be
          advanced under the pooling and servicing agreement;

     o    to pay itself, the special servicer, any of the mortgage loan sellers,
          any holder (or, if applicable, beneficial owner) of certificates of
          the controlling class or any other person, as the case may be, with
          respect to each mortgage loan, if any, previously purchased by such
          person pursuant to the pooling and servicing agreement, all amounts
          received in respect of any such purchased mortgage loan subsequent to
          the date of purchase;

     o    to pay, out of general collections on the mortgage loans and any REO
          Properties, for costs and expenses incurred by the issuing entity in
          connection with the remediation of adverse environmental conditions at
          any mortgaged real property that secures a defaulted mortgage loan;


                                      S-155



     o    to pay itself, the special servicer, us, or any of their or our
          respective members, managers, shareholders, directors, officers,
          employees and agents, as the case may be, out of general collections
          on the mortgage loans and any REO Properties, any of the
          reimbursements or indemnities to which we or any of those other
          persons or entities are entitled as described under "Description of
          the Governing Documents--Matters Regarding the Master Servicer, the
          Special Servicer, the Manager and Us" in the accompanying base
          prospectus;

     o    to pay, out of general collections on the mortgage loans and any REO
          Properties, for the costs of various opinions of counsel, the cost of
          recording the pooling and servicing agreement and expenses properly
          incurred by the trustee in connection with consulting with the special
          servicer as to tax matters;

     o    to pay any other items described in this prospectus supplement as
          being payable from the collection account;

     o    to withdraw amounts deposited in the collection account in error; and

     o    to clear and terminate the collection account upon the termination of
          the pooling and servicing agreement.

     The pooling and servicing agreement will prohibit the application of
amounts received on the Non-Trust Loans to cover expenses payable or
reimbursable out of general collections with respect to mortgage loans and REO
Properties in the issuing entity that are not related to the related Loan
Combination.

     In addition, in general, if at any time a master servicer is entitled to
make a payment, reimbursement or remittance from its collection account,

     o    the payment, reimbursement or remittance is permitted or required to
          be made from any funds on deposit in that master servicer's collection
          account,

     o    the amounts on deposit in that master servicer's collection account
          are insufficient to satisfy the payment, reimbursement or remittance,
          and

     o    the amount on deposit in the other master servicer's collection
          account is sufficient to make such payment, reimbursement or
          remittance in full or in part,

then the other master servicer must make the payment, reimbursement or
remittance from that other master servicer's collection account within a
specified number of days following a written request from the first master
servicer. The written request must indicate the nature and amount of the
payment, reimbursement or remittance and include a certification from the first
master servicer that the first master servicer's collection account does not
then have funds on deposit that are sufficient for the payment, reimbursement or
remittance.

REALIZATION UPON DEFAULTED MORTGAGE LOANS

     Fair Value Call. The pooling and servicing agreement grants to the special
servicer and the holder (or, if applicable, the beneficial owner) of the
certificates with the largest percentage of voting rights allocated to the
controlling class of certificates (such holder (or, if applicable, beneficial
owner) referred to as the plurality controlling class certificateholder) a right
to purchase from the issuing entity defaulted mortgage loans under the
circumstances described below in this "--Fair Value Call" subsection. The
defaulted mortgage loans in respect of which this right may be exercised are
mortgage loans that have experienced payment defaults similar to the payment
defaults that would constitute a Servicing Transfer Event as described in the
glossary to this prospectus supplement or mortgage loans as to which the related
indebtedness has been accelerated by the applicable master servicer or the
special servicer following default. The Fair Value Call will not apply to the
RLJ Portfolio Loan Combination. Instead, the Other Pooling and Servicing
Agreement provides for a comparable fair value call option for the RLJ Portfolio
Trust Mortgage Loan, and any person who exercises the right to purchase the
related


                                      S-156



Non-Trust Loans under the Other Pooling and Servicing Agreement must also
purchase the RLJ Portfolio Trust Mortgage Loan from the trust.

     At the time a mortgage loan becomes a defaulted mortgage loan satisfying
the criteria described in the preceding paragraph, each of the special servicer
and the plurality controlling class certificateholder will have a purchase
option (which option will be assignable when the opportunity to exercise it
arises) to purchase the defaulted mortgage loan, from the issuing entity at an
option price generally equal to (i) if the special servicer has not yet
determined the fair value of the defaulted mortgage loan, the sum of the unpaid
principal balance of that mortgage loan at the time of purchase, together with
unpaid and accrued interest on that mortgage loan at its mortgage interest rate,
unpaid interest accrued on related Advances, related unreimbursed servicing
advances and other related Additional Trust Fund Expenses, including special
servicing fees, 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; provided that if (i) the option is being exercised by an
assignee of the special servicer or the plurality controlling class
certificateholder that is not affiliated with the special servicer or the
plurality controlling class certificateholder, (ii) the assignment of the
purchase right or option was made for no material consideration, and (iii) the
purchase option is exercised more than 90 days following the making of a fair
value determination, the special servicer will be entitled to receive a
principal recovery fee. The special servicer will be permitted to change from
time to time, 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; provided, however, that the special servicer will
update its determination of the fair value of a defaulted mortgage loan at least
once every 90 days; and, provided, further, that absent the special servicer
having actual knowledge of a material change in circumstances affecting the
value of the related mortgaged real property, the special servicer will not be
obligated to update such determination. The purchase option in respect of a
defaulted mortgage loan will first belong to the plurality controlling class
certificateholder. If the purchase option is not exercised by the plurality
controlling class certificateholder or any assignee thereof within 60 days of a
fair value determination being made, then the purchase option will belong to the
special servicer for 15 days. If the purchase option is not exercised by the
special servicer or its assignee within such 15-day period, then the purchase
option will revert to the plurality controlling class certificateholder.

     Notwithstanding the discussion in the preceding paragraph, the holders of a
mezzanine loan may have the right to purchase the related mortgage loan from the
issuing entity if certain defaults on the related mortgage loan occur.

     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 borrower's cure
of all related defaults on the defaulted mortgage loan, (ii) the acquisition on
behalf of the issuing entity of title to the related mortgaged real 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
and consummation of the purchase 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 the plurality controlling class certificateholder, the special
servicer, or any affiliate of any of them, which means that the purchase option
has not 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, then the applicable master servicer or, if that master
servicer and the special servicer are the same person, the trustee (or a
third-party appraiser designated by the applicable master servicer or the
trustee, as applicable, at its option, upon whose determination the applicable
master servicer or the trustee, as the case may be, may, absent manifest error,
conclusively rely) will be required to confirm that the option price (as
determined by the special servicer) represents a fair value for the defaulted
mortgage loan. The applicable


                                      S-157



master servicer or the trustee, as applicable, will be entitled to receive, out
of the collection account, a fee of $2,500 for the initial confirmation, but not
for any subsequent confirmations, of fair value with respect to that mortgage
loan. The costs of all appraisals, inspection reports and opinions of value
incurred by the applicable master servicer, the special servicer, the trustee or
any third-party appraiser in connection with any determination of fair value
will be reimbursable to the applicable master servicer, the special servicer or
the trustee, as applicable, as servicing advances.

     Foreclosure and Similar Proceedings. Neither master servicer may institute
foreclosure proceedings, exercise any power of sale contained in a mortgage or
acquire title to a mortgaged real property. If a default on a mortgage loan has
occurred and is continuing and no satisfactory arrangements can be made for
collection of delinquent payments, then, subject to the discussion under "--The
Controlling Class Representative and the Loan Combination Controlling Parties"
above, the special servicer may, on behalf of the trust, take any of the
following actions:

     o    institute foreclosure proceedings;

     o    exercise any power of sale contained in the related mortgage;

     o    obtain a deed in lieu of foreclosure; or

     o    otherwise acquire title to the corresponding mortgaged real property,
          by operation of law or otherwise.

     The special servicer may not acquire title to any mortgaged real property
or take any other action with respect to any mortgaged real property that would
cause the trustee, for the benefit of the certificateholders (or, if a Serviced
Loan Combination is involved, the certificateholders and the holder(s) of the
related Non-Trust Loan(s)), to be considered to hold title to, to be a
"mortgagee-in-possession" of, or to be an "owner" or an "operator" of the
particular mortgaged real property within the meaning of federal environmental
laws, unless--

     o    the special servicer has previously received a report prepared by a
          person who regularly conducts environmental audits, which report will
          be an expense of the trust; and

     o    either:

          1.   the report indicates that--

               o    the particular mortgaged real property is in compliance with
                    applicable environmental laws and regulations; and

               o    there are no circumstances or conditions present at the
                    mortgaged real property that have resulted in any
                    contamination for which investigation, testing, monitoring,
                    containment, clean-up or remediation could be required under
                    any applicable environmental laws and regulations; or

          2.   the special servicer (who may rely conclusively on the report)
               determines that taking the actions necessary to bring the
               particular mortgaged real property into compliance with
               applicable environmental laws and regulations and/or taking any
               of the other actions contemplated by clause 1. above, is
               reasonably likely to maximize the recovery to certificateholders
               (or, if a Serviced Loan Combination is involved, the
               certificateholders and the holder(s) of the related Non-Trust
               Loan(s)), taking into account the time value of money.

     If the environmental testing contemplated above establishes that any of the
conditions described in clauses 1. and 2. have not been satisfied with respect
to any mortgaged real property and there is no breach of a representation or
warranty requiring repurchase under the applicable mortgage loan purchase
agreement, the special servicer will be required to take such action as is in
accordance with the Servicing Standard (other than


                                      S-158



proceeding against the related mortgaged real property). At such time as it
deems appropriate, the special servicer may, on behalf of the trust, release all
or a portion of the subject mortgaged real property from the lien of the related
mortgage instrument; provided that, if the related mortgage loan has a then
outstanding principal balance of greater than $1 million, then prior to the
release of all or a portion of the related mortgaged real property, (i) the
special servicer shall have notified the rating agencies, the trustee, the
controlling class representative and the applicable master servicer in writing
of its intention to so release all or a portion of such mortgaged real property
and the bases for such intention, and (ii) the trustee shall have notified the
certificateholders in writing of the special servicer's intention to so release
all or a portion of such mortgaged real property.

     If the issuing entity acquires title to any mortgaged real property, the
special servicer, on behalf of the trust, has to sell the particular real
property prior to the close of the third calendar year following the calendar
year in which that acquisition occurred, subject to limited exceptions as
described under "--REO Properties" below.

     If liquidation proceeds collected with respect to a defaulted mortgage loan
are less than the outstanding principal balance of the defaulted mortgage loan,
together with accrued interest on and reimbursable expenses incurred by the
special servicer and/or the applicable master servicer in connection with the
defaulted mortgage loan, then the issuing entity will realize a loss in the
amount of the shortfall. The special servicer, the applicable master servicer
and/or the trustee will be entitled to payment or reimbursement out of the
liquidation proceeds recovered on any defaulted mortgage loan, prior to the
payment of the liquidation proceeds to the certificateholders, for--

     o    any and all amounts that represent unpaid servicing fees and
          additional servicing compensation with respect to the mortgage loan;

     o    unreimbursed (from the related mortgage loan) servicing expenses and
          Advances incurred with respect to the mortgage loan;

     o    any P&I advances made with respect to the mortgage loan that are
          unreimbursed from that mortgage loan; and

     o    any interest payable (or paid from general collections) to the
          applicable master servicer and/or special servicer on any expenses and
          Advances and not reimbursed from that mortgage loan.

     In the event a default has occurred and is continuing and no satisfactory
arrangements can be made for collection of delinquent payments with respect to
the RLJ Portfolio Loan Combination, the Other Special Servicer will be required
to institute foreclosure proceedings, exercise any power of sale contained in
the related mortgage, obtain a deed in lieu of foreclosure or otherwise acquire
title to the corresponding mortgaged real property, by operation of law or
otherwise in accordance with the procedures set forth in the Other Pooling and
Servicing Agreement.

REO PROPERTIES

     If title to any mortgaged real property is acquired by the special servicer
on behalf of the trust, the special servicer will be required to sell that
property not later than the end of the third calendar year following the year of
acquisition, unless--

     o    the IRS grants an extension of time to sell the property; or

     o    the special servicer obtains an opinion of independent counsel
          generally to the effect that the holding of the property subsequent to
          the end of the third calendar year following the year in which the
          acquisition occurred will not result in the imposition of a tax on the
          issuing entity assets or cause either of REMIC I or REMIC II to fail
          to qualify as a REMIC under the Code.

     Regardless of whether the special servicer applies for or is granted an
extension of time to sell the property, the special servicer must act in
accordance with the Servicing Standard to liquidate the property on a


                                      S-159



timely basis. If an extension is granted or opinion given, the special servicer
must sell the REO Property within the period specified in the extension or
opinion.

     The special servicer may be required to retain an independent contractor to
operate and manage the REO Property. The retention of an independent contractor
will not relieve the special servicer of its obligations with respect to the REO
Property.

     In general, the special servicer, or an independent contractor employed by
the special servicer at the expense of the trust, will be obligated to operate
and manage any REO Property in a manner that:

     o    maintains its status as foreclosure property under the REMIC
          provisions of the Code; and

     o    is in accordance with the Servicing Standard.

     The special servicer must review the operation of each REO Property and
consult with the trustee or any person appointed by the trustee to act as tax
administrator to determine the trust's federal income tax reporting position
with respect to the income it is anticipated that the issuing entity would
derive from the property. The special servicer could determine that it would not
be consistent with the Servicing Standard to manage and operate the property in
a manner that would avoid the imposition of a tax on net income from foreclosure
property, within the meaning of section 857(b)(4)(B) of the Code.

     Generally, net income from foreclosure property means income that does not
qualify as "rents from real property" within the meaning of Section 856(c)(3)(A)
of the Code and Treasury regulations thereunder or as income from the sale of
such REO Property. "Rents from real property" do not include the portion of any
rental based on the net income or gain of any tenant or sub-tenant. No
determination has been made whether rent on any of the mortgaged real properties
meets this requirement. "Rents from real property" include charges for services
customarily furnished or rendered in connection with the rental of real
property, whether or not the charges are separately stated. Services furnished
to the tenants of a particular building will be considered as customary if, in
the geographic market in which the building is located, tenants in buildings
which are of similar class are customarily provided with the service. No
determination has been made whether the services furnished to the tenants of the
mortgaged real properties are "customary" within the meaning of applicable
regulations. It is therefore possible that a portion of the rental income with
respect to an REO Property would not constitute "rents from real property", or
that all of such income would fail to so qualify if a separate charge is not
stated for such non-customary services or such services are not performed by an
independent contractor. In addition to the foregoing, any net income from a
trade or business operated or managed by an independent contractor on an REO
Property owned by REMIC, such as a hotel, will not constitute "rents from real
property". Any of the foregoing types of income instead constitute "net income
from foreclosure property", which would be taxable to such REMIC at the highest
marginal federal corporate rate (currently 35%) and may also be subject to state
or local taxes. Any such taxes would be chargeable against the related income
for purposes of determining the net proceeds from the REO Property available for
distribution to holders of Certificates. See "Federal Income Tax
Consequences-REMICs" in the accompanying prospectus.

     The special servicer will be required to segregate and hold all funds
collected and received in connection with any REO Property separate and apart
from its own funds and general assets. If an REO Property is acquired by the
trust, the special servicer will be required to establish and maintain an
account for the retention of revenues and other proceeds derived from the REO
Property. That REO account must be maintained in a manner and with a depository
institution that satisfies rating agency standards for securitizations similar
to the one involving the offered certificates. The special servicer will be
required to deposit, or cause to be deposited, in its REO account, following
receipt, all net income, insurance proceeds, condemnation proceeds and
liquidation proceeds received with respect to each REO Property. The funds held
in this REO account may be held as cash or invested in Permitted Investments.
Any interest or other income earned on funds in the special servicer's REO
account will be payable to the special servicer, subject to the limitations
described in the pooling and servicing agreement.

     The special servicer will be required to withdraw from its REO account
funds necessary for the proper operation, management, leasing, maintenance and
disposition of any REO Property, but only to the extent of


                                      S-160



amounts on deposit in the account relating to that particular REO Property.
Shortly after the end of each collection period, the special servicer will be
required to withdraw from the REO account and deposit, or deliver to the
applicable master servicer for deposit, into that master servicer's collection
account the total of all amounts received with respect to each REO Property
during that collection period, net of--

     o    any withdrawals made out of those amounts as described in the
          preceding sentence; and

     o    any portion of those amounts that may be retained as reserves as
          described in the next paragraph.

     The special servicer may, subject to the limitations described in the
pooling and servicing agreement, retain in its REO account the portion of the
proceeds and collections as may be necessary to maintain a reserve of sufficient
funds for the proper operation, management, leasing, maintenance and disposition
of the related REO Property, including the creation of a reasonable reserve for
repairs, replacements, necessary capital improvements and other related
expenses.

     The special servicer will be required to keep and maintain separate
records, on a property-by-property basis, for the purpose of accounting for all
deposits to, and withdrawals from, its REO account.

     The Other Special Servicer will be required to administer any REO Property
related to the RLJ Portfolio Loan Combination in a substantially similar manner
pursuant to the Other Pooling and Servicing Agreement.

INSPECTIONS; COLLECTION OF OPERATING INFORMATION

     The special servicer will be required, at the expense of the trust, to
inspect or cause an inspection of the corresponding mortgaged real property as
soon as practicable after any mortgage loan becomes a specially serviced
mortgage loan and annually so long as such mortgage loan is a specially serviced
mortgage loan. Beginning in 2007, the applicable master servicer, for each
mortgage loan that it is responsible for servicing that is not a specially
serviced mortgage loan and does not relate to an REO Property, will be required,
at its own expense, to inspect or cause an inspection of the mortgaged real
property at least once every calendar year (or, in those cases involving
mortgage loans with principal balances of $2,000,000 or less, once every two
years), unless such mortgaged real property has been inspected in such calendar
year by the special servicer. The applicable master servicer and the special
servicer will each be required to prepare or cause the preparation of a written
report of each inspection performed by it that generally describes the condition
of the particular real property and that specifies--

     o    any sale, transfer or abandonment of the property of which the subject
          master servicer or the special servicer, as applicable, is aware; or

     o    any change in the property's condition or value of which the subject
          master servicer or the special servicer, as applicable, is aware and
          considers to be material; or

     o    any visible waste committed on the property of which the subject
          master servicer or special servicer, as applicable, is aware and
          considers to be material.

     The special servicer, in the case of each specially serviced mortgage loan,
and the applicable master servicer, in the case of each other mortgage loan,
will each be required to use reasonable efforts to collect from the related
borrower, the quarterly (if any) and annual operating statements, budgets and
rent rolls of the corresponding mortgaged real property. However, there can be
no assurance that any operating statements required to be delivered by a
borrower will in fact be delivered, nor is the applicable master servicer or the
special servicer likely to have any practical means of compelling delivery.

     The special servicer will also be required to cause quarterly and annual
operating statements, budgets and rent rolls to be prepared for each REO
Property.

     Each master servicer, with respect to each mortgage loan that it is
responsible for servicing, will be required to prepare and maintain an operating
statement analysis for each mortgaged real property and each REO


                                      S-161



Property, as applicable, and copies of such operating statement analyses are to
be made available by the applicable master servicer to the trustee, the special
servicer and/or the controlling class representative upon request or as
otherwise provided in the pooling and servicing agreement (but not more
frequently than quarterly).

EVIDENCE AS TO COMPLIANCE

     On or before May 1 of each year, beginning in 2007 (provided that, if any
of the following items are required in connection with any filing with the
Securities and Exchange Commission, each master servicer and the special
servicer will be required to deliver such items on or before March 15 of each
year, beginning in 2007), each master servicer and the special servicer must
deliver or cause to be delivered to the trustee and us, among others, the
following items:

     o    a report on an assessment of compliance by it with the applicable
          servicing criteria set forth in Item 1122(d) of Regulation AB, signed
          by an authorized officer of the subject master servicer or the special
          servicer, as the case may be, which report will contain (a) a
          statement by the subject master servicer or the special servicer, as
          the case may be, of its responsibility for assessing compliance with
          the servicing criteria applicable to it, (b) a statement that the
          subject master servicer or the special servicer, as the case may be,
          used the servicing criteria set forth in Item 1122(d) of Regulation AB
          to assess compliance with the applicable servicing criteria, (c) the
          subject master servicer's or the special servicer's, as the case may
          be, assessment of compliance with the applicable servicing criteria as
          of and for the period ending December 31st of the preceding calendar
          year, which discussion must include any material instance of
          noncompliance with the applicable servicing criteria identified by the
          subject master servicer or the special servicer, as the case may be,
          and (d) a statement that a registered public accounting firm has
          issued an attestation report on the subject master servicer's or the
          special servicer's, as the case may be, assessment of compliance with
          the applicable servicing criteria as of and for such period ending
          December 31st of the preceding calendar year;

     o    as to each report delivered by the subject master servicer or the
          special servicer as described in the immediately preceding bullet, a
          report from a registered public accounting firm (made in accordance
          with the standards for attestation engagements issued or adopted by
          the Public Company Accounting Oversight Board) that attests to, and
          reports on, the assessment made by the asserting party in the report
          delivered as described in the immediately preceding bullet; and

     o    a statement signed by an authorized officer of the subject master
          servicer or the special servicer, as the case may be, to the effect
          that: (a) a review of the activities of the subject master servicer or
          the special servicer, as the case may be, during the preceding
          calendar year (or, if applicable, the portion of such year during
          which the offered certificates were outstanding) and of its
          performance under the pooling and servicing agreement has been made
          under such officer's supervision, and (b) to the best of such
          officer's knowledge, based on such review, the subject master servicer
          or special servicer, as the case may be, has fulfilled its material
          obligations under the pooling and servicing agreement in all material
          respects throughout the preceding calendar year or portion of that
          year during which the certificates were outstanding or, if there has
          been a material default, specifying each material default known to
          such officer and the nature and status of that default.

     The pooling and servicing agreement will require that: (1) the trustee and
any party to the pooling and servicing agreement (in addition to the master
servicers and special servicer) that is "participating in the servicing
function" (within the meaning of Item 1122 of Regulation AB) with respect to the
mortgage pool, must deliver a separate assessment report and attestation report
similar to those described in the first two bullets of the prior paragraph; (2)
any party to the pooling and servicing agreement that has retained a
sub-servicer, subcontractor or agent that is "participating in the servicing
function" (within the meaning of Item 1122 of Regulation AB) with respect to the
mortgage pool, must cause (or, in the case of a sub-servicer that was servicing
a mortgage loan for the related mortgage loan seller prior to the sale of such
mortgage loan by such mortgage loan seller to the


                                      S-162



depositor, must use commercially reasonable efforts to cause) that sub-servicer,
subcontractor or agent to deliver a separate assessment report and attestation
report similar to those described in the first two bullets of the prior
paragraph; and (3) (i) the trustee must deliver and (ii) any party to the
pooling and servicing agreement that has retained a sub-servicer that meets the
criteria in Item 1108(a)(2)(i), (ii) or (iii) of Regulation AB, must cause (or,
in the case of a sub-servicer that was servicing a mortgage loan for the related
mortgage loan seller prior to the sale of such mortgage loan by such mortgage
loan seller to the depositor, must use commercially reasonable efforts to cause)
that sub-servicer to deliver, a separate servicer compliance statement similar
to that described in the third bullet of the prior paragraph.

EVENTS OF DEFAULT

     Each of the following events, circumstances and conditions will be
considered events of default under the pooling and servicing agreement:

     o    any failure by either master servicer to deposit into the collection
          account any amount required to be so deposited by it under the pooling
          and servicing agreement, which failure continues unremedied for two
          business days following the date on which the deposit was required to
          be made; or

     o    any failure by either master servicer to remit to the trustee for
          deposit into the distribution account any amount required to be so
          remitted by it under the pooling and servicing agreement, which
          failure continues unremedied until 11:00 a.m., New York City time, on
          the business day following the date on which the remittance was
          required to be made; or

     o    any failure by the special servicer to deposit into the REO account or
          to deposit into, or to remit to the applicable master servicer for
          deposit into, the collection account, any amount required to be so
          deposited or remitted under the pooling and servicing agreement,
          provided, however, that the failure to deposit or remit such amount
          will not be an event of default if such failure is remedied within one
          business day and in any event on or prior to the related P&I advance
          date; or

     o    a master servicer fails to timely make any servicing advance required
          to be made by it under the pooling and servicing agreement, and that
          failure continues unremedied for five business days following the date
          on which notice has been given to that master servicer by the trustee;
          or

     o    a master servicer or the special servicer fails to observe or perform
          in any material respect any of its other covenants or agreements under
          the pooling and servicing agreement, and that failure continues
          unremedied for 30 days after written notice of it, requiring it to be
          remedied, has been given to the subject master servicer or the special
          servicer, as the case may be, by any other party to the pooling and
          servicing agreement or by certificateholders entitled to not less than
          25% of the voting rights for the certificates; provided, however, that
          (A) with respect to any such failure (other than a failure described
          in clause (B) below) that is not curable within such 30-day period,
          the subject master servicer or the special servicer, as the case may
          be, will have an additional cure period of 30 days to effect such cure
          so long as the subject master servicer or the special servicer, as the
          case may be, has commenced to cure such failure within the initial
          30-day period and has provided the trustee and any affected Non-Trust
          Loan Noteholders with an officer's certificate certifying that it has
          diligently pursued, and is continuing to pursue, a full cure, or (B)
          in the case of the failure to deliver to the trustee the annual
          statement of compliance, the annual assessment report and/or the
          annual attestation report with respect to the subject master servicer
          or the special servicer, as applicable, pursuant to the pooling and
          servicing agreement, which is required to be part of or incorporated
          in a report to be filed with the Securities and Exchange Commission,
          continues unremedied beyond the second business day after the time
          (plus any applicable grace period) specified in the pooling and
          servicing agreement; or

     o    it is determined that there is a breach by either master servicer or
          the special servicer of any of its representations or warranties
          contained in the pooling and servicing agreement that materially and


                                      S-163



          adversely affects the interests of any class of certificateholders,
          and that breach continues unremedied for 30 days after written notice
          of it, requiring it to be remedied, has been given to the applicable
          master servicer or the special servicer, as the case may be, by any
          other party to the pooling and servicing agreement or by
          certificateholders entitled to not less than 25% of the voting rights
          for the certificates; provided, however, that with respect to any such
          breach which is not curable within such 30-day period, the applicable
          master servicer or the special servicer, as the case may be, will have
          an additional cure period of 30 days to effect such cure so long as
          the applicable master servicer or the special servicer, as the case
          may be, has commenced to cure such breach within the initial 30-day
          period and has provided the trustee with an officer's certificate
          certifying that it has diligently pursued, and is continuing to
          pursue, a full cure; or

     o    a decree or order of a court having jurisdiction in an involuntary
          case under federal or state bankruptcy, insolvency or similar law for
          the appointment of a conservator, receiver, liquidator, trustee or
          similar official in any bankruptcy, insolvency, readjustment of debt,
          marshalling of assets and liabilities or similar proceedings, or for
          the winding-up or liquidation of its affairs, is entered against a
          master servicer or the special servicer and the decree or order
          remains in force for a period of 60 days, provided, however, that the
          subject master servicer or the special servicer, as appropriate, will
          have an additional period of 30 days to effect a discharge, dismissal
          or stay of the decree or order if it commenced the appropriate
          proceedings to effect such discharge, dismissal or stay within the
          initial 60-day period; or

     o    a master servicer or the special servicer consents to the appointment
          of a conservator, receiver, liquidator, trustee or similar official in
          any bankruptcy, insolvency, readjustment of debt, marshalling of
          assets and liabilities or similar proceedings relating to it or of or
          relating to all or substantially all of its property; or

     o    a master servicer or the special servicer admits in writing its
          inability to pay its debts or takes other actions specified in the
          pooling and servicing agreement indicating its insolvency or inability
          to pay its obligations; or

     o    either S&P or Moody's has (a) qualified, downgraded or withdrawn any
          rating then assigned by it to any class of certificates, or (b) placed
          any class of certificates on "watch status" in contemplation of
          possible rating downgrade or withdrawal (and that "watch status"
          placement has not have been withdrawn by it within 60 days of such
          placement), and, in either case, cited servicing concerns with a
          master servicer or the special servicer as the sole or a material
          factor in such rating action; or

     o    a master servicer or the special servicer is removed from S&P's Select
          Servicer List as a U.S. Commercial Mortgage Master Servicer or a U.S.
          Commercial Mortgage Special Servicer, as applicable, and is not
          reinstated within 60 days after its removal therefrom.

RIGHTS UPON EVENT OF DEFAULT

     If an event of default described under "--Events of Default" above occurs
with respect to the either master servicer or the special servicer and remains
unremedied, the trustee will be authorized, and at the direction of either the
controlling class representative or the certificateholders entitled to not less
than 25% of the voting rights for all the classes of certificates, the trustee
will be required, to terminate all of the rights and obligations of the
defaulting party under the pooling and servicing agreement and in and to the
issuing entity assets other than any rights the defaulting party may have as a
certificateholder; provided that the terminated defaulting party will continue
to be entitled to receive all amounts due and owing to it in accordance with the
terms of the pooling and servicing agreement and will continue to be entitled to
the benefit of any provisions for reimbursement or indemnity as and to the
extent provided in the pooling and servicing agreement. Upon any termination,
the trustee must either:


                                      S-164



     o    succeed to all of the responsibilities, duties and liabilities of the
          applicable master servicer or the special servicer, as the case may
          be, under the pooling and servicing agreement; or

     o    appoint an established mortgage loan servicing institution to act as a
          successor master servicer or the successor special servicer, as the
          case may be, provided such successor is reasonably acceptable to the
          controlling class representative.

     Notwithstanding the foregoing discussion in this "--Rights Upon Event of
Default" section, if a master servicer is terminated under the circumstances
described above because of the occurrence of any of the events of default
described in the last two bullets under "--Events of Default" above, that master
servicer will have the right to continue to master service the mortgage loans it
is responsible for servicing until the termination of such master servicer as a
master servicer will be effective, as described below. Such master servicer as a
terminated master servicer will be required to provide the trustee with the
appropriate "request for proposal" material and the names of potential bidders
within five business days following such termination, and the trustee will
solicit good faith bids for such master servicer's rights to master service the
mortgage loans in accordance with the pooling and servicing agreement (which
rights will be subject to the continuation of the respective primary servicers
as primary servicers in the absence of a primary servicing event of default by
the respective primary servicer). The trustee will have 45 days from receipt of
such "request for proposal" material to sell those rights and obligations to a
successor servicer that meets the requirements of a master servicer under the
pooling and servicing agreement, provided that the rating agencies have
confirmed in writing that such servicing transfer will not result in a
withdrawal, downgrade or qualification of the then current ratings on the
certificates. The termination of such master servicer as a master servicer will
be effective when such servicer has succeeded the terminated master servicer, as
successor master servicer and such successor master servicer has assumed the
terminated master servicer's master servicing obligations and responsibilities
under the pooling and servicing agreement. If a successor is not appointed
within thirty days, such master servicer will be replaced by the trustee as
described in the previous paragraph.

     Any costs and expenses associated with the transfer of the servicing
function under the pooling and servicing agreement are required to be borne by
the predecessor servicer and are required to be paid within 30 days of request
therefor.

     Either the controlling class representative or the holders of certificates
entitled to a majority of the voting rights for the certificates may require the
trustee to appoint an established mortgage loan servicing institution to act as
a successor master servicer or as the successor special servicer, as the case
may be, rather than have the trustee act as that successor, provided such
successor is reasonably acceptable to the controlling class representative. The
appointment of a successor special servicer by the trustee is subject to the
rights of the controlling class of certificateholders to designate a successor
special servicer as described under "--Replacement of the Special Servicer"
above.

     In general, the certificateholders entitled to at least 66 2/3% of the
voting rights allocated to each class of certificates affected by any event of
default may waive the event of default. However, the events of default described
in the first, second, third, tenth or eleventh bullets under "--Events of
Default" above may only be waived by all of the holders of the affected classes
of the certificates. Upon any waiver of an event of default, the event of
default will cease to exist and will be deemed to have been remedied for every
purpose under the pooling and servicing agreement.

ADDITIONAL MATTERS RELATING TO THE TRUSTEE

     The trustee is at all times required to be a corporation, bank, trust
company or association organized and doing business under the laws of the U.S.
or any State of the U.S. or the District of Columbia. In addition, the trustee
must at all times--

     o    be authorized under those laws to exercise trust powers;

     o    with limited exception, have a combined capital and surplus of at
          least $100,000,000; and

     o    be subject to supervision or examination by a federal or state banking
          authority.


                                      S-165



     If the corporation, bank, trust company or association publishes reports of
condition at least annually, in accordance with law or the requirements of the
supervising or examining authority, then the combined capital and surplus of the
corporation, bank, trust company or association will be deemed to be its
combined capital and surplus as described in its most recent published report of
condition.

     We, the master servicers, the special servicer and our and their respective
affiliates, may from time to time enter into normal banking and trustee
relationships with the trustee and its affiliates. The trustee and any of its
respective affiliates may hold certificates in their own names. In addition, for
purposes of meeting the legal requirements of some local jurisdictions, the
trustee will have the power to appoint a co-trustee or separate trustee of all
or any part of the issuing entity assets. All rights, powers, duties and
obligations conferred or imposed upon the trustee will be conferred or imposed
upon the trustee and the separate trustee or co-trustee jointly, or in any
jurisdiction in which the trustee shall be incompetent or unqualified to perform
some acts, singly upon the separate trustee or co-trustee who shall exercise and
perform its rights, powers, duties and obligations solely at the direction of
the trustee.

                     DESCRIPTION OF THE OFFERED CERTIFICATES

GENERAL

     The certificates will be issued, on or about August 17, 2006, under the
pooling and servicing agreement. They will represent the entire beneficial
ownership interest of the trust. The assets of the issuing entity will include:

     o    a segregated pool of mortgage loans;

     o    any and all payments under and proceeds of those mortgage loans
          received after the cut-off date, exclusive of payments of principal,
          interest and other amounts due on or before that date;

     o    the loan documents for those mortgage loans;

     o    our rights under the mortgage loan purchase agreements between us and
          the respective mortgage loan sellers;

     o    any REO Properties acquired by the issuing entity with respect to any
          of those mortgage loans that come into and continue in default; and

     o    those funds or assets as from time to time are deposited in the master
          servicers' collection accounts, the special servicer's REO account,
          the trustee's distribution account described under "--Distribution
          Account" below or the trustee's interest reserve account described
          under "--Interest Reserve Account" below.

     Whenever we refer to mortgage loans in this prospectus supplement, we are
referring to the mortgage loans that we intend to include in the issuing entity,
unless the context clearly indicates otherwise.

     The certificates will include the following classes:

     o    the A-1, A-2, A-3, A-4, A-1A, AM, AJ, B, C and D classes, which are
          the classes of certificates that are offered by this prospectus
          supplement; and

     o    the X, E, F, G, H, J, K, L, M, N, P, Q, XR, Z, R-I and R-II classes,
          which are the classes of certificates that--

          1.   will be retained or privately placed by us; and

          2.   are not offered by this prospectus supplement.


                                      S-166



     The class A-1, A-2, A-3, A-4, A-1A, AM, AJ, B, C, D, E, F, G, H, J, K, L,
M, N, P and Q certificates are the only certificates that will have principal
balances and are sometimes referred to as the principal balance certificates.
The principal balance of any of these certificates will represent the total
payments of principal to which the holder of the certificate is entitled over
time out of payments, or advances in lieu of payments, and other collections on
the assets of the trust. Accordingly, on each distribution date, the principal
balance of each certificate having a principal balance will be permanently
reduced by any payments of principal actually made with respect to that
certificate on that distribution date. See "--Payments" below.

     On any particular distribution date, the principal balance of each class of
principal balance certificates may also be reduced, without any corresponding
payment, in connection with losses on the mortgage loans and default-related and
otherwise unanticipated expenses of the trust. However, in limited
circumstances, the total principal balance of a class of principal balance
certificates that was previously so reduced without a corresponding payment of
principal, may be reinstated (up to the amount of that prior reduction), with
past due interest. In general, such a reinstatement of principal balance on any
particular distribution date would result from any recoveries of Nonrecoverable
Advances or interest thereon that were reimbursed and/or paid in a prior
collection period from the principal portion of general collections on the
mortgage pool, which recoveries are included in the Principal Distribution
Amount for that distribution date. See "--Reductions to Certificate Principal
Balances in Connection with Realized Losses and Additional Trust Fund Expenses"
below.

     The class X and class XR certificates will not have principal balances, and
the holders of the class X and class XR certificates will not be entitled to
receive payments of principal. However, each class X and class XR certificate
will have a notional amount for purposes of calculating the accrual of interest
with respect to that certificate.

     The total notional amount of the class X certificates will equal the total
principal balance of all the class A-1, A-2, A-3, A-4, A-1A, AM, AJ, B, C, D, E,
F, G, H, J, K, L, M, N, P and Q certificates outstanding from time to time. The
total initial notional amount of the class X certificates will be approximately
$1,542,696,551, although it may be as much as 5% larger or smaller, depending on
the actual size of the initial mortgage pool balance.

     For purposes of calculating the amount of accrued interest on the class XR
certificates, that class of certificates will have a notional amount equal to
the then principal balance of the RLJ Portfolio Trust Mortgage Loan.

     In general, principal balances and notional amounts will be reported on a
class-by-class basis. In order to determine the principal balance or notional
amount of any of your offered certificates from time to time, you may multiply
the original principal balance or notional amount of that certificate as of the
date of initial issuance of the offered certificates, as specified on the face
of that certificate, by the then-applicable certificate factor for the relevant
class. The certificate factor for any class of offered certificates, as of any
date of determination, will equal a fraction, expressed as a percentage, the
numerator of which will be the then outstanding total principal balance or
notional amount, as applicable, of that class, and the denominator of which will
be the original total principal balance or notional amount, as applicable, of
that class. Certificate factors will be reported monthly in the monthly trustee
report.

REGISTRATION AND DENOMINATIONS

     General. The offered certificates will be issued in book-entry form in
original denominations of $25,000 initial principal balance and in any whole
dollar denomination in excess of $25,000.


                                      S-167



     Each class of offered certificates will initially be represented by one or
more certificates registered in the name of Cede & Co., as nominee of The
Depository Trust Company. You will not be entitled to receive an offered
certificate issued in fully registered, certificated form, except under the
limited circumstances described in the accompanying base prospectus under
"Description of the Certificates--Book-Entry Registration." For so long as any
class of offered certificates is held in book-entry form--

     o    all references in this prospectus supplement to actions by holders of
          those certificates will refer to actions taken by DTC upon
          instructions received from beneficial owners of those certificates
          through its participating organizations; and

     o    all references in this prospectus supplement to payments, notices,
          reports, statements and other information to holders of those
          certificates will refer to payments, notices, reports and statements
          to DTC or Cede & Co., as the registered holder of those certificates,
          for payment to beneficial owners of offered certificates through its
          participating organizations in accordance with DTC's procedures.

     The trustee will initially serve as certificate registrar for purposes of
providing for the registration of the offered certificates and, if and to the
extent physical certificates are issued to the actual beneficial owners of any
of the offered certificates, the registration of transfers and exchanges of
those certificates.

     DTC, Euroclear and Clearstream. You will hold your certificates through
DTC, in the United States, or Clearstream Banking Luxembourg or Euroclear Bank
S.A./N.V., as operator of the Euroclear System, in Europe, if you are a
participating organization of the applicable system, or indirectly through
organizations that are participants in the applicable system. Clearstream and
Euroclear will hold omnibus positions on behalf of organizations that are
participants in either of these systems, through customers' securities accounts
in Clearstream's or Euroclear's names on the books of their respective
depositaries. Those depositaries will, in turn, hold those positions in
customers' securities accounts in the depositaries' names on the books of DTC.
For a discussion of DTC, Euroclear and Clearstream, see "Description of the
Certificates--Book-Entry Registration--DTC, Euroclear and Clearstream" in the
accompanying base prospectus.

     Transfers between participants in DTC will occur in accordance with DTC's
rules. Transfers between participants in Clearstream and Euroclear will occur in
accordance with their applicable rules and operating procedures. Cross-market
transfers between persons holding directly or indirectly through DTC, on the one
hand, and directly or indirectly through participants in Clearstream or
Euroclear, on the other, will be accomplished through DTC in accordance with DTC
rules on behalf of the relevant European international clearing system by its
depositary. See "Description of the Certificates--Book-Entry
Registration--Holding and Transferring Book-Entry Certificates" in the
accompanying base prospectus. For additional information regarding clearance and
settlement procedures for the offered certificates and for information with
respect to tax documentation procedures relating to the offered certificates,
see Annex E hereto.

DISTRIBUTION ACCOUNT

     General. The trustee must establish and maintain an account in which it
will hold funds pending their payment on the certificates and from which it will
make those payments. That distribution account must be maintained in a manner
and with a depository institution that satisfies rating agency standards for
securitizations similar to the one involving the offered certificates. Funds
held in the trustee's distribution account may be held as cash or invested in
Permitted Investments. Any interest or other income earned on funds in the
trustee's distribution account will be paid to the trustee subject to the
limitations set forth in the pooling and servicing agreement.

     Although the trustee may establish and maintain collections of Additional
Interest in an account separate from, but comparable to, its distribution
account, it is anticipated that, and the discussion in this prospectus
supplement assumes that, any collections of Additional Interest will be held as
part of a sub-account of the trustee's distribution account.


                                      S-168



     Deposits. On the business day prior to each distribution date, each master
servicer will be required to remit to the trustee for deposit in the
distribution account the following funds:

     o    all payments and other collections on the mortgage loans and any REO
          Properties that are then on deposit in the subject master servicer's
          collection account, exclusive of any portion of those payments and
          other collections that represents one or more of the following:

          1.   monthly debt service payments due on a due date subsequent to the
               end of the related collection period;

          2.   payments and other collections received after the end of the
               related collection period;

          3.   amounts that are payable or reimbursable from the subject master
               servicer's collection account to any person other than the
               certificateholders, including--

               (1)  amounts payable to the subject master servicer or the
                    special servicer as compensation, including master servicing
                    fees, special servicing fees, workout fees, principal
                    recovery fees, assumption fees, modification fees and, to
                    the extent not otherwise applied to cover interest on
                    Advances and/or certain other actual or potential Additional
                    Trust Fund Expenses, Penalty Interest and late payment
                    charges,

               (2)  amounts payable in reimbursement of outstanding Advances,
                    together with interest on those Advances,

               (3)  amounts payable with respect to other expenses of the trust,
                    and

               (4)  amounts payable at the request of the other master servicer
                    as described in the last paragraph under "--Collection
                    Account--Withdrawals" above.

          4.   amounts deposited in the subject master servicer's collection
               account in error;

     o    any compensating interest payment deposited in the subject master
          servicer's collection account to cover Prepayment Interest Shortfalls
          incurred with respect to the mortgage loans during the related
          collection period;

     o    any P&I advances made with respect to that distribution date; and

     o    any amounts paid by the subject master servicer, the special servicer
          or the plurality controlling class certificateholder to purchase all
          the mortgage loans and any REO Properties (minus certain required
          deductions) in connection with the termination of the issuing entity
          as contemplated under "Description of the Offered
          Certificates--Termination" in this prospectus supplement.

     See "--Advances of Delinquent Monthly Debt Service Payments and
Reimbursement of Advances" below and "Servicing of the Mortgage
Loans--Collection Account" and "--Servicing and Other Compensation and Payment
of Expenses" in this prospectus supplement.

     With respect to each distribution date that occurs during March, commencing
in March 2007, the trustee will be required to transfer from its interest
reserve account, which we describe under "--Interest Reserve Account" below, to
the distribution account the interest reserve amounts that are then being held
in that interest reserve account with respect to those mortgage loans that
accrue interest on an Actual/360 Basis.

     Withdrawals. The trustee may from time to time make withdrawals from its
distribution account for any of the following purposes:

     o    to pay itself a monthly fee which is described under "--Trust
          Administration Compensation" above and any interest or other income
          earned on funds in the distribution account;


                                      S-169



     o    to indemnify the trustee and various related persons, as described
          under "Description of the Governing Documents--Matters Regarding the
          Trustee" in the accompanying base prospectus;

     o    to indemnify itself and any corresponding related persons similar to
          those described in preceding bullet;

     o    to pay for any opinions of counsel required to be obtained in
          connection with any amendments to the pooling and servicing agreement
          and certain other opinions of counsel provided for in the pooling and
          servicing agreement;

     o    to pay any federal, state and local taxes imposed on the trust, its
          assets and/or transactions, together with all incidental costs and
          expenses, that are required to be borne by the issuing entity as
          described under "Federal Income Tax Consequences--Taxation of Owners
          of REMIC Residual Certificates--Prohibited Transactions Tax and Other
          Taxes" in the accompanying base prospectus and "Servicing of the
          Mortgage Loans--REO Properties" in this prospectus supplement;

     o    to pay any separate tax administrator any amounts reimbursable to it;

     o    to transfer from its distribution account to its interest reserve
          account interest reserve amounts with respect to those mortgage loans
          that accrue interest on an Actual/360 Basis, as and when described
          under "--Interest Reserve Account" below;

     o    to pay to either master servicer any amounts deposited by such master
          servicer in the distribution account not required to be deposited
          therein; and

     o    to clear and terminate the distribution account at the termination of
          the pooling and servicing agreement.

     On each distribution date, all amounts on deposit in the trustee's
distribution account, exclusive of any portion of those amounts that are to be
withdrawn for the purposes contemplated in the foregoing paragraph, will be
withdrawn and applied to make payments on the certificates. For any distribution
date, those funds will consist of three separate components--

     o    the portion of those funds that represent prepayment consideration
          collected on the mortgage loans as a result of voluntary or
          involuntary prepayments that occurred during the related collection
          period, which will be paid to the holders of certain classes of
          certificates as described under "--Payments--Payments of Prepayment
          Premiums and Yield Maintenance Charges" below;

     o    the portion of those funds that represent Additional Interest
          collected on the ARD Loans during the related collection period, which
          will be paid to the holders of the class Z certificates as described
          under "--Payments--Payments of Additional Interest" below; and

     o    the remaining portion of those funds, which--

          1.   we refer to as the Available Distribution Amount; and

          2.   will be paid to the holders of all the certificates as described
               under "--Payments--Priority of Payments" below.


                                      S-170



INTEREST RESERVE ACCOUNT

     The trustee must maintain an account in which it will hold the interest
reserve amounts described in the next paragraph with respect to those mortgage
loans that accrue interest on an Actual/360 Basis. That interest reserve account
must be maintained in a manner and with a depository that satisfies rating
agency standards for similar securitizations as the one involving the offered
certificates. The interest reserve account may be a sub-account of the
distribution account, but for purposes of the discussion in this prospectus
supplement it is presented as if it were a separate account. Funds held in the
trustee's interest reserve account may be held as cash or invested in Permitted
Investments. Any interest or other income earned on funds in the trustee's
interest reserve account will be paid to the trustee subject to the limitations
set forth in the pooling and servicing agreement.

     During January, except in a leap year, and February of each calendar year,
beginning in 2007, the trustee will, on or before the distribution date in that
month (unless such distribution date is the final distribution date), withdraw
from the distribution account and deposit in its interest reserve account the
interest reserve amounts with respect to those mortgage loans that accrue
interest on an Actual/360 Basis and for which the monthly debt service payment
due in that month was either received or advanced. That interest reserve amount
for each of those mortgage loans will generally equal one day's interest
(exclusive of Penalty Interest and Additional Interest and net of any master
servicing fees and trust administration fees payable therefrom) accrued on the
Stated Principal Balance of the subject mortgage loan as of the end of the
related collection period.

     During March of each calendar year, beginning in 2007 (or February, if the
related distribution date is the final distribution date), the trustee will, on
or before the distribution date in that month, withdraw from its interest
reserve account and deposit in the distribution account any and all interest
reserve amounts then on deposit in the interest reserve account with respect to
those mortgage loans that accrue interest on an Actual/360 Basis. All interest
reserve amounts that are so transferred from the interest reserve account to the
distribution account will be included in the Available Distribution Amount for
the distribution date during the month of transfer.


                                      S-171



FEES AND EXPENSES

     The following summarizes the related fees and expenses to be paid from the
assets of the issuing entity and the recipient, general purpose, source and
frequency of payments for those fees and expenses:



   TYPE / RECIPIENT                       AMOUNT                      GENERAL PURPOSE                SOURCE                FREQUENCY
---------------------  ---------------------------------------------  ---------------  ----------------------------------  ---------

FEES
Master Servicing Fee   The master servicers will earn a master        Compensation     First, out of collections of         Monthly
   / Master Servicers  servicing fee with respect to each and every                    interest with respect to the
                       mortgage loan in the trust, including each                      subject mortgage loan and then, if
                       specially serviced mortgage loan, if any, and                   the subject mortgage loan and any
                       each mortgage loan, if any, as to which the                     related REO Property has been
                       corresponding mortgaged real property has                       liquidated, out of general
                       become an REO Property. With respect to each                    collections on deposit in the
                       mortgage loan, the master servicing fee will:                   collection account.
                       (1) generally be calculated for the same
                       number of days and on the same principal
                       amount as interest accrues or is deemed to
                       accrue on that mortgage loan; and (2) accrue
                       at an annual rate that ranges from 0.0200% to
                       0.1350% per annum. Master servicing fees with
                       respect to any mortgage loan will include the
                       primary servicing fees payable by the
                       applicable master servicer to any
                       sub-servicer with respect to that mortgage
                       loan.

Additional Master      o    Prepayment Interest Excesses (that        Compensation     Interest payments made by the        Time to
   Servicing                result after such Prepayment Interest                      related borrower intended to cover    time
   Compensation /           Excesses are netted against Prepayment                     interest accrued on the subject
   Master Servicers         Interest Shortfalls as further discussed                   principal prepayment with respect
                            herein) collected on mortgage loans that                   to the subject mortgage loan
                            are the subject of a principal                             during the period from and after
                            prepayment in full or in part after                        the related due date.
                            their respective due dates in any
                            collection period;

                       o    All interest and investment income        Compensation     Interest and investment income       Monthly
                            earned on amounts on deposit in accounts                   related to the subject accounts
                            maintained by the master servicers, to                     (net of investment losses).
                            the extent not otherwise payable to the
                            borrowers;



                                      S-172





   TYPE / RECIPIENT                       AMOUNT                      GENERAL PURPOSE                SOURCE                FREQUENCY
---------------------  ---------------------------------------------  ---------------  ----------------------------------  ---------

                       o    On non-specially serviced mortgage        Compensation     Payments of late payment charges     Time to
                            loans, late payment charges and default                    and default interest made by          time
                            interest actually accrued with respect                     borrowers with respect to the
                            to the subject mortgage loan during any                    mortgage loans.
                            collection period when such mortgage
                            loan was not specially serviced, but
                            only to the extent not otherwise
                            allocable to pay the following items
                            with respect to the subject mortgage
                            loan: (i) interest on advances; or (ii)
                            Additional Trust Fund Expenses currently
                            payable or previously paid with respect
                            to the subject mortgage loan or
                            mortgaged real property from collections
                            on the mortgage pool and not previously
                            reimbursed;

                       o    100%--or, if the consent of the special   Compensation     Payments of the applicable fee(s)    Time to
                            servicer is required with respect to the                   made by the borrower under the        time
                            subject action, 50%-- of assumption                        subject mortgage loan.
                            fees, modification fees, extension fees,
                            defeasance fees or other similar fee
                            actually paid by a borrower with respect
                            to any assumption, modification,
                            defeasance or other agreement entered
                            into by the applicable master servicers;
                            and

                       o    100% of assumption application fees.      Compensation     Payments of the applicable fee(s)    Time to
                                                                                       made by the borrower under the        time
                                                                                       subject mortgage loan.

Special Servicing Fee  The special servicer will earn a special       Compensation     Out of general collections on all    Monthly
   / Special Servicer  servicing fee with respect to each mortgage                     the mortgage loans and any REO
                       loan that is being specially serviced or as                     Properties in the issuing entity
                       to which the corresponding mortgaged real                       on deposit in the master
                       property has become an REO Property. With                       servicers' collection accounts.
                       respect to each such mortgage loan described
                       in the preceding sentence, the special
                       servicing fee will: (a) accrue for the same
                       number of days and on the same principal
                       amount as interest accrues or is deemed to
                       accrue from time to time on that mortgage
                       loan; (b) accrue at a special servicing fee
                       rate of 0.25% per annum; and (c) be payable
                       monthly from general collections on the
                       mortgage pool.



                                      S-173





   TYPE / RECIPIENT                       AMOUNT                      GENERAL PURPOSE                SOURCE                FREQUENCY
---------------------  ---------------------------------------------  ---------------  ----------------------------------  ---------

Workout Fee / Special  The special servicer will, in general, be      Compensation     Out of each collection of interest   Time to
   Servicer            entitled to receive a workout fee with                          (other than default interest) and     time
                       respect to each specially serviced mortgage                     principal received on the subject
                       loan that it successfully works out. The                        mortgage loan.
                       workout fee will be payable out of, and will
                       be calculated by application of a workout fee
                       rate of 1.0% to, each collection of interest
                       and principal received on the subject
                       mortgage loan for so long as it is not
                       returned to special servicing by reason of an
                       actual or reasonably foreseeable default.

Principal Recovery     Subject to the exceptions described under      Compensation     Out of the full, partial or          Time to
   Fee / Special       "The Pooling and Servicing                                      discounted payoff obtained from       time
   Servicer            Agreement--Servicing and Other Compensation                     the related borrower and/or
                       and Payment of Expenses--Principal Special                      liquidation proceeds (exclusive of
                       Servicing Compensation--The Principal                           any portion of that payment or
                       Recovery Fee" in this prospectus supplement,                    proceeds that represents a
                       the special servicer will, in general, be                       recovery of default interest) in
                       entitled to receive a principal recovery fee                    respect of the related specially
                       with respect to: (a) each specially serviced                    serviced mortgage loan or related
                       mortgage loan--or any replacement mortgage                      REO Property, as the case may be.
                       loan substituted for it--as to which the
                       special servicer obtains a full or discounted
                       payoff from the related borrower; and (b) any
                       specially serviced mortgage loan or REO
                       Property as to which the special servicer
                       receives any liquidation proceeds, sale
                       proceeds, insurance proceeds or condemnation
                       proceeds. As to each such specially serviced
                       mortgage loan or foreclosure property, the
                       principal recovery fee will be payable from,
                       and will be calculated by application of a
                       principal recovery fee rate of 1.0% to, the
                       related payment or proceeds.

Additional Special     o    All interest and investment income        Compensation     Interest and investment income       Monthly
   Servicing                earned on amounts on deposit in accounts                   related to the subject accounts
   Compensation /           maintained by the special servicer;                        (net of investment losses).
   Special Servicer



                                      S-174





   TYPE / RECIPIENT                       AMOUNT                      GENERAL PURPOSE                SOURCE                FREQUENCY
---------------------  ---------------------------------------------  ---------------  ----------------------------------  ---------

                       o    On specially serviced loans serviced      Compensation     Payments of late payment charges     Time to
                            mortgage loans, late payment charges and                   and default interest made by          time
                            default interest actually collected with                   borrowers in respect of the
                            respect to the subject mortgage loan                       mortgage loans.
                            accrued during any collection period
                            such mortgage loan was specially
                            serviced, but only to the extent not
                            otherwise allocable to pay the following
                            items with respect to the subject
                            mortgage loan: (i) interest on advances;
                            or (ii) additional trust fund expenses
                            currently payable or previously paid
                            with respect to the subject mortgage
                            loan or mortgaged real property from
                            collections on the mortgage pool and not
                            previously reimbursed;

                       o    With respect to any specially serviced    Compensation     Payments of the applicable fee(s)    Time to
                            mortgage loan, 100% of assumption fees                     made by the borrower under the        time
                            or modification fees actually paid by a                    subject mortgage loan.
                            borrower with respect to any assumption
                            or modification; and

                       o    With respect to any performing mortgage   Compensation     Payments of the applicable fee(s)    Time to
                            loan, if the consent of the special                        made by the borrower under the        time
                            servicer is required with respect to the                   subject mortgage loan.
                            subject action, 50% of assumption fees,
                            modification fees and other fees
                            actually paid by a borrower with respect
                            to any assumption, modification or other
                            agreement entered into by the applicable
                            master servicer.

Trust Administration   o    The trust administration fee, for any     Compensation     General collections on the           Monthly
   Fee / Trustee            distribution date, will equal one                          mortgage loans and any REO
                            month's interest at 0.00155% per annum                     Properties on deposit in the
                            with respect to each and every mortgage                    master servicers' collection
                            loan in the trust, including each                          accounts and/or the trustee's
                            specially serviced mortgage loan, if                       distribution account.
                            any, and each mortgage loan, if any, as
                            to which the corresponding mortgaged
                            real property has become an REO
                            Property.

Additional Trust       All interest and investment income earned on   Compensation     Interest and investment income       Monthly
   Administration      amounts on deposit in accounts maintained by                    related to the subject account
   Compensation /      the trustee.                                                    (net of investment losses).
   Trustee



                                      S-175





   TYPE / RECIPIENT                       AMOUNT                      GENERAL PURPOSE                SOURCE                FREQUENCY
---------------------  ---------------------------------------------  ---------------  ----------------------------------  ---------

EXPENSES

Servicing Advances /   To the extent of funds available, the amount   Reimbursement    Amounts on deposit in the            Time to
   Trustee, Master     of any servicing advances.(1)                  of expenses      applicable master servicer's          time
   Servicers or                                                                        collection account that represent
   Special Servicer                                                                    (a) payments made by the related
                                                                                       borrower to cover the item for
                                                                                       which such servicing advance was
                                                                                       made or (b) liquidation proceeds,
                                                                                       condemnation proceeds, insurance
                                                                                       proceeds and, if applicable, REO
                                                                                       revenues (in each case, if
                                                                                       applicable, net of any principal
                                                                                       recovery fee or workout fee
                                                                                       payable therefrom) received in
                                                                                       respect of the particular mortgage
                                                                                       loan or related REO Property,
                                                                                       provided that if the applicable
                                                                                       master servicer, special servicer
                                                                                       or trustee determines that a
                                                                                       servicing advance is not
                                                                                       recoverable out of collections on
                                                                                       the related underlying mortgage
                                                                                       loan, then out of general
                                                                                       collections on the mortgage loans
                                                                                       and any REO Properties in the
                                                                                       issuing entity on deposit in the
                                                                                       applicable master servicer's
                                                                                       collection account or, if funds in
                                                                                       that master servicer's collection
                                                                                       account are insufficient, the
                                                                                       other master servicer's collection
                                                                                       account.

Interest on servicing  At a rate per annum equal to a published       Payment of       First, out of default interest and   Time to
   advances / Master   prime rate, accrued on the amount of each      interest on      late payment charges on the           time
   Servicers, Special  outstanding servicing advance.(2)              Servicing        related mortgage loan and then,
   Servicer or Trustee                                                Advances         after or at the same time that
                                                                                       advance is reimbursed, out of any
                                                                                       other amounts then on deposit in
                                                                                       the applicable master servicer's
                                                                                       collection account or, if funds in
                                                                                       that master servicer's collection
                                                                                       account are insufficient, the
                                                                                       other master servicer's collection
                                                                                       account.



                                      S-176





   TYPE / RECIPIENT                       AMOUNT                      GENERAL PURPOSE                SOURCE                FREQUENCY
---------------------  ---------------------------------------------  ---------------  ----------------------------------  ---------

P&I Advances / Master  To the extent of funds available, the amount   Reimbursement    Amounts on deposit in the            Time to
   Servicer and        of any P&I advances.(1)                        of P&I Advances  applicable master servicer's          time
   Trustee                                                            made with        collection account that represent
                                                                      respect to the   late collections of interest and
                                                                      mortgage pool    principal (net of related master
                                                                                       servicing, workout and principal
                                                                                       recovery fees) received in respect
                                                                                       of the related mortgage loans or
                                                                                       REO Property as to which such P&I
                                                                                       advance was made, provided that if
                                                                                       the applicable master servicer or
                                                                                       trustee determines that a P&I
                                                                                       advance is not recoverable out of
                                                                                       collections on the related
                                                                                       underlying mortgage loan, then out
                                                                                       of general collections on the
                                                                                       mortgage loans and any REO
                                                                                       Properties in the issuing entity
                                                                                       on deposit in the applicable
                                                                                       master servicer's collection
                                                                                       account or, if funds in that
                                                                                       master servicer's collection
                                                                                       account are insufficient, the
                                                                                       other master servicer's collection
                                                                                       account.

Interest on P&I        At a rate per annum equal to a published       Payment of       First, out of default interest and   Time to
   Advances / Master   prime rate, accrued on the amount of each      interest on P&I  late payment charges on the           time
   Servicers and       outstanding P&I advance.(2)                    advances         related mortgage loan and then,
   Trustee                                                                             after or at the same time that
                                                                                       advance is reimbursed, out of any
                                                                                       other amounts then on deposit in
                                                                                       the applicable master servicer's
                                                                                       collection account or, if funds in
                                                                                       that master servicer's collection
                                                                                       account are insufficient, the
                                                                                       other master servicer's collection
                                                                                       account.

Indemnification        Amount to which such party is entitled to      Indemnification  General collections on the           Time to
   Expenses/ Trustee   indemnification under the pooling and                           mortgage loans and any REO            time
   and any director,   servicing agreement.(3)                                         Properties on deposit in the
   officer, employee                                                                   applicable master servicer's
   or agent of the                                                                     collection account or, if funds in
   Trustee; Depositor,                                                                 that master servicer's collection
   Master Servicers                                                                    account are insufficient, the
   or Special                                                                          other master servicer's collection
   Servicer and any                                                                    account and/or the trustee's
   director, officer,                                                                  distribution account.
   employee or agent
   of Depositor,
   either Master
   Servicer or the
   Special Servicer


----------
(1)  Reimbursable out of collections on the related mortgage loan, except that:
     (a) advances that are determined not to be recoverable out of related
     collections will be reimbursable first out of general collections of
     principal on the mortgage pool and then out of other general collections on
     the mortgage pool; and (b) advances that remain outstanding after a


                                      S-177



     specially serviced mortgage loan has been worked out and the servicing of
     that mortgage loan has been returned to the applicable master servicer may
     be reimbursable out of general collections of principal on the mortgage
     pool.

(2)  Payable out of late payment charges and/or default interest on the related
     mortgage loan or, in connection with or after reimbursement of the related
     advance, out of general collections on the mortgage pool, although in some
     cases interest on advances may be payable first or solely out of general
     collections of principal on the mortgage pool.

(3)  Payable out of general collections on the mortgage pool. In general, none
     of the above specified persons are entitled to indemnification for (1) any
     liability specifically required to be borne thereby pursuant to the terms
     of the pooling and servicing agreement, or (2) any loss, liability or
     expense incurred by reason of willful misfeasance, bad faith or negligence
     in the performance of, or the negligent disregard of, such party's
     obligations and duties under the pooling and servicing agreement, or as may
     arise from a breach of any representation or warranty of such party made in
     the pooling and servicing agreement.


                                      S-178



CALCULATION OF PASS-THROUGH RATES

     The pass-through rates for the class A-1 certificates will be fixed at the
rate per annum identified as the initial pass-through rate for the subject class
in the table under "Summary of Prospectus Supplement--Overview of the Series
2006-C2 Certificates" in this prospectus supplement.

     The pass-through rates for the class A-2, A-3, A-4, A-1A, AM, AJ, B, C, D,
E, J, K, L, M, N, P and Q certificates will, in the case of each of these
classes, with respect to any interest accrued period, equal the lesser of (a)
the Weighted Average Net Mortgage Rate for the related distribution date and (b)
the rate per annum identified as the initial pass-through rate for the subject
class in the table under "Summary of Prospectus Supplement--Overview of the
Series 2006-C2 Certificates" in this prospectus supplement.

     The pass-through rates for the class F, G and H certificates will, in the
case of each of these classes, be a variable rate that, with respect to any
interest accrual period, is equal the Weighted Average Net Mortgage Rate for the
related distribution date minus, in the case of the class F certificates, a
class margin equal to 0.024%.

     The pass-through rate for the class X certificates for any interest accrual
period will equal the weighted average of the respective strip rates, which we
refer to as class X strip rates, at which interest accrues during that interest
accrual period on the respective components of the total notional amount of the
class X certificates outstanding immediately prior to the related distribution
date, with the relevant weighting to be done based upon the relative sizes of
those components. Each of those components will be comprised of the total
principal balance of one of the respective classes of the principal balance
certificates. The total principal balance of each class of principal balance
certificates will constitute a separate component of the total notional amount
of the class X certificates.

     For purposes of accruing interest on the class X certificates during any
interest accrual period, the applicable class X strip rate with respect to any
component of the total notional amount of the class X certificates for that
interest accrual period will equal the excess, if any, of (a) the Weighted
Average Net Mortgage Rate for the related distribution date, over (b) the
pass-through rate in effect during such interest accrual period for the class of
principal balance certificates whose principal balance makes up such component.

     The pass-through rate for the Class XR Certificates during any interest
accrual period beginning September 2013 and for so long as the RLJ Portfolio
Trust Mortgage Loan remains outstanding will equal 0.57% per annum; provided
that, because the RLJ Portfolio Trust Mortgage Loan accrues interest on the
actual number of days elapsed during any one month interest accrual period in a
year assumed to consist of 360 days, then, in some months, the foregoing rate
for that mortgage loan will be converted to an annual rate that would produce an
equivalent amount of interest accrued on the basis of an assumed 360 day year
consisting of twelve 30 day months.

     The class Z, R-I and R-II certificates will not be interest-bearing and,
therefore, will not have pass-through rates.

PAYMENTS

     General. On each distribution date, the trustee will, to the extent of
available funds, make all payments required to be made on the certificates on
that date to the holders of record as of the close of business on the last
business day of the calendar month preceding the month in which those payments
are to occur. The final payment of principal and/or interest on any offered
certificate, however, will be made only upon presentation and surrender of that
certificate at the offices of the certificate registrar or such other location
to be specified in a notice of the pendency of that final payment.

     In order for a certificateholder to receive payments by wire transfer on
and after any particular distribution date, that certificateholder must provide
the trustee with written wiring instructions no later than five business days
prior to the last business day of the calendar month preceding the month in
which that distribution date occurs. Otherwise, that certificateholder will
receive its payments by check mailed to it.


                                      S-179



     Cede & Co. will be the registered holder of your offered certificates, and
you will receive payments on your offered certificates through DTC and its
participating organizations, until physical certificates are issued to the
actual beneficial owners. See "--Registration and Denominations" above.

     Payments of Interest. All of the classes of the certificates (except for
the class Z, R-I and R-II certificates) will bear interest.

     With respect to each interest-bearing class of the certificates that
interest will accrue during each related interest accrual period based upon--

     o    the pass-through rate with respect to that particular class of
          certificates for that interest accrual period;

     o    the total principal balance or notional amount, as the case may be, of
          that particular class of certificates outstanding immediately prior to
          the related distribution date; and

     o    the assumption that each year consists of twelve 30-day months.

     For purposes of calculating the weighted average coupon derived from net
interest rates on the underlying mortgage loans, during any interest accrual
period beginning September 2013, the RLJ Portfolio Trust Mortgage Loan will be
deemed to accrue interest at a rate of 6.2940%, minus the sum of (a) the annual
rates at which the related master servicing fee, the related primary servicing
fee and the trustee fee are calculated, and (b) 0.57% per annum (the "RLJ
Portfolio Trust Mortgage Loan Net Mortgage Interest Rate"), which will be the
rate used to calculate interest due to the holders of the series 2006-C2
certificates (other than the class XR certificates); provided that, because the
RLJ Portfolio Trust Mortgage Loan accrues interest on the actual number of days
elapsed during any one month interest accrual period in a year assumed to
consist of 360 days, then, in some months, the foregoing rate for that mortgage
loan will be converted to an annual rate that would produce an equivalent amount
of interest accrued on the basis of an assumed 360 day year consisting of twelve
30 day months. The Class XR Certificates are subordinate to the other classes of
the series 2006-C2 Certificates and the holders thereof will be entitled to
receive interest on the outstanding principal balance of the RLJ Portfolio Trust
Mortgage Loan at a rate of 0.57% per annum (the "Class XR Interest Rate").

     Allocation of Payments Between the Series 2006-C2 Certificates (Other Than
the Class XR Certificates) and the Class XR Certificates. Pursuant to the
pooling and servicing agreement, to the extent described below, the right of the
holders of the class XR certificates to receive payments is subordinated to the
rights of the holders of the other classes of the series 2006-C2 certificates
(the "Other Certificates") to receive payments with respect to the RLJ Portfolio
Trust Mortgage Loan. On or prior to each distribution date, amounts received
during the related due period on the RLJ Portfolio Trust Mortgage Loan
(including any amounts advanced with respect thereto and any proceeds received
in connection with a sale thereof) will be applied first to payment of any
related primary servicing fees, servicing fees, special servicing fees and
trustee fees, reimbursement of expenses and the reimbursement of any advances
made with respect thereto then due and payable under the pooling and servicing
agreement and payment of any interest on such advances, and the remainder will
be allocated:

     o    first, to the Other Certificates, interest accrued at the RLJ
          Portfolio Net Mortgage Interest Rate during the current interest
          accrual period;

     o    second, to the Other Certificates, accrued and unpaid interest at the
          RLJ Portfolio Net Mortgage Interest Rate from prior interest accrual
          periods to the extent not previously advanced;

     o    third, to the Other Certificates, all principal payments made on the
          RLJ Portfolio Loan Combination and allocated to the RLJ Portfolio
          Trust Mortgage Loan;

     o    fourth, to the holder of the class XR certificates, interest accrued
          at the Class XR Interest Rate during the current interest accrual
          period;


                                      S-180



     o    fifth, to the holder of the class XR certificates, accrued and unpaid
          interest at the Class XR Interest Rate, from prior interest accrual
          periods; and

     o    sixth, to the Other Certificates, all other amounts allocated to the
          RLJ Portfolio Trust Mortgage Loan under the RLJ Portfolio
          Intercreditor Agreement.

     On each distribution date, subject to available funds and the priorities of
payment described under "--Payments--Priority of Payments" below, the total
amount of interest payable to the holders of each interest-bearing class of the
certificates will include the total amount of interest accrued during the
related interest accrual period with respect to that class of certificates
reduced (except in the case of the class X and class XR certificates) by the
product of:

     o    the amount of any Net Aggregate Prepayment Interest Shortfall (less
          the amount allocated to the class XR certificates as specified in the
          second succeeding paragraph) for that distribution date; multiplied by

     o    a fraction, the numerator of which is the total amount of interest
          accrued during the related interest accrual period with respect to the
          subject class of certificates and the denominator of which is the
          total amount of interest accrued during the related interest accrual
          period with respect to all of the interest-bearing classes of the
          certificates (exclusive of the class X and class XR certificates).

     If the holders of any interest-bearing class of the certificates do not
receive all of the interest to which they or it, as applicable, are/is entitled
on any distribution date, then they or it, as applicable, will continue to be
entitled to receive the unpaid portion of that interest on future distribution
dates, subject to the available funds for those future distribution dates and
the priorities of payment described under "--Payments--Priority of Payments"
below.

     The portion of any Net Aggregate Prepayment Interest Shortfall for any
distribution date that is allocable to reduce the current accrued interest then
payable with respect to the class XR certificates will equal the sum of the
product obtained by multiplying, in the case of the RLJ Portfolio Trust Mortgage
Loan if it was the subject of a Prepayment Interest Shortfall incurred during
the related collection period:

     o    the total amount of any portion of that Net Aggregate Prepayment
          Interest Shortfall attributable to such RLJ Portfolio Trust Mortgage
          Loan, multiplied by

     o    a fraction, the numerator of which is a per annum rate equal to 0.57%,
          and the denominator of which is 6.2940% minus the sum of the annual
          rates at which the related master servicing fee, the related primary
          servicing fee and the trustee fee are calculated for such RLJ
          Portfolio Trust Mortgage Loan.

     Payments of Principal. In general, subject to available funds and the
priority of payments described under "--Payments--Priority of Payments" below,
the total distributions of principal to be made with respect to the principal
balance certificates on any given distribution date will equal the Principal
Distribution Amount for that distribution date, and the total distributions of
principal to be made with respect to any particular class of principal balance
certificates on any given distribution date will equal the portion of the
Principal Distribution Amount for that distribution date that is allocable to
that particular class of principal balance certificates. So long as both the
class A-4 and A-1A certificates remain outstanding, however, except as otherwise
set forth below, the Principal Distribution Amount for each distribution date
will be calculated on a loan group-by-loan group basis. On each distribution
date after the total principal balance of either the A-4 or A-1A class has been
reduced to zero, a single Principal Distribution Amount will be calculated in
the aggregate for both loan groups.


                                      S-181



     As indicated in the definition of "Principal Distribution Amount" in the
glossary to this prospectus supplement, the Principal Distribution Amount for
any distribution date will generally be:

     o    reduced by any Nonrecoverable Advance, with interest thereon, or any
          Workout-Delayed Reimbursement Amount with respect to any mortgage loan
          (or, in the case of a servicing advance, the related Loan Combination)
          that is reimbursed out of general collections of principal on the
          mortgage pool received during the related collection period; and

     o    increased by any items recovered during the related collection period
          that previously constituted a Nonrecoverable Advance or interest
          thereon or a Workout-Delayed Reimbursement Amount that was reimbursed
          out of general collections of principal on the mortgage pool during a
          prior collection period.

     If any Nonrecoverable Advance, with interest thereon, or Workout-Delayed
Reimbursement Amount with respect to a mortgage loan is reimbursed out of
general collections of principal on the mortgage pool, then any corresponding
reduction in the Principal Distribution Amount for the relevant distribution
date, as contemplated by the first bullet of the prior paragraph, will generally
result first in a reduction in the portion of such Principal Distribution Amount
attributable to the loan group that includes the subject mortgage loan, until
such portion is reduced to zero, and then in the portion of such Principal
Distribution Amount that is attributable to the other loan group. Increases in
the Principal Distribution Amount for any distribution date, as contemplated by
the second bullet of the prior paragraph, will generally be made to offset prior
reductions in reverse order to that described in the prior sentence. See
"Servicing of the Mortgage Loans--Servicing and Other Compensation and Payment
of Expenses" in this prospectus supplement and "--Advances of Delinquent Monthly
Debt Service Payments and Reimbursement of Advances" below.

     The payment of Additional Trust Fund Expenses with respect to any mortgage
loan may result in a reduction of amounts allocable as principal of that
mortgage loan and, accordingly, a smaller Principal Distribution Amount.

     In general, the portion of the Principal Distribution Amount consisting of
the Loan Group 1 Principal Distribution Amount will be allocated to the class
A-1, A-2, A-3 and A-4 certificates on each distribution date as follows:

     o    first, to the class A-1 certificates, up to the lesser of--

          1.   the entire Loan Group 1 Principal Distribution Amount for that
               distribution date, and

          2.   the total principal balance of the class A-1 certificates
               outstanding immediately prior to that distribution date;

     o    second, to the class A-2 certificates, up to the lesser of--

          1.   the entire Loan Group 1 Principal Distribution Amount for that
               distribution date, reduced by any portion of that amount
               allocable the A-1 certificates as described in the preceding
               bullet, and

          2.   the total principal balance of the class A-2 certificates
               outstanding immediately prior to that distribution date;

     o    third, to the class A-3 certificates, up to the lesser of--

          1.   the entire Loan Group 1 Principal Distribution Amount for that
               distribution date, reduced by any portion of that amount
               allocable to the class A-1 and/or A-2 certificates as described
               in the preceding two bullets, and

          2.   the total principal balance of the class A-3 certificates
               outstanding immediately prior to that distribution date; and


                                      S-182



     o    fourth, to the class A-4 certificates, up to the lesser of--

          1.   the entire Loan Group 1 Principal Distribution Amount for that
               distribution date, reduced by any portion of that amount
               allocable to the class A-1, A-2 and/or A-3 certificates as
               described in the preceding three bullets, and

          2.   the total principal balance of the class A-4 certificates
               outstanding immediately prior to that distribution date.

     In general, the portion of the Principal Distribution Amount consisting of
the Loan Group 2 Principal Distribution Amount will be allocated to the class
A-1A certificates on each distribution date up to the lesser of--

     o    the entire Loan Group 2 Principal Distribution Amount for that
          distribution date; and

     o    the total principal balance of the class A-1A certificates outstanding
          immediately prior to that distribution date.

     If the Loan Group 1 Principal Distribution Amount for any distribution date
exceeds the total principal balance of the class A-1, A-2, A-3 and A-4
certificates outstanding immediately prior to that distribution date, then
(following retirement of the class A-1, A-2, A-3 and A-4 certificates) the
remaining portion thereof would be allocated to the class A-1A certificates, up
to the extent necessary to retire such class of certificates. Similarly, if the
Loan Group 2 Principal Distribution Amount for any distribution date exceeds the
total principal balance of the class A-1A certificates outstanding immediately
prior to that distribution date, then (following retirement of the class A-1A
certificates) the remaining portion thereof would be allocated (after taking
account of the allocations of the Loan Group 1 Principal Distribution Amount for
that distribution date described in the second preceding paragraph): first, to
the class A-1 certificates, up to the extent necessary to retire that class of
certificates; second, to the class A-2 certificates, up to the extent necessary
to retire that class of certificates; third, to the class A-3 certificates, up
to the extent necessary to retire that class of certificates; and fourth, to the
class A-4 certificates, up to the extent necessary to retire that class of
certificates.

     Notwithstanding the foregoing, if any of two or more of the A-1, A-2, A-3,
A-4 and A-1A classes are outstanding at a time when the total principal balance
of the class AM, AJ, B, C, D, E, F, G, H, J, K, L, M, N, P and Q certificates
has been reduced to zero as described under "--Reductions to Certificate
Principal Balances in Connection with Realized Losses and Additional Trust Fund
Expenses" below, then the Principal Distribution Amount for each distribution
date thereafter will be allocable among the A-1, A-2, A-3, A-4 and A-1A classes
that remain outstanding on a pro rata basis in accordance with their respective
total principal balances immediately prior to that distribution date, in each
case up to that total principal balance.

     Following the retirement of the class A-1, A-2, A-3, A-4 and A-1A
certificates, the Principal Distribution Amount for each distribution date will
be allocated to the respective classes of certificates identified in the table
below and in the order of priority set forth in that table, in each case up to
the lesser of--

     o    the portion of that Principal Distribution Amount that remains
          unallocated; and

     o    the total principal balance of the particular class immediately prior
          to that distribution date.


                                      S-183



                          ORDER OF ALLOCATION   CLASS
                          -------------------   -----
                                   1              AM
                                   2              AJ
                                   3              B
                                   4              C
                                   5              D
                                   6              E
                                   7              F
                                   8              G
                                   9              H
                                   10             J
                                   11             K
                                   12             L
                                   13             M
                                   14             N
                                   15             P
                                   16             Q

     In no event will the holders of any class of certificates listed in the
foregoing table be entitled to receive any payments of principal until the total
principal balance of the class A-1, A-2, A-3, A-4 and A-1A certificates is
reduced to zero. Furthermore, in no event will the holders of any class of
certificates listed in the foregoing table be entitled to receive any payments
of principal until the total principal balance of all other classes of
certificates, if any, listed above it in the foregoing table is reduced to zero.

     Reimbursement Amounts. As discussed under "--Reductions of Certificate
Principal Balances in Connection with Realized Losses and Additional Trust Fund
Expenses" below, the total principal balance of any class of principal balance
certificates may be reduced without a corresponding payment of principal. If
that occurs with respect to any such class of principal balance certificates,
then, subject to available funds from time to time and the priority of payments
described under "--Payments--Priority of Payments" below, there may be
distributed with respect to that class of principal balance certificates a
reimbursement of the amount of any such reduction, without interest. References
to the "loss reimbursement amount" under "--Payments--Priority of Payments"
below mean, in the case of any class of principal balance certificates, for any
distribution date, the total amount of all previously unreimbursed reductions,
if any, made in the total principal balance of that class of principal balance
certificates, on all prior distribution dates as discussed under "--Reductions
of Certificate Principal Balances in Connection with Realized Losses and
Additional Trust Fund Expenses" below.

     In limited circumstances, the total principal balance of a class of
principal balance certificates that was previously reduced as described in the
preceding paragraph without a corresponding payment of principal, may be
reinstated (up to the amount of the prior reduction), with interest. Any such
reinstatement of principal balance would result in a corresponding reduction in
the loss reimbursement amount with respect to the subject class of principal
balance certificates. In general, such a reinstatement of principal balance on
any particular distribution date would result from any recoveries of
Nonrecoverable Advances (or interest thereon) that was reimbursed in a prior
collection period from the principal portion of general collections on the
mortgage pool, which recoveries are included in the Principal Distribution
Amount for such Distribution Date.


                                      S-184



     Priority of Payments. On each distribution date, the trustee will apply the
Available Distribution Amount for that date applicable to the related loan group
or both loan groups, to make the following payments in the following order of
priority, in each case to the extent of the remaining applicable portion of the
Available Distribution Amount:

ORDER OF   RECIPIENT CLASS
 PAYMENT      OR CLASSES                  TYPE AND AMOUNT OF PAYMENT
--------   ---------------   ---------------------------------------------------
    1             X*         From the entire Available Distribution Amount,
                             interest up to the total interest payable on that
                             class, without regard to loan groups
              A-1, A-2,      From the portion of the Available Distribution
             A-3 and A-4*    Amount attributable to the mortgage loans in loan
                             group 1, interest up to the total interest payable
                             on those classes, pro rata, based on entitlement
                A-1A*        From the portion of the Available Distribution
                             Amount attributable to the mortgage loans in loan
                             group 2, interest up to the total interest payable
                             on such class

    2         A-1, A-2,      Principal up to the Loan Group 1 Principal
            A-3 and A-4**    Distribution Amount (and, if the class A-1A
                             certificates are retired, any remaining portion of
                             the Loan Group 2 Principal Distribution Amount), to
                             (a) the class A-1 certificates, (b) the class A-2
                             certificates, (c) the class A-3 certificates and
                             (d) the class A-4 certificates, in that order, in
                             the case of each such class until retired
                A-1A**       Principal up to the Loan Group 2 Principal
                             Distribution Amount (and, if the class A-4
                             certificates are retired, any remaining portion of
                             the Loan Group 1 Principal Distribution Amount),
                             until the class A-1A certificates are retired

    3       A-1, A-2, A-3,   Reimbursement up to the loss reimbursement amounts
             A-4 and A-1A    for those classes, pro rata, based on entitlement,
                             without regard to loan groups

    4             AM         Interest up to the total interest payable on that
                             class
    5             AM         Principal up to the portion of the Principal
                             Distribution Amount allocable to that class
    6             AM         Reimbursement up to the loss reimbursement amount
                             for that class

    7             AJ         Interest up to the total interest payable on that
                             class
    8             AJ         Principal up to the portion of the Principal
                             Distribution Amount allocable to that class
    9             AJ         Reimbursement up to the loss reimbursement amount
                             for that class

   10             B          Interest up to the total interest payable on that
                             class
   11             B          Principal up to the portion of the Principal
                             Distribution Amount allocable to that class
   12             B          Reimbursement up to the loss reimbursement amount
                             for that class

   13             C          Interest up to the total interest payable on that
                             class
   14             C          Principal up to the portion of the Principal
                             Distribution Amount allocable to that class
   15             C          Reimbursement up to the loss reimbursement amount
                             for that class

   16             D          Interest up to the total interest payable on that
                             class
   17             D          Principal up to the portion of the Principal
                             Distribution Amount allocable to that class
   18             D          Reimbursement up to the loss reimbursement amount
                             for that class

   19             E          Interest up to the total interest payable on that
                             class
   20             E          Principal up to the portion of the Principal
                             Distribution Amount allocable to that class
   21             E          Reimbursement up to the loss reimbursement amount
                             for that class


                                      S-185



ORDER OF   RECIPIENT CLASS
 PAYMENT      OR CLASSES                  TYPE AND AMOUNT OF PAYMENT
--------   ---------------   ---------------------------------------------------
   22             F          Interest up to the total interest payable on that
                             class
   23             F          Principal up to the portion of the Principal
                             Distribution Amount allocable to that class
   24             F          Reimbursement up to the loss reimbursement amount
                             for that class

   25             G          Interest up to the total interest payable on that
                             class
   26             G          Principal up to the portion of the Principal
                             Distribution Amount allocable to that class
   27             G          Reimbursement up to the loss reimbursement amount
                             for that class

   28             H          Interest up to the total interest payable on that
                             class
   29             H          Principal up to the portion of the Principal
                             Distribution Amount allocable to that class
   30             H          Reimbursement up to the loss reimbursement amount
                             for that class

   31             J          Interest up to the total interest payable on that
                             class
   32             J          Principal up to the portion of the Principal
                             Distribution Amount allocable to that class
   33             J          Reimbursement up to the loss reimbursement amount
                             for that class

   34             K          Interest up to the total interest payable on that
                             class
   35             K          Principal up to the portion of the Principal
                             Distribution Amount allocable to that class
   36             K          Reimbursement up to the loss reimbursement amount
                             for that class

   37             L          Interest up to the total interest payable on that
                             class
   38             L          Principal up to the portion of the Principal
                             Distribution Amount allocable to that class
   39             L          Reimbursement up to the loss reimbursement amount
                             for that class

   40             M          Interest up to the total interest payable on that
                             class
   41             M          Principal up to the portion of the Principal
                             Distribution Amount allocable to that class
   42             M          Reimbursement up to the loss reimbursement amount
                             for that class

   43             N          Interest up to the total interest payable on that
                             class
   44             N          Principal up to the portion of the Principal
                             Distribution Amount allocable to that class
   45             N          Reimbursement up to the loss reimbursement amount
                             for that class

   46             P          Interest up to the total interest payable on that
                             class
   47             P          Principal up to the portion of the Principal
                             Distribution Amount allocable to that class
   48             P          Reimbursement up to the loss reimbursement amount
                             for that class

   49             Q          Interest up to the total interest payable on that
                             class
   50             Q          Principal up to the portion of the Principal
                             Distribution Amount allocable to that class
   51             Q          Reimbursement up to the loss reimbursement amount
                             for that class

   52        R-I and R-II    Any remaining portion of the Available Distribution
                             Amount

----------
*    If the portion of the Available Distribution Amount allocable to pay
     interest on any one or more of the A-1, A-2, A-3, A-4, A-1A and X classes,
     as set forth in the table above, is insufficient for that purpose, then the
     Available Distribution Amount will be applied to pay interest on all those
     classes, pro rata based on entitlement.

**   No payments of principal will be made in respect of the class A-2
     certificates until the total principal balance of the class A-1
     certificates is reduced to zero, no payments of principal will be made in
     respect of the class A-3 certificates until the total principal balance of
     the class A-2 certificates is reduced to zero and no payments of principal
     will be made in respect of the class A-4 certificates until the total
     principal balance of the class A-3 certificates is reduced to zero.
     Furthermore, for purposes of


                                      S-186



     receiving distributions of principal from the Loan Group 1 Principal
     Distribution Amount, the class A-1, A-2, A-3 and A-4 certificates will
     evidence a prior right, relative to the class A-1A certificates, to any
     available funds attributable to loan group 1; and, for purposes of
     receiving distributions of principal from the Loan Group 2 Principal
     Distribution Amount, the class A-1A certificates will evidence a prior
     right, relative to the class A-1, A-2, A-3 and A-4 certificates, to any
     available funds attributable to loan group 2. However, if any two or more
     of the A-1, A-2, A-3, A-4 and A-1A classes are outstanding at a time when
     the total principal balance of the class AM, AJ, B, C, D, E, F, G, H, J, K,
     L, M, N, P and Q certificates has been reduced to zero as described under
     "--Reductions to Certificate Principal Balances in Connection with Realized
     Losses and Additional Trust Fund Expenses" below, payments of principal on
     the outstanding class A-1, A-2, A-3, A-4 and A-1A certificates will be made
     on a pro rata basis in accordance with the respective total principal
     balances of those classes then outstanding, without regard to loan groups.

     Distributions on the class XR certificates will be made separately, from
amounts that represent interest accrued on the RLJ Portfolio Trust Mortgage
Loan, at the Class XR Interest Rate in accordance with the priorities set forth
above under "Description of the Offered Certificates--Payments" in this
prospectus supplement

     Payments of Prepayment Premiums and Yield Maintenance Charges. If any
prepayment consideration is collected during any particular collection period
with respect to any mortgage loan, regardless of whether that prepayment
consideration is calculated as a percentage of the amount prepaid or in
accordance with a yield maintenance formula, then on the distribution date
corresponding to that collection period, the trustee will pay a portion of that
prepayment consideration to the holders of the class A-1, A-2, A-3, A-4, A-1A,
AM, AJ, B, C, D, E, F, G and/or H certificates (or, for so long as the class
A-1A and A-4 certificates are outstanding, payments of principal on that
distribution date from collections on the loan group that includes the prepaid
mortgage loan), up to an amount equal to, in the case of any particular class of
those principal balance certificates, the product of--

     o    the full amount of that prepayment consideration, net of workout fees
          and principal recovery fees payable from it, multiplied by

     o    a fraction, which in no event may be greater than 1.0, the numerator
          of which is equal to the excess, if any, of the pass-through rate for
          the subject class of certificates, over the relevant discount rate,
          and the denominator of which is equal to the excess, if any, of the
          mortgage interest rate of the prepaid mortgage loan over the relevant
          discount rate, and further multiplied by

     o    a fraction, the numerator of which is equal to the amount of principal
          payable with respect to the subject class of certificates, as the case
          may be, on that distribution date (or, for so long as the class A-4
          and A-1A certificates are outstanding, the amount of principal payable
          with respect to the subject class of certificates, on that
          distribution date from collections on the loan group that includes the
          prepaid mortgage loan), and the denominator of which is the Principal
          Distribution Amount (or, so long as the class A-4 and A-1A
          certificates are outstanding, the Loan Group 1 Principal Distribution
          Amount or the Loan Group 2 Principal Distribution Amount, as
          applicable, based on which loan group includes the prepaid mortgage
          loan) for that distribution date.

     The discount rate applicable to any class of principal balance certificates
with respect to any prepaid mortgage loan will be equal to the discount rate
stated in the relevant loan documents, or if none is stated, will equal the
yield, when compounded monthly, on the U.S. Treasury issue, primary issue, with
a maturity date closest to the maturity date or anticipated repayment date, as
applicable, for the prepaid mortgage loan. In the event that there are two or
more U.S. Treasury issues--

     o    with the same coupon, the issue with the lowest yield will be
          selected; or

     o    with maturity dates equally close to the maturity date or anticipated
          repayment date, as applicable, for the prepaid mortgage loan, the
          issue with the earliest maturity date will be selected.

     The calculation of the discount rate with respect to certain mortgage loans
may vary from the above description.


                                      S-187



     Following any payment of prepayment consideration as described above, the
trustee will pay any remaining portion of the prepayment consideration, net of
workout fees and principal recovery fees payable from it, to the holders of the
class X certificates.

     NOTWITHSTANDING THE FOREGOING, ALL PREPAYMENT PREMIUMS AND YIELD
MAINTENANCE CHARGES PAYABLE AS DESCRIBED ABOVE, WILL BE REDUCED, WITH RESPECT TO
SPECIALLY SERVICED MORTGAGE LOANS, BY AN AMOUNT EQUAL TO ADDITIONAL TRUST FUND
EXPENSES AND REALIZED LOSSES PREVIOUSLY ALLOCATED TO ANY CLASS OF CERTIFICATES.

     Neither we nor the underwriters make any representation as to--

     o    the enforceability of the provision of any promissory note evidencing
          one of the mortgage loans or any other loan document requiring the
          payment of a prepayment premium or yield maintenance charge; or

     o    the collectability of any prepayment premium or yield maintenance
          charge.

     See "Description of the Mortgage Pool--Terms and Conditions of the Mortgage
Loans--Voluntary Prepayment Provisions" and "--Other Prepayment Provisions" in
this prospectus supplement.

     Payments of Additional Interest. On each distribution date, any Additional
Interest collected on the ARD Loans during the related collection period will be
distributed to the holders of the class Z certificates.

     Treatment of REO Properties. Notwithstanding that any mortgaged real
property may be acquired as part of the issuing entity assets through
foreclosure, deed in lieu of foreclosure or otherwise, the related mortgage loan
will be treated as having remained outstanding, until the REO Property is
liquidated, for purposes of determining--

     o    payments on the certificates;

     o    allocations of Realized Losses and Additional Trust Fund Expenses to
          the certificates; and

     o    the amount of all fees payable to the applicable master servicer, the
          special servicer and the trustee under the pooling and servicing
          agreement.

     In connection with the foregoing, that mortgage loan deemed to remain
outstanding will be taken into account when determining the Weighted Average Net
Mortgage Rate and the Principal Distribution Amount for each distribution date.

     Operating revenues and other proceeds derived from an REO Property
administered under the pooling and servicing agreement will be applied--

     o    first, to pay or reimburse the applicable master servicer, the special
          servicer and/or the trustee for the payment of some of the costs and
          expenses incurred in connection with the operation and disposition of
          the REO Property; and

     o    second, as collections of principal, interest and other amounts due on
          the related mortgage loan (or, if the REO Property relates thereto, on
          a Serviced Loan Combination).

     To the extent described under "--Advances of Delinquent Monthly Debt
Service Payments and Reimbursement of Advances" below, the applicable master
servicer and the trustee will be required to advance delinquent monthly debt
service payments with respect to each mortgage loan as to which the
corresponding mortgaged real property has become an REO Property, in all cases
as if the mortgage loan had remained outstanding.


                                      S-188



REDUCTIONS TO CERTIFICATE PRINCIPAL BALANCES IN CONNECTION WITH REALIZED LOSSES
AND ADDITIONAL TRUST FUND EXPENSES

     As a result of Realized Losses and Additional Trust Fund Expenses, the
total Stated Principal Balance of, together with any Unliquidated Advances with
respect to, the mortgage pool may decline below the total principal balance of
the principal balance certificates.

     On each distribution date, following the payments to be made to the
certificateholders on that distribution date, the trustee will be required to
allocate to the respective classes of the principal balance certificates,
sequentially in the order described in the following table and, in each case, up
to the total principal balance of the subject class, the aggregate of all
Realized Losses and Additional Trust Fund Expenses that were incurred at any
time following the cut-off date through the end of the related collection period
and were not previously allocated on any prior distribution date, but only to
the extent that the total principal balance of the principal balance
certificates following all payments made to certificateholders on that
distribution date exceeds the total Stated Principal Balance of, together with
any Unliquidated Advances with respect to, the mortgage pool that will be
outstanding immediately following that distribution date.

                    ORDER OF ALLOCATION        CLASS
                    -------------------   --------------
                             1                   Q
                             2                   P
                             3                   N
                             4                   M
                             5                   L
                             6                   K
                             7                   J
                             8                   H
                             9                   G
                             10                  F
                             11                  E
                             12                  D
                             13                  C
                             14                  B
                             15                 AJ
                             16                 AM
                             17           A-1, A-2, A-3,
                                           A-4 and A-1A*

----------
*    Pro rata and pari passu based on the respective total principal balances
     thereof.

     All Realized Losses and Additional Trust Fund Expenses, if any, allocated
to a class of principal balance certificates will be made by reducing the total
principal balance of such class by the amount so allocated.

     In no event will the total principal balance of any class of principal
balance certificates identified in the foregoing table be reduced until the
total principal balance of all other classes of principal balance certificates
listed above it in the table have been reduced to zero.

     A Realized Loss can result from the liquidation of a defaulted mortgage
loan or any related REO Property for less than the full amount due thereunder.
In addition, if any portion of the debt due under any of the mortgage loans is
forgiven, whether in connection with a modification, waiver or amendment granted
or agreed to by the applicable master servicer or the special servicer or in
connection with the bankruptcy, insolvency or similar proceeding involving the
related borrower, the amount forgiven, other than Penalty Interest and
Additional Interest, also will be treated as a Realized Loss. Furthermore, any
Nonrecoverable Advance reimbursed from principal collections will constitute a
Realized Loss.


                                      S-189



     Some examples of Additional Trust Fund Expenses are:

     o    any special servicing fees, workout fees and principal recovery fees
          paid to the special servicer; which fees are not covered out of late
          payment charges and Penalty Interest actually collected on the related
          mortgage loan;

     o    any interest paid to the applicable master servicer, the special
          servicer and/or the trustee with respect to unreimbursed Advances,
          which interest payment is not covered out of late payment charges and
          Penalty Interest actually collected on the related mortgage loan;

     o    any amounts payable to the special servicer in connection with
          inspections of mortgaged real properties, which amounts are not
          covered out of late payment charges and Penalty Interest actually
          collected on the related mortgage loan;

     o    the cost of various opinions of counsel required or permitted to be
          obtained in connection with the servicing of the mortgage loans and
          the administration of the other issuing entity assets;

     o    any unanticipated, non-mortgage loan specific expenses of the trust,
          including--

          1.   any reimbursements and indemnifications to the trustee and/or
               various related persons described under "Description of the
               Governing Documents--Matters Regarding the Trustee" in the
               accompanying base prospectus;

          2.   any reimbursements and indemnification to either master servicer,
               the special servicer, us and/or various related persons described
               under "Description of the Governing Documents--Matters Regarding
               the Master Servicer, the Special Servicer, the Manager and Us" in
               the accompanying base prospectus; and

          3.   any federal, state and local taxes, and tax-related expenses,
               payable out of the issuing entity assets, as described under
               "Federal Income Tax Consequences--Taxation of Owners of REMIC
               Residual Certificates--Prohibited Transactions Tax and Other
               Taxes" in the accompanying base prospectus; and

     o    any amount (other than normal monthly payments) specifically payable
          or reimbursable to the holder of a Non-Trust Loan Holder by the trust,
          in its capacity as holder of the related mortgage loan in the issuing
          entity that is part of the related Serviced Loan Combination, pursuant
          to the related Loan Combination Intercreditor Agreement; and

     o    any amounts expended on behalf of the issuing entity to remediate an
          adverse environmental condition at any mortgaged real property
          securing a defaulted mortgage loan as described under "Servicing of
          the Mortgage Loans--Realization Upon Defaulted Mortgage Loans" in this
          prospectus supplement.

     From time to time, the Principal Distribution Amount may include items that
represent a recovery of Nonrecoverable Advances (or interest thereon) that were
previously reimbursed out of the principal portion of general collections on the
mortgage pool. In such circumstances, it is possible that the total Stated
Principal Balance of, together with any Unliquidated Advances with respect to,
the mortgage pool may exceed the total principal balance of the principal
balance certificates. If and to the extent that any such excess exists as a
result of the inclusion of such items in the Principal Distribution Amount (and,
accordingly, the distribution of such items as principal with respect to the
principal balance certificates), the total principal balances of one or more
classes that had previously been reduced as described above in this
"--Reductions to Certificate Principal Balances in Connection with Realized
Losses and Additional Trust Fund Expenses" section may be increased (in each
case, up to the amount of any such prior reduction). Any such increase would be
made among the respective classes of principal balance certificates in reverse
order that such reductions had been made (i.e., such increases would be made in
descending order of seniority); provided that such increases may not result in
the total principal balance


                                      S-190



of the principal balance certificates being in excess of the total Stated
Principal Balance of, together with any Unliquidated Advances with respect to,
the mortgage pool. Any such increases will also be accompanied by a
reinstatement of the past due interest that would otherwise have accrued if the
reinstated principal amounts had never been written off.

ADVANCES OF DELINQUENT MONTHLY DEBT SERVICE PAYMENTS AND REIMBURSEMENT OF
ADVANCES

     Each master servicer will be required to make, for each distribution date,
a total amount of P&I advances generally equal to all monthly debt service
payments (other than balloon payments), and assumed monthly debt service
payments (including with respect to balloon mortgage loans and mortgage loans as
to which the related mortgaged real properties have become REO Properties), in
each case on mortgage loans it is required to service and net of related master
servicing fees and, in the case of the RLJ Portfolio Trust Mortgage Loan, the
Other Master Servicer's servicing fee, that:

     o    were due or deemed due, as the case may be, with respect to the
          mortgage loans serviced by that master servicer during the related
          collection period; and

     o    were not paid by or on behalf of the respective borrowers or otherwise
          collected as of the close of business on the related determination
          date.

     The master servicers will not make P&I advances prior to the related P&I
advance date, which is the business day immediately preceding each distribution
date. Notwithstanding the foregoing, if it is determined that an Appraisal
Reduction Amount exists with respect to any mortgage loan, then the applicable
master servicer will reduce the interest portion, but not the principal portion,
of each P&I advance that it must make with respect to that mortgage loan during
the period that the Appraisal Reduction Amount exists. The interest portion of
any P&I advance required to be made with respect to any mortgage loan as to
which there exists an Appraisal Reduction Amount, will equal the product of--

     o    the amount of the interest portion of the P&I advance for that
          mortgage loan for the related distribution date without regard to this
          or the prior sentence; and

     o    a fraction, expressed as a percentage, the numerator of which is equal
          to the Stated Principal Balance of that mortgage loan immediately
          prior to the related distribution date, net of the related Appraisal
          Reduction Amount, if any, and the denominator of which is equal to the
          Stated Principal Balance of that mortgage loan immediately prior to
          the related distribution date.

     In the case of any Loan Combination Trust Mortgage Loan, any reduction in
the interest portion of P&I advances to be made with respect to that mortgage
loan, as contemplated by the prior paragraph, will be based on that portion of
any Appraisal Reduction Amount with respect to the related Loan Combination that
is allocable to the subject Loan Combination Trust Mortgage Loan. Each Loan
Combination will be treated as single mortgage loan for purposes of calculating
an Appraisal Reduction Amount. Any Appraisal Reduction Amount with respect to
the ARC Portfolio Loan Combination will be allocated first to the ARC Portfolio
B Note Trust Mortgage Loan, up to the outstanding principal balance thereof, and
then to the ARC Portfolio Trust Mortgage Loan and the ARC Portfolio A Note
Non-Trust Mortgage Loan, pro rata. Any Appraisal Reduction Amount with respect
to the RLJ Portfolio Loan Combination will be allocated pro rata among the RLJ
Portfolio Trust Mortgage Loan and the related Non-Trust Loans. Any Appraisal
Reduction Amount with respect to The Lake in the Woods Loan Combination will be
allocated first to the B-Note Non-Trust Mortgage Loan, up to the outstanding
principal balance thereof, and then to the A-Note Trust Mortgage Loan.

     With respect to any distribution date, the applicable master servicer will
be required to make P&I advances either out of its own funds or, subject to the
replacement as and to the extent provided in the pooling and servicing
agreement, funds held in its collection account that are not required to be paid
on the certificates on that distribution date (or a combination of both
methods).


                                      S-191



     The trustee will be required to make any P&I advance that the applicable
master servicer fails to make with respect to a mortgage loan. See "--The
Trustee" below.

     The master servicers and the trustee will each be entitled to recover any
P&I advance made by it, out of its own funds, from collections on the mortgage
loan as to which the Advance was made out of late collections, liquidation
proceeds or insurance and condemnation proceeds. None of the master servicers or
the trustee will be obligated to make any P&I advance that, in its judgment or
in the judgment of the special servicer, would not ultimately be recoverable,
together with interest accrued on that Advance, out of collections on the
related mortgage loan. In addition, the special servicer may also determine that
any P&I advance made or proposed to be made by the applicable master servicer or
the trustee is not recoverable, together with interest accrued on that Advance,
from proceeds of the related mortgage loan, and the applicable master servicer
and the trustee will be required to act in accordance with such determination.
If the applicable master servicer or the trustee makes any P&I advance that it
or the special servicer subsequently determines, in its judgment, will not be
recoverable, together with interest accrued on that Advance, out of collections
on the related mortgage loan, it may obtain reimbursement for that Advance from
amounts on deposit in the applicable master servicer's collection account (or if
funds are insufficient in such account, from the other master servicer's
collection account) together with interest accrued on the Advance as described
in the next paragraph, out of general collections on the mortgage loans and any
REO Properties on deposit in the applicable master servicer's collection account
from time to time subject to the limitations and requirements described below.
See also "Description of the Governing Documents--Advances" in the accompanying
base prospectus and "Servicing of the Mortgage Loans--Collection Account" in
this prospectus supplement.

     The master servicers and the trustee will each be entitled to receive
interest on P&I advances made thereby out of its own funds; provided, however,
that no interest will accrue on any P&I advance made with respect to a mortgage
loan if the related monthly debt service payment is received on its due date or
prior to the expiration of any applicable grace period. That interest will
accrue on the amount of each P&I advance, for so long as that Advance is
outstanding, at an annual rate equal to the prime rate as published in the
"Money Rates" section of The Wall Street Journal, as that prime rate may change
from time to time. Interest accrued with respect to any P&I advance will be
payable in the collection period in which that Advance is reimbursed--

     o    first, out of Penalty Interest and late payment charges collected on
          the related mortgage loan during that collection period; and

     o    second, if and to the extent that the Penalty Interest and late
          charges referred to in clause first are insufficient to cover the
          advance interest, out of any amounts then on deposit in the applicable
          master servicer's collection account (or if funds are insufficient in
          such account, from the other master servicer's collection account)
          subject to the limitations for reimbursement of the P&I advances
          described below.

     A monthly debt service payment will be assumed to be due with respect to:

     o    each balloon mortgage loan that is delinquent in respect of its
          balloon payment on its stated maturity date, provided that such
          mortgage loan has not been paid in full and no other liquidation event
          has occurred in respect thereof before such maturity date; and

     o    each mortgage loan as to which the corresponding mortgaged real
          property has become an REO Property.

     The assumed monthly debt service payment deemed due on any mortgage loan
described in the first bullet of the prior paragraph that is delinquent as to
its balloon payment will equal, for its stated maturity date and for each
successive due date that it remains outstanding and part of the trust, the
monthly debt service payment that would have been due on the mortgage loan on
the relevant date if the related balloon payment had not come due and the
mortgage loan had, instead, continued to amortize and accrue interest according
to its terms in effect prior to that stated maturity date. The assumed monthly
debt service payment deemed due on any mortgage loan described in the second
bullet of the prior paragraph sentence as to which the related mortgaged real
property has


                                      S-192



become an REO Property, will equal, for each due date that the REO Property
remains part of the trust, the monthly debt service payment or, in the case of a
mortgage loan delinquent with respect to its balloon payment, the assumed
monthly debt service payment that would have been due or deemed due on that
mortgage loan had it remained outstanding. Assumed monthly debt service payments
for ARD Loans do not include Additional Interest.

     None of the master servicers or the trustee will be required to make any
P&I advance with respect to a Non-Trust Loan.

     Upon a determination that a previously made Advance, whether it be a
servicing advance or P&I advance, is not recoverable, together with interest
accrued on that Advance, out of collections on the related mortgage loan, the
applicable master servicer, the special servicer or the trustee, as applicable,
will have the right to be reimbursed for such Advance and interest accrued on
such Advance from amounts on deposit in the applicable master servicer's
collection account (or if funds are insufficient in such account, from the other
master servicer's collection account) that constitute principal collections
received on all of the mortgage loans serviced by it during the related
collection period; provided, however, that if amounts of principal on deposit in
the collection accounts are not sufficient to fully reimburse such party, the
party entitled to the reimbursement may elect at its sole option to be
reimbursed at that time from general collections in its collection account and
the other master servicer's collection account or to defer the portion of the
reimbursement of that Advance equal to the amount in excess of the principal on
deposit in the collection accounts, in which case interest will continue to
accrue on the portion of the Advance that remains outstanding. In either case,
the reimbursement will be made first from principal received on the mortgage
loans serviced by the applicable master servicer and the other master servicer
during the collection period in which the reimbursement is made, prior to
reimbursement from other collections received during that collection period. In
that regard, in the case of reimbursements from principal, such reimbursement
will be made from principal received on the mortgage loans included in the loan
group to which the mortgage loan in respect of which the Advance was made
belongs and, if those collections are insufficient, then from principal received
on the mortgage loans in the other loan group. Any Workout-Delayed Reimbursement
Amount (which includes interest on the subject Advance) will be reimbursable
(together with advance interest thereon) to the applicable master servicer, the
special servicer or the trustee, as applicable, in full, from amounts on deposit
in the master servicer's collection account that constitute principal received
on all of the mortgage loans being serviced by it (or in the case of the RLJ
Portfolio Trust Mortgage Loan from amounts in its collection account received
from the Other Master Servicer) during the related collection period (net of
amounts necessary to reimburse for Nonrecoverable Advances and pay interest
thereon) and, to the extent that the principal collections during that
collection period are not sufficient to reimburse such Workout-Delayed
Reimbursement Amount, will be reimbursable (with interest continuing to accrue
thereon) from collections of principal on the mortgage loans serviced by the
master servicer during subsequent collection periods. Workout-Delayed
Reimbursement Amounts shall constitute a Nonrecoverable Advance only when the
Person making such determination in accordance with the procedures specified in
the definition of Nonrecoverable Advance and taking into account factors such as
all other outstanding Advances, either (a) has determined that such
Workout-Delayed Reimbursement Amounts, would not ultimately be recoverable from
late collections or any other recovery on or in respect of the related mortgage
loan or successor REO mortgage loan, or (b) has determined that such
Workout-Delayed Reimbursement Amount, along with any other Workout-Delayed
Reimbursement Amounts (that have not been reimbursed to the party that made such
Advance) or unreimbursed nonrecoverable advances, would not be ultimately
recoverable from the principal portion of future general collections on the
mortgage loans and REO Properties. In that regard, such reimbursement will be
made from principal received on the mortgage loans included in the loan group to
which the mortgage loan in respect of which the Advance was made belongs and, if
those collections are insufficient, then from principal received on the mortgage
loans in the other loan group. Any reimbursement for Nonrecoverable Advances and
interest on Nonrecoverable Advances should result in a Realized Loss which will
be allocated in accordance with the loss allocation rules described under
"--Reductions to Certificate Principal Balances in Connection with Realized
Losses and Additional Trust Fund Expenses" above. The fact that a decision to
recover such Nonrecoverable Advances over time, or not to do so, benefits some
classes of certificateholders to the detriment of other classes will not, with
respect to the applicable master servicer or special servicer, constitute a
violation of the Servicing Standard or any contractual duty under the


                                      S-193



pooling and servicing agreement and/or, with respect to the trustee, constitute
a violation of any fiduciary duty to certificateholders or contractual duty
under the pooling and servicing agreement.

REPORTS TO CERTIFICATEHOLDERS; AVAILABLE INFORMATION

     Reports by the Trustee. Based solely on information provided in monthly
reports prepared by the master servicers and the special servicer and delivered
to the trustee, the trustee will be required to prepare and make available
electronically via its website at www.etrustee.net or, upon written request,
provide by first class mail, on each distribution date to each registered holder
of a certificate, a trustee report substantially in the form of, and containing
the information set forth in, Annex D to this prospectus supplement. The trustee
report for each distribution date will detail the distributions on the
certificates on that distribution date and the performance, both in total and
individually to the extent available, of the mortgage loans and the related
mortgaged real properties, including the following items of information:

     o    the applicable record date, interest accrual period, determination
          date and distribution date;

     o    the amount of the distribution on such distribution date to the
          holders of each class of principal balance certificates in reduction
          of the total principal balance thereof;

     o    the amount of the distribution on such distribution date to the
          holders of each class of interest-bearing certificates allocable to
          interest;

     o    the amount of the distribution on such distribution date to the
          holders of each class of interest-bearing certificates allocable to
          prepayment premiums and/or yield maintenance charges;

     o    the amount of the distribution on such distribution date to the
          holders of each class of principal balance certificates in
          reimbursement of previously allocated Realized Losses and Additional
          Trust Fund Expenses;

     o    the Available Distribution Amount for such distribution date, and
          related information regarding cash flows received for distributions,
          fees and expenses;

     o    (a) the aggregate amount of P&I advances made with respect to the
          entire mortgage pool for such distribution date pursuant to the
          pooling and servicing agreement and the aggregate amount of
          unreimbursed P&I advances with respect to the entire mortgage pool
          that had been outstanding at the close of business on the related
          determination date and the aggregate amount of interest accrued and
          payable to the master servicers or the trustee in respect of such
          unreimbursed P&I advances as of the close of business on the related
          Determination Date, (b) the aggregate amount of servicing advances
          with respect to the entire mortgage pool as of the close of business
          on the related determination date and (c) the aggregate amount of all
          advances with respect to the entire mortgage pool as of the close of
          business on the related determination date that are nonrecoverable on
          a loan specific basis;

     o    the aggregate unpaid principal balance of the mortgage pool
          outstanding as of the close of business on the related determination
          date;

     o    the aggregate Stated Principal Balance of the mortgage pool
          outstanding immediately before and immediately after such distribution
          date;

     o    the number, aggregate principal balance, weighted average remaining
          term to maturity and weighted average mortgage interest rate of the
          mortgage loans as of the close of business on the related
          determination date;

     o    the number, aggregate unpaid principal balance (as of the close of
          business on the related Determination Date) and aggregate Stated
          Principal Balance (immediately after such distribution date) of the
          mortgage loans (a) delinquent 30-59 days, (b) delinquent 60-89 days,
          (c) delinquent


                                      S-194



          more than 89 days, (d) as to which foreclosure proceedings have been
          commenced, and (e) to the actual knowledge of either master servicer
          or special servicer, in bankruptcy proceedings;

     o    as to each mortgage loan referred to in the preceding bullet above,
          (a) the loan number thereof, (b) the Stated Principal Balance thereof
          immediately following such distribution date, and (c) a brief
          description of any executed loan modification;

     o    with respect to any mortgage loan that was liquidated during the
          related collection period (other than by reason of a payment in full),
          (a) the loan number thereof, (b) the aggregate of all liquidation
          proceeds and other amounts received in connection with such
          liquidation (separately identifying the portion thereof allocable to
          distributions on the certificates), and (c) the amount of any Realized
          Loss in connection with such liquidation;

     o    with respect to any REO Property included in the issuing entity that
          was liquidated during the related collection period, (a) the loan
          number of the related mortgage loan, (b) the aggregate of all
          liquidation proceeds and other amounts received in connection with
          such liquidation (separately identifying the portion thereof allocable
          to distributions on the certificates), and (c) the amount of any
          Realized Loss in respect of the related mortgage loan in connection
          with such liquidation;

     o    the amount of interest accrued and the amount of interest payable in
          respect of each class of interest-bearing certificates for such
          distribution date;

     o    any unpaid interest in respect of each class of interest-bearing
          certificates after giving effect to the distributions made on such
          distribution date;

     o    the pass-through rate for each class of interest-bearing certificates
          for such distribution date;

     o    the Principal Distribution Amount, separately identifying the
          respective components thereof (and, in the case of any voluntary
          principal prepayment or other unscheduled collection of principal
          received during the related collection period, the loan number for the
          related mortgage loan and the amount of such prepayment or other
          collection of principal);

     o    the aggregate of all Realized Losses incurred during the related
          collection period and all Additional Trust Fund Expenses incurred
          during the related collection period;

     o    the aggregate of all Realized Losses and Additional Trust Fund
          Expenses that were allocated on such distribution date;

     o    the total principal balance or notional amount, as applicable, of each
          class of interest-bearing certificates outstanding immediately before
          and immediately after such distribution date, separately identifying
          any reduction therein due to the allocation of Realized Losses and
          Additional Trust Fund Expenses on such distribution date;

     o    the certificate factor for each class of interest-bearing certificates
          immediately following such distribution date;

     o    the aggregate amount of interest on P&I advances in respect of the
          mortgage pool paid to the master servicers and the trustee during the
          related collection period in accordance with the pooling and servicing
          agreement;

     o    the aggregate amount of interest on servicing advances in respect of
          the mortgage pool paid to the master servicers, the special servicer
          and the trustee during the related collection period in accordance
          with the pooling and servicing agreement;

     o    the aggregate amount of servicing compensation paid to the master
          servicers and the special servicer during the related collection
          period;


                                      S-195



     o    information regarding any Appraisal Reduction Amount existing with
          respect to any mortgage loan as of the related determination date;

     o    the original and then current credit support levels for each class of
          interest-bearing certificates;

     o    the original and then current ratings known to the trustee for each
          class of interest-bearing certificates;

     o    the aggregate amount of prepayment premiums and yield maintenance
          charges collected during the related collection period;

     o    the value of any REO Property included in the issuing entity as of the
          end of the related determination date for such distribution date,
          based on the most recent appraisal or valuation;

     o    the amounts, if any, actually distributed with respect to the class Z
          certificates, the class R-I certificates and the class R-II
          certificates, respectively, on such distribution date; and

     o    any material information known to the trustee regarding any material
          breaches of representations and warranties of the respective mortgage
          loan sellers with respect to the mortgage loans and any events of
          default under the pooling and servicing agreement.

     Recipients will be deemed to have agreed to keep the information contained
in any trustee report confidential to the extent such information is not
publicly available.

     The special servicer is required to deliver to the master servicers
monthly, beginning in September 2006, a CMSA special servicer loan file that
contains the information called for in, or that will enable the master servicers
to produce, the CMSA reports required to be delivered by the master servicers to
the trustee as described below, in each case with respect to all specially
serviced mortgage loans and the REO Properties.

     Each master servicer is required to deliver to the trustee monthly,
beginning in September 2006, the CMSA loan periodic update file with respect to
the subject distribution date.

     Monthly, beginning in December 2006, each master servicer must deliver to
the trustee a copy of each of the following reports relating to the mortgage
loans and, if applicable, any REO Properties:

     o    a CMSA comparative financial status report;

     o    a CMSA delinquent loan status report;

     o    a CMSA historical loan modification and corrected mortgage loan
          report;

     o    a CMSA historical liquidation report;

     o    a CMSA REO status report;

     o    a CMSA loan level reserve/LOC report;

     o    a CMSA advance recovery report;

     o    a CMSA servicer watchlist;

     o    a CMSA property file;

     o    a CMSA loan set-up file; and

     o    a CMSA financial file.


                                      S-196



These reports will provide required information as of the related determination
date and will be in an electronic format reasonably acceptable to both the
trustee and each of the master servicers.

     In addition, each master servicer will be required to deliver to the
controlling class representative and upon request, the trustee, the following
reports required to be prepared and maintained by it and/or the special
servicer:

     o    with respect to any mortgaged real property or REO Property, a CMSA
          operating statement analysis report; and

     o    with respect to any mortgaged real property or REO Property, a CMSA
          NOI adjustment worksheet.

     Absent manifest error of which it has actual knowledge, none of the master
servicers or the special servicer will be responsible for the accuracy or
completeness of any information supplied to it by a borrower or a third party
that is included in reports or other information provided by or on behalf of a
master servicer or the special servicer, as the case may be. None of the
trustee, the master servicers and the special servicer will make any
representations or warranties as to the accuracy or completeness of, and the
trustee, the master servicers and the special servicer will disclaim
responsibility for, any information made available by the trustee, the master
servicers or the special servicer, as the case may be, for which it is not the
original source.

     The reports identified in the preceding paragraphs as CMSA reports will be
in the forms prescribed in the standard Commercial Mortgage Securities
Association investor reporting package or otherwise approved by the Commercial
Mortgage Securities Association. Current forms of these reports are available at
the Commercial Mortgage Securities Association's internet website, located at
www.cmbs.org.

     Information Available From Trustee. The trustee will, and the master
servicers may, but are not required to, make available each month via their
respective internet websites to any interested party (i) the trustee report,
(ii) the pooling and servicing agreement and (iii) the final prospectus
supplement for the offered certificates and the accompanying base prospectus. In
addition, the trustee will make available each month, on each distribution date,
the Unrestricted Servicer Reports, the CMSA loan periodic update file, the CMSA
loan setup file, the CMSA bond level file, and the CMSA collateral summary file
to any interested party on its internet website. The trustee will also make
available each month, to the extent received, on each distribution date, (i) the
Restricted Servicer Reports and (ii) the CMSA property file, to any holder of a
certificate, any certificate owner or any prospective transferee of a
certificate or interest therein that provides the trustee with certain required
certifications, via the trustee's internet website initially located at
www.etrustee.net with the use of a password (or other comparable restricted
access mechanism) provided by the trustee. Assistance with the trustee's website
can be obtained by calling its CMBS customer service number: (312) 904-7989.

     The trustee will make no representations or warranties as to the accuracy
or completeness of, and may disclaim responsibility for, any information made
available by the trustee for which it is not the original source.

     The trustee and the master servicers may require registration and the
acceptance of a disclaimer in connection with providing access to their
respective internet websites. The trustee and the master servicers will not be
liable for the dissemination of information made in accordance with the pooling
and servicing agreement.

     Availability of Exchange Act Reports. The annual reports on Form 10-K, the
distribution reports on Form 10-D, the current reports on Form 8-K and
amendments to those reports filed or furnished with respect to the issuing
entity pursuant to section 13(a) or 15(d) of the Exchange Act will be made
available on the website of the trustee as soon as reasonably practicable after
such material is electronically filed with, or furnished to, the SEC.

     Book-Entry Certificates. If you hold your offered certificates in
book-entry form through DTC, you may obtain direct access to the monthly reports
of the trustee as if you were a certificateholder, provided that you deliver a
written certification to the trustee confirming your beneficial ownership in the
offered certificates. Otherwise, until definitive certificates are issued with
respect to your offered certificates, the information contained in those monthly
reports will be available to you only to the extent that it is made available
through


                                      S-197



DTC and the DTC participants or is available on the trustee's internet website.
Conveyance of notices and other communications by DTC to the DTC participants,
and by the DTC participants to beneficial owners of the offered certificates,
will be governed by arrangements among them, subject to any statutory or
regulatory requirements as may be in effect from time to time. We, the master
servicers, the special servicer, the trustee and the certificate registrar are
required to recognize as certificateholders only those persons in whose names
the certificates are registered on the books and records of the certificate
registrar.

     Other Information. The pooling and servicing agreement will obligate the
master servicers (with respect to the items listed in clauses 1, 2, 3, 4, 5, 6,
8 and 9 below, to the extent those items are in its possession), the special
servicer (with respect to the items in clauses 4, 5, 6, 7, 8 and 9 below, to the
extent those items are in its possession), the trustee (with respect to the
items in clauses 1 through 10 below, to the extent those items are in its
respective possessions), to make available at their respective offices, during
normal business hours, upon 10 days' advance written notice, for review by any
holder or beneficial owner of an offered certificate or any person identified to
the trustee as a prospective transferee of an offered certificate or any
interest in that offered certificate, originals or copies of, among other
things, the following items:

          1.   the pooling and servicing agreement, including exhibits, and any
               amendments to the pooling and servicing agreement;

          2.   all trustee reports and monthly reports of the master servicers
               delivered, or otherwise electronically made available, to
               certificateholders since the date of initial issuance of the
               offered certificates;

          3.   all officer's certificates delivered to the trustee by the master
               servicers and/or the special servicer since the date of initial
               issuance of the certificates, as described under "Servicing of
               the Mortgage Loans--Evidence as to Compliance" in this prospectus
               supplement;

          4.   all accountants' reports delivered to the trustee with respect to
               the master servicers and/or the special servicer since the date
               of initial issuance of the offered certificates, as described
               under "Servicing of the Mortgage Loans--Evidence as to
               Compliance" in this prospectus supplement;

          5.   the most recent inspection report with respect to each mortgaged
               real property for a mortgage loan prepared by or on behalf of the
               applicable master servicer and delivered to the trustee as
               described under "Servicing of the Mortgage Loans--Inspections;
               Collection of Operating Information" in this prospectus
               supplement and any environmental assessment prepared as described
               under "Realization Upon Defaulted Mortgage Loans--Foreclosure and
               Similar Proceedings" in this prospectus supplement;

          6.   the most recent annual operating statement and rent roll for each
               mortgaged real property for a mortgage loan and financial
               statements of the related borrower collected by or on behalf of
               the master servicers as described under "Servicing of the
               Mortgage Loans--Inspections; Collection of Operating Information"
               in this prospectus supplement;

          7.   all modifications, waivers and amendments of the mortgage loans
               that are to be added to the mortgage files from time to time and
               any asset status report prepared by the special servicer;

          8.   the servicing file relating to each mortgage loan;

          9.   any and all officer's certificates and other evidence delivered
               by the master servicers or the special servicer, as the case may
               be, to support its determination that any advance was, or if
               made, would be, a nonrecoverable advance; and

          10.  all reports filed with the SEC with respect to the issuing entity
               pursuant to Sections 13(a), 13(c), 14 or 15(d) of the Securities
               Exchange Act of 1934, as amended.


                                      S-198



     Copies of the foregoing items will be available from the trustee, the
master servicers or the special servicer, as applicable, upon request. However,
except in the case of the items described in item 10 above, the trustee, the
master servicers and the special servicer, as applicable, will be permitted to
require payment of a sum sufficient to cover the reasonable costs and expenses
of providing the copies.

     In connection with providing access to or copies of the items described
above, the trustee, the master servicers or the special servicer, as applicable,
may require:

     o    in the case of a registered holder of an offered certificate or a
          beneficial owner of an offered certificate held in book-entry form, a
          written confirmation executed by the requesting person or entity, in a
          form reasonably acceptable to the trustee, the master servicers or the
          special servicer, as applicable, generally to the effect that the
          person or entity is a beneficial owner of offered certificates and
          will keep the information confidential; and

     o    in the case of a prospective purchaser of an offered certificate or
          any interest in that offered certificate, confirmation executed by the
          requesting person or entity, in a form reasonably acceptable to the
          trustee, the master servicers or the special servicer, as applicable,
          generally to the effect that the person or entity is a prospective
          purchaser of offered certificates or an interest in offered
          certificates, is requesting the information for use in evaluating a
          possible investment in the offered certificates and will otherwise
          keep the information confidential.

     The certifications referred to in the prior paragraph may include an
indemnity from the certifying party for a breach. Registered holders of the
offered certificates will be deemed to have agreed to keep the information
described above confidential by the acceptance of their certificates.

VOTING RIGHTS

     At all times during the term of the pooling and servicing agreement, 100%
of the voting rights for the certificates will be allocated among the respective
classes of certificates as follows:

     o    2% in the aggregate in the case of the class X certificates, and

     o    in the case of any class of principal balance certificates, a
          percentage equal to the product of 98% and a fraction, the numerator
          of which is equal to the then total principal balance of such class of
          principal balance certificates and the denominator of which is equal
          to the then total principal balance of all the principal balance
          certificates.

     The holders of the class XR, R-I, R-II or Z certificates will not be
entitled to any voting rights. Voting rights allocated to a class of
certificates will be allocated among the related certificateholders in
proportion to the percentage interests in such class evidenced by their
respective certificates. See "Description of the Certificates--Voting Rights" in
the accompanying base prospectus.

TERMINATION

     The obligations created by the pooling and servicing agreement will
terminate following the earliest of--

     o    the final payment or advance on, or other liquidation of, the last
          mortgage loan or related REO Property remaining in the trust; and

     o    the purchase of all of the mortgage loans and REO Properties remaining
          in the issuing entity by the holder (or, if applicable, the beneficial
          owner) of certificates with the largest percentage of voting rights
          allocated to the controlling class (such holder (or, if applicable,
          beneficial owner) referred to as the plurality controlling class
          certificateholder), a master servicer or the special servicer, in that
          order of preference, after the Stated Principal Balance of the
          mortgage pool has been reduced to less than 1.0% of the initial
          mortgage pool balance.


                                      S-199



     Written notice of termination of the pooling and servicing agreement will
be given to each certificateholder. The final payment with respect to each
certificate will be made only upon surrender and cancellation of that
certificate at the office of the certificate registrar or at any other location
specified in the notice of termination.

     Any purchase by either master servicer, the special servicer or the
plurality controlling class certificateholder of all the mortgage loans and REO
Properties remaining in the issuing entity is required to be made at a price
equal to:

     o    the sum of--

          1.   the then total principal balance of all the mortgage loans then
               included in the issuing entity (excluding any mortgage loans as
               to which the related mortgaged real properties have become REO
               Properties), together with interest thereon plus any accrued and
               unpaid interest on P&I advances made with respect to such
               mortgage loans, unreimbursed servicing advances for those
               mortgage loans plus any accrued and unpaid interest on such
               servicing advances, any reasonable costs and expenses incurred in
               connection with any such purchase and any other Additional Trust
               Fund Expenses (including any Additional Trust Fund Expenses
               previously reimbursed or paid by the issuing entity but not so
               reimbursed by the related borrower or from insurance proceeds or
               condemnation proceeds); and

          2.   the appraised value of all REO Properties then included in the
               trust, as determined by an appraiser mutually agreed upon by the
               applicable master servicer, the special servicer and the trustee,
               minus

     o    solely in the case of a purchase by a master servicer, the total of
          all amounts payable or reimbursable to the such master servicer under
          the pooling and servicing agreement.

     The purchase will result in early retirement of the outstanding
certificates. The termination price, exclusive of any portion of the termination
price payable or reimbursable to any person other than the certificateholders,
will constitute part of the Available Distribution Amount for the final
distribution date.

     In addition, if, following the date on which the total principal balances
of the offered certificates are reduced to zero, all of the remaining
certificates (but excluding the class Z, R-I and R-II certificates), are held by
the same certificateholder, the issuing entity may also be terminated, subject
to such additional conditions as may be set forth in the pooling and servicing
agreement, in connection with an exchange of all the remaining certificates
(other than the class Z, R-I and R-II certificates) for all the mortgage loans
and REO Properties remaining in the issuing entity at the time of exchange.

                        YIELD AND MATURITY CONSIDERATIONS

YIELD CONSIDERATIONS

     General. The yield on any offered certificate will depend on:

     o    the price at which the certificate is purchased by an investor; and

     o    the rate, timing and amount of payments on the certificate.

     The rate, timing and amount of payments on any offered certificate will in
turn depend on, among other things:

     o    the pass-through rate for the certificate;


                                      S-200



     o    the rate and timing of principal payments, including principal
          prepayments, and other principal collections on the mortgage loans and
          the extent to which those amounts are to be applied or otherwise
          result in reduction of the principal balance of the certificate;

     o    the rate, timing and severity of Realized Losses and Additional Trust
          Fund Expenses and the extent to which those losses and expenses result
          in the reduction of the principal balance of the certificate; and

     o    the timing and severity of any Net Aggregate Prepayment Interest
          Shortfalls and the extent to which those shortfalls result in the
          reduction of the interest payments on the certificate.

     Pass-Through Rates. The pass-through rates for some classes of the offered
certificates will be, in the case of each of these classes, equal to, based on
or limited by the Weighted Average Net Mortgage Rate. See "Description of the
Offered Certificates--Calculation of Pass-Through Rates" in this prospectus
supplement. As a result, the respective pass-through rates (and, accordingly,
the respective yields to maturity) on these classes of offered certificates
could be adversely affected if mortgage loans with relatively high Net Mortgage
Rates experienced a faster rate of principal payments than mortgage loans with
relatively low Net Mortgage Rates. This means that the respective yields to
maturity on these classes of offered certificates could be sensitive to changes
in the relative composition of the mortgage pool as a result of scheduled
amortization, voluntary prepayments and liquidations of mortgage loans following
default.

     See "Description of the Offered Certificates--Payments--Calculation of
Pass-Through Rates" and "Description of the Mortgage Pool" in this prospectus
supplement and "--Rate and Timing of Principal Payments" below.

     Rate and Timing of Principal Payments. The yield to maturity on any offered
certificates purchased at a discount or a premium will be affected by the
frequency and timing of principal payments made in reduction of the total
principal balances or notional amounts of the certificates. In turn, the
frequency and timing of principal payments that are paid or otherwise result in
reduction of the total principal balance or notional amount, as the case may be,
of any offered certificate will be directly related to the frequency and timing
of principal payments on or with respect to the mortgage loans (or, in some
cases, a particular group of mortgage loans). Finally, the rate and timing of
principal payments on or with respect to the mortgage loans will be affected by
their amortization schedules, the dates on which balloon payments are due and
the rate and timing of principal prepayments and other unscheduled collections
on them, including for this purpose, collections made in connection with
liquidations of mortgage loans due to defaults, casualties or condemnations
affecting the mortgaged real properties, or purchases or other removals of
mortgage loans from the trust.

     Prepayments and other early liquidations of the mortgage loans will result
in payments on the certificates of amounts that would otherwise be paid over the
remaining terms of the mortgage loans. This will tend to shorten the weighted
average lives of some or all of the offered certificates. Defaults on the
mortgage loans, particularly at or near their maturity dates, may result in
significant delays in payments of principal on the mortgage loans and,
accordingly, on the certificates, while workouts are negotiated or foreclosures
are completed. These delays will tend to lengthen the weighted average lives of
some or all of the offered certificates. See "Servicing of the Mortgage
Loans--Modifications, Waivers, Amendments and Consents" in this prospectus
supplement. In addition, the ability of a borrower under an ARD Loan, to repay
that loan on the related anticipated repayment date will generally depend on its
ability to either refinance the mortgage loan or sell the corresponding
mortgaged real property. Also, a borrower may have little incentive to repay its
mortgage loan on the related anticipated repayment date if then prevailing
interest rates are relatively high. Accordingly, there can be no assurance that
any ARD Loan will be paid in full on its anticipated repayment date. Failure of
a borrower under an ARD Loan to repay that mortgage loan by or shortly after the
related anticipated repayment date, for whatever reason, will tend to lengthen
the weighted average lives of the offered certificates.

     The extent to which the yield to maturity on any offered certificate may
vary from the anticipated yield will depend upon the degree to which the
certificate is purchased at a discount or premium and when, and to what degree,
payments of principal on the mortgage loans (and, in particular, with respect to
the class A-1, A-2, A-3


                                      S-201



and A-4 certificates, the mortgage loans in loan group 1, and with respect to
the class A-1A certificates, the mortgage loans in loan group 2) are in turn
paid or otherwise result in a reduction of the principal balance of the
certificate. If you purchase your offered certificates at a discount from their
total principal balance, your actual yield could be lower than your anticipated
yield if the principal payments on the mortgage loans (and, in particular, with
respect to the class A-1, A-2, A-3 and A-4 certificates, the mortgage loans in
loan group 1, and with respect to the class A-1A certificates, the mortgage
loans in loan group 2) are slower than you anticipated. If you purchase any
offered certificates at a premium relative to their total principal balance, you
should consider the risk that a faster than anticipated rate of principal
payments on the mortgage loans (and, in particular, with respect to the class
A-1, A-2, A-3 and A-4 certificates, the mortgage loans in loan group 1, and with
respect to the class A-1A certificates, the mortgage loans in loan group 2)
could result in an actual yield to you that is lower than your anticipated
yield.

     Because the rate of principal payments on or with respect to the mortgage
loans will depend on future events and a variety of factors, no assurance can be
given as to that rate or the rate of principal prepayments in particular.

     Even if they are available and payable on your offered certificates,
prepayment premiums and yield maintenance charges may not be sufficient to
offset fully any loss in yield on your offered certificates attributable to the
related prepayments of the mortgage loans. Prepayment consideration payable on
specially serviced mortgage loans will be applied to reimburse Realized Losses
and Additional Trust Fund Expenses previously allocated to any class of
certificates.

     The yield on the class A-1, A-2, A-3 and A-4 certificates will be
particularly sensitive to prepayments on mortgage loans in loan group 1, and the
yield on the class A-1A certificates will be particularly sensitive to
prepayments on mortgage loans in loan group 2.

     Delinquencies and Defaults on the Mortgage Loans. The rate and timing of
delinquencies and defaults on the mortgage loans (and, in particular, with
respect to the class A-1, A-2, A-3 and A-4 certificates, on the mortgage loans
in loan group 1, and with respect to the class A-1A certificates, the mortgage
loans in loan group 2) may affect the amount of payments on your offered
certificates, the yield to maturity of your offered certificates, the rate of
principal payments on your offered certificates and the weighted average life of
your offered certificates.

     Delinquencies on the mortgage loans, unless covered by P&I advances, may
result in shortfalls in payments of interest and/or principal on your offered
certificates for the current month. Although any shortfalls in payments of
interest may be made up on future distribution dates, no interest would accrue
on those shortfalls. Thus, any shortfalls in payments of interest would
adversely affect the yield to maturity of your offered certificates.

     If--

     o    you calculate the anticipated yield to maturity for your offered
          certificates based on an assumed rate of default and amount of losses
          on the mortgage loans that is lower than the default rate and amount
          of losses actually experienced; and

     o    the additional losses result in a reduction of the total payments on
          or the total principal balance of your offered certificates,

then your actual yield to maturity will be lower than you calculated and could,
under some scenarios, be negative.

     Reimbursement of Advances from general collections of principal on the
mortgage pool may reduce distributions of the principal in respect of the
offered certificates.


                                      S-202



     The timing of any loss on a liquidated mortgage loan that results in a
reduction of the total payments on, or the total principal balance of, your
offered certificates will also affect your actual yield to maturity, even if the
rate of defaults and severity of losses are consistent with your expectations.
In general, the earlier your loss occurs, the greater the effect on your yield
to maturity.

     Even if losses on the mortgage loans do not result in a reduction of the
total payments on or the total principal balance of your offered certificates,
the losses may still affect the timing of payments on, and the weighted average
life and yield to maturity of, your offered certificates.

     Relevant Factors. The following factors, among others, will affect the rate
and timing of principal payments and defaults and the severity of losses on or
with respect to the mortgage loans:

     o    prevailing interest rates;

     o    the terms of the mortgage loans, including provisions that require the
          payment of prepayment premiums and yield maintenance charges,
          provisions that impose prepayment lock-out periods and amortization
          terms that require balloon payments;

     o    the demographics and relative economic vitality of the areas in which
          the mortgaged real properties are located;

     o    the general supply and demand for commercial and multifamily rental
          space of the type available at the mortgaged real properties in the
          areas in which the mortgaged real properties are located;

     o    the quality of management of the mortgaged real properties;

     o    the servicing of the mortgage loans;

     o    possible changes in tax laws; and

     o    other opportunities for investment.

     See "Risk Factors--Risks Related to the Mortgage Loans," "Description of
the Mortgage Pool" and "Servicing of the Mortgage Loans" in this prospectus
supplement and "Description of the Governing Documents" and "Yield and Maturity
Considerations--Yield and Prepayment Considerations" in the accompanying base
prospectus.

     The rate of prepayment on the mortgage loans is likely to be affected by
prevailing market interest rates for mortgage loans of a comparable type, term
and risk level. When the prevailing market interest rate is below the annual
rate at which a mortgage loan accrues interest, the related borrower may have an
increased incentive to refinance the mortgage loan. Conversely, to the extent
prevailing market interest rates exceed the annual rate at which a mortgage loan
accrues interest, the related borrower may be less likely to voluntarily prepay
the mortgage loan. Assuming prevailing market interest rates exceed the revised
mortgage interest rate at which an ARD Loan accrues interest following its
anticipated repayment date, the primary incentive for the related borrower to
prepay the mortgage loan on or before its anticipated repayment date is to give
the borrower access to excess cash flow, all of which, net of the minimum
required debt service, approved property expenses and any required reserves,
must be applied to pay down principal of the mortgage loan. Accordingly, there
can be no assurance that any ARD Loan will be prepaid on or before its
anticipated repayment date or on any other date prior to maturity.

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


                                      S-203



     A number of the borrowers are limited or general partnerships. The
bankruptcy of the general partner in a partnership may result in the dissolution
of the partnership. The dissolution of a borrower partnership, the winding-up of
its affairs and the distribution of its assets could result in an acceleration
of its payment obligations under the related mortgage loan.

     We make no representation or warranty regarding:

     o    the particular factors that will affect the rate and timing of
          prepayments and defaults on the mortgage loans (or any particular
          group of mortgage loans);

     o    the relative importance of those factors;

     o    the percentage of the total principal balance of the mortgage loans
          (or any particular group of mortgage loans) that will be prepaid or as
          to which a default will have occurred as of any particular date; or

     o    the overall rate of prepayment or default on the mortgage loans (or
          any particular group of mortgage loans).

     Unpaid Interest. If the portion of the Available Distribution Amount
payable with respect to interest on any class of offered certificates on any
distribution date is less than the total amount of interest then payable for the
class, the shortfall will be payable to the holders of those certificates on
subsequent distribution dates, subject to available funds on those subsequent
distribution dates and the priority of payments described under "Description of
the Offered Certificates--Payments--Priority of Payments" in this prospectus
supplement. That shortfall will not bear interest, however, and will therefore
negatively affect the yield to maturity of that class of offered certificates
for so long as it is outstanding.

     Delay in Payments. Because monthly payments will not be made on the
certificates until several days after the due dates for the mortgage loans
during the related collection period, your effective yield will be lower than
the yield that would otherwise be produced by your pass-through rate and
purchase price, assuming that purchase price did not account for a delay.

CPR MODEL

     Prepayments on loans are commonly measured relative to a prepayment
standard or model. The prepayment model used in this prospectus supplement is
the constant prepayment rate, or "CPR," model, which represents an assumed
constant rate of prepayment each month, which is expressed on a per annum basis,
relative to the then-outstanding principal balance of a pool of loans for the
life of those loans. The CPR model does not purport to be either a historical
description of the prepayment experience of any pool of loans or a prediction of
the anticipated rate of prepayment of any pool of loans, including the mortgage
pool. We do not make any representations about the appropriateness of the CPR
model.

WEIGHTED AVERAGE LIVES

     The tables set forth below indicate the respective weighted average lives
of the respective classes of the offered certificates and set forth the
percentages of the respective initial total principal balances of those classes
that would be outstanding after the distribution dates in each of the calendar
months shown, subject, however, to the following discussion and the assumptions
specified below.


                                      S-204



     For purposes of this prospectus supplement, "weighted average life" of any
offered certificate refers to the average amount of time that will elapse from
the assumed date of settlement of that certificate, which is August 17, 2006,
until each dollar of principal of the certificate will be repaid to the
investor, based on the Modeling Assumptions. For purposes of this "Yield and
Maturity Considerations" section, the weighted average life of any offered
certificate is determined by:

     o    multiplying the amount of each principal payment on the certificate by
          the number of years from the assumed settlement date to the related
          distribution date;

     o    summing the results; and

     o    dividing the sum by the total amount of the reductions in the
          principal balance of the certificate.

     The weighted average life of any offered certificate will be influenced by,
among other things, the rate at which principal of the mortgage loans is paid,
which may be in the form of scheduled amortization, balloon payments,
prepayments, liquidation proceeds, condemnation proceeds or insurance proceeds.
The weighted average life of any offered certificate may also be affected to the
extent that additional payments in reduction of the principal balance of that
certificate occur as a result of the purchase or other removal of a mortgage
loan from the issuing entity or the optional termination of the trust. The
purchase of a mortgage loan from the issuing entity will have the same effect on
payments to the holders of the privately offered certificates as if the mortgage
loan had prepaid in full, except that no prepayment consideration is collectable
with respect thereto.

     The tables set forth below have been prepared on the basis of the Modeling
Assumptions. The actual characteristics and performance of the mortgage loans
will differ from the assumptions used in calculating the tables set forth below.
The tables set forth below are hypothetical in nature and are provided only to
give a general sense of how the principal cash flows might behave under each
assumed prepayment scenario. In particular, the tables were prepared on the
basis of the assumption that there are no losses or defaults on the mortgage
loans. Any difference between those assumptions and the actual characteristics
and performance of the mortgage loans, or actual prepayment or loss experience,
will affect the percentages of the respective initial total principal balances
of the various classes of subject offered certificates outstanding over time and
their respective weighted average lives.

                PERCENTAGES OF THE CLOSING DATE PRINCIPAL BALANCE
                          OF THE CLASS A-1 CERTIFICATES



         DISTRIBUTION DATE             0% CPR   25% CPR   50% CPR   75% CPR   100% CPR
------------------------------------   ------   -------   -------   -------   --------

Initial Percentage .................     100      100       100       100        100
August 12, 2007 ....................      86       86        86        86         86
August 12, 2008 ....................      70       70        70        70         70
August 12, 2009 ....................      51       51        51        51         51
August 12, 2010 ....................      25       25        25        25         25
August 12, 2011 and thereafter .....       0        0         0         0          0
Weighted Average Life (in Years) ...     2.8      2.8       2.8       2.8        2.8



                                      S-205



              PERCENTAGES OF THE CLOSING DATE PRINCIPAL BALANCE OF
                           THE CLASS A-2 CERTIFICATES



          DISTRIBUTION DATE            0% CPR   25% CPR   50% CPR   75% CPR   100% CPR
------------------------------------   ------   -------   -------   -------   --------

Initial Percentage .................     100      100       100       100        100
August 12, 2007 ....................     100      100       100       100        100
August 12, 2008 ....................     100      100       100       100        100
August 12, 2009 ....................     100      100       100       100        100
August 12, 2010 ....................     100      100       100       100        100
August 12, 2011 ....................      97       97        96        95         82
August 12, 2012 ....................      81       77        73        69         66
August 12, 2013 ....................      56       47        39        31          0
August 12, 2014 ....................      37        3         0         0          0
August 12, 2015 ....................      18        0         0         0          0
August 12, 2016 and thereafter .....       0        0         0         0          0
Weighted Average Life (in Years) ...     7.4      6.8       6.6       6.4        6.3


              PERCENTAGES OF THE CLOSING DATE PRINCIPAL BALANCE OF
                           THE CLASS A-3 CERTIFICATES



          DISTRIBUTION DATE            0% CPR   25% CPR   50% CPR   75% CPR   100% CPR
------------------------------------   ------   -------   -------   -------   --------

Initial Percentage .................     100      100       100       100        100
August 12, 2007 ....................     100      100       100       100        100
August 12, 2008 ....................     100      100       100       100        100
August 12, 2009 ....................     100      100       100       100        100
August 12, 2010 ....................     100      100       100       100        100
August 12, 2011 ....................     100      100       100       100        100
August 12, 2012 ....................     100      100       100       100        100
August 12, 2013 ....................     100      100       100       100         52
August 12, 2014 ....................     100      100        78        56         37
August 12, 2015 ....................     100       69        40        24          9
August 12, 2016 and thereafter .....       0        0         0         0          0
Weighted Average Life (in Years) ...     9.7      9.2       8.7       8.3        7.7


              PERCENTAGES OF THE CLOSING DATE PRINCIPAL BALANCE OF
                          THE CLASS A-1A CERTIFICATES



          DISTRIBUTION DATE            0% CPR   25% CPR   50% CPR   75% CPR   00% CPR
------------------------------------   ------   -------   -------   -------   --------

Initial Percentage .................     100      100       100       100        100
August 12, 2007 ....................     100      100       100       100        100
August 12, 2008 ....................      99       99        99        99         99
August 12, 2009 ....................      99       99        99        99         99
August 12, 2010 ....................      98       98        98        98         98
August 12, 2011 ....................      95       95        95        95         95
August 12, 2012 ....................      94       94        94        94         94
August 12, 2013 ....................      94       94        94        94         94
August 12, 2014 ....................      93       93        93        93         93
August 12, 2015 ....................      92       92        92        92         92
August 12, 2016 and thereafter .....       0        0         0         0          0
Weighted Average Life (in Years) ...     9.5      9.5       9.5       9.5        9.3



                                      S-206



              PERCENTAGES OF THE CLOSING DATE PRINCIPAL BALANCE OF
                           THE CLASS A-4 CERTIFICATES



          DISTRIBUTION DATE            0% CPR   25% CPR   50% CPR   75% CPR   100% CPR
------------------------------------   ------   -------   -------   -------   --------

Initial Percentage .................     100      100       100       100        100
August 12, 2007 ....................     100      100       100       100        100
August 12, 2008 ....................     100      100       100       100        100
August 12, 2009 ....................     100      100       100       100        100
August 12, 2010 ....................     100      100       100       100        100
August 12, 2011 ....................     100      100       100       100        100
August 12, 2012 ....................     100      100       100       100        100
August 12, 2013 ....................     100      100       100       100        100
August 12, 2014 ....................     100      100       100       100        100
August 12, 2015 ....................     100      100       100       100        100
August 12, 2016 and thereafter .....       0        0         0         0          0
Weighted Average Life (in Years) ...     9.9      9.8       9.8       9.8        9.6


              PERCENTAGES OF THE CLOSING DATE PRINCIPAL BALANCE OF
                           THE CLASS AM CERTIFICATES



          DISTRIBUTION DATE            0% CPR   25% CPR   50% CPR   75% CPR   100% CPR
------------------------------------   ------   -------   -------   -------   --------

Initial Percentage .................     100      100       100       100        100
August 12, 2007 ....................     100      100       100       100        100
August 12, 2008 ....................     100      100       100       100        100
August 12, 2009 ....................     100      100       100       100        100
August 12, 2010 ....................     100      100       100       100        100
August 12, 2011 ....................     100      100       100       100        100
August 12, 2012 ....................     100      100       100       100        100
August 12, 2013 ....................     100      100       100       100        100
August 12, 2014 ....................     100      100       100       100        100
August 12, 2015 ....................     100      100       100       100        100
August 12, 2016 and thereafter .....       0        0         0         0          0
Weighted Average Life (in Years) ...     9.9      9.9       9.9       9.9        9.8


              PERCENTAGES OF THE CLOSING DATE PRINCIPAL BALANCE OF
                           THE CLASS AJ CERTIFICATES



          DISTRIBUTION DATE            0% CPR   25% CPR   50% CPR   75% CPR   100% CPR
------------------------------------   ------   -------   -------   -------   --------

Initial Percentage .................     100       100       100       100       100
August 12, 2007 ....................     100       100       100       100       100
August 12, 2008 ....................     100       100       100       100       100
August 12, 2009 ....................     100       100       100       100       100
August 12, 2010 ....................     100       100       100       100       100
August 12, 2011 ....................     100       100       100       100       100
August 12, 2012 ....................     100       100       100       100       100
August 12, 2013 ....................     100       100       100       100       100
August 12, 2014 ....................     100       100       100       100       100
August 12, 2015 ....................     100       100       100       100       100
August 12, 2016 and thereafter .....       0         0         0         0         0
Weighted Average Life (in Years) ...    10.0      10.0      10.0      10.0       9.8



                                      S-207



              PERCENTAGES OF THE CLOSING DATE PRINCIPAL BALANCE OF
                            THE CLASS B CERTIFICATES



          DISTRIBUTION DATE            0% CPR   25% CPR   50% CPR   75% CPR   100% CPR
------------------------------------   ------   -------   -------   -------   --------

Initial Percentage .................     100       100       100       100       100
August 12, 2007 ....................     100       100       100       100       100
August 12, 2008 ....................     100       100       100       100       100
August 12, 2009 ....................     100       100       100       100       100
August 12, 2010 ....................     100       100       100       100       100
August 12, 2011 ....................     100       100       100       100       100
August 12, 2012 ....................     100       100       100       100       100
August 12, 2013 ....................     100       100       100       100       100
August 12, 2014 ....................     100       100       100       100       100
August 12, 2015 ....................     100       100       100       100       100
August 12, 2016 and thereafter .....       0         0         0         0         0
Weighted Average Life (in Years) ...    10.0      10.0      10.0      10.0       9.9


              PERCENTAGES OF THE CLOSING DATE PRINCIPAL BALANCE OF
                            THE CLASS C CERTIFICATES



          DISTRIBUTION DATE            0% CPR   25% CPR   50% CPR   75% CPR   100% CPR
------------------------------------   ------   -------   -------   -------   --------

Initial Percentage .................     100       100       100       100       100
August 12, 2007 ....................     100       100       100       100       100
August 12, 2008 ....................     100       100       100       100       100
August 12, 2009 ....................     100       100       100       100       100
August 12, 2010 ....................     100       100       100       100       100
August 12, 2011 ....................     100       100       100       100       100
August 12, 2012 ....................     100       100       100       100       100
August 12, 2013 ....................     100       100       100       100       100
August 12, 2014 ....................     100       100       100       100       100
August 12, 2015 ....................     100       100       100       100       100
August 12, 2016 and thereafter .....       0         0         0         0         0
Weighted Average Life (in Years) ...    10.0      10.0      10.0      10.0      10.0


              PERCENTAGES OF THE CLOSING DATE PRINCIPAL BALANCE OF
                            THE CLASS D CERTIFICATES



          DISTRIBUTION DATE            0% CPR   25% CPR   50% CPR   75% CPR   100% CPR
------------------------------------   ------   -------   -------   -------   --------

Initial Percentage .................     100       100       100       100       100
August 12, 2007 ....................     100       100       100       100       100
August 12, 2008 ....................     100       100       100       100       100
August 12, 2009 ....................     100       100       100       100       100
August 12, 2010 ....................     100       100       100       100       100
August 12, 2011 ....................     100       100       100       100       100
August 12, 2012 ....................     100       100       100       100       100
August 12, 2013 ....................     100       100       100       100       100
August 12, 2014 ....................     100       100       100       100       100
August 12, 2015 ....................     100       100       100       100       100
August 12, 2016 and thereafter .....       0         0         0         0         0
Weighted Average Life (in Years) ...    10.0      10.0      10.0      10.0      10.0


     The foregoing tables were prepared assuming a 0% CPR during lockout,
defeasance and yield maintenance periods and otherwise assuming that prepayments
occur at indicated CPR.


                                      S-208



                                 USE OF PROCEEDS

     Substantially all of the proceeds from the sale of the offered certificates
will be used by us to purchase the mortgage loans that we will include in the
trust and to pay those expenses incurred in connection with the issuance of the
certificates.

                         FEDERAL INCOME TAX CONSEQUENCES

GENERAL

     This is a general summary of the material federal income tax consequences
of owning the offered certificates. This summary is directed to initial
investors that hold the offered certificates as "capital assets" within the
meaning of section 1221 of the Code. It does not discuss all United States
federal income tax consequences that may be relevant to owners of the offered
certificates, particularly as to investors subject to special treatment under
the Code, including banks and insurance companies. Prospective investors should
consult their tax advisors regarding the federal, state, local, and, if
relevant, foreign tax consequences to them of owning offered certificates.

     Further, this summary and any legal opinions referred to in this summary
are based on laws, regulations, including the REMIC regulations promulgated by
the Treasury Department, rulings and decisions now in effect or (with respect to
the regulations) proposed, all of which are subject to change either
prospectively or retroactively.

     Upon the issuance of the offered certificates, Cadwalader, Wickersham &
Taft LLP, New York, New York, our counsel, will deliver its opinion generally to
the effect that, assuming compliance with the pooling and servicing agreement,
assuming the Other Pooling and Servicing Agreement is administered in accordance
with its terms and the REMICs formed thereunder continue to be treated as REMICs
and subject to any other assumptions set forth in the opinion, REMIC I and REMIC
II, respectively, will each qualify as a REMIC under the Code, and the
arrangement under which the right to Additional Interest is held will be
classified as a grantor trust for U.S. federal income tax purposes.

     The assets of REMIC I will generally include (to the extent of the issuing
entity's interest therein)--

     o    the mortgage loans;

     o    any REO Properties acquired on behalf of the certificateholders or a
          beneficial interest in the REO Property with respect to the RLJ
          Portfolio Trust Mortgage Loan acquired under the Other Pooling and
          Servicing Agreement;

     o    the master servicers' collection accounts;

     o    the special servicer's REO account; and

     o    the trustee's distribution account and interest reserve account, but
          will exclude any collections of Additional Interest on the ARD Loans.

     For federal income tax purposes,

     o    the separate non-certificated regular interests in REMIC I will be the
          regular interests in REMIC I and will be the assets of REMIC II;

     o    the class R-I certificates will evidence the sole class of residual
          interests in REMIC I;

     o    the class A-1, A-2, A-3, A-4, A-1A, X, AM, AJ, B, C, D, E, F, G, H, J,
          K, L, M, N, P, Q and XR certificates will evidence or constitute the
          regular interests in, and will generally be treated as debt
          obligations of, REMIC II; and


                                      S-209



     o    the class R-II certificates will evidence the sole class of residual
          interests in REMIC II.

     The portion of the issuing entity consisting of Additional Interest on the
ARD Loans will be treated as a grantor trust for federal income tax purposes,
and the class Z certificates will represent undivided interests in these assets.
See "Federal Income Tax Consequences--REMICs" and "--Grantor Trusts" in the
accompanying base prospectus.

DISCOUNT AND PREMIUM; PREPAYMENT CONSIDERATION

     Holders of the offered certificates will be required to report income on
such regular interests in accordance with the accrual method of accounting.

     It is anticipated that the offered certificates will be issued at a premium
for federal income tax purposes.

     If you own an offered certificate issued with original issue discount, you
may have to report original issue discount income and be subject to a tax on
this income before you receive a corresponding cash payment.

     When determining the rate of accrual of original issue discount, market
discount and premium, if any, for federal income tax purposes the prepayment
assumption used will be that subsequent to the date of any determination:

     o    the ARD Loans will be paid in full on their respective anticipated
          repayment dates;

     o    no mortgage loan will otherwise be prepaid prior to maturity; and

     o    there will be no extension of maturity for any mortgage loan.

     However, no representation is made as to the actual rate at which the
mortgage loans will prepay, if at all. See "Federal Income Tax
Consequences--REMICs--Taxation of Owners of REMIC Regular Certificates" in the
accompanying base prospectus.

     The IRS has issued regulations under sections 1271 to 1275 of the Code
generally addressing the treatment of debt instruments issued with original
issue discount. You should be aware, however, that those regulations and section
1272(a)(6) of the Code do not adequately address all issues relevant to, or are
not applicable to, prepayable securities such as the offered certificates. We
recommend that you consult with your own tax advisor concerning the tax
treatment of your offered certificates.

     If the method for computing original issue discount described in the
accompanying base prospectus results in a negative amount for any period with
respect to any holder of offered certificates, the amount of original issue
discount allocable to that period would be zero. The holder would be permitted
to offset the negative amount only against future original issue discount, if
any, attributable to his or her certificates.

     Whether a holder of any of the offered certificates will be treated as
holding a certificate with amortizable bond premium will depend on the
certificateholder's purchase price and the payments remaining to be made on the
certificate at the time of its acquisition by the certificateholder. If you
acquire an interest in any offered certificates issued at a premium, you should
consider consulting your own tax advisor regarding the possibility of making an
election to amortize the premium. See "Federal Income Tax
Consequences--REMICs--Taxation of Owners of REMIC Regular Certificates--Premium"
in the accompanying base prospectus.

     Prepayment premiums and yield maintenance charges actually collected on the
mortgage loans will be paid on the offered certificates as and to the extent
described in this prospectus supplement. It is not entirely clear under the Code
when the amount of a prepayment premium or yield maintenance charge should be
taxed to the holder of a class of offered certificates entitled to that amount.
For federal income tax reporting purposes, the tax administrator will report
prepayment premiums or yield maintenance charges as income to the holders of a
class of offered certificates entitled thereto only after the applicable master
servicer's actual receipt of those amounts. The IRS may nevertheless seek to
require that an assumed amount of prepayment premiums and yield


                                      S-210



maintenance charges be included in payments projected to be made on the offered
certificates and that taxable income be reported based on the projected constant
yield to maturity of the offered certificates. Therefore, the projected
prepayment premiums and yield maintenance charges would be included prior to
their actual receipt by holders of the offered certificates. If the projected
prepayment premiums and yield maintenance charges were not actually received,
presumably the holder of an offered certificate would be allowed to claim a
deduction or reduction in gross income at the time the unpaid prepayment
premiums and yield maintenance charges had been projected to be received.
Moreover, it appears that prepayment premiums and yield maintenance charges are
to be treated as ordinary income rather than capital gain. The correct
characterization of the income is not entirely clear. We recommend you consult
your own tax advisors concerning the treatment of prepayment premiums and yield
maintenance charges.

CHARACTERIZATION OF INVESTMENTS IN OFFERED CERTIFICATES

     The offered certificates will be treated as "real estate assets" within the
meaning of section 856(c)(5)(B) of the Code in the hands of a real estate
investment trust or "REIT." Only 26.16% of the cut-off date principal balance of
the mortgage loans are secured by real estate used for residential or certain
other purposes prescribed in section 7701(a)(19)(C) of the Code. Consequently,
only a proportionate share of the offered certificates will be treated as assets
qualifying under that section. Accordingly, investment in the offered
certificates may not be suitable for a thrift institution seeking to be treated
as a "domestic building and loan association" under section 7701(a)(19)(C) of
the Code. In addition, the offered certificates will be "qualified mortgages"
within the meaning of section 860G(a)(3) of the Code in the hands of another
REMIC if transferred to such REMIC on its startup date in exchange for regular
or residual interests in such REMIC.

     Finally, interest, including original issue discount, if any, on the
offered certificates will be interest described in section 856(c)(3)(B) of the
Code if received by a REIT if 95% or more of the assets of REMIC II are treated
as "real estate assets" within the meaning of section 856(c)(5)(B) of the Code.
To the extent that less than 95% of the assets of REMIC II are treated as "real
estate assets" within the meaning of section 856(c)(5)(B) of the Code, a REIT
holding offered certificates will be treated as receiving directly its
proportionate share of the income of the REMIC.

     To the extent an offered certificate represents ownership of an interest in
a mortgage loan that is secured in part by cash reserves, that mortgage loan is
not secured solely by real estate. Therefore:

     o    a portion of that certificate may not represent ownership of "loans
          secured by an interest in real property" or other assets described in
          section 7701(a)(19)(C) of the Code;

     o    a portion of that certificate may not represent ownership of "real
          estate assets" under section 856(c)(5)(B) of the Code; and

     o    the interest on that certificate may not constitute "interest on
          obligations secured by mortgages on real property" within the meaning
          of section 856(c)(3)(B) of the Code.

     In addition, most of the mortgage loans contain defeasance provisions under
which the lender may release its lien on the collateral securing the subject
mortgage loan in return for the borrower's pledge of substitute collateral in
the form of government securities. Generally, under the Treasury regulations, if
a REMIC releases its lien on real property that secures a qualified mortgage,
the subject mortgage loan ceases to be a qualified mortgage on the date the lien
is released unless certain conditions are satisfied. In order for the defeased
mortgage loan to remain a qualified mortgage, the Treasury regulations require
that--

          1.   the borrower pledges substitute collateral that consist solely of
               certain government securities,

          2.   the related loan documents allow that substitution,


                                      S-211



          3.   the lien is released to facilitate the disposition of the
               property or any other customary commercial transaction, and not
               as part of an arrangement to collateralize a REMIC offering with
               obligations that are not real estate mortgages, and

          4.   the release is not within two years of the startup day of the
               REMIC.

     Following the defeasance of a mortgage loan, regardless of whether the
foregoing conditions were satisfied, that mortgage loan would not be treated as
a "loan secured by an interest in real property" or a "real estate asset" and
interest on that loan would not constitute "interest on obligations secured by
real property" for purposes of sections 7701(a)(19)(C), 856(c)(5)(B) and
856(c)(3)(B) of the Code, respectively.

     See "Description of the Mortgage Pool" in this prospectus supplement and
"Federal Income Tax Consequences--REMICs--Characterization of Investments in
REMIC Certificates" in the accompanying base prospectus.

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

                              ERISA CONSIDERATIONS

     The following description is general in nature, is not intended to be
all-inclusive, is based on the law and practice existing at the date of this
document and is subject to any subsequent changes therein. In view of the
individual nature of ERISA and Code consequences, each potential investor that
is a Plan or is investing on behalf of, or with plan assets of a Plan, is
advised to consult its own legal advisor with respect to the specific ERISA and
Code consequences of investing in the certificates and to make its own
independent decision. The following is merely a summary and should not be
construed as legal advice.

     ERISA and section 4975 of the Code impose various requirements on--

     o    Plans, and

     o    persons that are fiduciaries with respect to Plans,

in connection with the investment of the assets of a Plan. For purposes of this
discussion, Plans may include qualified pension, profit sharing and Code section
401(k) plans, individual retirement accounts and annuities, Keogh plans and
collective investment funds and separate accounts, including, as applicable,
insurance company general accounts, in which other Plans are invested.

     A fiduciary of any Plan should carefully review with its legal advisors
whether the purchase or holding of offered certificates could be or give rise to
a transaction that is prohibited or is not otherwise permitted under ERISA or
section 4975 of the Code or whether there exists any statutory, regulatory or
administrative exemption applicable thereto. Some fiduciary and prohibited
transaction issues arise only if the assets of the issuing entity are "plan
assets" for purposes of Part 4 of Title I of ERISA and section 4975 of the Code.
Whether the assets of the issuing entity will be plan assets at any time will
depend on a number of factors, including the portion of any class of
certificates that is held by benefit plan investors within the meaning of U.S.
Department of Labor Regulation Section 2510.3-101.

     The U.S. Department of Labor has issued an individual prohibited
transaction exemption to Merrill Lynch, Pierce, Fenner & Smith Incorporated, as
amended by Prohibited Transaction Exemptions 97-34, 2000-58 and 2002-41, and as
subsequently amended from time to time. Subject to the satisfaction of
conditions set forth in the Exemption, the Exemption generally exempts from the
application of the prohibited transaction provisions of Sections 406(a) and (b)
and 407(a) of ERISA, and the excise taxes imposed on these prohibited
transactions under sections 4975(a) and (b) of the Code, specified transactions
relating to, among other things, the servicing and operation of pools of real
estate loans, such as the mortgage pool, and the purchase, sale and holding of
mortgage pass-through certificates, such as the offered certificates, that are
underwritten by an Exemption-Favored Party.


                                      S-212



     The Exemption sets forth five general conditions which must be satisfied
for a transaction involving the purchase, sale and holding of an offered
certificate to be eligible for exemptive relief under the Exemption. The
conditions are as follows:

     o    first, the acquisition of the certificate by a Plan must be on terms
          that are at least as favorable to the Plan as they would be in an
          arm's-length transaction with an unrelated party;

     o    second, at the time of its acquisition by the Plan, that certificate
          must be rated in one of the four highest generic rating categories by
          Fitch, Moody's or S & P;

     o    third, the trustee cannot be an affiliate of any other member of the
          Restricted Group, other than any of the Exemption Favored Parties;

     o    fourth, the following must be true--

          1.   the sum of all payments made to and retained by Exemption-Favored
               Parties must represent not more than reasonable compensation for
               underwriting the relevant class of certificates;

          2.   the sum of all payments made to and retained by us in connection
               with the assignment of mortgage loans to the issuing entity must
               represent not more than the fair market value of the obligations;
               and

          3.   the sum of all payments made to and retained by the trustee, the
               master servicers, the special servicer and any sub-servicer must
               represent not more than reasonable compensation for that person's
               services under the pooling and servicing agreement and
               reimbursement of that person's reasonable expenses in connection
               therewith; and

     o    fifth, the investing Plan must be an accredited investor as defined in
          Rule 501(a)(1) of Regulation D under the Securities Act of 1933, as
          amended.

     It is a condition of their issuance that each class of offered certificates
receive an investment grade rating from each of Moody's and S&P. In addition,
the initial trustee is not an affiliate of any other member of the Restricted
Group. Accordingly, as of the date of initial issuance of the certificates, the
second and third general conditions set forth above will be satisfied with
respect to the offered certificates. A fiduciary of a Plan contemplating the
purchase of any such offered certificate in the secondary market must make its
own determination that, at the time of the purchase, the certificate continues
to satisfy the second and third general conditions set forth above. A fiduciary
of a Plan contemplating the purchase of any such offered certificate, whether in
the initial issuance of the certificate or in the secondary market, must make
its own determination that the first and fourth general conditions set forth
above will be satisfied with respect to the certificate as of the date of the
purchase. A Plan's authorizing fiduciary will be deemed to make a representation
regarding satisfaction of the fifth general condition set forth above in
connection with the purchase of any such offered certificate.

     The Exemption also requires that the issuing entity meet the following
requirements:

     o    the issuing entity assets must consist solely of assets of the type
          that have been included in other investment pools;

     o    certificates evidencing interests in those other investment pools must
          have been rated in one of the four highest generic rating categories
          of Fitch, Moody's or S&P for at least one year prior to the Plan's
          acquisition of an offered certificate; and

     o    certificates evidencing interests in those other investment pools must
          have been purchased by investors other than Plans for at least one
          year prior to any Plan's acquisition of an offered certificate.


                                      S-213



     We believe that these requirements have been satisfied as of the date of
this prospectus supplement.

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

     o    the direct or indirect sale, exchange or transfer of an offered
          certificate to a Plan upon initial issuance from us or an
          Exemption-Favored Party when we are, or a mortgage loan seller, the
          trustee, a master servicer, the special servicer or any sub-servicer,
          any provider of credit support, Exemption-Favored Party or borrower
          is, a Party in Interest with respect to the investing Plan;

     o    the direct or indirect acquisition or disposition in the secondary
          market of an offered certificate by a Plan; and

     o    the continued holding of class A-1, A-2, A-3, A-4, A-1A, AM, AJ, B, C
          or D certificates by a Plan.

     However, no exemption is provided from the restrictions of Sections
406(a)(1)(E), 406(a)(2) and 407 of ERISA for the acquisition or holding of an
offered certificate on behalf of a Plan sponsored by any member of the
Restricted Group, by any person who has discretionary authority or renders
investment advice with respect to the assets of that Plan.

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

     o    the direct or indirect sale, exchange or transfer of offered
          certificates in the initial issuance of those certificates between us
          or an Exemption-Favored Party and a Plan when the person who has
          discretionary authority or renders investment advice with respect to
          the investment of the assets of the Plan in those certificates is a
          borrower, or an affiliate of a borrower, with respect to 5.0% or less
          of the fair market value of the mortgage loans;

     o    the direct or indirect acquisition or disposition in the secondary
          market of such offered certificates by a Plan; and

     o    the continued holding of such offered certificates by a Plan.

     Further, if the general conditions of the Exemption, as well as other
conditions set forth in the Exemption, are satisfied, the Exemption may provide
an exemption from the restrictions imposed by Sections 406(a), 406(b) and 407(a)
of ERISA, and the taxes imposed by sections 4975(a) and (b) of the Code by
reason of section 4975(c) of the Code, for transactions in connection with the
servicing, management and operation of the issuing entity assets.

     Lastly, if the general conditions of the Exemption are satisfied, the
Exemption also may provide an exemption from the restrictions imposed by
Sections 406(a) and 407(a) of ERISA, and the taxes imposed by section 4975(a)
and (b) of the Code by reason of sections 4975(c)(1)(A) through (D) of the Code,
if the restrictions or taxes are deemed to otherwise apply merely because a
person is deemed to be a Party in Interest with respect to an investing Plan by
virtue of--

     o    providing services to the Plan, or

     o    having a specified relationship to this person,

solely as a result of the Plan's ownership of class offered certificates.


                                      S-214



     Before purchasing an offered certificate, a fiduciary of a Plan should
itself confirm that the general and other conditions set forth in the Exemption
and the other requirements set forth in the Exemption would be satisfied at the
time of the purchase.

     Certain employee benefit plans, such as governmental plans (as defined in
Section 3(32) of ERISA) and, if no election has been made under section 410(d)
of the Code, church plans (as defined in Section 3(33) of ERISA), are not
subject to Title I of ERISA or section 4975 of the Code. However, governmental
and church plans may be subject to a federal, state or local law which is, to a
material extent, similar to the above-mentioned provisions of ERISA and the
Code. A fiduciary of a governmental plan should make its own determination as to
the need for and the availability of any exemptive relief under any similar law.

     Any fiduciary of a Plan considering whether to purchase an offered
certificate on behalf of that Plan should consult with its counsel regarding the
applicability of the fiduciary responsibility and prohibited transaction
provisions of ERISA and the Code to the investment. Such fiduciary must also
determine on its own whether an offered certificate is an appropriate investment
for a Plan under ERISA and the Code with regard to ERISA's general fiduciary
requirements, including investment prudence and diversification and the
exclusive benefit rule.

     The sale of offered certificates to a Plan is in no way a representation or
warranty by us or the underwriters that the investment meets all relevant legal
requirements with respect to investments by Plans generally or by any particular
Plan, or that the investment is appropriate for Plans generally or for any
particular Plan.

     Congress has passed legislation making significant changes to ERISA rules
relating to prohibited transactions and plan assets, among other areas. It is
anticipated that President Bush will sign this legislation during August 2006,
and many provisions are effective upon such signing. Potential investors should
consult with their advisors regarding the consequences of these changes.

                                LEGAL INVESTMENT

     The offered certificates will not constitute mortgage related securities
for purposes of the Secondary Mortgage Market Enhancement Act of 1984. As a
result, the appropriate characterization of the offered certificates under
various legal investment restrictions, and therefore the ability of investors
subject to these restrictions to purchase those certificates, is subject to
significant interpretive uncertainties.

     Neither we nor the underwriters make any representation as to the proper
characterization of the offered certificates for legal investment, financial
institution regulatory, or other purposes, or as to the ability of particular
investors to purchase the offered certificates under applicable legal investment
or other restrictions. All institutions whose investment activities are subject
to legal investment laws and regulations, regulatory capital requirements or
review by regulatory authorities should consult with their own legal advisors in
determining whether and to what extent the offered certificates--

     o    are legal investments for them; or

     o    are subject to investment, capital or other restrictions.

     See  "Legal Investment" in the accompanying base prospectus.

                             METHOD OF DISTRIBUTION

     Subject to the terms and conditions set forth in an underwriting agreement
to be entered into between us as seller, and Merrill Lynch, Pierce, Fenner &
Smith Incorporated, IXIS Securities North America Inc., Goldman, Sachs & Co. and
Morgan Stanley & Co. Incorporated as underwriters, we have agreed to sell to
each of the underwriters and each of the underwriters has agreed to purchase
from us, severally but not jointly, the respective


                                      S-215



principal balances of each class of the offered certificates as set forth below
subject in each case to a variance of 5%.



             MERRILL LYNCH, PIERCE,
                 FENNER & SMITH       IXIS SECURITIES NORTH    GOLDMAN,     MORGAN STANLEY &
   CLASS          INCORPORATED            AMERICA INC.        SACHS & CO.   CO. INCORPORATED
----------   ----------------------   ---------------------   -----------   ----------------

Class A-1         $ 32,653,441             $ 13,913,559            --              --
Class A-2         $ 66,615,348             $ 28,384,652            --              --
Class A-3         $ 77,133,561             $ 32,866,439            --              --
Class A-4         $305,113,722             $130,008,278            --              --
Class A-1A        $275,716,018             $117,481,982            --              --
Class AM          $108,176,313             $ 46,093,687            --              --
Class AJ          $ 77,075,360             $ 32,841,640            --              --
Class B           $ 21,635,263             $  9,218,737            --              --
Class C           $ 10,817,631             $  4,609,369            --              --
Class D           $ 18,930,680             $  8,066,320            --              --


     Merrill Lynch, Pierce, Fenner & Smith Incorporated is acting as lead
manager and sole bookrunner for this offering with respect to the offered
certificates. IXIS Securities North America Inc., Goldman, Sachs & Co. and
Morgan Stanley & Co. Incorporated will act as co-managers for this offering.

     Proceeds to us from the sale of the offered certificates, before deducting
expenses payable by us, will be approximately $1,424,438,963 before adjusting
for accrued interest.

     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. Sales of the offered certificates may also
occur on and after the date of initial issuance of the offered certificates, as
agreed upon in negotiated transactions with various purchasers. The underwriters
may effect such transactions by selling the offered certificates to or through
dealers, and such dealers may receive compensation in the form of underwriting
discounts, concessions or commissions from the underwriters. In connection with
the purchase and sale of the offered certificates, the underwriters may be
deemed to have received compensation from us in the form of underwriting
discounts.

     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, as amended, in connection with
reoffers and resales by them of offered certificates. Any profit on the resale
of the offered certificates purchased by them may be deemed to be underwriting
discounts and commissions under the Securities Act of 1933, as amended.
Certificateholders should consult with their legal advisors in this regard prior
to any such reoffer or sale.

     We also have been advised by the underwriters that one or more of them,
through one or more of their respective affiliates, currently intends to make a
market in the offered certificates; however, none of the underwriters has any
obligation to do so, any market making may be discontinued at any time and there
can be no assurance that an active secondary market for the offered certificates
will develop. See "Risk Factors--Risks Related to the Offered Certificates--The
Offered Certificates Will Have Limited Liquidity and May Experience Fluctuations
in Market Value Unrelated to the Performance of the Mortgage Loans" in this
prospectus supplement and "Risk Factors--Lack of Liquidity Will Impair Your
Ability to Sell Your Offered Certificates and May Have an Adverse Effect on the
Market Value of Your Offered Certificates" in the accompanying base prospectus.

     We have agreed to indemnify the underwriters and each person, if any, who
controls any underwriter within the meaning of the Securities Act of 1933, as
amended, or the Securities Exchange Act of 1934, as amended, against, or to make
contributions to the underwriters and each such controlling person with respect
to, certain liabilities, including liabilities under the Securities Act of 1933,
as amended, or the Securities Exchange Act of 1934, as amended.


                                      S-216



     Merrill Lynch, Pierce, Fenner & Smith Incorporated, one of the
underwriters, is our affiliate and an affiliate of Merrill Lynch Mortgage
Lending, Inc., which is a sponsor and one of the mortgage loan sellers. IXIS
Securities North America Inc., one of the underwriters, is an affiliate of IXIS
Real Estate Capital Inc., which is a sponsor and one of the mortgage loan
sellers.

     Each underwriter has represented to and agreed with us that:

     o    it has only communicated or caused to be communicated and will only
          communicate or cause to be communicated any invitation or inducement
          to engage in investment activity (within the meaning of section 21 of
          the Financial Services and Markets Act 2000 (the "FSMA") received by
          it in connection with the issue or sale of any offered certificates in
          circumstances in which section 21(1) of the FSMA does not apply to us;
          and

     o    it has complied and will comply with all applicable provisions of the
          FSMA with respect to anything done by it in relation to the offered
          certificates in, from or otherwise involving the United Kingdom.

     In relation to each Member State of the European Economic Area which has
implemented the Prospectus Directive (each, a "Relevant Member State"), each
underwriter has represented and agreed with us that with effect from and
including the date on which the Prospectus Directive is implemented in that
Relevant Member State (the "Relevant Implementation Date") it has not made and
will not make an offer of the certificates to the public in that Relevant Member
State, except that it may, with effect from and including the Relevant
Implementation Date, make an offer of the certificates to the public in that
Relevant Member State:

     (a)  in (or in Germany, where the offer starts within) the period beginning
          on the date of publication of a prospectus in relation to the
          Certificates which has been approved by the competent authority in
          that Relevant Member State or, where appropriate, approved in another
          Relevant Member State and notified to the competent authority in that
          Relevant Member State, all in accordance with the Prospectus Directive
          and ending on the date which is 12 months after the date of such
          publication;

     (b)  at any time to legal entities which are authorized or regulated to
          operate in the financial markets or, if not so authorized or
          regulated, whose corporate purpose is solely to invest in securities;

     (c)  at any time to any legal entity which has two or more of (1) an
          average of at least 250 employees during the last financial year; (2)
          a total balance sheet of more than (euro)43,000,000 and (3) an annual
          net turnover of more than (euro)50,000,000, as shown in its last
          annual or consolidated accounts; or

     (d)  at any time in any other circumstances which do not require the
          publication by us of a prospectus pursuant to Article 3 of the
          Prospectus Directive.

     For the purposes of the foregoing, the expression an "offer of the
certificates to the public" in relation to any of the certificates in any
Relevant Member State means the communication in any form and by any means of
sufficient information on the terms of the offer and the certificates to be
offered so as to enable an investor to decide to purchase or subscribe the
certificates, as the same may be varied in that Member State by any measure
implementing the Prospectus Directive in that Member State and the expression
"Prospectus Directive" means Directive 2003/71/EC and includes any relevant
implementing measure in each Relevant Member State.

                                  LEGAL MATTERS

     Particular legal matters relating to the certificates will be passed upon
for us by Cadwalader, Wickersham & Taft LLP, New York, New York and for the
underwriters by Latham & Watkins LLP, New York, New York.


                                      S-217



                                     RATINGS

     It is a condition to their issuance that the respective classes of offered
certificates be rated as follows:

                             CLASS     MOODY'S   S&P
                          ----------   -------   ---
                          Class A-1      Aaa     AAA
                          Class A-2      Aaa     AAA
                          Class A-3      Aaa     AAA
                          Class A-4      Aaa     AAA
                          Class A-1A     Aaa     AAA
                          Class AM       Aaa     AAA
                          Class AJ       Aaa     AAA
                          Class B        Aa2     AA
                          Class C        Aa3     AA-
                          Class D         A2      A

     The ratings on the offered certificates address the likelihood of the
timely receipt by their holders of all payments of interest to which they are
entitled on each distribution date and the ultimate receipt by their holders of
all payments of principal to which they are entitled on or before the rated
final distribution date. The ratings take into consideration the credit quality
of the mortgage pool, structural and legal aspects associated with the offered
certificates, and the extent to which the payment stream from the mortgage pool
is adequate to make payments of interest and/or principal required under the
offered certificates.

     The ratings on the respective classes of offered certificates do not
represent any assessment of--

     o    the tax attributes of the offered certificates or of the trust;

     o    whether or to what extent prepayments of principal may be received on
          the mortgage loans;

     o    the likelihood or frequency of prepayments of principal on the
          mortgage loans;

     o    the degree to which the amount or frequency of prepayments of
          principal on the mortgage loans might differ from those originally
          anticipated;

     o    whether or to what extent the interest payable on any class of offered
          certificates may be reduced in connection with Net Aggregate
          Prepayment Interest Shortfalls; and

     o    whether and to what extent prepayment premiums, yield maintenance
          charges, Penalty Interest or Additional Interest will be received.

     Also, a security rating does not represent any assessment of the yield to
maturity that investors may experience.

     There can be no assurance as to whether any rating agency not requested to
rate the offered certificates will nonetheless issue a rating to any class of
offered certificates and, if so, what the rating would be. A rating assigned to
any class of offered certificates by a rating agency that has not been requested
by us to do so may be lower than the rating assigned thereto by Moody's or S&P.

     The ratings on the offered certificates should be evaluated independently
from similar ratings on other types of securities. A security rating is not a
recommendation to buy, sell or hold securities and may be subject to revision or
withdrawal at any time by the assigning rating organization. Each security
rating should be evaluated independently of any other security rating. See
"Rating" in the accompanying base prospectus.


                                      S-218



                                    GLOSSARY

     The following capitalized terms will have the respective meanings assigned
to them in this glossary whenever they are used in this prospectus supplement,
including in any of the annexes to this prospectus supplement.

     "30/360 BASIS" means the accrual of interest calculated on the basis of a
360-day year consisting of twelve 30-day months.

     "A/B MATERIAL DEFAULT" means, with respect to The Lake in the Woods Loan
Combination, one of the following events: (a) either of the A-Note Trust
Mortgage Loan or the B-Note Non-Trust Mortgage Loan has been accelerated; (b) a
continuing monetary default; or (c) a bankruptcy action has been filed by or
against The Lake in the Woods Borrower.

     "ACCEPTABLE INSURANCE DEFAULT" means, with respect to any mortgage loan
serviced under the pooling and servicing agreement, any default under the
related loan documents resulting from (i) the exclusion of acts of terrorism
from coverage under the related "all risk" casualty insurance policy maintained
on the related mortgaged real property and (ii) the related borrower's failure
to obtain insurance that specifically covers acts of terrorism, but only if the
special servicer has determined, in its reasonable judgment, exercised in
accordance with the Servicing Standard, that (a) such insurance is not available
at commercially reasonable rates and the relevant hazards are not commonly
insured against by prudent owners of similar real properties in similar locales
(but only by reference to such insurance that has been obtained by such owners
at current market rates) or (b) such insurance is not available at any rate. In
making such determination, the special servicer will be entitled to rely on the
opinion of an insurance consultant at the expense of the trust.

     "ACTUAL/360 BASIS" means the accrual of interest calculated on the basis of
the actual number of days elapsed during any calendar month (or other applicable
accrual period) in a year assumed to consist of 360 days.

     "ADDITIONAL INTEREST" means, with respect to any ARD Loan in the issuing
entity, the additional interest accrued with respect to that mortgage loan as a
result of the marginal increase in the related mortgage interest rate upon
passage of the related anticipated repayment date, as that additional interest
may compound in accordance with the terms of that mortgage loan.

     "ADDITIONAL TRUST FUND EXPENSE" means any of certain specified expenses of
the issuing entity that, in each case, generally:

     o    arises out of a default on a mortgage loan or in respect of a mortgage
          loan as to which a default is imminent or arises out of an otherwise
          unanticipated event; and

     o    is not covered by a servicing advance or a corresponding collection
          from the related borrower.

Examples of some Additional Trust Fund Expenses are set forth under "Description
of the Offered Certificates--Reductions to Certificate Principal Balances in
Connection with Realized Losses and Additional Trust Fund Expenses" in this
prospectus supplement.

     "ADVANCE" means a P&I advance or a servicing advance made, or that may be
made, under the pooling and servicing agreement.

     "A-NOTE TRUST MORTGAGE LOAN" means the mortgage loan secured by the
mortgaged real property identified as The Lake in the Woods, which A-Note Trust
Mortgage Loan has a cut-off date principal balance of $13,289,667 and a
corresponding B-Note Non-Trust Loan that has an unpaid principal balance as of
the cut-off date of $850,000;


                                      S-219



     "APPRAISAL REDUCTION AMOUNT" means, for any mortgage loan as to which an
Appraisal Trigger Event has occurred, an amount that will equal the excess, if
any, of "x" over "y" where--

     1.   "x" is an amount, as calculated by the special servicer, in
          consultation with the controlling class representative, as of the
          determination date immediately succeeding the date on which the
          special servicer obtains knowledge of the occurrence of the relevant
          Appraisal Trigger Event, if no new appraisal (or letter update or
          internal valuation) is required, or otherwise the date on which the
          appraisal (or letter update or internal valuation, if applicable) is
          obtained, and each anniversary of such determination date thereafter
          so long as appraisals are required to be obtained in connection with
          the subject mortgage loan, equal to the sum (without duplication) of:

          (a)  the Stated Principal Balance of the subject mortgage loan;

          (b)  to the extent not previously advanced by or on behalf of the
               applicable master servicer, the special servicer or the trustee,
               all unpaid interest accrued on the subject mortgage loan through
               the most recent due date prior to the date of determination at
               the related Net Mortgage Rate (exclusive of any portion thereof
               that constitutes Additional Interest);

          (c)  all accrued but unpaid (from related collections) master
               servicing fees and special servicing fees with respect to the
               subject mortgage loan and, without duplication, all accrued or
               otherwise incurred but unpaid (from related collections)
               Additional Trust Fund Expenses with respect to the subject
               mortgage loan;

          (d)  all related unreimbursed Advances made by or on behalf of the
               applicable master servicer or the trustee with respect to the
               subject mortgage loan, together with (i) interest on those
               Advances and (ii) any related Unliquidated Advances; and

          (e)  all currently due and unpaid real estate taxes and unfunded
               improvement reserves and assessments, insurance premiums and, if
               applicable, ground rents with respect to the related mortgaged
               real property; and

     2.   "y" is equal to the sum of (x) 90% of an amount equal to (i) the
          resulting appraised or estimated value of the related mortgaged real
          property or REO Property, which value may be subject to reduction by
          the special servicer based on its review of the related appraisal and
          other relevant information (without implying any duty to do so),
          reduced, to not less than zero, by (ii) the amount of any obligations
          secured by liens on the property that are prior to the lien of the
          subject mortgage loan and estimated liquidation expenses, and (y) all
          escrows, reserves and letters of credit held as additional collateral
          with respect to the subject mortgage loan.

     If, however, any required appraisal, letter update or internal valuation is
not obtained or performed within 60 days of the relevant Appraisal Trigger
Event, then until the required appraisal or other valuation is obtained or
performed, the Appraisal Reduction Amount for the subject mortgage loan will
equal 25% of the Stated Principal Balance of that mortgage loan.

     Each Loan Combination will be treated as single mortgage loan for purposes
of calculating an Appraisal Reduction Amount. Any Appraisal Reduction Amount
with respect to the ARC Portfolio Loan Combination will be allocated first to
the ARC Portfolio B-Note Trust Mortgage Loan, up to the outstanding principal
balance thereof, and then to the ARC Portfolio Trust Mortgage Loan. Any
Appraisal Reduction Amount with respect to the RLJ Portfolio Loan Combination
will be allocated pro rata among the RLJ Portfolio Trust Mortgage Loan and the
related Non-Trust Loans.


                                      S-220



     "APPRAISAL TRIGGER EVENT" means, with respect to any mortgage loan in the
trust, any of the following events:

     o    the mortgage loan has been modified by the special servicer in a
          manner that affects the amount or timing of any monthly debt service
          payment due on it, other than a balloon payment (except, or in
          addition to, bringing monthly debt service payments current and
          extending the maturity date for less than six months);

     o    the related borrower fails to make any monthly debt service payment
          with respect to the mortgage loan and the failure continues for 60
          days;

     o    60 days following the receipt by the special servicer of notice that a
          receiver has been appointed and continues in that capacity with
          respect to the mortgaged real property securing the mortgage loan;

     o    60 days following the receipt by the special servicer of notice that
          the related borrower has become the subject of a bankruptcy
          proceeding;

     o    the mortgaged real property securing the mortgage loan becomes an REO
          Property; or

     o    any balloon payment on such mortgage loan has not been paid by its
          scheduled maturity date.

     For purposes of the foregoing, the Serviced Loan Combination will be
treated as a single mortgage loan.

     "ARC PORTFOLIO A NOTE NON-TRUST MORTGAGE LOAN" means that loan that--

     o    is not part of the issuing entity,

     o    has been designated under the ARC Portfolio Intercreditor Agreement as
          "Note AFL," with an unpaid principal balance of $60,000,000 as of the
          cut-off date, and

     o    is secured by the same mortgage encumbering the ARC Portfolio
          Mortgaged Property as is the ARC Portfolio B Note Trust Mortgage Loan
          and the ARC Portfolio A Note Trust Mortgage Loan.

     "ARC PORTFOLIO A NOTE TRUST MORTGAGE LOAN" means that loan that--

     o    is part of the issuing entity,

     o    has been designated under the ARC Portfolio Intercreditor Agreement as
          "Note AFX," with an unpaid principal balance of $90,000,000 as of the
          cut-off date, and

     o    is secured by the same mortgage encumbering the ARC Portfolio
          Mortgaged Property as is the ARC Portfolio B Note Trust Mortgage Loan
          and the ARC Portfolio A Note Non-Trust Mortgage Loan.

     "ARC PORTFOLIO B NOTE TRUST MORTGAGE LOAN" means that loan that--

     o    is part of the issuing entity,

     o    has been designated under the ARC Portfolio Intercreditor Agreement as
          "Note B," with an unpaid principal balance of $80,000,000 as of the
          cut-off date, and

     o    is secured by the same mortgage encumbering the ARC Portfolio
          Mortgaged Property as is the ARC Portfolio A Note Trust Mortgage Loan.

     "ARC PORTFOLIO BORROWER" means the borrower under the ARC Portfolio Loan
Combination.


                                      S-221



     "ARC PORTFOLIO CONTROLLING PARTY" means, the controlling class
representative (as the designee of the issuing entity as holder of the ARC
Portfolio Trust Mortgage Loan).

     "ARC PORTFOLIO INTERCREDITOR AGREEMENT" means, the co-lender agreement by
and between the holders of the ARC Portfolio Trust Mortgage Loan and the ARC
Portfolio A Note Non-Trust Mortgage Loan. Following the inclusion of the ARC
Portfolio Trust Mortgage Loan in the issuing entity, the trust, acting through
the trustee, will be the holder of that mortgage loan and a party to the ARC
Portfolio Intercreditor Agreement.

     "ARC PORTFOLIO LOAN COMBINATION" means, collectively, the ARC Portfolio
Trust Mortgage Loan and the ARC Portfolio A Note Non-Trust Mortgage Loan.

     "ARC PORTFOLIO MORTGAGED PROPERTY" means the mortgaged real property
identified on Annex A-1 to this prospectus supplement as ARC Portfolio.

     "ARC PORTFOLIO TRIGGERING EVENT" means any monetary event of default or
non-monetary event of default of the ARC Portfolio Borrower which caused a
Servicing Transfer Event to occur with respect to the ARC Portfolio Trust
Mortgage Loan.

     "ARC PORTFOLIO TRUST MORTGAGE LOAN" means the ARC Portfolio A Note Trust
Mortgage Loan and the ARC Portfolio B Note Trust Mortgage Loan.

     "ARD LOAN" means any mortgage loan in, or to be included in, the issuing
entity, that has the characteristics described in the first paragraph under
"Description of the Mortgage Pool--Terms and Conditions of the Mortgage
Loans--ARD Loans" in this prospectus supplement.

     "AVAILABLE DISTRIBUTION AMOUNT" means, with respect to any distribution
date:

     (a)  an amount equal to the sum, without duplication, of the following
          amounts:

          (i)   the aggregate of all amounts on deposit in the master servicers'
                collection accounts and the trustee's distribution account as of
                the close of business on the related determination date and the
                amounts collected by or on behalf of the master servicers as of
                the close of business on such determination date and required to
                be deposited in the collection account;

          (ii)  the aggregate amount of all P&I advances made by either master
                servicer or the trustee for distribution on the certificates on
                that distribution date;

          (iii) the aggregate amount transferred from the special servicer's REO
                account and/or any separate custodial account maintained with
                respect to a Loan Combination to the applicable master
                servicer's collection account during the month of that
                distribution date, on or prior to the date on which P&I advances
                are required to be made in that month;

          (iv)  the aggregate amount deposited by the master servicers in their
                collection accounts for that distribution date in connection
                with Prepayment Interest Shortfalls and any shortfalls in
                interest caused by the application of a condemnation award or
                casualty insurance proceeds to prepay a mortgage loan; and

          (v)   for each distribution date occurring in March, the aggregate of
                all interest reserve amounts in respect of each mortgage loan
                that accrues interest on an Actual/360 Basis or an Actual/365
                Basis deposited in the trustee's distribution account;


                                      S-222



     exclusive of

     (b)  any portion of the amounts described in clause (a) above that
          represents one or more of the following:

          (i)   any monthly debt service payments collected but due on a due
                date after the end of the related collection period;

          (ii)  all amounts in the master servicers' collection accounts or the
                trustee's distribution account that are payable or reimbursable
                to any person other than the certificateholders from:

                (A)  the master servicers' collection accounts, including, but
                     not limited to, servicing compensation, as described under
                     "Servicing of the Mortgage Loans--Collection
                     Account--Withdrawals" in this prospectus supplement; and

                (B)  the trustee's distribution account, including, but not
                     limited to, trust administration fees, as described under
                     "Description of the Offered Certificates--Distribution
                     Account--Withdrawals" in this prospectus supplement;

          (iii) any prepayment premiums and yield maintenance charges;

          (iv)  any Additional Interest on the ARD Loans (which is separately
                distributed to the holders of the class Z certificates);

          (v)   if such distribution date occurs during February of any year or
                during January of any year that is not a leap year, the interest
                reserve amounts in respect of each mortgage loan that accrues
                interest on an Actual/360 Basis or an Actual/365 Basis to be
                deposited in the trustee's interest reserve account and held for
                future distribution; and

          (vi)  any amounts deposited in the master servicers' collection
                account or the trustee's distribution account in error.

     In no event will the Available Distribution Amount include amounts payable
to the holders of the B-Note Non-Trust Loans.

     "B-NOTE NON-TRUST MORTGAGE LOAN" means, with respect to the A-Note Trust
Mortgage Loan, the other mortgage loan that--

     o    is not included in the issuing entity,

     o    is subordinate in right of payment to that A-Note Trust Mortgage Loan
          to the extent set forth in the related intercreditor agreement, and

     o    is secured by the same mortgage or deed of trust on the same mortgaged
          real property as that A-Note Trust Mortgage Loan.

     "CLEARSTREAM" means Clearstream Banking Luxembourg.

     "CLOSING DATE" means the date of the initial issuance of the offered
certificates, which will be on or about August 17, 2006.

     "CMSA" means the Commercial Mortgage Securities Association, an
international trade organization for the commercial real estate capital markets.

     "CODE" means the Internal Revenue Code of 1986, as amended.


                                      S-223



     "CPR" means an assumed constant rate of prepayment each month, which is
expressed on a per annum basis, relative to the then outstanding principal
balance of a pool of mortgage loans for the life of those loans.

     "CROSSED LOAN" means a mortgage loan in the issuing entity that is
cross-collateralized and cross-defaulted with one or more other mortgage loans
in the issuing entity.

     "CROSSED GROUP" means a group of related Crossed Loans.

     "DTC" means The Depository Trust Company.

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

     "EUROCLEAR" means Euroclear Bank S.A./N.V., as operator of the Euroclear
System.

     "EXEMPTION" means, collectively, Prohibited Transaction Exemption 90-29, as
amended by Prohibited Transaction Exemptions 97-34, 2000-58 and 2002-41, and as
may be amended from time to time, or any successor thereto, all as issued by the
U.S. Department of Labor.

     "EXEMPTION-FAVORED PARTY" means any of--

     o    Merrill Lynch, Pierce, Fenner & Smith Incorporated;

     o    any person directly or indirectly, through one or more intermediaries,
          controlling, controlled by or under common control with any entity
          referred to in the prior bullet; and

     o    any member of the underwriting syndicate or selling group of which a
          person described in the prior two bullets is a manager or co-manager
          with respect to those mortgage pass-through certificates.

     "FITCH" means Fitch, Inc.

     "IRS" means the Internal Revenue Service.

     "LOAN COMBINATION" means any of the ARC Portfolio Loan Combination, the RLJ
Portfolio Loan Combination and The Lake in the Woods Loan Combination.

     "LOAN COMBINATION CONTROLLING PARTY" means any of the ARC Portfolio
Controlling Party and the RLJ Portfolio Controlling Party.

     "LOAN COMBINATION INTERCREDITOR AGREEMENT" means any of the ARC Portfolio
Intercreditor Agreement and the RLJ Portfolio Intercreditor Agreement.

     "LOAN COMBINATION TRUST MORTGAGE LOAN" means any of the ARC Portfolio Trust
Mortgage Loan and the RLJ Trust Mortgage Loan.

     "LOAN GROUP 1 PRINCIPAL DISTRIBUTION AMOUNT" means, in general, the portion
of the Principal Distribution Amount attributable to the mortgage loans in loan
group 1.

     "LOAN GROUP 2 PRINCIPAL DISTRIBUTION AMOUNT" means, in general, the portion
of the Principal Distribution Amount attributable to the mortgage loans in loan
group 2.

     "MODELING ASSUMPTIONS" means, collectively, the following assumptions
regarding the certificates and the mortgage loans in, or to be included in, the
issuing entity:

     o    the mortgage loans have the characteristics set forth on Annex A-1,
          and the initial mortgage pool balance is approximately $1,542,696,552;
          and the mortgage loans are allocated to loan group 1 and loan group 2
          as described in this prospectus supplement;


                                      S-224



     o    the initial total principal balance or notional amount, as the case
          may be, of each class of certificates is as described in this
          prospectus supplement;

     o    the pass-through rate for each class of certificates is as described
          in this prospectus supplement;

     o    there are no delinquencies or losses with respect to the mortgage
          loans;

     o    there are no modifications, extensions, waivers or amendments
          affecting the monthly debt service payments by borrowers on the
          mortgage loans;

     o    there are no Appraisal Reduction Amounts with respect to the mortgage
          loans;

     o    there are no casualties or condemnations affecting the corresponding
          mortgaged real properties;

     o    each of the mortgage loans provides monthly debt service payments to
          be due on the first day of each month, and accrues interest on the
          basis described in this prospectus supplement, which is any of an
          Actual/360 Basis or a 30/360 Basis;

     o    all prepayments on the mortgage loans are assumed to be accompanied by
          a full month's interest;

     o    there are no breaches of our representations and warranties regarding
          the mortgage loans;

     o    no voluntary or involuntary prepayments are received as to any
          mortgage loan during that mortgage loan's lockout period, yield
          maintenance period or defeasance period, in each case if any;

     o    each ARD Loan is paid in full on its anticipated repayment date;

     o    except as otherwise assumed in the immediately preceding two bullets,
          prepayments are made on each of the mortgage loans at the indicated
          CPRs set forth in the subject tables, without regard to any
          limitations in those mortgage loans on partial voluntary principal
          prepayments;

     o    no person or entity entitled thereto exercises its right of optional
          termination described in this prospectus supplement under "Description
          of the Offered Certificates--Termination";

     o    no mortgage loan is required to be repurchased by any mortgage loan
          seller;

     o    any mortgage loans that allow a choice between yield maintenance and
          defeasance have been assumed to be mortgage loans providing for
          voluntary prepayment with prepayment consideration in the form of
          yield maintenance;

     o    no prepayment premiums or yield maintenance charges are collected;

     o    there are no Additional Trust Fund Expenses;

     o    payments on the offered certificates are made on the 12th day of each
          month, commencing in September 2006; and

     o    the offered certificates are settled on August 17, 2006.

     "MOODY'S" means Moody's Investors Service, Inc.

     "NET AGGREGATE PREPAYMENT INTEREST SHORTFALL" means, with respect to any
distribution date, the excess, if any, of--

     o    the Prepayment Interest Shortfalls incurred with respect to the
          mortgage pool during the related collection period, over


                                      S-225



     o    the total payments made by the master servicers to cover those
          Prepayment Interest Shortfalls.

     "NET MORTGAGE RATE" means with respect to any mortgage loan, in general, a
per annum rate equal to the related mortgage interest rate in effect from time
to time, minus the sum of the applicable master servicing fee rate under the
pooling and servicing agreement (which includes the rate at which any primary
servicing fees accrue) and the per annum rate at which the monthly trust
administration fee is calculated; provided, however, that for purposes of
calculating the Weighted Average Net Mortgage Rate and the respective
pass-through rates for the various classes interest-bearing certificates, from
time to time--

     o    the Net Mortgage Rate for the subject mortgage loan will be calculated
          without regard to any modification, waiver or amendment of the terms
          of such mortgage loan, or any other change in the related mortgage
          interest rate, subsequent to the date of issuance of the certificates,
          and

     o    if any mortgage loan does not accrue interest on the basis of a
          360-day year consisting of twelve 30-day months, then the Net Mortgage
          Rate of such mortgage loan for any one-month period preceding a
          related due date will be the annualized rate at which interest would
          have to accrue in respect of such loan on the basis of a 360-day year
          consisting of twelve 30-day months in order to produce, in general,
          the aggregate amount of interest actually accrued in respect of such
          loan during such one-month period at the related mortgage interest
          rate (net of the aggregate per annum rate at which the related master
          servicing fee and the trust administration fee are calculated under
          the pooling and servicing agreement), except that, with respect to any
          such mortgage loan, the Net Mortgage Rate for the one-month period (a)
          prior to the respective due dates in January and February in any year
          which is not a leap year or in February in any year which is a leap
          year (unless, in each case, the related Distribution Date is the final
          Distribution Date) will be determined so as to produce an aggregate
          amount of interest that excludes any related interest reserve amount
          transferred to the trustee's interest reserve account in respect of
          that one-month period and (b) prior to the due date in March (or
          February, if the related Distribution Date is the final Distribution
          Date) will be determined so as to produce an aggregate amount of
          interest that includes, if applicable, the related interest reserve
          amount(s) retained in the trustee's interest reserve account for the
          respective one-month periods prior to the due dates in January and
          February in any year which is not a leap year or the one-month period
          prior to the due date in February in any year which is a leap year.

     As of the cut-off date (without regard to the adjustment described in the
proviso to the prior sentence), the Net Mortgage Rates for the mortgage loans
ranged from 5.36845% per annum to 7.15445%, with a weighted average of those Net
Mortgage Rates of 6.13723% per annum. See "Servicing of the Mortgage
Loans--Servicing and Other Compensation and Payment of Expenses" in this
prospectus supplement.

     "NONRECOVERABLE ADVANCE" means any Advance previously made or proposed to
be made, or any Workout-Delayed Reimbursement Amount previously made, with
respect to any mortgage loan or REO Property that is determined, in accordance
with the pooling and servicing agreement, not to be ultimately recoverable,
together with interest accrued on that Advance, from payments or other
collections on or with respect to that mortgage loan or REO Property (or, in the
case of a Loan Combination Trust Mortgage Loan, on or with respect to the
related Loan Combination).

     "NON-TRUST LOAN NOTEHOLDER" means the holder of a Non-Trust Loan.

     "NON-TRUST LOAN" means any of the ARC Portfolio A-Note Non-Trust Loan, the
RLJ Portfolio A-Note Non-Trust Loans and the holder of the B-Note Non-Trust
Loan.

     "OTHER MASTER SERVICER" means Wachovia Bank, National Association, as
master servicer of the Other Securitization, which will be responsible for the
servicing and administration of the RLJ Portfolio Loan Combination under the
Other Pooling and Servicing Agreement.


                                      S-226



     "OTHER SECURITIZATION" means the Wachovia Bank Commercial Mortgage Trust
Commercial Mortgage Pass-Through Certificates Series 2006-C27, which holds the
RLJ Portfolio A Note Non-Trust designated as "Note A-1" in the RLJ Portfolio
Intercreditor Agreement.

     "OTHER SPECIAL SERVICER" means LNR Partners, Inc., as special servicer of
the Other Securitization, which will be responsible for the servicing and
administration of the RLJ Portfolio Loan Combination to the extent it becomes a
specially serviced mortgage loan under the Other Pooling and Servicing
Agreement.

     "OTHER TRUSTEE" means Wells Fargo Bank, N.A., as trustee of the Other
Securitization.

     "OTHER POOLING AND SERVICING AGREEMENT" means that certain pooling and
servicing agreement among Wachovia Commercial Mortgage Securities, Inc., the
Other Master Servicer, the Other Special Servicer and the Other Trustee.

     "P&I" means principal and/or interest payments, excluding balloon payments,
required to be paid in respect of a mortgage loan in accordance with the
schedule for repayment provided for by that mortgage loan.

     "PARTY IN INTEREST" means any person that is a "party in interest" within
the meaning of Section 3(14) of ERISA or a "disqualified person" within the
meaning of section 4975(e)(2) of the Code.

     "PENALTY INTEREST" means any interest, other than late payment charges,
Additional Interest, prepayment premiums or yield maintenance charges, that--

     o    accrues on a defaulted mortgage loan solely by reason of the subject
          default; and

     o    is in excess of all interest at the related mortgage interest rate.

     "PERMITTED ENCUMBRANCES" means, with respect to any mortgaged real property
securing a mortgage loan, any and all of the following in, or to be included in,
the issuing entity:

     o    the lien of current real property taxes, ground rents, water charges,
          sewer rents and assessments not yet delinquent or accruing interest or
          penalties;

     o    covenants, conditions and restrictions, rights of way, easements and
          other matters that are of public record and/or are referred to in the
          related lender's title insurance policy or, if that policy has not yet
          been issued, referred to in a pro forma title policy or a marked-up
          commitment binding upon the title insurer;

     o    exceptions and exclusions specifically referred to in the related
          lender's title insurance policy or, if that policy has not yet been
          issued, referred to in a pro forma title policy or marked-up
          commitment binding upon the title insurer;

     o    other matters to which like properties are commonly subject;

     o    the rights of tenants, as tenants only, under leases and subleases,
          pertaining to the related mortgaged real property;

     o    if the related mortgage loan is cross-collateralized with any other
          mortgage loan within the mortgage pool, the lien of the mortgage for
          the other mortgage loan(s) contained in the same group of
          cross-collateralized loans; and

     o    if the related mortgaged real property consists of one or more units
          in a condominium, the related condominium declaration,

provided, that, with respect to the second, third, fourth and fifth bullets
above, none of which, as represented by the related mortgage loan seller in the
related mortgage loan purchase agreement (subject to any exceptions set forth in
that agreement), materially interferes with the security intended to be provided
by the related mortgage,


                                      S-227



the current principal use of the property or the current ability of the property
to generate income sufficient to service the related mortgage loan.

     "PERMITTED INVESTMENTS" means U.S. government securities and other
investment grade obligations, including:

     o    direct obligations of, or obligations fully guaranteed as to timely
          payment of principal and interest by, the United States or any agency
          or instrumentality thereof (having original maturities of not more
          than 365 days), provided such obligations are backed by the full faith
          and credit of the United States; such obligations must be limited to
          those instruments that have a predetermined fixed dollar amount of
          principal due at maturity that cannot vary or change. Interest may
          either be fixed or variable; if such interest is variable, interest
          must be tied to a single interest rate index plus a single fixed
          spread (if any), and move proportionately with that index. In
          addition, such obligations may not have a rating from S&P with an "r"
          highlighter;

     o    repurchase agreements or obligations with respect to any security
          described in clause (i) above (having original maturities of not more
          than 365 days), provided that the short-term deposit or debt
          obligations, of the party agreeing to repurchase such obligations are
          rated in the highest rating categories of each of S&P and Moody's or
          such lower rating as will not result in an adverse rating event, as
          evidenced in writing by the Rating Agencies; in addition, it may not
          have a rating from S&P with an "r" highlighter and its terms must have
          a predetermined fixed dollar amount of principal due at maturity that
          cannot vary or change; interest may either be fixed or variable; if
          such interest is variable, interest must be tied to a single interest
          rate index plus a single fixed spread (if any), and move
          proportionately with that index;

     o    federal funds, unsecured uncertified certificates of deposit, time
          deposits, demand deposits and bankers' acceptances of any bank or
          trust company organized under the laws of the United States or any
          state thereof (having original maturities of not more than 365 days),
          the short term obligations of which are rated in the highest rating
          categories of each of S&P and Moody's or such lower rating as will not
          result in an adverse rating event, as evidenced in writing by the
          Rating Agencies; in addition, it may not have a rating from S&P with
          an "r" highlighter and its terms should have a predetermined fixed
          dollar amount of principal due at maturity that cannot vary or change;
          interest may either be fixed or variable; if such interest is
          variable, interest must be tied to a single interest rate index plus a
          single fixed spread (if any), and move proportionately with that
          index;

     o    commercial paper (including both non-interest bearing discount
          obligations and interest-bearing obligations and having original
          maturities of not more than 365 days) of any corporation or other
          entity organized under the laws of the United States or any state
          thereof which is rated in the highest rating category of each of S&P
          and Moody's or such lower rating as will not result in an adverse
          rating event, as evidenced in writing by the Rating Agencies; the
          commercial paper by its terms must have a predetermined fixed dollar
          amount of principal due at maturity that cannot vary or change; in
          addition, it may not have a rating from S&P with an "r" highlighter;
          interest may either be fixed or variable; if such interest is
          variable, interest must be tied to a single interest rate index plus a
          single fixed spread (if any), and move proportionately with that
          index;

     o    money market funds which are rated in the highest applicable rating
          category of each of S&P and Moody's or such lower rating as will not
          result in an adverse rating event, as evidenced in writing by the
          Rating Agencies; in addition, it may not have a rating from S&P with
          an "r" highlighter and its terms must have a predetermined fixed
          dollar amount of principal due at maturity that cannot vary or change;
          and

     o    any other obligation or security acceptable to each Rating Agency,
          evidence of which acceptability shall be provided in writing by each
          rating agency to each master servicer, the special servicer and the
          trustee;


                                      S-228



provided that (1) no investment described hereunder shall evidence either the
right to receive (x) only interest with respect to such investment or (y) a
yield to maturity greater than 120% of the yield to maturity at par of the
underlying obligations; and (2) no investment described hereunder may be
purchased at a price greater than par if such investment may be prepaid or
called at a price less than its purchase price prior to stated maturity.

     "PLAN" means any employee benefit plan, or other retirement plan,
arrangement or account, that is subject to the fiduciary responsibility
provisions of ERISA or section 4975 of the Code.

     "PREPAYMENT INTEREST EXCESS" means, with respect to any full or partial
prepayment of a mortgage loan made by the related borrower during any collection
period after the due date for that loan, the amount of any interest collected on
that prepayment for the period following that due date, less the amount of
related master servicing fees payable from that interest collection, and
exclusive of any Penalty Interest and/or Additional Interest included in that
interest collection.

     "PREPAYMENT INTEREST SHORTFALL" means, with respect to any full or partial
prepayment of a mortgage loan voluntarily made by the related borrower during
any collection period prior to the due date for that loan, the amount of any
uncollected interest, without regard to any prepayment premium or yield
maintenance charge actually collected, that would have accrued on that
prepayment to, but not including, that due date at a rate per annum equal to the
sum of the related Net Mortgage Rate for such mortgage loan and the trust
administration fee rate (net of any Penalty Interest and Additional Interest, if
applicable).

     "PRIMARY COLLATERAL" means the mortgaged real property directly securing a
Crossed Loan and excluding any property as to which the related lien may only be
foreclosed upon by exercise of cross-collateralization of that Crossed Loan with
other related Crossed Loans.

     "PRINCIPAL DISTRIBUTION AMOUNT" means, with respect to each distribution
date, the aggregate of the following (without duplication):

     (a)  the aggregate of the principal portions of all monthly debt service
          payments (other than balloon payments) due or deemed due on or in
          respect of the mortgage loans (including mortgage loans as to which
          the related mortgaged real properties have become REO Properties) for
          their respective due dates occurring during the related collection
          period, to the extent paid by the related borrower during or prior to,
          or otherwise received during, the related collection period or
          advanced by either master servicer or the trustee, as applicable, for
          such distribution date;

     (b)  the aggregate of all principal prepayments received on the mortgage
          loans during the related collection period;

     (c)  with respect to any mortgage loan as to which the related stated
          maturity date occurred during or prior to the related collection
          period, any payment of principal (other than a principal prepayment)
          made by or on behalf of the related borrower during the related
          collection period (including any balloon payment), net of any portion
          of such payment that represents a recovery of the principal portion of
          any monthly debt service payment (other than a balloon payment) due or
          deemed due in respect of the related mortgage loan on a due date
          during or prior to the related collection period and included as part
          of the Principal Distribution Amount for such distribution date or any
          prior distribution date pursuant to clause (a) above;

     (d)  the aggregate of the principal portion of all liquidation proceeds,
          sale proceeds, insurance proceeds, condemnation proceeds and, to the
          extent not otherwise included in clause (a), (b) or (c) above,
          payments and revenues that were received on or in respect of the
          mortgage loans and REO Properties during the related collection period
          and that were identified and applied by the applicable master servicer
          and/or the special servicer as recoveries of principal of the mortgage
          loans, in each case net of any portion of such amounts that represents
          a recovery of the principal portion of any monthly debt service
          payment (other than a balloon payment) due or deemed due in respect of
          the related mortgage loan on a due date during or prior to the related
          collection


                                      S-229



          period and included as part of the Principal Distribution Amount for
          such distribution date or any prior distribution date pursuant to
          clause (a) above; and

     (e)  if such distribution date is subsequent to the initial distribution
          date, the excess, if any, of the Principal Distribution Amount for the
          immediately preceding distribution date, over the aggregate
          distributions of principal made on the principal balance certificates
          on such immediately preceding distribution date;

provided that the Principal Distribution Amount for any distribution date will
generally be reduced (to not less than zero) by any Workout-Delayed
Reimbursement Amounts in respect of any particular mortgage loan that are
reimbursed from principal collections on the mortgage pool during the related
collection period (although any of those amounts that were reimbursed from
principal collections and are subsequently collected on the related mortgage
loan will be added to the Principal Distribution Amount for the distribution
date following the collection period in which the subsequent collection occurs);
and

provided, further, that the Principal Distribution Amount for any distribution
date will generally be reduced (to not less than zero) by any Nonrecoverable
Advances in respect of any particular mortgage loan (and advance interest
thereon) that are reimbursed from principal collections on the mortgage pool
during related collection period (although any of those amounts that were
reimbursed from principal collections and are subsequently collected
(notwithstanding the nonrecoverability determination) on the related mortgage
loan will be added to the Principal Distribution Amount for the distribution
date following the collection period in which the subsequent collection occurs).

     If the reimbursement of any Workout-Delayed Reimbursement Amount or
Nonrecoverable Advance (and accompanying interest) results in a reduction in the
Principal Distribution Amount for any distribution date, as contemplated by the
provisos to the prior sentence, then that reduction shall, to the fullest extent
permitted, be applied to the portion of the Principal Distribution Amount
attributable to the loan group that includes the related mortgage loan before
affecting the portion of the Principal Distribution Amount attributable to the
other loan group. Any additions to the Principal Distribution Amount for any
distribution date, as contemplated by the provisos to the first sentence of this
definition, will be allocated between the respective portions of the Principal
Distribution Amount allocable to the two loan groups to offset the earlier
corresponding reductions, generally in the reverse order in which the reductions
were made.

     The payment of Additional Trust Fund Expenses with respect to any mortgage
loan may result in a reduction of amounts allocable as principal of that
mortgage loan and, accordingly, a smaller Principal Distribution Amount.

     The Principal Distribution Amount will not include any payments or other
collections of principal on the Non-Trust Loans.

     "REALIZED LOSSES" mean losses arising from the inability to collect all
amounts due and owing under any defaulted mortgage loan, including by reason of
the fraud or bankruptcy of the borrower, modifications, bankruptcy or a casualty
of any nature at the related mortgaged real property, to the extent not covered
by insurance. The Realized Loss in respect of a liquidated mortgage loan (or
related REO Property) is an amount generally equal to the excess, if any, of (a)
the outstanding principal balance of such mortgage loan as of the date of
liquidation, together with (i) all accrued and unpaid interest thereon to but
not including the due date in the collection period in which the liquidation
occurred (exclusive of any Penalty Interest, Additional Interest, prepayment
premiums or yield maintenance charges in respect of such mortgage loan) and (ii)
related servicing expenses and servicing advances (together with interest
accrued thereon), and related Unliquidated Advances in respect of servicing
advances, in any event not reimbursed from collections on the subject mortgage
loan (or related REO Property), and any related due and unpaid servicing
compensation (including principal recovery fees) and any other related unpaid
Additional Trust Fund Expenses, over (b) the aggregate amount of liquidation
proceeds, if any, recovered in connection with such liquidation (net of any
portion of such liquidation proceeds that is payable or reimbursable in respect
of the related liquidation and other servicing expenses and, in the case of any
Loan Combination Trust Mortgage Loan, net of any portion of such liquidation
proceeds payable to the


                                      S-230



holder of the related Non-Trust Loan). If any portion of the debt due under a
mortgage loan (other than Additional Interest and Penalty Interest) is forgiven,
whether in connection with a modification, waiver or amendment granted or agreed
to by the special servicer or in connection with a bankruptcy or similar
proceeding involving the related borrower, the amount so forgiven also will be
treated as a Realized Loss. Any reimbursement of Advances determined to be
nonrecoverable from collections on the related mortgage loan (and interest on
such Advances) that are made from collections of principal that would otherwise
be included in the Principal Distribution Amount, will be Realized Losses.

     "REMIC" means a real estate mortgage investment conduit, within the meaning
of, and formed in accordance with, the Tax Reform Act of 1986 and sections 860A
through 860G of the Code.

     "REO PROPERTY" means any mortgaged real property that is acquired by the
issuing entity through foreclosure, deed-in-lieu of foreclosure or otherwise
following a default on the corresponding mortgage loan.

     "RESTRICTED GROUP" means, collectively--

          1.   the trustee;

          2.   the Exemption-Favored Parties;

          3.   us;

          4.   the master servicers;

          5.   the special servicer;

          6.   any sub-servicers;

          7.   the mortgage loan sellers;

          8.   each borrower, if any, with respect to mortgage loans
               constituting more than 5.0% of the total unamortized principal
               balance of the mortgage pool as of the date of initial issuance
               of the offered certificates; and

          9.   any and all affiliates of any of the aforementioned persons.

     "RESTRICTED SERVICER REPORTS" means collectively, to the extent not filed
with the Securities and Exchange Commission, the CMSA servicer watchlist, the
CMSA operating statement analysis report, the CMSA NOI adjustment worksheet, the
CMSA financial file, the CMSA comparative financial status report, the CMSA loan
level reserve/LOC report and the CMSA reconciliation of funds report.

     "RLJ PORTFOLIO BORROWER" means the borrower under the RLJ Portfolio Loan
Combination.

     "RLJ PORTFOLIO CONTROLLING PARTY" means, the controlling class
representative of the Other Securitization.

     "RLJ PORTFOLIO INTERCREDITOR AGREEMENT" means, the co-lender agreement by
and between the holders of the RLJ Portfolio Trust Mortgage Loan and the RLJ
Portfolio A Note Non-Trust Loans. Following the inclusion of the RLJ Portfolio
Trust Mortgage Loan in the issuing entity, the trust, acting through the
trustee, will be the holder of that mortgage loan and a party to the RLJ
Portfolio Intercreditor Agreement.

     "RLJ PORTFOLIO LOAN COMBINATION" means, collectively, the RLJ Portfolio
Trust Mortgage Loan and the RLJ Portfolio A Note Non-Trust Loans.

     "RLJ PORTFOLIO MORTGAGED PROPERTY" means the mortgaged real property
identified on Annex A-1 to this prospectus supplement as RLJ Portfolio.

     "RLJ PORTFOLIO TRUST MORTGAGE LOAN" means that loan that--


                                      S-231



     o    is part of the issuing entity,

     o    has been designated under the RLJ Portfolio Intercreditor Agreement as
          "Note A-2," with an unpaid principal balance of $95,367,640 as of the
          cut-off date, and

     o    is secured by the same mortgage encumbering the RLJ Portfolio
          Mortgaged Property as are the RLJ Portfolio A Note Non-Trust Mortgage
          Loans.

     "S&P" means Standard & Poor's Ratings Services, a division of The
McGraw-Hill Companies, Inc.

     "SERVICED LOAN COMBINATION" means the ARC Portfolio Loan Combination.

     "SERVICING STANDARD" means, with respect to each master servicer or the
special servicer, the obligation to service and administer the mortgage loans
for which that party is responsible under the pooling and servicing agreement:

     o    in the same manner in which, and with the same care, skill, prudence
          and diligence with which, each master servicer or the special
          servicer, as the case may be, generally services and administers
          similar mortgage loans that either are part of other third-party
          portfolios, giving due consideration to customary and usual standards
          of practice of prudent institutional commercial mortgage loan
          servicers servicing mortgage loans for third parties, or are held as
          part of its own portfolio, whichever standard is higher;

     o    with a view to (i) the timely recovery of all scheduled payments of
          principal and interest under the mortgage loans, (ii) in the case of
          the special servicer, if a mortgage loan comes into and continues in
          default, the maximization of the recovery on that mortgage loan to the
          certificateholders and, in the case of a Loan Combination, the holder
          of the related B-Note Non-Trust Loan, all taken as a collective whole,
          on a net present value basis (the relevant discounting of the
          anticipated collections to be performed at the related mortgage
          interest rate) and (iii) the best interests (as determined by the
          applicable master servicer or special servicer, as applicable, in its
          reasonable judgment) of the holders of the certificates and the
          issuing entity and, in the case of the Serviced Loan Combination, the
          holder of the related Non-Trust Loan; and

     o    without regard to--

          1.   any relationship that each master servicer or the special
               servicer, as the case may be, or any of its affiliates may have
               with any of the borrowers (or any affiliate thereof), us, any
               mortgage loan seller or any other party to the transaction;

          2.   the ownership of any certificate by each master servicer or the
               special servicer, as the case may be, or by any of its
               affiliates;

          3.   the obligation of each master servicer or the special servicer,
               as the case may be, to make Advances;

          4.   the right of each master servicer or the special servicer, as the
               case may be, to receive compensation or other fees for its
               services rendered pursuant to the pooling and servicing
               agreement;

          5.   the ownership, servicing or management by each master servicer or
               the special servicer, as the case may be, or any of its
               affiliates of any other loans or real properties not included in
               or securing, as the case may be, the mortgage pool;

          6.   any obligation of each master servicer or any of its affiliates
               to repurchase or substitute a mortgage loan as a mortgage loan
               seller;


                                      S-232



          7.   any obligation of each master servicer or any of its affiliates
               to cure a breach of representation and warranty with respect to
               any mortgage loan; and

          8.   any debt each master servicer or the special servicer, as the
               case may be, or any of its affiliates, has extended to any of the
               borrowers or any affiliate thereof.

     "SERVICING TRANSFER EVENT" means, with respect to any mortgage loan
serviced under the pooling and servicing agreement, any of the following events:

     1.   the related borrower fails to make when due any monthly debt service
          payment, including a balloon payment, and the failure continues
          unremedied--

          (a)  except in the case of a balloon payment, for 60 days; or

          (b)  solely in the case of a delinquent balloon payment, for one day;

     2.   the applicable master servicer or, with the consent of the controlling
          class representative, the special servicer determines in its
          reasonable judgment (exercised in accordance with the Servicing
          Standard) that a default in the making of a monthly debt service
          payment, including a balloon payment, is likely to occur and is likely
          to remain unremedied for at least 60 days;

     3.   the applicable master servicer or, with the consent of the controlling
          class representative, the special servicer determines in its
          reasonable judgment (exercised in accordance with the Servicing
          Standard) that a non-payment default (other than an Acceptable
          Insurance Default) has occurred under the mortgage loan that may
          materially impair the value of the corresponding mortgaged real
          property as security for the mortgage loan and the default continues
          unremedied beyond the applicable cure period under the terms of the
          mortgage loan or, if no cure period is specified, for 60 days,
          provided that a default that gives rise to an acceleration right
          without any cure period shall be deemed to have a cure period equal to
          zero;

     4.   various events of bankruptcy, insolvency, readjustment of debt,
          marshalling of assets and liabilities, or similar proceedings occur
          with respect to the related borrower or the corresponding mortgaged
          real property, or the related borrower takes various actions
          indicating its bankruptcy, insolvency or inability to pay its
          obligations; or

     5.   the applicable master servicer receives notice of the commencement of
          foreclosure or similar proceedings with respect to the corresponding
          mortgaged real property.

     A Servicing Transfer Event will cease to exist, if and when:

     o    with respect to the circumstances described in clause 1. of this
          definition, the related borrower makes three consecutive full and
          timely monthly debt service payments under the terms of the mortgage
          loan, as those terms may be changed or modified in connection with a
          bankruptcy or similar proceeding involving the related borrower or by
          reason of a modification, waiver or amendment granted or agreed to by
          the applicable master servicer or the special servicer;

     o    with respect to the circumstances described in clauses 2. and 4. of
          this definition, those circumstances cease to exist in the reasonable
          judgment of the special servicer (exercised in accordance with the
          Servicing Standard), but, with respect to any bankruptcy or insolvency
          proceedings contemplated by clause 4., no later than the entry of an
          order or decree dismissing the proceeding;

     o    with respect to the circumstances described in clause 3. of this
          definition, the default is cured in the judgment of the special
          servicer; and


                                      S-233



     o    with respect to the circumstances described in clause 5. of this
          definition, the proceedings are terminated;

so long as at that time no other circumstance identified in clauses 1. through
5. of this definition continues to exist.

     If a Servicing Transfer Event exists with respect to the mortgage loan in a
Serviced Loan Combination that will be included in the issuing entity or any
other loan in the related Loan Combination, it will also be considered to exist
for each other mortgage loan in the subject Loan Combination.

     "STATED PRINCIPAL BALANCE" means, for each mortgage loan, an amount that:

     o    will initially equal its cut-off date principal balance (or, in the
          case of a replacement mortgage loan, its principal balance as of the
          date of substitution); and

     o    will be permanently reduced on each distribution date, to not less
          than zero, by--

          1.   all payments and other collections of principal, if any, with
               respect to that mortgage loan that are included as part of the
               Principal Distribution Amount for such distribution date pursuant
               to clause (a), clause (b), clause (c) and/or clause (d) of, and
               without regard to the provisos to, the definition of "Principal
               Distribution Amount" in this glossary;

          2.   any amount of reduction in the outstanding principal balance of
               any mortgage loan resulting from a deficient valuation that
               occurred during the related collection period; and

          3.   any other related Realized Losses incurred during the related
               collection period that represents a loss of principal with
               respect to that mortgage loan.

     With respect to each mortgage loan relating to, and deemed to remain
outstanding with respect to, an REO Property, the "Stated Principal Balance"
will be an amount equal to the Stated Principal Balance of that mortgage loan as
of the date of the acquisition of the related REO Property, permanently reduced
on each subsequent distribution date, to not less than zero, by:

     o    all amounts, if any, collected with respect to the related REO
          Property that are allocable as principal of the subject mortgage loan
          and that are included as part of the Principal Distribution Amount for
          such distribution date pursuant to clause (a), clause (b), clause (c)
          and/or clause (d) of, and without regard to the provisos to, the
          definition of "Principal Distribution Amount" in this glossary; and

     o    any related Realized Loss incurred during the related collection
          period that represents a loss of principal with respect to the subject
          mortgage loan.

     "THE LAKE IN THE WOODS BORROWER" means the borrower under The Lake in the
Woods Loan Combination.

     "THE LAKE IN THE WOODS LOAN COMBINATION" means, collectively, the A-Note
Trust Mortgage Loan and the B-Note Non-Trust Mortgage Loan.

     "THE LAKE IN THE WOODS INTERCREDITOR AGREEMENT" means, the Intercreditor
Agreement Among Noteholders, by and between the holders of the A-Note Trust
Mortgage Loan and the B-Note Non-Trust Mortgage Loan. Following the inclusion of
the A-Note Trust Mortgage Loan in the trust fund, the trust, acting through the
trustee, will be the holder of that mortgage loan and a party to The Lake in the
Woods Intercreditor Agreement.

     "THE LAKE IN THE WOODS MORTGAGED PROPERTY" means the mortgaged real
property identified on Annex A-1 to this prospectus supplement as The Lake in
the Woods.


                                      S-234



     "UNLIQUIDATED ADVANCE" means, with respect to any mortgage loan, any
Advance made by a party to the pooling and servicing agreement that:

     o    is not a Nonrecoverable Advance;

     o    has been reimbursed to the party that made the Advance as a
          Workout-Delayed Reimbursement Amount out of principal collections on
          other mortgage loans; and

     o    was originally made with respect to an item that has not been
          subsequently recovered out of collections on or proceeds of the
          subject mortgage loan or any related REO Property.

     "UNRESTRICTED SERVICER REPORTS" means collectively, the CMSA delinquent
loan status report, CMSA historical loan modification and corrected mortgage
loan report, CMSA historical liquidation report, CMSA REO status report, CMSA
advance recovery report and, if and to the extent filed with the Securities and
Exchange Commission, such reports and files as would, but for such filing,
constitute Restricted Servicer Reports.

     "WEIGHTED AVERAGE NET MORTGAGE RATE" means, for any distribution date, the
weighted average of the applicable Net Mortgage Rates for all the mortgage
loans, weighted on the basis of their respective Stated Principal Balances
immediately following the preceding distribution date.

     "WORKOUT-DELAYED REIMBURSEMENT AMOUNT" means, with respect to any mortgage
loan that had been subject to special servicing and has subsequently been
returned to performing status (including as a result of a modification of its
terms), any Advance made with respect to that mortgage loan as of a date
coinciding with or, depending on the circumstances, shortly before the date on
which that mortgage loan stopped being specially serviced, together with
interest on that Advance, to the extent that (a) such Advance is not reimbursed
to the party that made it as of the date that the subject mortgage loan stopped
being specially serviced and (b) the amount of such Advance becomes an
obligation of the related borrower to pay such amount under the terms of the
modified loan documents.


                                      S-235



     The following defined terms and descriptions of underwriting standards are
used in Annexes A-1 and A-2:

          (A) References to "UW DSCR (x)" and "DSCR" are references to debt
     service coverage ratios. Debt service coverage ratios are used by income
     property lenders to measure the ratio of (a) cash currently generated by a
     property that is available for debt service (that is, cash that remains
     after average cost of non-capital expenses of operation, tenant
     improvements, leasing commissions and replacement reserves during the term
     of the mortgage loan) to (b) required debt service payments. However, debt
     service coverage ratios only measure the current, or recent, ability of a
     property to service mortgage debt. The UW DSCR (x) for any mortgage loan is
     the ratio of "UW Net Cash Flow" produced by the related mortgaged real
     property to the annualized amount of debt service that will be payable
     under that mortgage loan commencing after the origination date; provided,
     however, for purposes of calculating the UW DSCR (x) provided in this
     prospectus supplement with respect to 57 mortgage loans, representing
     approximately 40.97% of the initial mortgage pool balance, where periodic
     payments are interest-only for a certain amount of time after origination,
     after which period each mortgage loan amortizes principal for its remaining
     term, the debt service used is the annualized amount of debt service that
     will be payable under the mortgage loan commencing after the amortization
     period begins; and provided, further, that for purposes of calculating the
     UW DSCR(x) provided in this prospectus supplement with respect to 7
     mortgage loans, representing approximately 16.48% of the initial mortgage
     pool balance, where periodic payments are interest-only up to the related
     maturity date or, if applicable, the related anticipated repayment date,
     the debt service used is the product of (a) the principal balance of the
     subject mortgage loan as of the cut-off date and (b) the annual mortgage
     rate as adjusted for the interest accrual method.

          As indicated in the footnotes to the table in the section captioned
     "Summary of Prospectus Supplement--The Mortgage Loans and the Mortgaged
     Real Properties--Additional Statistical Information," the debt service
     coverage ratio for certain mortgage loans may have been calculated by
     taking into account a holdback amount and/or a letter of credit or
     calculated by taking into account various assumptions regarding the
     financial performance of the related mortgaged real property on a
     "stabilized" basis. See Annex A-1 to this prospectus supplement for more
     information regarding the debt service coverage ratios on the mortgage
     loans referred to in the foregoing sentence.

          (B) The "UW Net Cash Flow" or "UW NCF ($)" for a mortgaged real
     property is the "net cash flow" of such mortgaged real property as set
     forth in, or determined by the applicable mortgage loan seller on the basis
     of, mortgaged real property operating statements, generally unaudited, and
     certified rent rolls (as applicable) supplied by the related borrower in
     the case of multifamily, mixed use, retail, manufactured housing community,
     industrial, self storage and office properties (each, a "Rental Property").
     In general, the mortgage loan sellers relied on either full-year operating
     statements, rolling 12-month operating statements and/or applicable
     year-to-date financial statements, if available, and on rent rolls for all
     Rental Properties that were current as of a date not earlier than six
     months prior to the respective date of origination in determining UW Net
     Cash Flow for the mortgaged real properties.

          In general, "net cash flow" is the revenue derived from the use and
     operation of a mortgaged real property less operating expenses (such as
     utilities, administrative expenses, repairs and maintenance, tenant
     improvement costs, leasing commissions, management fees and advertising),
     fixed expenses (such as insurance, real estate taxes and, if applicable,
     ground lease payments) and replacement reserves and an allowance for
     vacancies and credit losses. Net cash flow does not reflect interest
     expenses and non-cash items such as depreciation and amortization, and
     generally does not reflect capital expenditures.

          In determining the "revenue" component of UW Net Cash Flow for each
     Rental Property, the applicable mortgage loan seller generally relied on
     the most recent rent roll supplied. In determining rental revenue for
     multifamily, self storage and manufactured housing community properties,
     the mortgage loan sellers generally either reviewed rental revenue shown on
     the certified rolling 12-month operating statements, the rolling
     three-month operating statements for multifamily properties or annualized
     the rental revenue and reimbursement of expenses shown on rent rolls or
     operating statements


                                      S-236



     with respect to the prior one to twelve month periods. For the other Rental
     Properties, the mortgage loan sellers generally annualized rental revenue
     shown on the most recent certified rent roll (as applicable), after
     applying a vacancy factor, without further regard to the terms (including
     expiration dates) of the leases shown thereon.

          In determining the "expense" component of UW Net Cash Flow for each
     mortgaged real property, the mortgage loan sellers generally relied on
     rolling 12-month operating statements and/or full-year or year-to-date
     financial statements supplied by the related borrower, except that (a) if
     tax or insurance expense information more current than that reflected in
     the financial statements was available, the newer information was used, (b)
     property management fees were generally assumed to be 3.0% to 7.0% of
     effective gross revenue (except with respect to single tenant properties,
     where fees as low as 2.0% of effective gross receipts were assumed), (c)
     assumptions were made with respect to reserves for leasing commissions,
     tenant improvement expenses and capital expenditures and (d) expenses were
     assumed to include annual replacement reserves. In addition, in some
     instances, the mortgage loan sellers recharacterized as capital
     expenditures those items reported by borrowers as operating expenses (thus
     increasing "net cash flow") where the mortgage loan sellers determined
     appropriate.

          The borrowers' financial information used to determine UW Net Cash
     Flow was in most cases borrower certified, but unaudited, and neither we
     nor the mortgage loan sellers verified their accuracy.

          (C) References to "Cut-off Date LTV %" or "LTV Ratio" are references
     to the ratio, expressed as a percentage, of the cut-off date principal
     balance of a mortgage loan to the appraised value of the related mortgaged
     real property as shown on the most recent third-party appraisal thereof
     available to the mortgage loan sellers.

          As indicated in the footnotes to the table in the section captioned
     "Summary of Prospectus Supplement--The Mortgage Loans and the Mortgaged
     Real Properties--Additional Statistical Information," the loan-to-value
     ratio for certain mortgage loans may have been calculated by taking into
     account a holdback amount and/or a letter of credit or calculated by taking
     into account various assumptions regarding the financial performance of the
     related mortgaged real property on a "stabilized" basis. See Annex A-1 to
     this prospectus supplement for more information regarding the loan to value
     ratios of the mortgage loans referred to in the preceding sentence.

          (D) References to "Maturity LTV %," "Maturity Date LTV Ratio" or "ARD
     LTV Ratio" are references to the ratio, expressed as a percentage, of the
     expected principal balance of a balloon loan on its scheduled maturity date
     (or an ARD Loan on its anticipated repayment date) (prior to any principal
     payments) to the appraised value of the related mortgaged real property as
     shown on the most recent third-party appraisal thereof available to the
     related mortgage loan seller prior to the cut-off date.

          (E) References to "Original Balance per Unit ($)" and "Cut-off Date
     Balance per Unit ($)" are, for each mortgage loan secured by a lien on a
     multifamily property (including a manufactured housing community) or
     hospitality property, are references to the original principal balance and
     the cut-off date principal balance of such mortgage loan, respectively,
     divided by the number of dwelling units, pads, guest rooms or beds,
     respectively, that the related mortgaged real property comprises, and, for
     each mortgage loan secured by a lien on a retail, industrial/warehouse,
     self storage or office property, references to the cut-off date principal
     balance of such mortgage loan, respectively, divided by the net rentable
     square foot area of the related mortgaged real property.

          (F) References to "Year Built" are references to the year that a
     mortgaged real property was originally constructed or substantially
     renovated. With respect to any mortgaged real property which was
     constructed in phases, the "Year Built" refers to the year that the first
     phase was originally constructed.

          (G) References to "Admin. Fee %" for each mortgage loan represent the
     sum of (a) the master servicing fee rate (excluding the primary servicing
     fee rate) for such mortgage loan and (b) a specified percentage that may
     vary on a loan-by-loan basis, which percentage represents the trust


                                      S-237



     administration fee rate, the primary servicer fee rate and, in some cases,
     a correspondent fee rate. The administrative fee rate for each mortgage
     loan is set forth on Annex A-1 to this prospectus supplement.

          (H) References to "Rem. Term" represent, with respect to each mortgage
     loan, the number of months and/or payments remaining from the cut-off date
     to the stated maturity date of such mortgage loan (or the remaining number
     of months and/or payments to the anticipated repayment date of such
     mortgage loan if it is an ARD Loan).

          (I) References to "Rem. Amort." represent, with respect to each
     mortgage loan, the number of months and/or payments remaining from the
     later of the cut-off date and the end of any interest-only period, if any,
     to the month in which such mortgage loan would fully or substantially
     amortize in accordance with such loan's amortization schedule without
     regard to any balloon payment, if any, due on such mortgage loan.

          (J) References to "LO (_)" represent, with respect to each mortgage
     loan, the period during which prepayments of principal are prohibited and
     no substitution of defeasance collateral is permitted. The number indicated
     in the parentheses indicates the number of monthly payment periods within
     such period (calculated for each mortgage loan from the date of its
     origination). References to "O (_)" represent the period for which (a) no
     prepayment premium or yield maintenance charge is assessed and (b)
     defeasance is no longer required. References to "YM (_)" represent the
     period for which a yield maintenance charge is assessed. The periods, if
     any, between consecutive due dates occurring prior to the maturity date or
     anticipated repayment date, as applicable, of a mortgage loan during which
     the related borrower will have the right to prepay such mortgage loan
     without being required to pay a prepayment premium or a yield maintenance
     charge (each such period, an "Open Period") with respect to all of the
     mortgage loans have been calculated as those Open Periods occurring
     immediately prior to the maturity date or anticipated repayment date, as
     applicable, of such mortgage loan as set forth in the related loan
     documents.

          (K) References to "Def (_)" represent, with respect to each mortgage
     loan, the period during which the related holder of the mortgage has the
     right to require the related borrower, in lieu of a principal prepayment,
     to pledge to such holder defeasance collateral.

          (L) References to "Occupancy %" are, with respect to any mortgaged
     real property, references as of the most recently available rent rolls to
     (a) in the case of multifamily properties and manufactured housing
     communities, the percentage of units rented, (b) in the case of office and
     retail properties, the percentage of the net rentable square footage
     rented, and (c) in the case of self storage facilities, either the
     percentage of the net rentable square footage rented or the percentage of
     units rented (depending on borrower reporting).

          (M) References to "Upfront Capex Reserve ($)" are references to funded
     reserves escrowed for repairs, replacements and corrections of issues other
     than those outlined in the engineering reports. In certain cases, the
     funded reserves may also include reserves for ongoing repairs, replacements
     and corrections.

          (N) References to "Upfront Engineering Reserve ($)" are references to
     funded reserves escrowed for repairs, replacements and corrections of
     issues outlined in the engineering reports.

          (O) References to "Monthly Capex Reserve ($)"are references to funded
     reserves escrowed for ongoing items such as repairs and replacements. In
     certain cases, however, the subject reserve will be subject to a maximum
     amount, and once such maximum amount is reached, such reserve will not
     thereafter be funded, except, in some such cases, to the extent it is drawn
     upon.


                                      S-238



          (P) References to "Upfront TI/LC Reserve ($)"are references to funded
     reserves escrowed for tenant improvement allowances and leasing
     commissions. In certain cases, however, the subject reserve will be subject
     to a maximum amount, and once such maximum amount is reached, such reserve
     will not thereafter be funded, except, in some such cases, to the extent it
     is drawn upon.

          (Q) References to "Monthly TI/LC Reserve ($)"are references to funded
     reserves, in addition to any escrows funded at loan closing for potential
     TI/LCs, that require funds to be escrowed during some or all of the loan
     term for TI/LC expenses, which may be incurred during the loan term. In
     certain instances, escrowed funds may be released to the borrower upon
     satisfaction of certain leasing conditions.


                                      S-239




























                     [THIS PAGE INTENTIONALLY LEFT BLANK.]


































                     [THIS PAGE INTENTIONALLY LEFT BLANK.]


































                     [THIS PAGE INTENTIONALLY LEFT BLANK.]



ANNEX A-1
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES



         LOAN
         GROUP
LOAN #  1 OR 2  ORIGINATOR(1)  PROPERTY NAME                               STREET ADDRESS
------------------------------------------------------------------------------------------------------------------------------------

   1       2         MLML      ARC Portfolio                               Various
 1.01      2         MLML      Shadow Hills                                8403 Millinockett Lane
 1.02      2         MLML      Hunter Ridge                                696 Tara Road
 1.03      2         MLML      Landmark Village                            225 Club Drive
 1.04      2         MLML      Carnes Crossing                             420 Pittsburg Landing
 1.05      2         MLML      Southwind Village                           302 Fillmore Street
 1.06      2         MLML      Woodlands of Kennesaw                       2880 Cobb Parkway Northwest
 1.07      2         MLML      Casual Estates                              8191 Oswego Road
 1.08      2         MLML      Columbia Heights                            2515 Cumberland Road
 1.09      2         MLML      Broadmore                                   900 Broadmore Estates
 1.10      2         MLML      Castlewood Estates                          100 Plantation Hill Road
 1.11      2         MLML      Country Club Crossing                       1101 Hickory Boulevard
 1.12      2         MLML      Twin Pines                                  2011 West Wilden Avenue
 1.13      2         MLML      Enchanted Village                           246 Wonderland Drive
 1.14      2         MLML      Villa                                       3096 Camelot Drive
 1.15      2         MLML      Oak Ridge                                   1201 County Road 15
 1.16      2         MLML      Evergreen Village                           2491 North Highway 89
 1.17      2         MLML      Highland                                    1875 Osolo Road
 1.18      2         MLML      Oakwood Forest                              4100 North US 29 Highway Lot 84
 1.19      2         MLML      Meadowbrook                                 33550 East Highway 96
 1.20      2         MLML      Silver Creek                                4930 North Dittmer Street
 1.21      2         MLML      Five Seasons Davenport                      5112 North Fairmount Street
 1.22      2         MLML      Forest Creek                                885 East Mishawaka Road
 1.23      2         MLML      Deerpointe                                  9380 103rd Street
 1.24      2         MLML      Loveland                                    4105 North Garfield Avenue
 1.25      2         MLML      Valley Verde                                1751 West Hadley Avenue
 1.26      2         MLML      Quail Run                                   903 South Main Street
 1.27      2         MLML      Cedar Terrace                               1834 Gretchen Drive Southwest
 1.28      2         MLML      President's Park                            184 Fillmore Avenue
 1.29      2         MLML      Shiloh Pines                                2525 Shiloh Road
 1.30      2         MLML      Overpass Point MHC                          1700 North Pine Canyon Road
 1.31      2         MLML      Meadow Glen                                 600 Glen Vista Drive
 1.32      2         MLML      Woodlake                                    5418 Country Club Road
 1.33      2         MLML      Lakewood - TX                               1023 Lakes Drive
 1.34      2         MLML      Chisholm Creek                              501 East 63rd Street North
 1.35      2         MLML      Plantation Estates                          3461 Bankhead Highway
 1.36      2         MLML      Magnolia Circle                             7915 103rd Street
 1.37      2         MLML      Willow Creek Estates                        900 Century Drive
 1.38      2         MLML      Seascape                                    6301 Old Brownsville Road
 1.39      2         MLML      Silver Leaf                                 1550 North Main Street
 1.40      2         MLML      Lakeside - GA                               3291 Bankhead Highway
 1.41      2         MLML      Lakeside - IA                               11325 140th Street
 1.42      2         MLML      Terrell Crossing                            2390 West Moore Avenue
 1.43      2         MLML      Shady Hills                                 1508 Dickerson Pike, #L-1
 1.44      2         MLML      Crestview                                   2323 East 6th Avenue
 1.45      2         MLML      Golden Valley                               7631 Dallas Highway
 1.46      2         MLML      Autumn Forest                               3700 Autumn Forest Drive
 1.47      2         MLML      Eagle Creek                                 11300 Highway 271
 1.48      2         MLML      Amber Village                               13965 Skyfrost Drive
 1.49      2         MLML      The Pines                                   9919 Highway 78
 1.50      2         MLML      Birch Meadows                               214 Jones Road
 1.51      2         MLML      Bluebonnet Estates                          901 East Young Avenue
 1.52      2         MLML      Kopper View MHC                             7122 West Bendixon Drive
 1.53      2         MLML      Seamist                                     702 South Clarkwood
 1.54      2         MLML      Chambersburg I & II                         5368 Philadelphia Avenue #34
 1.55      2         MLML      Shawnee Hills                               4420 Southwest 61st Steet
 1.56      2         MLML      Sherwood Acres                              1928 East 47th Street South
 1.57      2         MLML      Mulberry Heights                            5429 Wilbarger Street
 1.58      2         MLML      Sunset Village                              1400 Old Sivells Bend Road
 1.59      2         MLML      Park D'Antoine                              779 Route 9
   2       1         IXIS      California Market Center                    110 East Ninth Street
   3       1         MLML      RLJ Portfolio                               Various
 3.01      1         MLML      Marriott Denver South                       10345 Park Meadows Drive
 3.02      1         MLML      Marriott Midway                             6520 South Cicero Avenue
 3.03      1         MLML      Renaissance Plantation                      1230 Pine Island Road
 3.04      1         MLML      HGI Midway                                  6530 South Cicero Avenue
 3.05      1         MLML      Residence Inn Plantation                    130 North University Drive
 3.06      1         MLML      Rennaissance Broomfield                     500 Flatiron Boulevard
 3.07      1         MLML      Courtyard Salt Lake City                    4843 West Douglas Corrigan
 3.08      1         MLML      Residence Inn Houston Galleria              2500 McCue Road
 3.09      1         MLML      Marriott Austin South                       4415 South IH-35
 3.10      1         MLML      Springhill Suites Austin South              4501 South IH-35
 3.11      1         MLML      Hampton Inn Midway                          6540 South Cicero Avenue
 3.12      1         MLML      Marriott Pontiac                            3600 Centerpoint Parkway
 3.13      1         MLML      Holiday Inn Express Midway                  6500 South Cicero Avenue
 3.14      1         MLML      Courtyard Austin Northwest                  9409 Stonelake Boulevard
 3.15      1         MLML      Residence Inn Round Rock                    2505 South IH-35
 3.16      1         MLML      Residence Inn Austin Northwest              3713 Tudor Boulevard
 3.17      1         MLML      Courtyard Brandon                           10152 Palm River Road
 3.18      1         MLML      Residence Inn Pontiac                       3333 Centerpoint Parkway
 3.19      1         MLML      Residence Inn Schaumberg                    1610 McConnor Parkway
 3.20      1         MLML      Sleep Inn Midway                            6650 South Cicero Avenue
 3.21      1         MLML      Springhill Suites Schaumberg                1550 McConnor Parkway
 3.22      1         MLML      Fairfield Inn Brandon                       10150 Palm River Road
 3.23      1         MLML      Courtyard Fort Wayne                        1619 West Washington Center Road
 3.24      1         MLML      Courtyard Louisville NE                     10200 Champion Farms Drive
 3.25      1         MLML      Courtyard Merrillville                      7850 Rhode Island Street
 3.26      1         MLML      Residence Inn Louisville, CO                845 Coal Creek Circle
 3.27      1         MLML      Residence Inn Fishers                       9765 Crosspoint Boulevard
 3.28      1         MLML      Courtyard Sugarland                         12655 Southwest Freeway
 3.29      1         MLML      Residence Inn Sugarland                     12703 Southwest Freeway
 3.30      1         MLML      Fairfield Inn Merrillville                  8275 Georgia Street
 3.31      1         MLML      Courtyard Mesquite                          2300 U.S. Highway 67
 3.32      1         MLML      Residence Inn Merrillville                  8018 Delaware Place
 3.33      1         MLML      Courtyard Mishawaka                         4825 North Main Street
 3.34      1         MLML      Courtyard Pontiac                           3555 Centerpoint Parkway
 3.35      1         MLML      Residence Inn Austin South                  4537 South IH-35
 3.36      1         MLML      Hampton Inn Merrillville                    8353 Georgia Street
 3.37      1         MLML      Holiday Inn Express Merrillville            8375 Georgia Street
 3.38      1         MLML      Courtyard Valparaiso                        2301 East Morthland Drive
 3.39      1         MLML      Fairfield Inn Austin South                  4525 South IH-35
 3.40      1         MLML      Holiday Inn Select Grand Rapids             3063 Lake Eastbrook Boulevard Southeast
 3.41      1         MLML      Residence Inn South Bend                    716 North Niles Avenue
 3.42      1         MLML      Courtyard Benton Harbor                     1592 Mall Drive
 3.43      1         MLML      Fairfield Inn Valparaiso                    2101 East Morthland Drive
   4       1         IXIS      Mall at Whitney Field                       100 Commercial Road
   5       1         PMCF      Embassy Suites - San Diego                  601 Pacific Highway
   6       1         PMCF      The Promenade of Westlake                   Detroit and Crocker Roads
   7       1         IXIS      Maui Coast Hotel                            2259 South Kihei Road
   8       1         AMCC      City Centre Building                        175 East 400 South
   9       2         MLML      Pavilion Court Apartments                   22675 Pavilion Drive
  10       1         PMCF      The Shops of Fairlawn                       3737 West Market Street
  11       2         MLML      Polo Club Apartments                        3319 East University Drive
  12       1         MLML      Telephone Road Plaza                        4762 Telephone Road
  13       1         PMCF      Hadley Center II                            4900-5020 (Excluding 5000) Hadley Center Drive
  14       1         MLML      Shops at Yorktown                           8117-21 Old York Road
  15       1         AMCC      Eastlake & Roy Building                     617 Eastlake Avenue East
  16       2         IXIS      Douglas and Hamilton Wade House Apartments  Various
 16.01     2         IXIS      Douglas House                               20 Haverhill Street
 16.02     2         IXIS      Hamilton Wade House                         54 Haverhill Street
  17       1         IXIS      Grand Mall                                  Various
 17.01     1         IXIS      Grand Mall and Office Center                12741 South Saginaw Street
 17.02     1         IXIS      4007 East 11 Mile Road                      4007 East 11 Mile Road
 17.03     1         IXIS      25278-25298 Greenfield Road                 25278-25298 Greenfield Road
  18       1         MLML      Lawndale Plaza                              6301 Oxford Avenue
  19       2         PMCF      Lake Pointe Apartments                      7550 Folsom Auburn Road
  20       2         IXIS      Villa San Carlo                             205 White Drive
  21       1         PMCF      Bridger Office Building                     701 Bridger Avenue
  22       1         PMCF      Northgate Shopping Center                   12410, 12420, 12440, 12480 Aberdeen Street, NE
                     IXIS      Kmart Crossed Loan Group                    Various
  23       1         IXIS      Kmart - CA                                  2019 South Main Street
  24       1         IXIS      Kmart - NM                                  3850 & 3860 North Main Street
  25       1         IXIS      Kmart - CO                                  2665 West Eisenhower Boulevard
  26       1         IXIS      Kmart - IL                                  3655 Nameoki Road
  27       1         IXIS      Kmart - NC                                  950 West Market Street
  28       2         IXIS      Mariner at South Shore Apts.                2201 North Buffalo Drive
  29       1         IXIS      33-51 Main Street                           33-51 Main Street
  30       2         PMCF      Shillito Park Apartments                    3500 Beaver Place Road
  31       1         PMCF      Welsh Midwest Portfolio                     Various
 31.01     1         PMCF      Lunt Industrial Building                    2201 Lunt Avenue
 31.02     1         PMCF      Zionsville Industrial Building              7750 North Zionsville Road
 31.03     1         PMCF      Beltway Industrial Building                 1920 Beltway Drive
 31.04     1         PMCF      Stout Industrial Bulding                    2036 Stout Field West Drive
  32       1         AMCC      Macayo's Plaza                              15557, 15569, 15601 & 15609 West Bell Road
  33       2         MLML      The Lake in the Woods                       333 Neringa Lane
  34       2         AMCC      Central Park Apartments                     5101, 5131, 5151, 5231, 5251, 5301, 5331 and 5351 Amber
                                                                           Valley Parkway South
  35       1         PMCF      Radisson Hotel                              2450 North Cleveland Avenue
  36       1         IXIS      Hannah Plaza 1                              4750 - 4790 South Hagadorn Road
  37       1         MLML      Plantation Crossing                         12220 West Sunrise Boulevard
  38       2         MLML      Green Acres Apartments                      11 Holiday Drive
  39       1         MLML      Evergreen Office                            860 West Evergreen Avenue
  40       2         PMCF      Wing Pointe Apts. & Greenfield Townhomes    333 East Airport Road
  41       1         MLML      Metro Distribution Center                   4011 Sivan Road
  42       1         IXIS      800 King Street                             800 North King Street
  43       1         AMCC      Riverview Tower                             111 Soledad Street
  44       1         MLML      Huntington Continental Apartments           17101 Springdale Street
  45       1         MLML      Inland Valley Medical Center                36450 Inland Valley Drive
  46       2         PMCF      Spring Forest Apartments at Deerfield       100 Willow Brook Court
  47       1         PMCF      Promenade Business Park                     400-630 North Coit Road
  48       1         AMCC      Cruse Crossing Shopping Center              910, 950 & 960 Herrington Road
  49       1         PMCF      Windmill Lakes                              11 North Randall Road
  50       1         AMCC      PSE Building - Bellevue, WA                 805 - 156th Avenue NE
  51       2         MLML      Casa Carranza Mesa                          1803 & 1903 North Country Club Drive
  52       1         IXIS      Madera Royale Plaza                         1464-1494 Madera Road
  53       1         MLML      Spring Hill Center                          2625-2633 Springs Road
  54       1         AMCC      Capistrano Home Center                      31894 and 31896 Plaza Drive
  55       1         IXIS      Rainbow Professional                        3110 - 3140 South Rainbow Blvd
  56       2         IXIS      Barrington Estates                          8717 Old Town West Drive
  57       1         IXIS      Pierpont Building                           122-132 West Pierpont Avenue
  58       2         IXIS      Bridgepoint                                 2200 Brown Street
  59       1         PMCF      Naperville Medical Office Building          1259 Rickert Drive
  60       1         MLML      150 West State Street (Capital View)        150 West State Street
  61       1         MLML      One MacDonald Center                        1 North MacDonald
  62       1         MLML      Courtyard Ocala                             3712 Southwest 38th Avenue
  63       1         MLML      JP Morgan Chase Building                    3401 Morse Crossing
  64       1         PMCF      D'Andrea Pointe                             3080,3060 & 3150 Vista Boulevard
  65       1         PMCF      Walerga Plaza                               4207 Elverta Road
  66       1         PMCF      Cochise Plaza                               2105-2397 East Fry Boulevard
  67       1         MLML      Lakewood Place                              10009 and 10011 Bridgeport Way Southwest
  68       2         PMCF      University City Portfolio                   Various
 68.01     2         PMCF      Walnut Street                               4524-38 Walnut Street
 68.02     2         PMCF      Hamilton                                    3312-18 Hamilton Street
 68.03     2         PMCF      Baltimore                                   4629 Baltimore Avenue
 68.04     2         PMCF      Pine Street                                 4748 Pine Street
  69       1         MLML      Staybridge Suites Cranbury                  1272 South River Road
  70       1         AMCC      SSA - Roseville, CA                         910 Cirby Way
  71       1         AMCC      Northfield Crossing                         1623-1678 Memorial Boulevard
  72       1         AMCC      Snoqualmie Ridge Retail                     7730 and 7802 Center Boulevard SE
  73       1         IXIS      Pointe De Bleu                              4911 South Arrowhead Drive
  74       1         IXIS      Coast International Inn                     3333 West International Airport Road
  75       1         MLML      Shops at Old Mill Road                      680 Southwest Powerhouse Drive
  76       1         AMCC      Foothill Plaza                              1000 Pocatello Creek Road
  77       1         AMCC      Beltline Village Shopping Center            3435, 3445 and 3455 Belt Line Road
  78       1         AMCC      Northridge Shopping Center                  183 South Highway 127
  79       1         IXIS      Pulaski Highway                             8645 Pulaski Highway
  80       1         IXIS      Village at Weber Ranch                      5052 & 5084 West Lane and 1540, 1588 & 1710
                                                                           East March Lane
  81       1         IXIS      New City Retail                             170 North Main Street
  82       1         AMCC      Spring Creek Village                        517 and 555 West 100 North
  83       1         PMCF      500 Pacific                                 500 Pacific Avenue
  84       1         AMCC      Epps Bridge Triangle Office Building        1550 Timothy Road
  85       1         MLML      Redwood Square                              480 Redwood Street
  86       1         IXIS      Folcroft CargoPort                          401 Kaiser Drive
  87       1         MLML      Carroll Gardens Industrial                  33-39, 61, and 66 4th Street
  88       1         PMCF      Three Parkway Center                        3 Parkway Center Drive
  89       1         AMCC      McKesson Building                           2800 South MacArthur Boulevard
  90       1         IXIS      High Desert Plaza 2                         43749-43825 15th Street West
  91       1         IXIS      Colfax Central                              7611 West Colfax Avenue and 1509 Wadsworth Boulevard
  92       1         PMCF      401 S.W. 12th Avenue                        401 S.W. 12th Avenue
  93       1         PMCF      Wildcreek Plaza                             2945 & 2975 El Rancho Drive
  94       1         PMCF      Eagle Mountain Shopping Center              19 Eagle Mountain Boulevard
  95       2         AMCC      Electric Building Apartments                410 West 7th Street
  96       1         IXIS      170 N. La Cienega                           170 North La Cienega Boulevard
  97       1         IXIS      Southern Community Bank Building            741 West Lanier Avenue
  98       2         PMCF      Quadrangle of Woodlake Apartments           2021 Gessner Drive
  99       1         IXIS      Ethan Allen                                 2401 Solomon's Island Road and 2563 Forest Drive
  100      1         IXIS      Jackson Creek Plaza                         505, 525 and 535 State Highway 49
  101      1         AMCC      Sansegal Industrial Building                611 West 9560 South
  102      1         IXIS      Gillham Plaza                               301 East Armour Boulevard
                     MLML      Longer Hotels                               Various
  103      1         MLML      Hampton Inn Milan                           11600 U.S. Route 250
  104      1         MLML      Hampton Inn Sandusky                        6100 Milan Road
  105      1         PMCF      Antelope Marketplace                        7893 Walerga Road
  106      1         IXIS      South Meadows                               9475 Double R Boulevard
  107      1         MLML      CVS-Armingo                                 2638 - 2648 East Cumberland Street
  108      1         MLML      Walgreen's Mountain Home                    350 Highway 62 East
  109      1         PMCF      Pecan Plaza Shopping Center                 1151 East Highway 377
  110      1         IXIS      Olive Tree Plaza                            600-680 Edith Avenue
  111      1         PMCF      White Pine Shopping Center                  1212 State Street
  112      1         MLML      One Beacon Insurance                        1051 Texas Street
  113      1         AMCC      Iowa Courthouse Office Building             18411 Crenshaw Boulevard
  114      1         PMCF      G Street Industrial                         1816-1860 G Street
  115      1         AMCC      Windmill Park Retail                        2165, 2185, and 2207 East Windmill Lane
  116      1         AMCC      Overland Corporate Center - Bldg G          41637 Margarita Road
  117      1         IXIS      Lucerne-Creston                             356-370 River Road
  118      2         AMCC      Stillwater Apartments                       245 Tacoma Avenue South
  119      1         AMCC      American Office Building                    340 South Main Street & 10, 12, 16 & 18
                                                                           West Market Street
  120      1         AMCC      Plum Creek Square                           130, 140,151,156,168,177,181 and 187 Kirkham Circle
  121      1         AMCC      Total Self Storage of Bentonville           2110 SE J Street
  122      1         AMCC      Overland Corporate Center - Bldg B          41607 Margarita Road
  123      1         AMCC      Rocky Mountain Self Storage                 100 Valency Drive
  124      1         IXIS      Pony Express                                6454 Pony Express Trail
  125      1         IXIS      Atlantic Family Physicians Center           2607 Medical Office Place
  126      1         PMCF      Lake Stevens Station #2                     9514 4th Street NE


                                                              NUMBER OF   PROPERTY              PROPERTY
LOAN #  CITY                  STATE   ZIP CODE     COUNTY     PROPERTIES  TYPE                  SUBTYPE
------------------------------------------------------------------------------------------------------------------------------------

   1    Various              Various  Various   Various               59  Manufactured Housing  Manufactured Housing
 1.01   Orlando                 FL     32825    Orange                1   Manufactured Housing  Manufactured Housing
 1.02   Jonesboro               GA     30238    Clayton               1   Manufactured Housing  Manufactured Housing
 1.03   Fairburn                GA     30213    Fayette               1   Manufactured Housing  Manufactured Housing
 1.04   Summerville             SC     29483    Berkeley              1   Manufactured Housing  Manufactured Housing
 1.05   Naples                  FL     34104    Collier               1   Manufactured Housing  Manufactured Housing
 1.06   Kennesaw                GA     30152    Cobb                  1   Manufactured Housing  Manufactured Housing
 1.07   Liverpool               NY     13090    Onondaga              1   Manufactured Housing  Manufactured Housing
 1.08   Grand Forks             ND     58201    Grand Forks           1   Manufactured Housing  Manufactured Housing
 1.09   Goshen                  IN     46528    Elkhart               1   Manufactured Housing  Manufactured Housing
 1.10   Mableton                GA     30126    Cobb                  1   Manufactured Housing  Manufactured Housing
 1.11   Altoona                 IA     50009    Polk                  1   Manufactured Housing  Manufactured Housing
 1.12   Goshen                  IN     46528    Elkhart               1   Manufactured Housing  Manufactured Housing
 1.13   Alton                   IL     62002    Madison               1   Manufactured Housing  Manufactured Housing
 1.14   Flint                   MI     48507    Genesee               1   Manufactured Housing  Manufactured Housing
 1.15   Elkhart                 IN     46516    Elkhart               1   Manufactured Housing  Manufactured Housing
 1.16   Pleasant View           UT     84404    Weber                 1   Manufactured Housing  Manufactured Housing
 1.17   Elkhart                 IN     46514    Elkhart               1   Manufactured Housing  Manufactured Housing
 1.18   Greensboro              NC     27405    Guilford              1   Manufactured Housing  Manufactured Housing
 1.19   Pueblo                  CO     81001    Pueblo                1   Manufactured Housing  Manufactured Housing
 1.20   Davenport               IA     52806    Scott                 1   Manufactured Housing  Manufactured Housing
 1.21   Davenport               IA     52806    Scott                 1   Manufactured Housing  Manufactured Housing
 1.22   Elkhart                 IN     46517    Elkhart               1   Manufactured Housing  Manufactured Housing
 1.23   Jacksonville            FL     32210    Duval                 1   Manufactured Housing  Manufactured Housing
 1.24   Loveland                CO     80538    Larimer               1   Manufactured Housing  Manufactured Housing
 1.25   Las Cruces              NM     88005    Dona Ana              1   Manufactured Housing  Manufactured Housing
 1.26   Hutchins                TX     75141    Dallas                1   Manufactured Housing  Manufactured Housing
 1.27   Cedar Rapids            IA     52404    Linn                  1   Manufactured Housing  Manufactured Housing
 1.28   Grand Forks             ND     58201    Grand Forks           1   Manufactured Housing  Manufactured Housing
 1.29   Tyler                   TX     75703    Smith                 1   Manufactured Housing  Manufactured Housing
 1.30   Tooele                  UT     84074    Tooele                1   Manufactured Housing  Manufactured Housing
 1.31   Keller                  TX     76248    Tarrant               1   Manufactured Housing  Manufactured Housing
 1.32   Greensboro              NC     27406    Guilford              1   Manufactured Housing  Manufactured Housing
 1.33   Royse City              TX     75189    Rockwall              1   Manufactured Housing  Manufactured Housing
 1.34   Park City               KS     67219    Sedgwick              1   Manufactured Housing  Manufactured Housing
 1.35   Douglasville            GA     30134    Douglas               1   Manufactured Housing  Manufactured Housing
 1.36   Jacksonville            FL     32210    Duval                 1   Manufactured Housing  Manufactured Housing
 1.37   Ogden                   UT     84404    Weber                 1   Manufactured Housing  Manufactured Housing
 1.38   Corpus Christi          TX     78417    Nueces                1   Manufactured Housing  Manufactured Housing
 1.39   Mansfield               TX     76063    Tarrant               1   Manufactured Housing  Manufactured Housing
 1.40   Lithia Springs          GA     30122    Douglas               1   Manufactured Housing  Manufactured Housing
 1.41   Davenport               IA     52804    Scott                 1   Manufactured Housing  Manufactured Housing
 1.42   Terrell                 TX     75160    Kaufman               1   Manufactured Housing  Manufactured Housing
 1.43   Nashville               TN     37207    Davidson              1   Manufactured Housing  Manufactured Housing
 1.44   Stillwater              OK     74074    Payne                 1   Manufactured Housing  Manufactured Housing
 1.45   Douglasville            GA     30134    Douglas               1   Manufactured Housing  Manufactured Housing
 1.46   Browns Summit           NC     27214    Guilford              1   Manufactured Housing  Manufactured Housing
 1.47   Tyler                   TX     75708    Smith                 1   Manufactured Housing  Manufactured Housing
 1.48   Dallas                  TX     75253    Dallas                1   Manufactured Housing  Manufactured Housing
 1.49   Ladson                  SC     29456    Charleston            1   Manufactured Housing  Manufactured Housing
 1.50   Wilton                  NY     12866    Saratoga              1   Manufactured Housing  Manufactured Housing
 1.51   Temple                  TX     76501    Bell                  1   Manufactured Housing  Manufactured Housing
 1.52   West Valley City        UT     84128    Salt Lake             1   Manufactured Housing  Manufactured Housing
 1.53   Corpus Christi          TX     78406    Nueces                1   Manufactured Housing  Manufactured Housing
 1.54   Chambersburg            PA     17201    Franklin              1   Manufactured Housing  Manufactured Housing
 1.55   Topeka                  KS     66619    Shawnee               1   Manufactured Housing  Manufactured Housing
 1.56   Wichita                 KS     67216    Sedgwick              1   Manufactured Housing  Manufactured Housing
 1.57   Fort Worth              TX     76119    Tarrant               1   Manufactured Housing  Manufactured Housing
 1.58   Gainesville             TX     76240    Cooke                 1   Manufactured Housing  Manufactured Housing
 1.59   Wilton                  NY     12831    Saratoga              1   Manufactured Housing  Manufactured Housing
   2    Los Angeles             CA     90015    Los Angeles           1   Other                 Giftmart
   3    Various              Various  Various   Various               43  Hospitality           Various
 3.01   Lone Tree               CO     80124    Douglas               1   Hospitality           Full Service
 3.02   Bedford Park            IL     60638    Cook                  1   Hospitality           Full Service
 3.03   Plantation              FL     33324    Broward               1   Hospitality           Full Service
 3.04   Bedford Park            IL     60638    Cook                  1   Hospitality           Limited Service
 3.05   Plantation              FL     33324    Broward               1   Hospitality           Extended Stay
 3.06   Broomfield              CO     80021    Broomfield            1   Hospitality           Full Service
 3.07   Salt Lake City          UT     84116    Salt Lake             1   Hospitality           Limited Service
 3.08   Houston                 TX     77056    Harris                1   Hospitality           Extended Stay
 3.09   Austin                  TX     78744    Travis                1   Hospitality           Full Service
 3.10   Austin                  TX     78744    Travis                1   Hospitality           Limited Service
 3.11   Bedford Park            IL     60638    Cook                  1   Hospitality           Limited Service
 3.12   Pontiac                 MI     48341    Oakland               1   Hospitality           Full Service
 3.13   Bedford Park            IL     60638    Cook                  1   Hospitality           Limited Service
 3.14   Austin                  TX     78759    Travis                1   Hospitality           Limited Service
 3.15   Round Rock              TX     78664    Williamson            1   Hospitality           Extended Stay
 3.16   Austin                  TX     78759    Travis                1   Hospitality           Extended Stay
 3.17   Tampa                   FL     33619    Hillsborough          1   Hospitality           Limited Service
 3.18   Pontiac                 MI     48341    Oakland               1   Hospitality           Extended Stay
 3.19   Schaumburg              IL     60173    Cook                  1   Hospitality           Extended Stay
 3.20   Bedford Park            IL     60638    Cook                  1   Hospitality           Limited Service
 3.21   Schaumburg              IL     60173    Cook                  1   Hospitality           Limited Service
 3.22   Tampa                   FL     33619    Hillsborough          1   Hospitality           Limited Service
 3.23   Fort Wayne              IN     46818    Allen                 1   Hospitality           Limited Service
 3.24   Louisville              KY     40241    Jefferson             1   Hospitality           Limited Service
 3.25   Merrillville            IN     46410    Lake                  1   Hospitality           Limited Service
 3.26   Louisville              CO     80027    Boulder               1   Hospitality           Extended Stay
 3.27   Fishers                 IN     46256    Hamilton              1   Hospitality           Extended Stay
 3.28   Stafford                TX     77477    Fort Bend             1   Hospitality           Limited Service
 3.29   Sugarland               TX     77477    Fort Bend             1   Hospitality           Extended Stay
 3.30   Merrillville            IN     46410    Lake                  1   Hospitality           Limited Service
 3.31   Mesquite                TX     75150    Dallas                1   Hospitality           Limited Service
 3.32   Merrillville            IN     46410    Lake                  1   Hospitality           Extended Stay
 3.33   Mishawaka               IN     46545    Saint Joseph          1   Hospitality           Limited Service
 3.34   Pontiac                 MI     48341    Oakland               1   Hospitality           Limited Service
 3.35   Austin                  TX     78744    Travis                1   Hospitality           Extended Stay
 3.36   Merrillville            IN     46410    Lake                  1   Hospitality           Limited Service
 3.37   Merrillville            IN     46410    Lake                  1   Hospitality           Limited Service
 3.38   Valparaiso              IN     46383    Porter                1   Hospitality           Limited Service
 3.39   Austin                  TX     78744    Travis                1   Hospitality           Limited Service
 3.40   Grand Rapids            MI     49512    Kent                  1   Hospitality           Full Service
 3.41   South Bend              IN     46617    Saint Joseph          1   Hospitality           Extended Stay
 3.42   Benton Harbor           MI     49022    Berrien               1   Hospitality           Limited Service
 3.43   Valparaiso              IN     46383    Porter                1   Hospitality           Limited Service
   4    Leominster              MA     01453    Worcester             1   Retail                Anchored
   5    San Diego               CA     92101    San Diego             1   Hospitality           Full Service
   6    Westlake                OH     44145    Cuyahoga              1   Retail                Anchored
   7    Kihei                   HI     96753    Maui                  1   Hospitality           Full Service
   8    Salt Lake City          UT     84111    Salt Lake             1   Office                CBD
   9    Novi                    MI     48375    Oakland               1   Multifamily           Garden
  10    Fairlawn                OH     44333    Summit                1   Retail                Anchored
  11    Mesa                    AZ     85213    Maricopa              1   Multifamily           Garden
  12    Ventura                 CA     93003    Ventura               1   Retail                Shadow Anchored
  13    South Plainfield        NJ     07080    Middlesex             1   Retail                Anchored
  14    Elkins Park             PA     19027    Montgomery            1   Retail                Anchored
  15    Seattle                 WA     98109    King                  1   Office                CBD
  16    Brockton                MA     02301    Plymouth              2   Multifamily           HUD Project
 16.01  Brockton                MA     02301    Plymouth              1   Multifamily           HUD Project
 16.02  Brockton                MA     02301    Plymouth              1   Multifamily           HUD Project
  17    Various                 MI    Various   Various               3   Retail                Various
 17.01  Grand Blanc             MI     48439    Genesee               1   Retail                Anchored
 17.02  Warren                  MI     48092    Macomb                1   Retail                Unanchored
 17.03  Oak Park                MI     48237    Oakland               1   Retail                Unanchored
  18    Philadelphia            PA     19111    Philadelphia          1   Retail                Anchored
  19    Folsom                  CA     95630    Sacramento            1   Multifamily           Garden
  20    Tallahassee             FL     32304    Leon                  1   Multifamily           Student Housing
  21    Las Vegas               NV     89101    Clark                 1   Office                Urban
  22    Blaine                  MN     55449    Anoka                 1   Retail                Anchored
        Various              Various  Various   Various               5   Retail                Various
  23    Lakeport                CA     95453    Lake                  1   Retail                Single Tenant
  24    Las Cruces              NM     88012    Dona Ana              1   Retail                Anchored
  25    Loveland                CO     80537    Larimer               1   Retail                Single Tenant
  26    Granite City            IL     62040    Madison               1   Retail                Single Tenant
  27    Smithfield              NC     27577    Johnston              1   Retail                Single Tenant
  28    Las Vegas               NV     89128    Clark                 1   Multifamily           Garden
  29    Westport                CT     06880    Fairfield             1   Retail                Unanchored
  30    Lexington               KY     40503    Fayette               1   Multifamily           Garden
  31    Various              Various  Various   Various               4   Industrial            Various
 31.01  Elk Grove Village       IL     60007    Cook                  1   Industrial            Warehouse, w/Office Mult. Tenant
 31.02  Indianapolis            IN     46268    Marion                1   Industrial            Warehouse, w/Office Mult. Tenant
 31.03  Overland                MO     63114    St. Louis             1   Industrial            Warehouse, w/Office Single Tenant
 31.04  Indianapolis            IN     46241    Marion                1   Industrial            Warehouse, w/Office Single Tenant
  32    Surprise                AZ     85374    Maricopa              1   Retail                Anchored
  33    Hobart                  IN     46342    Lake                  1   Multifamily           Garden
  34    Fargo                   ND     58104    Cass                  1   Multifamily           Garden
  35    Roseville               MN     55113    Ramsey                1   Hospitality           Full Service
  36    East Lansing            MI     48823    Ingham                1   Retail                Anchored
  37    Plantation              FL     33323    Broward               1   Retail                Anchored
  38    Kingston                PA     18704    Luzerne               1   Multifamily           Garden
  39    Chicago                 IL     60622    Cook                  1   Office                Suburban
  40    Heber City              UT     84032    Wasatch               1   Multifamily           Garden
  41    Fort Myers              FL     33916    Lee                   1   Industrial            Warehouse
  42    Wilmington              DE     19801    New Castle            1   Office                CBD
  43    San Antonio             TX     78205    Bexar                 1   Office                CBD
  44    Huntington Beach        CA     92649    Orange                1   Multifamily           Garden
  45    Wildomar                CA     92595    Riverside             1   Office                Medical
  46    Mebane                  NC     27302    Alamance              1   Multifamily           Garden
  47    Richardson              TX     75080    Dallas                1   Mixed Use             Shadow Anchored, Retail/Medical
  48    Lawrenceville           GA     30044    Gwinnett              1   Retail                Anchored
  49    Batavia                 IL     60510    Kane                  1   Retail                Anchored
  50    Bellevue                WA     98007    King                  1   Office                Suburban
  51    Mesa                    AZ     85201    Maricopa              1   Multifamily           Garden
  52    Simi Valley             CA     93065    Ventura               1   Retail                Unanchored
  53    Vallejo                 CA     94591    Solano                1   Retail                Anchored
  54    San Juan Capistrano     CA     92675    Orange                1   Retail                Shadow Anchored
  55    Las Vegas               NV     89146    Clark                 1   Office                Suburban
  56    Indianapolis            IN     46260    Marion                1   Multifamily           Garden
  57    Salt Lake City          UT     84101    Salt Lake             1   Office                CBD
  58    Waxahachie              TX     75165    Ellis                 1   Multifamily           Garden
  59    Naperville              IL     60540    DuPage                1   Office                Medical
  60    Trenton                 NJ     08608    Mercer                1   Office                CBD
  61    Mesa                    AZ     85201    Maricopa              1   Office                Suburban
  62    Ocala                   FL     34474    Marion                1   Hospitality           Full Service
  63    Columbus                OH     43219    Franklin              1   Office                Suburban
  64    Sparks                  NV     89431    Washoe                1   Retail                Unanchored
  65    Antelope                CA     95843    Sacramento            1   Retail                Shadow Anchored
  66    Sierra Vista            AZ     85635    Cochise               1   Retail                Unanchored
  67    Lakewood                WA     98499    Pierce                1   Retail                Unanchored
  68    Philadelphia            PA    Various   Philadelphia          4   Multifamily           Mid-Rise
 68.01  Philiadelphia           PA     19139    Philadelphia          1   Multifamily           Mid-Rise
 68.02  Philiadelphia           PA     19104    Philadelphia          1   Multifamily           Mid-Rise
 68.03  Philiadelphia           PA     19143    Philadelphia          1   Multifamily           Mid-Rise
 68.04  Philiadelphia           PA     19143    Philadelphia          1   Multifamily           Mid-Rise
  69    Cranbury                NJ     08512    Middlesex             1   Hospitality           Extended Stay
  70    Roseville               CA     95661    Placer                1   Office                Suburban
  71    Murfreesboro            TN     37129    Rutherford            1   Retail                Unanchored
  72    Snoqualmie              WA     98065    King                  1   Retail                Anchored
  73    Independence            MO     64055    Jackson               1   Office                Medical
  74    Anchorage               AK     99502    Anchorage             1   Hospitality           Full Service
  75    Bend                    OR     97702    Deschutes             1   Retail                Anchored
  76    Pocatello               ID     83201    Bannock               1   Retail                Anchored
  77    Irving                  TX     75062    Dallas                1   Retail                Anchored
  78    Russell Springs         KY     42642    Russell               1   Retail                Anchored
  79    Baltimore               MD     21237    Baltimore             1   Retail                Shadow Anchored
  80    Stockton                CA     95210    San Joaquin           1   Retail                Shadow Anchored
  81    New City                NY     10956    Rockland              1   Retail                Unanchored
  82    Providence              UT     84332    Cache                 1   Mixed Use             Retail/Office
  83    Bremerton               WA     98337    Kitsap                1   Office                Suburban
  84    Athens                  GA     30606    Clarke                1   Office                Suburban
  85    Vallejo                 CA     94590    Solano                1   Retail                Unanchored
  86    Folcroft                PA     19032    Delaware              1   Industrial            Flex
  87    Brooklyn                NY     11231    Kings                 1   Industrial            Office/Warehouse
  88    Green Tree Borough      PA     15220    Allegheny             1   Office                Suburban
  89    Alexandria              LA     71301    Rapides               1   Industrial            Flex
  90    Lancaster               CA     93534    Los Angeles           1   Retail                Anchored
  91    Lakewood                CO     80214    Jefferson             1   Retail                Unanchored
  92    Portland                OR     97205    Multnomah             1   Mixed Use             Resturant/Multifamily
  93    Sparks                  NV     89431    Washoe                1   Retail                Shadow Anchored
  94    Batesville              AR     72501    Independence          1   Retail                Shadow Anchored
  95    Fort Worth              TX     76102    Tarrant               1   Multifamily           Mid/High Rise
  96    Beverly Hills           CA     90211    Los Angeles           1   Retail                Single Tenant
  97    Fayetteville            GA     30214    Fayetteville          1   Office                Suburban
  98    Houston                 TX     77080    Harris                1   Multifamily           Garden
  99    Annapolis               MD     21401    Ann Arundel           1   Retail                Single Tenant
  100   Jackson                 CA     95642    Amador                1   Retail                Shadow Anchored
  101   Sandy                   UT     84070    Salt Lake             1   Industrial            Flex
  102   Kansas City             MO     64111    Jackson               1   Office                Suburban
        Various                 OH    Various   Erie                  2   Hospitality           Limited Service
  103   Milan                   OH     44846    Erie                  1   Hospitality           Limited Service
  104   Sandusky                OH     44870    Erie                  1   Hospitality           Limited Service
  105   Antelope                CA     95843    Sacramento            1   Retail                Shadow Anchored
  106   Reno                    NV     89521    Washoe                1   Industrial            Flex
  107   Philadelphia            PA     19125    Philadelphia          1   Retail                Single Tenant
  108   Mountain Home           AR     72653    Baxter                1   Retail                Single Tenant
  109   Granbury                TX     76048    Hood                  1   Retail                Shadow Anchored
  110   Corning                 CA     96021    Tehama                1   Retail                Anchored
  111   White Pine              TN     37890    Jefferson             1   Retail                Anchored
  112   Salem                   VA     24153    Salem                 1   Office                Suburban
  113   Torrance                CA     90504    Los Angeles           1   Office                Suburban
  114   Fresno                  CA     93706    Fresno                1   Industrial            Warehouse, w/Office Mult. Tenant
  115   Las Vegas               NV     89123    Clark                 1   Retail                Shadow Anchored
  116   Temecula                CA     92591    Riverside             1   Office                Suburban
  117   New Milford             NJ     07646    Bergen                1   Retail                Unanchored
  118   Tacoma                  WA     98402    Pierce                1   Multifamily           Mid/High Rise
  119   Salt Lake City          UT     84101    Salt Lake             1   Mixed Use             Office/Retail
  120   Kyle                    TX     78640    Hays                  1   Mixed Use             Retail/Office
  121   Bentonville             AR     72712    Benton                1   Self Storage          Self Storage
  122   Temecula                CA     92591    Riverside             1   Office                Suburban
  123   Loveland                CO     80537    Larimer               1   Self Storage          Self Storage
  124   Pollock Pines           CA     95726    El Dorado             1   Retail                Shadow Anchored
  125   Goldsboro               NC     27534    Wayne                 1   Office                Medical
  126   Lake Stevens            WA     98258    Snohomish             1   Office                Suburban


        3RD MOST RECENT  3RD MOST RECENT  2ND MOST RECENT       2ND MOST RECENT      MOST RECENT        MOST RECENT
LOAN #      NOI ($)         NOI DATE          NOI ($)               NOI DATE           NOI ($)            NOI DATE
---------------------------------------------------------------------------------------------------------------------------

  1          20,151,740       12/31/2004       19,380,614                12/31/2005   21,642,698             4/30/2006 (TTM)
 1.01         1,148,031       12/31/2004        1,343,219                12/31/2005    1,538,446             4/30/2006 (TTM)
 1.02         1,322,554       12/31/2004        1,369,438                12/31/2005    1,518,676             4/30/2006 (TTM)
 1.03           838,555       12/31/2004          783,201                12/31/2005      897,258             4/30/2006 (TTM)
 1.04           953,674       12/31/2004        1,091,575                12/31/2005    1,185,646             4/30/2006 (TTM)
 1.05           866,595       12/31/2004          719,230                12/31/2005      747,005             4/30/2006 (TTM)
 1.06           596,015       12/31/2004          657,027                12/31/2005      736,198             4/30/2006 (TTM)
 1.07           822,989       12/31/2004          595,606                12/31/2005      642,800             4/30/2006 (TTM)
 1.08           749,333       12/31/2004          710,705                12/31/2005      699,744             4/30/2006 (TTM)
 1.09           590,158       12/31/2004          550,736                12/31/2005      611,549             4/30/2006 (TTM)
 1.10           612,473       12/31/2004          608,145                12/31/2005      694,054             4/30/2006 (TTM)
 1.11           356,565       12/31/2004          387,371                12/31/2005      455,414             4/30/2006 (TTM)
 1.12           611,549       12/31/2004          518,574                12/31/2005      568,152             4/30/2006 (TTM)
 1.13           419,494       12/31/2004          467,248                12/31/2005      506,317             4/30/2006 (TTM)
 1.14           688,917       12/31/2004          485,429                12/31/2005      446,919             4/30/2006 (TTM)
 1.15           425,237       12/31/2004          360,522                12/31/2005      417,842             4/30/2006 (TTM)
 1.16           417,557       12/31/2004          402,680                12/31/2005      457,879             4/30/2006 (TTM)
 1.17           570,580       12/31/2004          378,657                12/31/2005      423,807             4/30/2006 (TTM)
 1.18           449,006       12/31/2004          272,052                12/31/2005      461,883             4/30/2006 (TTM)
 1.19           485,396       12/31/2004          339,358                12/31/2005      401,260             4/30/2006 (TTM)
 1.20           342,414       12/31/2004          335,392                12/31/2005      370,971             4/30/2006 (TTM)
 1.21           298,310       12/31/2004          266,863                12/31/2005      323,935             4/30/2006 (TTM)
 1.22           419,461       12/31/2004          429,607                12/31/2005      479,521             4/30/2006 (TTM)
 1.23           277,522       12/31/2004          295,511                12/31/2005      343,228             4/30/2006 (TTM)
 1.24           439,152       12/31/2004          379,623                12/31/2005      370,734             4/30/2006 (TTM)
 1.25           319,283       12/31/2004          353,276                12/31/2005      364,808             4/30/2006 (TTM)
 1.26           180,618       12/31/2004          248,865                12/31/2005      306,331             4/30/2006 (TTM)
 1.27           338,021       12/31/2004          250,534                12/31/2005      266,810             4/30/2006 (TTM)
 1.28           302,645       12/31/2004          306,348                12/31/2005      326,862             4/30/2006 (TTM)
 1.29           357,176       12/31/2004          242,116                12/31/2005      238,672             4/30/2006 (TTM)
 1.30            78,961       12/31/2004          142,092                12/31/2005      209,869             4/30/2006 (TTM)
 1.31           412,308       12/31/2004          243,346                12/31/2005      267,851             4/30/2006 (TTM)
 1.32           282,939       12/31/2004          223,081                12/31/2005      246,931             4/30/2006 (TTM)
 1.33           248,127       12/31/2004          210,097                12/31/2005      229,619             4/30/2006 (TTM)
 1.34           186,714       12/31/2004          186,581                12/31/2005      206,052             4/30/2006 (TTM)
 1.35           196,731       12/31/2004          158,008                12/31/2005      198,454             4/30/2006 (TTM)
 1.36            72,211       12/31/2004          111,284                12/31/2005      147,103             4/30/2006 (TTM)
 1.37            34,807       12/31/2004          154,431                12/31/2005      174,777             4/30/2006 (TTM)
 1.38           203,623       12/31/2004          149,683                12/31/2005      171,348             4/30/2006 (TTM)
 1.39           234,568       12/31/2004          253,125                12/31/2005      241,502             4/30/2006 (TTM)
 1.40           172,902       12/31/2004          129,422                12/31/2005      188,031             4/30/2006 (TTM)
 1.41           129,007       12/31/2004          116,400                12/31/2005      153,502             4/30/2006 (TTM)
 1.42           212,847       12/31/2004          212,083                12/31/2005      202,781             4/30/2006 (TTM)
 1.43           114,874       12/31/2004          185,034                12/31/2005      207,695             4/30/2006 (TTM)
 1.44           208,558       12/31/2004          229,607                12/31/2005      254,978             4/30/2006 (TTM)
 1.45            81,112       12/31/2004          108,781                12/31/2005      138,354             4/30/2006 (TTM)
 1.46           199,047       12/31/2004          179,719                12/31/2005      185,869             4/30/2006 (TTM)
 1.47           105,686       12/31/2004          146,655                12/31/2005      156,074             4/30/2006 (TTM)
 1.48           120,006       12/31/2004          161,771                12/31/2005      173,109             4/30/2006 (TTM)
 1.49            87,845       12/31/2004          109,957                12/31/2005      154,433             4/30/2006 (TTM)
 1.50            18,607       12/31/2004          101,756                12/31/2005      109,521             4/30/2006 (TTM)
 1.51           186,572       12/31/2004          178,712                12/31/2005      178,657             4/30/2006 (TTM)
 1.52            59,936       12/31/2004          144,244                12/31/2005      150,532             4/30/2006 (TTM)
 1.53            54,269       12/31/2004           82,577                12/31/2005      121,374             4/30/2006 (TTM)
 1.54            43,458       12/31/2004           75,399                12/31/2005       99,799             4/30/2006 (TTM)
 1.55            25,234       12/31/2004           73,895                12/31/2005       68,250             4/30/2006 (TTM)
 1.56            -4,914       12/31/2004           19,617                12/31/2005       47,750             4/30/2006 (TTM)
 1.57            71,626       12/31/2004           54,309                12/31/2005       52,249             4/30/2006 (TTM)
 1.58            87,176       12/31/2004           62,040                12/31/2005       63,188             4/30/2006 (TTM)
 1.59            27,623       12/31/2004           28,000                12/31/2005       40,325             4/30/2006 (TTM)
  2           9,862,287       12/31/2004       15,010,514                12/31/2005   17,029,067                  3/31/2006
  3          37,590,202       12/31/2004       51,492,137                12/31/2005   55,867,317                    Various
 3.01         2,478,576       12/31/2004        3,683,289                12/31/2005    4,130,826             4/30/2006 (TTM)
 3.02         1,790,081       12/31/2004        2,026,922                12/31/2005    1,833,666             3/31/2006 (TTM)
 3.03         1,933,132       12/31/2004        3,126,150                12/31/2005    3,641,568             4/30/2006 (TTM)
 3.04                                           1,014,085                12/31/2005    1,556,455             4/30/2006 (TTM)
 3.05         1,836,054       12/31/2004        2,286,924                12/31/2005    2,446,580             4/30/2006 (TTM)
 3.06         1,463,446       12/31/2004        2,644,767                12/31/2005    2,312,297             4/30/2006 (TTM)
 3.07         1,473,414       12/31/2004        1,734,881                12/31/2005    1,835,987             4/30/2006 (TTM)
 3.08           963,933       12/31/2004        1,529,661                12/31/2005    1,890,970             4/30/2006 (TTM)
 3.09         1,204,931       12/31/2004        2,090,357                12/31/2005    2,693,619             4/30/2006 (TTM)
 3.10           553,626       12/31/2004        1,185,795                12/31/2005    1,503,579             4/30/2006 (TTM)
 3.11         1,540,430       12/31/2004        1,704,550                12/31/2005    1,787,446             4/30/2006 (TTM)
 3.12         1,230,213       12/31/2004        1,942,846                12/31/2005    2,274,876             4/30/2006 (TTM)
 3.13         1,201,506       12/31/2004        1,418,874                12/31/2005    1,499,369             4/30/2006 (TTM)
 3.14           994,654       12/31/2004        1,231,359                12/31/2005    1,386,717             4/30/2006 (TTM)
 3.15           914,723       12/31/2004        1,194,777                12/31/2005    1,323,322             4/30/2006 (TTM)
 3.16           906,165       12/31/2004        1,126,599                12/31/2005    1,231,287             4/30/2006 (TTM)
 3.17         1,104,487       12/31/2004        1,220,659                12/31/2005    1,309,814             4/30/2006 (TTM)
 3.18           918,011       12/31/2004        1,091,736                12/31/2005    1,133,473             4/30/2006 (TTM)
 3.19           946,183       12/31/2004        1,302,613                12/31/2005    1,244,063             4/30/2006 (TTM)
 3.20           940,103       12/31/2004        1,117,768                12/31/2005    1,127,181             4/30/2006 (TTM)
 3.21           668,333       12/31/2004        1,127,451                12/31/2005    1,183,024             4/30/2006 (TTM)
 3.22           832,056       12/31/2004        1,044,090                12/31/2005    1,129,308             4/30/2006 (TTM)
 3.23           945,954       12/31/2004        1,004,722                12/31/2005    1,067,223             4/30/2006 (TTM)
 3.24            15,137       12/31/2004          812,285                12/31/2005      949,131             4/30/2006 (TTM)
 3.25           773,790       12/31/2004          975,700                12/31/2005    1,011,625             4/30/2006 (TTM)
 3.26           883,059       12/31/2004          910,487                12/31/2005      885,515             4/30/2006 (TTM)
 3.27           752,171       12/31/2004          867,626                12/31/2005      883,227             4/30/2006 (TTM)
 3.28           757,065       12/31/2004          869,591                12/31/2005    1,026,012             4/30/2006 (TTM)
 3.29           674,932       12/31/2004          858,050                12/31/2005      945,079             4/30/2006 (TTM)
 3.30           469,380       12/31/2004          853,313                12/31/2005      934,788             4/30/2006 (TTM)
 3.31           739,890       12/31/2004          879,807                12/31/2005      952,882             4/30/2006 (TTM)
 3.32           834,343       12/31/2004          808,106                12/31/2005      783,867             4/30/2006 (TTM)
 3.33           649,567       12/31/2004          836,390                12/31/2005      827,579             4/30/2006 (TTM)
 3.34           696,843       12/31/2004          648,257                12/31/2005      742,677             4/30/2006 (TTM)
 3.35           426,227       12/31/2004          698,284                12/31/2005      795,212             4/30/2006 (TTM)
 3.36           424,562       12/31/2004          604,784                12/31/2005      633,593             4/30/2006 (TTM)
 3.37           453,471       12/31/2004          534,050                12/31/2005      547,041             4/30/2006 (TTM)
 3.38           489,229       12/31/2004          560,289                12/31/2005      489,196             4/30/2006 (TTM)
 3.39           178,757       12/31/2004          409,784                12/31/2005      433,444             4/30/2006 (TTM)
 3.40           388,412       12/31/2004          383,680                12/31/2005      386,036             4/30/2006 (TTM)
 3.41           445,041       12/31/2004          584,548                12/31/2005      573,207             4/30/2006 (TTM)
 3.42           441,538       12/31/2004          299,780                12/31/2005      322,951             4/30/2006 (TTM)
 3.43           256,777       12/31/2004          246,451                12/31/2005      201,605             4/30/2006 (TTM)
  4           5,811,096       12/31/2004        5,856,192                12/31/2005    5,815,435                  3/31/2006
  5           6,391,564       12/31/2004        7,511,778                12/31/2005    7,917,155                  4/30/2006
  6           3,402,859       12/31/2003        3,423,228                12/31/2004    4,121,990                 12/31/2005
  7           4,029,065       12/31/2004        4,476,635                12/31/2005    4,803,308                  4/30/2006
  8                                             2,810,768                12/31/2004    2,926,187                 12/31/2005
  9           1,616,916       12/31/2003        1,990,836                12/31/2004    2,321,104                 12/31/2005
  10          1,767,142       12/31/2003        1,912,685                12/31/2004    1,932,380                 12/31/2005
  11                                                                                   1,635,394             5/31/2006 (TTM)
  12          1,511,648       12/31/2004        1,575,946                12/31/2005    1,724,425             4/30/2006 (TTM)
  13
  14
  15
  16          1,396,339       12/31/2004        1,113,899                12/31/2005    1,305,179                  3/31/2006
16.01         1,087,237       12/31/2004          773,835                12/31/2005      852,142                  3/31/2006
16.02           309,102       12/31/2004          340,064                12/31/2005      453,037                  3/31/2006
  17          1,386,234       12/31/2004        1,485,348                12/31/2005    1,515,732                    Various
17.01         1,039,894       12/31/2004        1,230,394                12/31/2005    1,260,778                  3/31/2006
17.02           175,319       12/31/2004          143,538                12/31/2005      143,538                  4/30/2006
17.03           171,021       12/31/2004          111,416                12/31/2005      111,416                  4/30/2006
  18          1,328,167       12/31/2003        1,354,355                12/31/2004    1,393,275                 12/31/2005
  19          1,289,232       12/31/2003        1,151,298                12/31/2004    1,233,340                 12/31/2005
  20
  21
  22                                              460,291                12/31/2005    1,094,662                 12/31/2006

  23
  24
  25
  26
  27
  28          1,306,448       12/31/2004        1,394,507                12/31/2005    1,396,988                  3/31/2006
  29          1,186,776       12/31/2003        1,226,478                12/31/2004    1,281,659                 12/31/2005
  30                                                                                   1,063,809                  4/30/2006
  31
31.01
31.02
31.03
31.04
  32
  33                                            1,286,107                12/31/2004    1,236,571                 12/31/2005
  34                                                                                     627,203                 12/31/2005
  35          1,402,376       12/31/2004        1,558,364                12/31/2005    1,748,618                  3/31/2006
  36                                            1,024,368                12/31/2005    1,051,809                  3/31/2006
  37                                              970,421  12/31/2004 (9 Annualized)   1,072,300                 12/31/2005
  38          1,044,372       12/31/2004        1,015,149                12/31/2005    1,159,415             4/30/2006 (TTM)
  39                                                                                     479,243                 12/31/2005
  40            467,930       12/31/2003          467,498                12/31/2004      525,826                 12/31/2005
  41            679,690       12/31/2004          881,439                12/31/2005      968,729             5/31/2006 (TTM)
  42            864,648       12/31/2004          878,884                12/31/2005      903,646                  5/31/2006
  43                                              661,574                12/31/2004      812,775                 12/31/2005
  44            748,078       12/31/2004          779,094                12/31/2005      802,450             4/30/2006 (TTM)
  45            828,746       12/31/2004          918,857                12/31/2005      973,284             5/31/2006 (TTM)
  46            736,549       12/31/2004          880,414                12/31/2005      886,334                  1/25/2006
  47            578,886       12/31/2003          771,140                12/31/2004      843,079                 12/31/2005
  48            770,283       12/31/2003          815,020                12/31/2004      822,040                 12/31/2005
  49            669,527       12/31/2003          643,175                12/31/2004      653,165                 10/31/2005
  50
  51            619,101       12/31/2004          600,083                12/31/2005      643,602             3/31/2006 (TTM)
  52            695,665       12/31/2003          618,642                12/31/2004      927,232                 12/31/2005
  53            675,386       12/31/2003          676,386                12/31/2004      786,439                 12/31/2005
  54            716,675       12/31/2004          716,618                12/31/2005      788,126             4/30/2006 (TTM)
  55            665,821       12/31/2003          718,839                12/31/2004      623,250                 12/31/2005
  56            548,896       12/31/2004          656,088                12/31/2005      692,404                  5/31/2006
  57            194,812       12/31/2003          110,777                12/31/2004      348,528                  9/30/2005
  58            550,268       12/31/2004          672,849                12/31/2005      682,669                   2/1/2006
  59                                               13,800                12/31/2004      380,442                 12/31/2005
  60            683,830       12/31/2003          583,568                12/31/2004      777,854                 12/31/2005
  61                                                                                     339,004  4/30/2006 (T-8 Annualized)
  62            607,643       12/31/2003        1,018,554                12/31/2004    1,395,389                 12/31/2005
  63            637,279       12/31/2004          671,246                12/31/2005      846,838             3/31/2006 (TTM)
  64
  65
  66            804,591       12/31/2003          835,118                12/31/2004      929,987                 11/30/2005
  67            357,283       12/31/2004          492,071                12/31/2005      498,678             3/31/2006 (TTM)
  68            156,900       12/31/2004          472,231                12/31/2005      562,268                  3/31/2006
68.01
68.02
68.03
68.04
  69            461,782       12/31/2004          677,828                12/31/2005      736,615             4/30/2006 (TTM)
  70
  71            475,411       12/31/2003          487,791                12/31/2004      551,281                 12/31/2005
  72
  73            491,644       12/31/2004          571,796                12/31/2005      594,964                  3/31/2006
  74            865,628       12/31/2004          913,576                12/31/2005      897,409                  4/30/2006
  75                                              346,568                12/31/2004      409,881                 12/31/2005
  76            667,643       12/31/2003          627,715                12/31/2004      695,139                 12/31/2005
  77            518,728       12/31/2003          438,956                12/31/2004      453,252                 12/31/2005
  78                                                                                     528,121   3/10/2006 (T8 Annualized)
  79
  80                                              397,114                12/31/2004      420,571                 12/31/2005
  81
  82                                              253,755                12/31/2004      254,600                 12/31/2005
  83                                                                                     590,497                  1/31/2006
  84
  85            320,363       12/31/2003          318,699                12/31/2004      363,096                 12/31/2005
  86                                                                                      24,750                  4/30/2006
  87
  88            615,988       12/31/2003          471,835                12/31/2004      564,169                  9/30/2005
  89
  90                                              502,250                12/31/2005      425,552                  3/31/2006
  91
  92            520,746       12/31/2003          534,008                12/31/2004      595,130                 12/31/2005
  93
  94                                              554,410                12/31/2004      563,172                 11/30/2005
  95            521,236       12/31/2003          541,232                12/31/2004      509,984                 12/31/2005
  96
  97
  98            329,790       12/31/2004          366,547                12/31/2005      373,021                  3/31/2006
  99                                                                                     345,344                 12/31/2005
 100                                              267,544                12/31/2004      333,729                 12/31/2005
 101
 102            544,406       12/31/2003          509,975                12/31/2004      577,303                 12/31/2005
                435,555       12/31/2004          581,468                12/31/2005      591,058             5/30/2006 (TTM)
 103            229,694       12/31/2004          300,910                12/31/2005      309,986             5/30/2006 (TTM)
 104            205,861       12/31/2004          280,558                12/31/2005      281,072             5/30/2006 (TTM)
 105
 106                                              244,881                12/31/2004      371,579                 12/31/2005
 107
 108
 109                                               87,023                12/31/2005      196,706                  3/31/2006
 110                                              133,393                12/31/2004      139,681                 12/31/2005
 111                                              339,950                12/31/2004      334,899                 12/31/2005
 112
 113            299,959       12/31/2003          315,228                12/31/2004      325,393                 12/31/2005
 114                                                                                      23,102                 10/31/2005
 115                                                                                     274,647   4/30/2006 (T4 Annualized)
 116                                                                                     177,160                 12/31/2005
 117            284,753       12/31/2004          303,646                12/31/2005      330,199                  4/30/2006
 118
 119            210,875       12/31/2003          246,151                12/31/2004      240,841                 12/31/2005
 120                                              311,382                12/31/2004      266,773                 12/31/2005
 121                                                                                     143,017                 12/31/2005
 122                                                                                     228,052                 12/31/2005
 123            155,409       12/31/2003          169,057                12/31/2004      196,488                 12/31/2005
 124                                               69,525                12/31/2004       59,506                 12/31/2005
 125
 126             28,685       12/31/2004           47,707                12/31/2004      128,530                 12/31/2005


                                                                    UW              CUT-OFF DATE        ORIGINAL
LOAN #    REVENUES     EXPENSES   UW NOI ($)    NCF ($)   DSCR (X)(2,3,4,5,6,7)  LTV (%)(2,3,4,8,9)  BALANCE ($)(10)
--------------------------------------------------------------------------------------------------------------------

  1      46,118,374   22,426,017  23,692,357  22,945,857                   1.51               68.83      170,000,000
 1.01     2,842,124    1,076,387   1,765,737   1,732,487                                                  12,195,652
 1.02     3,187,177    1,539,205   1,647,972   1,605,472                                                  11,892,609
 1.03     2,025,865      896,062   1,129,804   1,104,354                                                   8,182,174
 1.04     1,556,842      400,022   1,156,820   1,126,720                                                   7,487,391
 1.05     1,598,241      936,588     661,652     643,552                                                   6,053,478
 1.06     1,280,590      479,659     800,931     787,631                                                   5,543,478
 1.07     2,182,345    1,798,704     383,642     343,342                                                   5,543,478
 1.08     1,284,906      533,917     750,989     735,889                                                   5,454,783
 1.09     1,061,070      375,341     685,729     667,729                                                   4,944,783
 1.10     1,421,326      697,440     723,886     708,886                                                   4,826,522
 1.11       935,118      373,495     561,623     550,323                                                   4,420,000
 1.12       949,738      307,405     642,333     630,733                                                   4,375,652
 1.13       957,787      539,509     418,278     392,278                                                   4,360,870
 1.14       915,814      404,110     511,704     495,754                                                   3,873,043
 1.15       815,520      291,864     523,656     513,406                                                   3,806,522
 1.16       773,810      262,797     511,013     499,163                                                   3,695,652
 1.17       819,209      263,473     555,737     543,487                                                   3,666,087
 1.18     1,459,107      894,592     564,515     541,115                                                   3,547,826
 1.19       986,671      560,773     425,897     406,547                                                   3,266,957
 1.20       797,524      370,241     427,283     413,783                                                   3,067,391
 1.21       721,807      324,463     397,345     384,395                                                   2,934,348
 1.22       637,805      250,217     387,588     379,238                                                   2,808,696
 1.23       693,556      317,396     376,160     365,660                                                   2,712,609
 1.24       568,538      174,662     393,876     388,226                                                   2,609,130
 1.25       528,254      144,962     383,292     372,292                                                   2,609,130
 1.26       699,421      360,092     339,328     328,528                                                   2,431,739
 1.27       692,379      367,399     324,980     313,280                                                   2,402,174
 1.28       565,590      230,953     334,637     326,837                                                   2,217,391
 1.29       761,743      443,659     318,083     303,133                                                   2,017,826
 1.30       430,289      176,553     253,736     244,786                                                   1,951,304
 1.31       959,524      643,151     316,373     295,923                                                   1,803,478
 1.32       708,678      453,760     254,918     239,618                                                   1,773,913
 1.33       558,879      282,078     276,801     265,501                                                   1,759,130
 1.34       512,959      263,668     249,291     236,591                                                   1,751,739
 1.35       496,962      262,635     234,326     227,826                                                   1,677,826
 1.36       426,194      230,520     195,674     189,374                                                   1,589,130
 1.37       357,462      141,844     215,619     208,769                                                   1,544,783
 1.38       531,612      309,698     221,914     209,214                                                   1,515,217
 1.39       507,748      215,235     292,513     285,263                                                   1,485,652
 1.40       380,676      178,602     202,075     196,975                                                   1,456,087
 1.41       324,899      143,296     181,603     175,453                                                   1,441,304
 1.42       522,163      274,810     247,353     237,803                                                   1,426,522
 1.43       573,916      297,205     276,712     267,162                                                   1,389,565
 1.44       423,814      153,596     270,217     258,367                                                   1,382,174
 1.45       416,128      239,064     177,064     170,764                                                   1,263,913
 1.46       492,172      310,244     181,928     167,078                                                   1,234,348
 1.47       468,658      341,291     127,367     118,317                                                   1,175,217
 1.48       483,851      316,923     166,928     157,428                                                   1,145,652
 1.49       363,604      170,978     192,627     184,777                                                   1,042,174
 1.50       271,636      155,618     116,018     112,918                                                   1,012,609
 1.51       416,607      224,752     191,855     183,155                                                   1,012,609
 1.52       194,998       60,390     134,608     131,558                                                     975,652
 1.53       404,778      241,359     163,419     155,569                                                     953,478
 1.54       247,821      128,560     119,261     114,361                                                     864,783
 1.55       212,919      130,042      82,877      77,427                                                     628,261
 1.56       217,480      141,582      75,898      70,398                                                     576,522
 1.57       176,236      128,431      47,805      44,405                                                     487,826
 1.58       252,705      166,712      85,993      80,593                                                     480,435
 1.59        63,129       28,036      35,093      34,243                                                     251,304
  2      29,634,231   13,154,462  16,479,769  15,234,161                   1.84               54.54      112,000,000
  3     183,819,220  124,884,215  58,935,005  51,147,635                   1.37               70.50       95,367,640
 3.01    14,624,169   10,195,557   4,428,612   3,843,645                                                   7,481,051
 3.02    11,785,171    8,687,499   3,097,672   2,626,265                                                   5,355,005
 3.03    14,531,515   10,889,947   3,641,568   3,060,307                                                   4,845,594
 3.04     6,309,373    4,049,999   2,259,373   2,006,998                                                   4,092,308
 3.05     5,168,942    2,722,362   2,446,580   2,188,133                                                   3,810,452
 3.06    10,627,019    8,314,722   2,312,297   1,887,216                                                   3,598,275
 3.07     4,580,444    2,694,413   1,886,031   1,702,813                                                   3,472,069
 3.08     4,786,380    2,661,277   2,125,103   1,885,784                                                   3,363,976
 3.09     9,225,862    6,532,243   2,693,619   2,324,585                                                   3,258,074
 3.10     3,714,727    2,211,148   1,503,579   1,317,843                                                   3,258,074
 3.11     5,715,772    3,928,326   1,787,446   1,558,815                                                   3,163,143
 3.12    12,674,817   10,399,941   2,274,876   1,767,883                                                   2,637,858
 3.13     3,985,836    2,484,160   1,501,676   1,342,242                                                   2,463,287
 3.14     3,315,345    1,928,628   1,386,717   1,254,103                                                   2,397,271
 3.15     3,090,008    1,737,372   1,352,637   1,198,136                                                   2,209,971
 3.16     2,790,995    1,559,708   1,231,287   1,091,737                                                   2,192,835
 3.17     3,107,040    1,797,226   1,309,814   1,185,532                                                   2,028,611
 3.18     3,118,994    1,978,960   1,140,034     984,085                                                   2,006,568
 3.19     3,857,235    2,613,172   1,244,063   1,051,201                                                   1,978,960
 3.20     3,378,526    2,251,345   1,127,181     992,040                                                   1,972,888
 3.21     3,493,740    2,310,716   1,183,024   1,008,337                                                   1,934,363
 3.22     2,697,419    1,493,365   1,204,054   1,096,157                                                   1,924,435
 3.23     3,114,416    2,047,193   1,067,223     942,646                                                   1,855,744
 3.24     2,543,533    1,556,444     987,089     885,348                                                   1,805,242
 3.25     2,840,942    1,829,317   1,011,625     897,987                                                   1,747,072
 3.26     2,179,072    1,280,062     899,010     790,056                                                   1,610,939
 3.27     2,257,702    1,363,738     893,963     781,078                                                   1,592,633
 3.28     2,936,128    1,910,116   1,026,012     908,567                                                   1,576,580
 3.29     2,492,253    1,547,174     945,079     820,466                                                   1,433,006
 3.30     2,387,505    1,443,277     944,228     848,728                                                   1,428,958
 3.31     2,560,567    1,607,685     952,882     850,459                                                   1,382,461
 3.32     2,247,205    1,433,196     814,009     701,649                                                   1,358,834
 3.33     2,302,323    1,459,574     842,748     750,656                                                   1,342,011
 3.34     2,510,675    1,762,729     747,946     647,519                                                   1,320,304
 3.35     2,133,958    1,338,746     795,212     688,514                                                   1,309,448
 3.36     1,662,362    1,006,298     656,064     589,570                                                   1,104,986
 3.37     1,535,611      969,861     565,750     504,326                                                     985,528
 3.38     1,965,799    1,447,707     518,092     439,460                                                     896,068
 3.39     1,395,885      934,268     461,617     405,782                                                     821,273
 3.40     3,287,299    2,775,879     511,420     379,928                                                     774,681
 3.41     2,128,922    1,555,715     573,207     466,761                                                     647,861
 3.42     1,687,557    1,364,606     322,951     255,449                                                     495,913
 3.43     1,070,177      808,544     261,633     218,825                                                     433,035
  4      10,322,160    3,614,376   6,707,784   6,373,805                   1.09               78.60       75,500,000
  5      24,479,861   16,470,205   8,009,656   7,030,462                   1.30               60.23       73,000,000
  6       5,242,803    1,550,466   3,692,337   3,501,386                   1.15               76.21       42,450,000
  7      10,440,910    6,072,911   4,367,999   3,950,363                   1.33               70.76       41,500,000
  8       4,480,146    1,694,004   2,786,142   2,592,786                   1.41               71.86       30,000,000
  9       3,919,859    1,736,622   2,183,237   2,088,987                   1.20               78.09       25,000,000
  10      2,505,906      610,397   1,895,509   1,788,289                   1.18               74.45       21,500,000
  11      2,505,767      781,231   1,724,536   1,654,036                   1.29               68.26       20,900,000
  12      2,313,195      570,962   1,742,234   1,667,739                   1.20               70.11       18,650,000
  13      2,002,948      484,621   1,518,327   1,457,292                   1.19               75.31       18,000,000
  14      1,710,107      365,498   1,344,609   1,290,800                   1.21               75.24       17,500,000
  15      2,337,463      687,556   1,649,907   1,545,747                   1.45               66.80       17,100,000
  16      2,974,522    1,382,440   1,592,082   1,517,062                   1.20               79.38       17,000,000
16.01     1,912,898      880,152   1,032,746     983,766                                                  10,803,738
16.02     1,061,624      502,288     559,336     533,296                                                   6,196,262
  17      2,344,773      705,635   1,639,138   1,547,441                   1.20               74.28       16,800,000
17.01     1,832,884      572,004   1,260,880   1,189,270                                                  11,237,500
17.02       310,954       80,738     230,216     219,661                                                   3,312,500
17.03       200,935       52,893     148,042     138,510                                                   2,250,000
  18      2,022,980      521,939   1,501,041   1,459,101                   1.20               78.10       16,400,000
  19      2,195,118      903,239   1,291,879   1,241,879                   1.11               66.75       16,200,000
  20      2,289,643      830,260   1,459,383   1,395,383                   1.25               77.11       16,000,000
  21      1,749,171      373,942   1,375,229   1,276,342                   1.23               76.00       15,275,000
  22      2,007,455      613,173   1,394,282   1,369,035                   1.22               75.19       15,200,000
          1,900,133      336,158   1,563,975   1,423,152                   1.27               70.99       15,200,000
  23        582,756       17,483     565,273     525,255                   1.27               70.99        5,870,000
  24        527,432      118,986     408,446     378,943                   1.27               70.99        4,122,000
  25        431,738      188,943     242,795     219,969                   1.27               70.99        2,174,000
  26        251,206        7,536     243,670     205,819                   1.27               70.99        2,075,000
  27        107,001        3,210     103,791      93,166                   1.27               70.99          959,000
  28      2,143,554      773,392   1,370,162   1,322,162                   1.23               58.37       15,000,000
  29      1,519,524      281,599   1,237,925   1,227,311                   1.10               65.91       14,830,000
  30      1,559,131      486,083   1,073,047   1,019,047                   1.15               79.17       13,300,000
  31      2,323,371      894,011   1,429,360   1,250,907                   1.30               74.72       13,300,000
31.01     1,199,217      428,320     770,897     700,539                                                   6,900,000
31.02       469,587      225,642     243,945     190,427                                                   2,500,000
31.03       398,052      157,263     240,789     215,781                                                   2,400,000
31.04       256,514       82,786     173,729     144,161                                                   1,500,000
  32      1,658,534      374,573   1,283,961   1,220,687                   1.24               74.30       13,300,000
  33      2,350,578    1,085,270   1,265,308   1,190,308                   1.21               78.17       13,300,000
  34      2,014,447      875,294   1,139,153   1,079,528                   1.21               76.12       12,880,000
  35      8,955,263    7,163,907   1,791,356   1,349,746                   1.35               64.10       12,500,000
  36      1,543,615      409,181   1,134,434   1,066,053                   1.19               80.00       12,200,000
  37      1,583,271      479,845   1,103,426   1,037,923                   1.24               74.03       11,400,000
  38      2,058,771      958,763   1,100,008   1,047,008                   1.28               77.93       11,300,000
  39      1,789,132      539,516   1,249,616   1,117,528                   1.39               78.51       11,000,000
  40      1,503,522      560,264     943,258     911,658                   1.20               78.03       10,750,000
  41      1,460,322      334,369   1,125,953   1,028,736                   1.27               68.60       10,640,000
  42      2,472,135    1,198,048   1,274,087   1,150,226                   1.50               63.64       10,500,000
  43      3,004,662    1,859,513   1,145,148     937,542                   1.20               58.76       10,400,000
  44      1,248,630      466,010     782,621     761,121                   1.19               61.15       10,310,000
  45      1,439,355      436,356   1,002,999     907,610                   1.20               70.34       10,200,000
  46      1,539,880      652,972     886,908     848,508                   1.25               67.82        9,800,000
  47      1,528,255      608,795     919,459     833,485                   1.26               79.09        9,200,000
  48      1,025,316      234,975     790,341     761,935                   1.20               79.65        9,120,000
  49      1,168,777      326,457     842,320     789,662                   1.20               75.21        8,950,000
  50        978,646      153,362     825,283     776,947                   1.24               63.12        8,900,000
  51      1,746,929      869,078     877,850     809,850                   1.29               71.55        8,550,000
  52      1,159,699      368,140     791,559     742,333                   1.25               67.51        8,270,000
  53        974,344      229,557     744,787     738,391                   1.23               67.67        8,120,000
  54      1,119,618      277,131     842,487     771,315                   1.29               51.22        8,000,000
  55      1,029,782      250,687     779,095     729,009                   1.25               70.00        7,980,000
  56      1,355,414      635,232     720,182     684,182                   1.22               77.72        7,850,000
  57      1,132,066      337,596     794,470     732,114                   1.29               74.73        7,800,000
  58      1,490,997      742,483     748,514     693,114                   1.22               74.40        7,500,000
  59        973,382      297,364     676,018     635,975                   1.19               76.14        7,500,000
  60      1,225,011      489,000     736,011     679,744                   1.23               78.89        7,500,000
  61        950,246      295,482     654,764     602,022                   1.21               74.95        7,420,000
  62      4,614,857    3,101,709   1,513,149   1,328,554                   2.24               47.08        7,400,000
  63        863,694       41,704     821,990     670,345                   1.22               75.41        7,315,000
  64        848,883      195,272     653,611     627,384                   1.20               78.90        7,265,000
  65        788,254      186,781     601,473     580,347                   1.20               73.23        7,135,000
  66      1,149,725      285,171     864,554     801,942                   1.30               61.53        7,150,000
  67        771,634      135,865     635,769     608,709                   1.21               78.86        6,900,000
  68      1,071,495      393,954     677,541     636,941                   1.25               69.60        6,800,000
68.01                                                                                                      3,930,000
68.02                                                                                                      1,040,000
68.03                                                                                                        930,000
68.04                                                                                                        900,000
  69      2,414,246    1,575,663     838,583     742,013                   1.40               65.66        6,500,000
  70      1,133,339      280,247     853,091     837,388                   1.74               59.05        6,500,000
  71        752,497      160,935     591,562     549,464                   1.21               79.38        6,350,000
  72        689,990      147,318     542,672     528,322                   1.23               80.26        6,100,000
  73        922,070      351,828     570,242     523,351                   1.21               72.16        6,000,000
  74      4,727,224    3,898,606     828,618     639,529                   1.33               58.10        6,000,000
  75        943,957      356,399     587,558     574,569                   1.32               62.58        5,950,000
  76        851,786      188,748     663,037     605,147                   1.37               68.28        5,940,000
  77        966,129      349,663     616,466     560,843                   1.31               78.67        5,900,000
  78        781,200      182,377     598,823     538,737                   1.26               79.05        5,850,000
  79      1,059,670      500,280     559,390     513,233                   1.21               72.26        5,600,000
  80        925,137      377,313     547,824     506,529                   1.24               64.71        5,500,000
  81        692,264      168,115     524,149     499,571                   1.25               74.32        5,500,000
  82        638,764      141,268     497,495     463,709                   1.26               74.83        5,500,000
  83        799,611      217,811     581,800     517,386                   1.30               74.93        5,437,000
  84        731,762      189,648     542,114     515,371                   1.30               76.79        5,375,000
  85        653,864      159,773     494,091     474,272                   1.20               69.03        5,350,000
  86        652,318      154,761     497,557     470,793                   1.20               75.35        5,350,000
  87        790,262      150,900     639,362     651,326                   1.62               73.56        5,300,000
  88      1,312,568      749,509     563,059     462,466                   1.27               77.37        5,300,000
  89        617,073      114,758     502,314     458,793                   1.20               76.98        5,200,000
  90        910,385      311,276     599,109     557,142                   1.47               64.52        5,000,000
  91        531,855       95,161     436,694     420,551                   1.20               68.57        4,800,000
  92        603,036      116,910     486,126     462,711                   1.28               66.50        4,750,000
  93        544,991      120,003     424,988     407,389                   1.21               79.51        4,700,000
  94        706,315      149,443     556,873     490,686                   1.20               65.36        4,575,000
  95      1,279,613      821,147     458,465     420,684                   1.26               73.77        4,500,000
  96        460,874       53,673     407,201     398,810                   1.19               67.11        4,500,000
  97        575,641      169,035     406,606     382,510                   1.20               78.15        4,220,000
  98      1,126,172      706,339     419,833     387,083                   1.23               63.68        4,200,000
  99        470,343       72,029     398,314     380,253                   1.31               66.60        3,800,000
 100        556,564      210,393     346,171     328,738                   1.23               65.45        3,600,000
 101        433,073       82,177     350,895     323,324                   1.21               76.60        3,600,000
 102      1,036,139      581,109     455,030     377,735                   1.37               71.50        3,600,000
          1,904,849    1,342,694     562,155     485,960                   1.67               59.58        3,575,000
 103        893,095      599,224     293,871     258,147                   1.67               59.58        1,925,000
 104      1,011,754      743,470     268,284     227,813                   1.67               59.58        1,650,000
 105        409,509       94,701     314,808     303,578                   1.23               73.22        3,600,000
 106        484,245      119,659     364,586     323,805                   1.27               74.63        3,560,000
 107        299,287        8,979     290,308     290,308                   1.20               78.16        3,425,000
 108        345,000       10,350     334,650     334,650                   1.37               61.99        3,350,000
 109        431,496      122,691     308,805     294,549                   1.20               79.63        3,350,000
 110        432,295      114,736     317,559     294,951                   1.21               67.07        3,300,000
 111        376,717       72,124     304,594     275,625                   1.21               79.87        3,075,000
 112        435,836       69,891     365,945     334,638                   1.78               53.57        3,000,000
 113        632,796      311,985     320,811     273,096                   1.25               60.00        3,000,000
 114        389,182       86,355     302,828     263,264                   1.20               70.64        2,915,000
 115        376,990       96,339     280,651     269,509                   1.48               64.13        2,900,000
 116        338,909      100,757     238,152     226,647                   1.23               59.52        2,500,000
 117        480,326      133,570     346,756     328,451                   1.83               40.95        2,500,000
 118        293,945       59,951     233,994     228,794                   1.32               57.32        2,350,000
 119        312,931       78,352     234,579     210,225                   1.22               71.88        2,300,000
 120        366,751      119,147     247,604     229,757                   1.36               65.33        2,225,000
 121        398,576      174,266     224,310     214,150                   1.30               78.51        2,200,000
 122        300,668       97,137     203,531     192,286                   1.24               50.60        2,100,000
 123        368,676      142,826     225,850     221,874                   1.42               69.30        2,100,000
 124        272,573      116,126     156,447     147,144                   1.23               62.50        1,600,000
 125        235,781       76,447     159,334     149,088                   1.21               74.37        1,600,000
 126        206,386       56,024     150,362     138,400                   1.22               65.31        1,475,000


                                                  CUT-OFF DATE                                                     % OF APPLICABLE
         ORIGINAL BALANCE     CUT-OFF DATE          BALANCE        MATURITY/ARD        MATURITY      % OF INITIAL     LOAN GROUP
LOAN #  PER UNIT ($)(2,3)  BALANCE ($)(10,11)  PER UNIT ($)(2,3)  BALANCE ($)(10)  LTV %(2,3,4,8,9)  POOL BALANCE      BALANCE
----------------------------------------------------------------------------------------------------------------------------------

  1             15,405.22         170,000,000          15,405.22      170,000,000             68.83        11.02%           43.24%
 1.01                              12,195,652                          12,195,652                           0.79%            3.10%
 1.02                              11,892,609                          11,892,609                           0.77%            3.02%
 1.03                               8,182,174                           8,182,174                           0.53%            2.08%
 1.04                               7,487,391                           7,487,391                           0.49%            1.90%
 1.05                               6,053,478                           6,053,478                           0.39%            1.54%
 1.06                               5,543,478                           5,543,478                           0.36%            1.41%
 1.07                               5,543,478                           5,543,478                           0.36%            1.41%
 1.08                               5,454,783                           5,454,783                           0.35%            1.39%
 1.09                               4,944,783                           4,944,783                           0.32%            1.26%
 1.10                               4,826,522                           4,826,522                           0.31%            1.23%
 1.11                               4,420,000                           4,420,000                           0.29%            1.12%
 1.12                               4,375,652                           4,375,652                           0.28%            1.11%
 1.13                               4,360,870                           4,360,870                           0.28%            1.11%
 1.14                               3,873,043                           3,873,043                           0.25%            0.99%
 1.15                               3,806,522                           3,806,522                           0.25%            0.97%
 1.16                               3,695,652                           3,695,652                           0.24%            0.94%
 1.17                               3,666,087                           3,666,087                           0.24%            0.93%
 1.18                               3,547,826                           3,547,826                           0.23%            0.90%
 1.19                               3,266,957                           3,266,957                           0.21%            0.83%
 1.20                               3,067,391                           3,067,391                           0.20%            0.78%
 1.21                               2,934,348                           2,934,348                           0.19%            0.75%
 1.22                               2,808,696                           2,808,696                           0.18%            0.71%
 1.23                               2,712,609                           2,712,609                           0.18%            0.69%
 1.24                               2,609,130                           2,609,130                           0.17%            0.66%
 1.25                               2,609,130                           2,609,130                           0.17%            0.66%
 1.26                               2,431,739                           2,431,739                           0.16%            0.62%
 1.27                               2,402,174                           2,402,174                           0.16%            0.61%
 1.28                               2,217,391                           2,217,391                           0.14%            0.56%
 1.29                               2,017,826                           2,017,826                           0.13%            0.51%
 1.30                               1,951,304                           1,951,304                           0.13%            0.50%
 1.31                               1,803,478                           1,803,478                           0.12%            0.46%
 1.32                               1,773,913                           1,773,913                           0.11%            0.45%
 1.33                               1,759,130                           1,759,130                           0.11%            0.45%
 1.34                               1,751,739                           1,751,739                           0.11%            0.45%
 1.35                               1,677,826                           1,677,826                           0.11%            0.43%
 1.36                               1,589,130                           1,589,130                           0.10%            0.40%
 1.37                               1,544,783                           1,544,783                           0.10%            0.39%
 1.38                               1,515,217                           1,515,217                           0.10%            0.39%
 1.39                               1,485,652                           1,485,652                           0.10%            0.38%
 1.40                               1,456,087                           1,456,087                           0.09%            0.37%
 1.41                               1,441,304                           1,441,304                           0.09%            0.37%
 1.42                               1,426,522                           1,426,522                           0.09%            0.36%
 1.43                               1,389,565                           1,389,565                           0.09%            0.35%
 1.44                               1,382,174                           1,382,174                           0.09%            0.35%
 1.45                               1,263,913                           1,263,913                           0.08%            0.32%
 1.46                               1,234,348                           1,234,348                           0.08%            0.31%
 1.47                               1,175,217                           1,175,217                           0.08%            0.30%
 1.48                               1,145,652                           1,145,652                           0.07%            0.29%
 1.49                               1,042,174                           1,042,174                           0.07%            0.27%
 1.50                               1,012,609                           1,012,609                           0.07%            0.26%
 1.51                               1,012,609                           1,012,609                           0.07%            0.26%
 1.52                                 975,652                             975,652                           0.06%            0.25%
 1.53                                 953,478                             953,478                           0.06%            0.24%
 1.54                                 864,783                             864,783                           0.06%            0.22%
 1.55                                 628,261                             628,261                           0.04%            0.16%
 1.56                                 576,522                             576,522                           0.04%            0.15%
 1.57                                 487,826                             487,826                           0.03%            0.12%
 1.58                                 480,435                             480,435                           0.03%            0.12%
 1.59                                 251,304                             251,304                           0.02%            0.06%
  2                 58.59         111,805,891              58.49       95,665,767             46.67         7.25%            9.73%
  3             92,970.13          95,367,640          92,970.13       87,398,077             64.61         6.18%            8.30%
 3.01                               7,481,051                           6,855,884                           0.48%            0.65%
 3.02                               5,355,005                           4,907,505                           0.35%            0.47%
 3.03                               4,845,594                           4,440,663                           0.31%            0.42%
 3.04                               4,092,308                           3,750,327                           0.27%            0.36%
 3.05                               3,810,452                           3,492,025                           0.25%            0.33%
 3.06                               3,598,275                           3,297,579                           0.23%            0.31%
 3.07                               3,472,069                           3,181,919                           0.23%            0.30%
 3.08                               3,363,976                           3,082,860                           0.22%            0.29%
 3.09                               3,258,074                           2,985,807                           0.21%            0.28%
 3.10                               3,258,074                           2,985,807                           0.21%            0.28%
 3.11                               3,163,143                           2,898,809                           0.21%            0.28%
 3.12                               2,637,858                           2,417,420                           0.17%            0.23%
 3.13                               2,463,287                           2,257,438                           0.16%            0.21%
 3.14                               2,397,271                           2,196,939                           0.16%            0.21%
 3.15                               2,209,971                           2,025,291                           0.14%            0.19%
 3.16                               2,192,835                           2,009,587                           0.14%            0.19%
 3.17                               2,028,611                           1,859,086                           0.13%            0.18%
 3.18                               2,006,568                           1,838,886                           0.13%            0.17%
 3.19                               1,978,960                           1,813,585                           0.13%            0.17%
 3.20                               1,972,888                           1,808,020                           0.13%            0.17%
 3.21                               1,934,363                           1,772,714                           0.13%            0.17%
 3.22                               1,924,435                           1,763,616                           0.12%            0.17%
 3.23                               1,855,744                           1,700,666                           0.12%            0.16%
 3.24                               1,805,242                           1,654,384                           0.12%            0.16%
 3.25                               1,747,072                           1,601,075                           0.11%            0.15%
 3.26                               1,610,939                           1,476,319                           0.10%            0.14%
 3.27                               1,592,633                           1,459,542                           0.10%            0.14%
 3.28                               1,576,580                           1,444,830                           0.10%            0.14%
 3.29                               1,433,006                           1,313,255                           0.09%            0.12%
 3.30                               1,428,958                           1,309,545                           0.09%            0.12%
 3.31                               1,382,461                           1,266,933                           0.09%            0.12%
 3.32                               1,358,834                           1,245,280                           0.09%            0.12%
 3.33                               1,342,011                           1,229,864                           0.09%            0.12%
 3.34                               1,320,304                           1,209,970                           0.09%            0.11%
 3.35                               1,309,448                           1,200,022                           0.08%            0.11%
 3.36                               1,104,986                           1,012,646                           0.07%            0.10%
 3.37                                 985,528                             903,170                           0.06%            0.09%
 3.38                                 896,068                             821,186                           0.06%            0.08%
 3.39                                 821,273                             752,642                           0.05%            0.07%
 3.40                                 774,681                             709,943                           0.05%            0.07%
 3.41                                 647,861                             593,722                           0.04%            0.06%
 3.42                                 495,913                             454,471                           0.03%            0.04%
 3.43                                 433,035                             396,848                           0.03%            0.04%
  4                113.54          74,750,000             112.41       67,703,615             71.19         4.85%            6.50%
  5            216,617.21          72,874,488         216,244.77       62,416,249             51.58         4.72%            6.34%
  6                164.50          42,371,817             164.20       35,974,630             64.70         2.75%            3.69%
  7            156,603.77          41,465,012         156,471.74       35,136,041             59.96         2.69%            3.61%
  8                136.14          30,000,000             136.14       30,000,000             71.86         1.94%            2.61%
  9             66,313.00          24,987,441          66,279.68       22,515,838             70.36         1.62%            6.35%
  10               161.25          21,440,203             160.80       18,140,920             62.99         1.39%            1.87%
  11            74,113.48          20,900,000          74,113.48       20,900,000             68.26         1.35%            5.32%
  12               190.82          18,650,000             190.82       17,524,851             65.88         1.21%            1.62%
  13               212.70          18,000,000             212.70       15,772,864             66.00         1.17%            1.57%
  14               236.17          17,500,000             236.17       15,374,357             64.92         1.13%            1.52%
  15               182.12          17,100,000             182.12       17,100,000             66.80         1.11%            1.49%
  16            70,247.93          16,986,960          70,194.05       14,542,476             67.96         1.10%            4.32%
16.01                              10,795,452                           9,241,947                           0.70%            2.75%
16.02                               6,191,509                           5,300,529                           0.40%            1.57%
  17               101.31          16,788,152             101.24       14,493,838             64.13         1.09%            1.46%
17.01                              11,229,575                           9,694,911                           0.73%            0.98%
17.02                               3,310,164                           2,857,788                           0.21%            0.29%
17.03                               2,248,413                           1,941,139                           0.15%            0.20%
  18               175.81          16,400,000             175.81       14,898,560             70.95         1.06%            1.43%
  19            81,000.00          16,200,000          81,000.00       14,317,903             58.99         1.05%            4.12%
  20            50,314.47          15,884,853          49,952.37       13,436,822             65.23         1.03%            4.04%
  21               222.30          15,275,000             222.30       13,646,261             67.89         0.99%            1.33%
  22               190.71          15,188,088             190.56       12,973,183             64.22         0.98%            1.32%
                    36.09          15,184,964              36.05       12,496,337             58.42         0.98%
  23                64.54           5,864,193              64.47        4,825,888             58.42         0.38%            0.51%
  24                42.29           4,117,923              42.24        3,388,809             58.42         0.27%            0.36%
  25                23.70           2,171,850              23.67        1,787,305             58.42         0.14%            0.19%
  26                20.55           2,072,947              20.53        1,705,914             58.42         0.13%            0.18%
  27                23.95             958,051              23.92          788,420             58.42         0.06%            0.08%
  28            78,125.00          15,000,000          78,125.00       14,027,590             54.58         0.97%            3.81%
  29               824.07          14,830,000             824.07       13,956,633             62.03         0.96%            1.29%
  30            61,574.07          13,300,000          61,574.07       12,437,382             74.03         0.86%            3.38%
  31                30.25          13,300,000              30.25       12,038,042             67.63         0.86%            1.16%
31.01                               6,900,000                           6,245,299                           0.45%            0.60%
31.02                               2,500,000                           2,262,790                           0.16%            0.22%
31.03                               2,400,000                           2,172,279                           0.16%            0.21%
31.04                               1,500,000                           1,357,674                           0.10%            0.13%
  32               207.19          13,300,000             207.19       12,483,363             69.74         0.86%            1.16%
  33            44,333.33          13,289,667          44,298.89       11,362,010             66.84         0.86%            3.38%
  34            48,603.77          12,880,000          48,603.77       10,826,995             63.99         0.83%            3.28%
  35            48,638.13          12,500,000          48,638.13        9,807,642             50.30         0.81%            1.09%
  36               125.84          12,200,000             125.84       11,066,253             72.57         0.79%            1.06%
  37               161.90          11,400,000             161.90       10,337,056             67.12         0.74%            0.99%
  38            53,301.89          11,300,000          53,301.89       10,222,151             70.50         0.73%            2.87%
  39               108.17          10,991,180             108.08        9,365,373             66.90         0.71%            0.96%
  40            68,037.97          10,729,532          67,908.43        9,069,535             65.96         0.70%            2.73%
  41                40.39          10,632,302              40.37        9,156,430             59.07         0.69%            0.92%
  42               110.63          10,500,000             110.63        9,340,877             56.61         0.68%            0.91%
  43                42.27          10,400,000              42.27        9,293,396             52.51         0.67%            0.90%
  44           119,883.72          10,310,000         119,883.72       10,310,000             61.15         0.67%            0.90%
  45               179.87          10,200,000             179.87        9,275,173             63.97         0.66%            0.89%
  46            51,041.67           9,800,000          51,041.67        8,798,822             60.89         0.64%            2.49%
  47               104.03           9,166,391             103.65        7,810,599             67.39         0.59%            0.80%
  48               111.67           9,120,000             111.67        8,191,395             71.54         0.59%            0.79%
  49               126.15           8,950,000             126.15        7,808,812             65.62         0.58%            0.78%
  50               208.57           8,900,000             208.57        7,850,149             55.67         0.58%            0.77%
  51            31,433.82           8,550,000          31,433.82        7,605,245             63.64         0.55%            2.17%
  52               220.64           8,270,000             220.64        7,471,706             60.99         0.54%            0.72%
  53               190.43           8,120,000             190.43        7,373,504             61.45         0.53%            0.71%
  54                92.57           8,000,000              92.57        7,281,993             46.62         0.52%            0.70%
  55               159.93           7,980,000             159.93        7,235,802             63.47         0.52%            0.69%
  56            54,513.89           7,850,000          54,513.89        7,087,176             70.17         0.51%            2.00%
  57               146.65           7,771,759             146.12        6,629,806             63.75         0.50%            0.68%
  58            37,500.00           7,700,000          38,500.00        7,432,351             71.81         0.50%            1.96%
  59               214.57           7,500,000             214.57        6,765,974             68.69         0.49%            0.65%
  60               173.28           7,494,197             173.15        6,409,912             67.47         0.49%            0.65%
  61               141.20           7,420,000             141.20        6,722,106             67.90         0.48%            0.65%
  62            42,528.74           7,391,234          42,478.36        5,804,087             36.97         0.48%            0.64%
  63                87.08           7,315,000              87.08        6,875,977             70.89         0.47%            0.64%
  64               314.86           7,259,010             314.60        6,166,409             67.03         0.47%            0.63%
  65               317.17           7,081,646             314.80        5,957,134             61.60         0.46%            0.62%
  66                74.00           7,075,736              73.23          174,613              1.52         0.46%            0.62%
  67               270.34           6,900,000             270.34        6,132,696             70.09         0.45%            0.60%
  68            58,620.69           6,800,000          58,620.69        6,076,566             62.20         0.44%            1.73%
68.01                               3,930,000                           3,511,899                           0.25%            1.00%
68.02                               1,040,000                             929,357                           0.07%            0.26%
68.03                                 930,000                             831,060                           0.06%            0.24%
68.04                                 900,000                             804,251                           0.06%            0.23%
  69            74,712.64           6,500,000          74,712.64        5,129,912             51.82         0.42%            0.57%
  70               265.31           6,494,961             265.10        5,554,140             50.49         0.42%            0.57%
  71                82.27           6,350,000              82.27        5,555,236             69.44         0.41%            0.55%
  72               210.32           6,100,000             210.32        5,490,211             72.24         0.40%            0.53%
  73               119.98           5,988,974             119.76        5,086,257             61.28         0.39%            0.52%
  74            42,553.19           5,984,734          42,444.92        4,708,729             45.72         0.39%            0.52%
  75                90.45           5,945,314              90.38        5,075,678             53.43         0.39%            0.52%
  76                51.94           5,940,000              51.94        5,582,465             64.17         0.39%            0.52%
  77                77.71           5,900,000              77.71        5,438,908             72.52         0.38%            0.51%
  78                39.34           5,850,000              39.34        5,482,960             74.09         0.38%            0.51%
  79               107.80           5,600,000             107.80        4,818,843             62.18         0.36%            0.49%
  80               117.99           5,500,000             117.99        5,167,664             60.80         0.36%            0.48%
  81               237.13           5,500,000             237.13        4,882,872             65.98         0.36%            0.48%
  82                92.22           5,500,000              92.22        4,897,175             66.63         0.36%            0.48%
  83                92.70           5,432,716              92.62        4,637,791             63.97         0.35%            0.47%
  84               141.12           5,375,000             141.12        4,785,213             68.36         0.35%            0.47%
  85               196.33           5,350,000             196.33        4,858,159             62.69         0.35%            0.47%
  86                94.16           5,350,000              94.16        4,935,590             69.52         0.35%            0.47%
  87               128.42           5,296,166             128.33        4,561,003             63.35         0.34%            0.46%
  88                60.62           5,261,235              60.18        4,440,091             65.30         0.34%            0.46%
  89                30.29           5,195,958              30.27        4,442,034             65.81         0.34%            0.45%
  90                80.63           5,000,000              80.63        4,481,540             57.83         0.32%            0.43%
  91               338.22           4,800,000             338.22        4,349,788             62.14         0.31%            0.42%
  92               166.67           4,695,077             164.74        3,656,683             51.79         0.30%            0.41%
  93               335.69           4,691,324             335.07        3,981,878             67.49         0.30%            0.41%
  94                54.52           4,575,000              54.52          128,801              1.84         0.30%            0.40%
  95            42,452.83           4,500,000          42,452.83        3,852,436             63.15         0.29%            1.14%
  96               740.38           4,496,615             739.82        3,857,284             57.57         0.29%            0.39%
  97               154.92           4,220,000             154.92        3,845,722             71.22         0.27%            0.37%
  98            32,061.07           4,189,849          31,983.58        3,945,653             59.96         0.27%            1.07%
  99               227.44           3,796,100             227.20        3,090,153             54.21         0.25%            0.33%
 100               155.84           3,600,000             155.84        3,382,204             61.49         0.23%            0.31%
 101                49.16           3,600,000              49.16        3,213,171             68.37         0.23%            0.31%
 102                36.99           3,575,015              36.74        2,776,407             55.53         0.23%            0.31%
                35,750.00           3,575,000          35,750.00        3,132,802             52.21         0.23%
 103            38,500.00           1,925,000          38,500.00        1,686,893             52.21         0.12%            0.17%
 104            33,000.00           1,650,000          33,000.00        1,445,908             52.21         0.11%            0.14%
 105               323.16           3,573,349             320.77        3,010,353             61.69         0.23%            0.31%
 106                90.69           3,560,000              90.69        3,213,002             67.36         0.23%            0.31%
 107               338.27           3,423,360             338.11        3,094,567             70.65         0.22%            0.30%
 108               227.46           3,347,333             227.28        2,854,423             52.86         0.22%            0.29%
 109               147.16           3,344,454             146.91        2,877,763             68.52         0.22%            0.29%
 110                65.75           3,300,000              65.75        3,097,600             62.96         0.21%            0.29%
 111                58.38           3,075,000              58.38        2,793,836             72.57         0.20%            0.27%
 112                90.16           3,000,000              90.16        3,000,000             53.57         0.19%            0.26%
 113                80.82           3,000,000              80.82        2,555,020             51.10         0.19%            0.26%
 114                29.69           2,910,197              29.64        2,505,491             60.81         0.19%            0.25%
 115               191.77           2,900,000             191.77        2,900,000             64.13         0.19%            0.25%
 116               254.50           2,500,000             254.50        2,227,462             53.03         0.16%            0.22%
 117               124.01           2,497,909             123.90        2,118,514             34.73         0.16%            0.22%
 118            90,384.62           2,350,000          90,384.62        2,008,379             48.98         0.15%            0.60%
 119               117.88           2,300,000             117.88        2,015,870             63.00         0.15%            0.20%
 120               122.42           2,221,359             122.22        1,914,036             56.30         0.14%            0.19%
 121                26.43           2,198,368              26.41        1,888,458             67.44         0.14%            0.19%
 122               215.14           2,100,000             215.14        1,871,067             45.09         0.14%            0.18%
 123                27.79           2,096,443              27.74        1,798,872             59.47         0.14%            0.18%
 124               133.33           1,600,000             133.33        1,504,666             58.78         0.10%            0.14%
 125               123.92           1,598,897             123.83        1,383,420             64.35         0.10%            0.14%
 126               158.60           1,472,680             158.35        1,274,856             56.53         0.10%            0.13%


                                NET
        INTEREST    ADMIN.    MORTGAGE                  MONTHLY P&I DEBT  ANNUAL P&I DEBT                FIRST     PAYMENT
LOAN #   RATE %   FEE %(12)  RATE %(13)  ACCRUAL TYPE  SERVICE ($)(7,14)   SERVICE ($)(7)   NOTE DATE    DATE     DUE DATE
--------------------------------------------------------------------------------------------------------------------------

  1      6.2390     0.0216     6.2175     Actual/360       896,134.14      10,753,609.72    7/11/2006   9/1/2006       1
 1.01
 1.02
 1.03
 1.04
 1.05
 1.06
 1.07
 1.08
 1.09
 1.10
 1.11
 1.12
 1.13
 1.14
 1.15
 1.16
 1.17
 1.18
 1.19
 1.20
 1.21
 1.22
 1.23
 1.24
 1.25
 1.26
 1.27
 1.28
 1.29
 1.30
 1.31
 1.32
 1.33
 1.34
 1.35
 1.36
 1.37
 1.38
 1.39
 1.40
 1.41
 1.42
 1.43
 1.44
 1.45
 1.46
 1.47
 1.48
 1.49
 1.50
 1.51
 1.52
 1.53
 1.54
 1.55
 1.56
 1.57
 1.58
 1.59
  2      6.2400     0.0216     6.2185     Actual/360       688,875.00       8,266,500.00     5/9/2006   7/5/2006       5
  3      6.2940     0.0216     6.2725     Actual/360       589,926.80       7,079,121.60    6/14/2006   8/1/2006       1
 3.01
 3.02
 3.03
 3.04
 3.05
 3.06
 3.07
 3.08
 3.09
 3.10
 3.11
 3.12
 3.13
 3.14
 3.15
 3.16
 3.17
 3.18
 3.19
 3.20
 3.21
 3.22
 3.23
 3.24
 3.25
 3.26
 3.27
 3.28
 3.29
 3.30
 3.31
 3.32
 3.33
 3.34
 3.35
 3.36
 3.37
 3.38
 3.39
 3.40
 3.41
 3.42
 3.43
  4      6.4270     0.0216     6.4055     Actual/360       486,549.27       5,838,591.21     6/8/2006   8/5/2006       5
  5      6.2750     0.0216     6.2535     Actual/360       450,661.18       5,407,934.16     6/1/2006   7/5/2006       5
  6      5.9700     0.0216     5.9485     Actual/360       253,691.02       3,044,292.24    5/23/2006   7/5/2006       5
  7      5.9350     0.0216     5.9135     Actual/360       247,081.85       2,964,982.20    6/13/2006   8/5/2006       5
  8      6.0400     0.0216     6.0185     Actual/360       153,097.22       1,837,166.67    7/31/2006  9/11/2006       11
  9      6.1760     0.0216     6.1545     Actual/360       145,514.45       1,746,173.40     6/7/2006   8/1/2006       1
  10     5.8200     0.0516     5.7685     Actual/360       126,425.86       1,517,110.32    4/28/2006   6/5/2006       5
  11     6.0280     0.0216     6.0065     Actual/360       106,445.83       1,277,349.94    6/30/2006   8/1/2006       1
  12     6.3250     0.0216     6.3035     Actual/360       115,742.52       1,388,910.24    6/22/2006   8/1/2006       1
  13     5.5100     0.0716     5.4385     Actual/360       102,314.98       1,227,779.76    5/12/2006   7/5/2006       5
  14     5.6200     0.0216     5.5985     Actual/360       100,684.63       1,208,215.56    6/15/2006   8/1/2006       1
  15     6.1500     0.0216     6.1285     Actual/360        88,854.69       1,066,256.25    7/20/2006  9/11/2006       11
  16     6.2890     0.0216     6.2675     Actual/360       105,103.51       1,261,242.12    6/28/2006   8/7/2006       7
16.01
16.02
  17     6.5900     0.0216     6.5685     Actual/360       107,183.74       1,286,204.88     6/6/2006   8/5/2006       5
17.01
17.02
17.03
  18     6.2740     0.0216     6.2525     Actual/360       101,233.75       1,214,805.00     7/6/2006   9/1/2006       1
  19     5.8800     0.0216     5.8585     Actual/360        95,880.89       1,150,570.68    5/31/2006   7/5/2006       5
  20     5.6800     0.0216     5.6585     Actual/360        92,661.38       1,111,936.56   12/15/2005   2/5/2006       5
  21     5.4400     0.0716     5.3685     Actual/360        86,155.62       1,033,867.44   12/15/2005   2/5/2006       5
  22     6.2100     0.0216     6.1885     Actual/360        93,193.94       1,118,327.28     6/8/2006   8/5/2006       5
                                          Actual/360        93,307.24       1,119,686.88    6/27/2006   8/7/2006       7
  23     5.9800     0.0216     5.9585     Actual/360        36,033.78         432,405.36    6/27/2006   8/7/2006       7
  24     5.9800     0.0216     5.9585     Actual/360        25,303.45         303,641.40    6/27/2006   8/7/2006       7
  25     5.9800     0.0216     5.9585     Actual/360        13,345.39         160,144.68    6/27/2006   8/7/2006       7
  26     5.9800     0.0216     5.9585     Actual/360        12,737.67         152,852.04    6/27/2006   8/7/2006       7
  27     5.9800     0.0216     5.9585     Actual/360         5,886.95          70,643.40    6/27/2006   8/7/2006       7
  28     5.9600     0.0216     5.9385     Actual/360        89,547.19       1,074,566.28     6/7/2006   8/5/2006       5
  29     6.4450     0.0216     6.4235     Actual/360        93,199.92       1,118,399.04    6/28/2006   8/1/2006       1
  30     5.9600     0.0216     5.9385     Actual/360        79,398.51         952,782.12    5/30/2006   7/5/2006       5
  31     6.0800     0.0216     6.0585     Actual/360        80,425.57         965,106.84    5/16/2006   7/5/2006       5
31.01
31.02
31.03
31.04
  32     6.2400     0.0216     6.2185     Actual/360        81,803.91         981,646.92    7/19/2006  9/11/2006       11
  33     6.2420     0.0216     6.2205     Actual/360        81,821.20         981,854.40    6/29/2006   8/1/2006       1
  34     5.7000     0.0216     5.6785     Actual/360        74,755.58         897,066.96    7/11/2006  9/11/2006       11
  35     6.3900     0.0216     6.3685     Actual/360        83,543.73       1,002,524.76    7/10/2006   9/1/2006       1
  36     6.1900     0.0216     6.1685     Actual/360        74,642.07         895,704.84    6/21/2006   8/5/2006       5
  37     6.1720     0.0216     6.1505     Actual/360        69,614.47         835,373.64     6/8/2006   8/1/2006       1
  38     6.0520     0.0216     6.0305     Actual/360        68,127.45         817,529.40    7/18/2006   9/1/2006       1
  39     6.1250     0.0216     6.1035     Actual/360        66,837.16         802,045.92     6/2/2006   8/1/2006       1
  40     5.8200     0.0216     5.7985     Actual/360        63,212.93         758,555.16    5/30/2006   7/5/2006       5
  41     6.5000     0.0216     6.4785     Actual/360        67,252.04         807,024.48    6/30/2006   8/1/2006       1
  42     6.1700     0.0216     6.1485     Actual/360        64,104.98         769,259.76    7/24/2006   9/5/2006       5
  43     6.3700     0.0216     6.3485     Actual/360        64,848.46         778,181.52    6/30/2006  8/11/2006       11
  44     6.1420     0.0216     6.1205     Actual/360        53,502.93         642,035.16    6/21/2006   8/1/2006       1
  45     6.3220     0.0216     6.3005     Actual/360        63,281.57         759,378.84    6/15/2006   8/1/2006       1
  46     5.6700     0.0216     5.6485     Actual/360        56,693.07         680,316.84     3/9/2006   5/5/2006       5
  47     6.0300     0.0216     6.0085     Actual/360        55,336.22         664,034.64     4/5/2006   5/5/2006       5
  48     5.6900     0.0216     5.6685     Actual/360        52,874.74         634,496.88    7/17/2006  9/11/2006       11
  49     6.2000     0.0216     6.1785     Actual/360        54,815.97         657,791.64    6/14/2006   8/5/2006       5
  50     5.7900     0.0216     5.7685     Actual/360        52,164.36         625,972.32    6/12/2006  8/11/2006       11
  51     6.1610     0.0216     6.1395     Actual/360        52,149.91         625,798.92    6/13/2006   8/1/2006       1
  52     5.9860     0.0216     5.9645     Actual/360        49,508.42         594,101.04    5/16/2006   7/7/2006       7
  53     6.2480     0.0216     6.2265     Actual/360        49,985.67         599,828.04     6/1/2006   8/1/2006       1
  54     6.3800     0.0216     6.3585     Actual/360        49,935.76         599,229.12    7/12/2006  9/11/2006       11
  55     6.1710     0.0216     6.1495     Actual/360        48,724.95         584,699.40    6/13/2006   8/7/2006       7
  56     5.9500     0.0216     5.9285     Actual/360        46,812.67         561,752.04     7/7/2006   9/5/2006       5
  57     6.0700     0.0216     6.0485     Actual/360        47,116.55         565,398.60    3/30/2006   5/5/2006       5
  58     6.2300     0.0216     6.2085     Actual/360        47,310.11         567,721.33     5/1/2006   6/1/2006       1
  59     5.9100     0.0216     5.8885     Actual/360        44,533.24         534,398.88    5/11/2006   7/5/2006       5
  60     6.2570     0.0216     6.2355     Actual/360        46,212.94         554,555.28    6/29/2006   8/1/2006       1
  61     6.4190     0.0216     6.3975     Actual/360        44,416.16         532,993.92    7/13/2006   9/1/2006       1
  62     6.3750     0.0216     6.3535     Actual/360        49,388.88         592,666.56    6/29/2006   8/1/2006       1
  63     6.3720     0.0216     6.3505     Actual/360        45,621.73         547,460.76    5/19/2006   7/1/2006       1
  64     6.0200     0.0216     5.9985     Actual/360        43,650.81         523,809.72    6/19/2006   8/5/2006       5
  65     5.4900     0.0216     5.4685     Actual/360        40,466.99         485,603.88   12/29/2005   2/5/2006       5
  66     6.0300     0.0216     6.0085     Actual/360        51,348.64         616,183.68     3/2/2006   4/5/2006       5
  67     6.1290     0.0216     6.1075     Actual/360        41,942.98         503,315.76    7/13/2006   9/1/2006       1
  68     6.3700     0.0216     6.3485     Actual/360        42,400.92         508,811.04    4/28/2006   6/5/2006       5
68.01
68.02
68.03
68.04
  69     6.5700     0.0216     6.5485     Actual/360        44,173.20         530,078.40    7/20/2006   9/1/2006       1
  70     6.2500     0.0216     6.2285     Actual/360        40,021.62         480,259.44    6/22/2006  8/11/2006       11
  71     6.3100     0.0216     6.2885     Actual/360        39,346.17         472,154.04    7/20/2006  9/11/2006       11
  72     5.7900     0.0216     5.7685     Actual/360        35,753.10         429,037.20    6/14/2006  8/11/2006       11
  73     5.9800     0.0916     5.8885     Actual/360        35,895.92         430,751.04    5/10/2006   7/1/2006       1
  74     6.3960     0.0216     6.3745     Actual/360        40,123.38         481,480.56     6/2/2006   7/5/2006       5
  75     6.1920     0.0216     6.1705     Actual/360        36,411.02         436,932.24    6/14/2006   8/1/2006       1
  76     6.3400     0.0216     6.3185     Actual/360        36,922.00         443,064.00    7/20/2006  9/11/2006       11
  77     6.1100     0.0716     6.0385     Actual/360        35,791.81         429,501.72    6/23/2006  8/11/2006       11
  78     6.1300     0.0216     6.1085     Actual/360        35,564.13         426,769.56    5/22/2006  7/11/2006       11
  79     6.5020     0.0216     6.4805     Actual/360        35,403.18         424,838.16    7/12/2006   9/5/2006       5
  80     6.3200     0.0216     6.2985     Actual/360        34,115.24         409,382.88    5/24/2006   7/5/2006       5
  81     6.0750     0.0216     6.0535     Actual/360        33,240.95         398,891.40     6/9/2006   8/5/2006       5
  82     6.2100     0.0216     6.1885     Actual/360        33,721.49         404,657.88    7/12/2006  9/11/2006       11
  83     6.1900     0.0716     6.1185     Actual/360        33,264.67         399,176.04    6/27/2006   8/5/2006       5
  84     6.2000     0.0216     6.1785     Actual/360        32,920.21         395,042.52    6/12/2006  8/11/2006       11
  85     6.2480     0.0216     6.2265     Actual/360        32,933.91         395,206.92     6/1/2006   8/1/2006       1
  86     6.1600     0.0216     6.1385     Actual/360        32,628.35         391,540.20    7/21/2006   9/5/2006       5
  87     6.5000     0.0216     6.4785     Actual/360        33,499.61         401,995.32     6/7/2006   8/1/2006       1
  88     5.6000     0.0716     5.5285     Actual/360        30,426.19         365,114.28   12/29/2005   2/5/2006       5
  89     6.2400     0.0216     6.2185     Actual/360        31,983.48         383,801.76    6/13/2006  8/11/2006       11
  90     6.5150     0.0216     6.4935     Actual/360        31,652.74         379,832.88    7/25/2006   9/5/2006       5
  91     6.1400     0.0216     6.1185     Actual/360        29,211.88         350,542.56    6/15/2006   8/7/2006       7
  92     5.8300     0.0216     5.8085     Actual/360        30,112.62         361,351.44   11/22/2005   1/5/2006       5
  93     5.9600     0.0216     5.9385     Actual/360        28,058.12         336,697.44     6/1/2006   7/5/2006       5
  94     6.5300     0.0216     6.5085     Actual/360        34,190.82         410,289.84    7/20/2006   9/5/2006       5
  95     6.3200     0.1116     6.2085     Actual/360        27,912.47         334,949.64    7/27/2006  9/11/2006       11
  96     6.3600     0.0216     6.3385     Actual/360        28,030.01         336,360.12     6/9/2006   8/7/2006       7
  97     6.4429     0.0216     6.4214     Actual/360        26,515.00         318,180.00    7/14/2006   9/5/2006       5
  98     6.4100     0.0216     6.3885     Actual/360        26,298.75         315,585.00     5/5/2006   6/5/2006       5
  99     6.2000     0.0816     6.1185     Actual/360        24,188.08         290,256.96    6/14/2006   8/5/2006       5
 100     6.3110     0.0216     6.2895     Actual/360        22,308.84         267,706.08    6/29/2006   8/5/2006       5
 101     6.3200     0.0216     6.2985     Actual/360        22,329.97         267,959.64    7/10/2006  9/11/2006       11
 102     5.8700     0.0216     5.8485     Actual/360        22,909.62         274,915.44    2/10/2006   4/5/2006       5
         7.1760                           Actual/360        24,208.62         290,503.44    7/17/2006   9/1/2006       1
 103     7.1760     0.0216     7.1545     Actual/360        13,035.41         156,424.92    7/17/2006   9/1/2006       1
 104     7.1760     0.0216     7.1545     Actual/360        11,173.21         134,078.52    7/17/2006   9/1/2006       1
 105     5.5400     0.0216     5.5185     Actual/360        20,530.84         246,370.08   12/29/2005   2/5/2006       5
 106     5.9300     0.0216     5.9085     Actual/360        21,184.05         254,208.60    6/14/2006   8/7/2006       7
 107     6.3050     0.0216     6.2835     Actual/360        20,235.50         242,826.00     6/9/2006   8/1/2006       1
 108     6.1520     0.0616     6.0905     Actual/360        20,413.48         244,961.76     6/2/2006   8/1/2006       1
 109     6.4400     0.0216     6.4185     Actual/360        21,042.26         252,507.12    5/30/2006   7/5/2006       5
 110     6.2450     0.0216     6.2235     Actual/360        20,307.94         243,695.28    5/15/2006   7/5/2006       5
 111     6.2800     0.0716     6.2085     Actual/360        18,993.34         227,920.08    5/16/2006   7/5/2006       5
 112     6.1740     0.0216     6.1525     Actual/360        15,649.38         187,792.50    6/29/2006   8/1/2006       1
 113     6.1400     0.0216     6.1185     Actual/360        18,257.43         219,089.16    7/18/2006  9/11/2006       11
 114     6.4600     0.0216     6.4385     Actual/360        18,348.17         220,178.04    5/11/2006   7/5/2006       5
 115     6.2100     0.0216     6.1885     Actual/360        15,215.94         182,591.25    6/27/2006  8/11/2006       11
 116     6.2400     0.0916     6.1485     Actual/360        15,376.67         184,520.04    7/13/2006  9/11/2006       11
 117     5.9650     0.0216     5.9435     Actual/360        14,932.55         179,190.60    6/28/2006   8/1/2006       1
 118     6.2600     0.0216     6.2385     Actual/360        14,484.64         173,815.68    7/17/2006  9/11/2006       11
 119     6.3800     0.0216     6.3585     Actual/360        14,356.53         172,278.36    6/13/2006  8/11/2006       11
 120     6.4900     0.0216     6.4685     Actual/360        14,048.88         168,586.56    5/25/2006  7/11/2006       11
 121     6.4100     0.0216     6.3885     Actual/360        13,775.54         165,306.48     6/7/2006  8/11/2006       11
 122     6.2400     0.0916     6.1485     Actual/360        12,916.41         154,996.92    7/13/2006  9/11/2006       11
 123     6.3400     0.0216     6.3185     Actual/360        13,053.23         156,638.76     6/8/2006  7/11/2006       11
 124     6.3900     0.0216     6.3685     Actual/360         9,997.62         119,971.44    5/24/2006   7/5/2006       5
 125     6.6700     0.1366     6.5335     Actual/360        10,292.63         123,511.56    6/16/2006   8/5/2006       5
 126     6.6600     0.0716     6.5885     Actual/360         9,478.75         113,745.00    5/19/2006   7/5/2006       5


                               FINAL               ORIGINAL TERM  REMAINING TERM    ORIGINAL      REMAINING      INITIAL
        MATURITY/            MATURITY               TO MATURITY     TO MATURITY   AMORTIZATION  AMORTIZATION  INTEREST ONLY
LOAN #  ARD DATE   ARD LOAN    DATE     SEASONING      OR ARD         OR ARD          TERM          TERM        PERIOD(15)
---------------------------------------------------------------------------------------------------------------------------

  1      8/1/2016      No                      0             120             120            0             0             120
 1.01
 1.02
 1.03
 1.04
 1.05
 1.06
 1.07
 1.08
 1.09
 1.10
 1.11
 1.12
 1.13
 1.14
 1.15
 1.16
 1.17
 1.18
 1.19
 1.20
 1.21
 1.22
 1.23
 1.24
 1.25
 1.26
 1.27
 1.28
 1.29
 1.30
 1.31
 1.32
 1.33
 1.34
 1.35
 1.36
 1.37
 1.38
 1.39
 1.40
 1.41
 1.42
 1.43
 1.44
 1.45
 1.46
 1.47
 1.48
 1.49
 1.50
 1.51
 1.52
 1.53
 1.54
 1.55
 1.56
 1.57
 1.58
 1.59
  2      6/5/2016      No                      2             120             118           360           358             0
  3      7/1/2016      No                      1             120             119           360           360             42
 3.01
 3.02
 3.03
 3.04
 3.05
 3.06
 3.07
 3.08
 3.09
 3.10
 3.11
 3.12
 3.13
 3.14
 3.15
 3.16
 3.17
 3.18
 3.19
 3.20
 3.21
 3.22
 3.23
 3.24
 3.25
 3.26
 3.27
 3.28
 3.29
 3.30
 3.31
 3.32
 3.33
 3.34
 3.35
 3.36
 3.37
 3.38
 3.39
 3.40
 3.41
 3.42
 3.43
  4      7/5/2016      No                      1             120             119           324           324             48
  5      6/5/2016      No                      2             120             118           360           358             0
  6      6/5/2016      No                      2             120             118           360           358             0
  7      7/5/2016      No                      1             120             119           360           359             0
  8     8/11/2016      No                      0             120             120            0             0             120
  9      7/1/2016      No                      1             120             119           420           419             0
  10     5/5/2016      No                      3             120             117           360           357             0
  11     7/1/2016      No                      1             120             119            0             0             120
  12     7/1/2016      No                      1             120             119           360           360             60
  13     6/5/2016      No                      2             120             118           360           360             24
  14     7/1/2016      No                      1             120             119           360           360             24
  15    8/11/2016      No                      0             120             120            0             0             120
  16     7/7/2016      No                      1             120             119           360           359             0
16.01
16.02
  17     7/5/2016      No                      1             120             119           360           359             0
17.01
17.02
17.03
  18     8/1/2016      No                      0             120             120           360           360             36
  19     6/5/2016      No                      2             120             118           360           360             24
  20     1/5/2016      No                      7             120             113           360           353             0
  21     1/5/2016      No                      7             120             113           360           360             36
  22     7/5/2016      No                      1             120             119           360           359             0
         7/7/2016      No                      1             120             119           336           335             0
  23     7/7/2016      No                      1             120             119           336           335             0
  24     7/7/2016      No                      1             120             119           336           335             0
  25     7/7/2016      No                      1             120             119           336           335             0
  26     7/7/2016      No                      1             120             119           336           335             0
  27     7/7/2016      No                      1             120             119           336           335             0
  28     7/5/2016      No                      1             120             119           360           360             60
  29     7/1/2016      No                      1             120             119           360           360             60
  30     6/5/2016      No                      2             120             118           360           360             60
  31     6/5/2016      No                      2             120             118           360           360             36
31.01
31.02
31.03
31.04
  32    8/11/2016      No                      0             120             120           360           360             60
  33     7/1/2016      No                      1             120             119           360           359             0
  34    8/11/2016      No                      0             120             120           360           360             0
  35     8/1/2016      No                      0             120             120           300           300             0
  36     7/5/2016      No                      1             120             119           360           360             36
  37     7/1/2016      No                      1             120             119           360           360             36
  38     8/1/2016      No                      0             120             120           360           360             36
  39     7/1/2016      No                      1             120             119           360           359             0
  40     6/5/2016     Yes     6/5/2036         2             120             118           360           358             0
  41     7/1/2016      No                      1             120             119           360           359             0
  42     8/5/2016      No                      0             120             120           360           360             24
  43    7/11/2016      No                      1             120             119           360           360             24
  44     7/1/2016      No                      1             120             119            0             0             120
  45     7/1/2016      No                      1             120             119           360           360             36
  46     4/5/2016      No                      4             120             116           360           360             36
  47     4/5/2016      No                      4             120             116           360           356             0
  48    8/11/2016      No                      0             120             120           360           360             36
  49     7/5/2016      No                      1             120             119           360           360             12
  50    7/11/2016      No                      1             120             119           360           360             24
  51     7/1/2016      No                      1             120             119           360           360             24
  52     6/7/2016      No                      2             120             118           360           360             36
  53     7/1/2016      No                      1             120             119           360           360             36
  54    8/11/2016      No                      0             120             120           360           360             36
  55     7/7/2016      No                      1             120             119           360           360             36
  56     8/5/2016      No                      0             120             120           360           360             36
  57     4/5/2016      No                      4             120             116           360           356             0
  58     5/1/2011      No                      3              60             57            360           360             24
  59     6/5/2016      No                      2             120             118           360           360             36
  60     7/1/2016      No                      1             120             119           360           359             0
  61     8/1/2016      No                      0             120             120           420           420             0
  62     7/1/2016      No                      1             120             119           300           299             0
  63     6/1/2013      No                      2              84             82            360           360             24
  64     7/5/2016      No                      1             120             119           360           359             0
  65     1/5/2016      No                      7             120             113           360           353             0
  66     3/5/2026      No                      5             240             235           240           235             0
  67     8/1/2016      No                      0             120             120           360           360             24
  68     5/5/2016      No                      3             120             117           360           360             24
68.01
68.02
68.03
68.04
  69     8/1/2016      No                      0             120             120           300           300             0
  70    7/11/2016      No                      1             120             119           360           359             0
  71    8/11/2016      No                      0             120             120           360           360             12
  72    7/11/2016      No                      1             120             119           360           360             36
  73     6/1/2016      No                      2             120             118           360           358             0
  74     6/5/2016      No                      2             120             118           300           298             0
  75     7/1/2016      No                      1             120             119           360           359             0
  76    8/11/2016      No                      0             120             120           360           360             60
  77    7/11/2016      No                      1             120             119           360           360             48
  78    6/11/2016      No                      2             120             118           360           360             60
  79     8/5/2016      No                      0             120             120           360           360             0
  80     6/5/2016      No                      2             120             118           360           360             60
  81     7/5/2016      No                      1             120             119           360           360             24
  82    8/11/2016      No                      0             120             120           360           360             24
  83     7/5/2016      No                      1             120             119           360           359             0
  84    7/11/2016      No                      1             120             119           360           360             24
  85     7/1/2016      No                      1             120             119           360           360             36
  86     8/5/2016      No                      0             120             120           360           360             48
  87     7/1/2016      No                      1             120             119           360           359             0
  88     1/5/2016      No                      7             120             113           360           353             0
  89    7/11/2016      No                      1             120             119           360           359             0
  90     8/5/2016      No                      0             120             120           360           360             24
  91     7/7/2016      No                      1             120             119           360           360             36
  92    12/5/2015     Yes    12/5/2030         8             120             112           300           292             0
  93     6/5/2016      No                      2             120             118           360           358             0
  94     8/5/2026      No                      0             240             240           240           240             0
  95    8/11/2016      No                      0             120             120           360           360             0
  96     7/7/2016      No                      1             120             119           360           359             0
  97     8/5/2016      No                      0             120             120           360           360             36
  98     6/5/2011      No                      3              61             58            360           357             0
  99     7/5/2016      No                      1             120             119           324           323             0
 100     7/5/2016      No                      1             120             119           360           360             60
 101    8/11/2016      No                      0             120             120           360           360             24
 102     3/5/2016      No                      5             120             115           300           295             0
         8/1/2016      No                      0             120             120           360           360             0
 103     8/1/2016      No                      0             120             120           360           360             0
 104     8/1/2016      No                      0             120             120           360           360             0
 105     1/5/2016      No                      7             120             113           360           353             0
 106     7/7/2016      No                      1             120             119           360           360             36
 107     7/1/2016      No                      1             120             119           420           419             0
 108     7/1/2016      No                      1             120             119           360           359             0
 109     6/5/2016      No                      2             120             118           360           358             0
 110     6/5/2016      No                      2             120             118           360           360             60
 111     6/5/2016     Yes     6/5/2036         2             120             118           360           360             36
 112     7/1/2016      No                      1             120             119            0             0             120
 113    8/11/2016      No                      0             120             120           360           360             0
 114     6/5/2016      No                      2             120             118           360           358             0
 115    7/11/2016      No                      1             120             119            0             0             120
 116    8/11/2016      No                      0             120             120           360           360             24
 117     7/1/2016      No                      1             120             119           360           359             0
 118    8/11/2016      No                      0             120             120           360           360             0
 119    7/11/2016      No                      1             120             119           360           360             12
 120    6/11/2016      No                      2             120             118           360           358             0
 121    7/11/2016      No                      1             120             119           360           359             0
 122    8/11/2016      No                      0             120             120           360           360             24
 123    6/11/2016      No                      2             120             118           360           358             0
 124     6/5/2016      No                      2             120             118           360           360             60
 125     7/5/2016      No                      1             120             119           360           359             0
 126     6/5/2016      No                      2             120             118           360           358             0


          REMAINING                                                                               UPFRONT      UPFRONT
        INTEREST ONLY  GRACE   GRACE                              ORIGINAL                      ENGINEERING     CAPEX
LOAN #   PERIOD(15)    LATE   DEFAULT                PREPAYMENT PROVISION (PAYMENTS)(22)        RESERVE ($)  RESERVE ($)
------------------------------------------------------------------------------------------------------------------------

   1         120         0       0     GRTRofYMor1%(24),DeforGRTRofYMor1%(95),O(1)                                62,208
 1.01
 1.02
 1.03
 1.04
 1.05
 1.06
 1.07
 1.08
 1.09
 1.10
 1.11
 1.12
 1.13
 1.14
 1.15
 1.16
 1.17
 1.18
 1.19
 1.20
 1.21
 1.22
 1.23
 1.24
 1.25
 1.26
 1.27
 1.28
 1.29
 1.30
 1.31
 1.32
 1.33
 1.34
 1.35
 1.36
 1.37
 1.38
 1.39
 1.40
 1.41
 1.42
 1.43
 1.44
 1.45
 1.46
 1.47
 1.48
 1.49
 1.50
 1.51
 1.52
 1.53
 1.54
 1.55
 1.56
 1.57
 1.58
 1.59
   2          0          0       0     LO(26),Def(90),O(4)
   3         41          0       5     LO(25),Def(59),O(36)                                       500,555
 3.01                                                                                               3,300
 3.02                                                                                               8,200
 3.03
 3.04                                                                                                 500
 3.05                                                                                               3,000
 3.06                                                                                               4,500
 3.07
 3.08                                                                                               9,300
 3.09
 3.10
 3.11                                                                                               7,225
 3.12                                                                                               9,500
 3.13                                                                                               4,750
 3.14                                                                                               2,100
 3.15
 3.16
 3.17
 3.18                                                                                              89,200
 3.19                                                                                              18,900
 3.20                                                                                               4,000
 3.21                                                                                               6,500
 3.22
 3.23
 3.24
 3.25
 3.26
 3.27                                                                                               6,750
 3.28                                                                                              31,930
 3.29                                                                                               1,150
 3.30                                                                                               5,000
 3.31                                                                                              24,400
 3.32
 3.33
 3.34                                                                                              21,000
 3.35
 3.36                                                                                               3,600
 3.37                                                                                              35,000
 3.38
 3.39
 3.40                                                                                               6,000
 3.41
 3.42                                                                                             194,750
 3.43
   4         47          0       0     LO(25),Def(91),O(4)                                         19,375
   5          0          0       0     LO(48),Grtr1% or YM(69),O(3)
   6          0          0       0     LO(27),Def(91),O(2)
   7          0          0       0     LO(25),Def(91),O(4)
   8         120         0       0     LO(36),Def(81),O(3)
   9          0          5       5     LO(25),Def(91),O(4)
  10          0          0       0     LO(28),Def(90),O(2)
  11         119         5       5     LO(25),Def(91),O(4)                                         34,688
  12         59          5       5     LO(25),Def(91),O(4)
  13         22          0       0     LO(27),Def(88),O(5)
  14         23          5       5     LO(25),Def(91),O(4)
  15         120         0       0     LO(24),Def(93),O(3)
  16          0          0       0     LO(25),Def(91),O(4)                                                     1,000,000
 16.01
 16.02
  17          0          0       0     LO(25),Def(92),O(3)                                         16,250
 17.01
 17.02
 17.03
  18         36          5       5     LO(24),Def(92),O(4)
  19         22          0       0     LO(27),Def(91),O(2)                                        108,750
  20          0          0       0     LO(31),Def(86),O(3)
  21         29          0       0     LO(32),Def(81),O(7)
  22          0          0       0     LO(26),Def(90),O(4)
              0          0       0     LO(25),Def(92),O(3)                                         93,125
  23          0          0       0     LO(25),Def(92),O(3)                                          2,500
  24          0          0       0     LO(25),Def(92),O(3)
  25          0          0       0     LO(25),Def(92),O(3)                                            625
  26          0          0       0     LO(25),Def(92),O(3)                                         89,375
  27          0          0       0     LO(25),Def(92),O(3)                                            625
  28         59          0       0     LO(25),Def(91),O(4)
  29         59          5       5     LO(25),Def(91),O(4)
  30         58          0       0     LO(27),Def(89),O(4)
  31         34          0       0     LO(27),Def(91),O(2)                                        331,250
 31.01
 31.02
 31.03
 31.04
  32         60          0       0     LO(48),GRTR1%orYM(69),O(3)
  33          0          5       5     LO(25),Def(91),O(4)                                        105,301
  34          0          0       0     LO(36),Def(81),O(3)
  35          0          5       5     LO(25),Def(93),O(2)
  36         35          0       0     LO(25),YM(91),O(4)                                           3,438
  37         35          5       5     LO(25),Def(91),O(4)
  38         36          5       5     LO(24),Def(94),O(2)                                                       106,000
  39          0          5       5     LO(25),Def(91),O(4)
  40          0          0       0     LO(27),Def(91),O(2)                                         27,500
  41          0          5       5     LO(25),Def(93),O(2)
  42         24          0       0     LO(24),Def(91),O(5)                                        149,050
  43         23          0       0     LO(25),Def(92),O(3)
  44         119         5       5     LO(11),GRTR1%orYM(106),O(3)                                 17,000
  45         35          5       5     LO(59),5.0%(12),4.0%(12),3.0%(12),2.0%(12),1.0%(9),O(4)                    13,133
  46         32          0       0     LO(29),Def(87),O(4)
  47          0          0       0     LO(48),Grtr1% or YM(68),O(4)
  48         36          0       0     LO(24),Def(93),O(3)
  49         11          0       0     LO(26),Def(90),O(4)
  50         23          0       0     LO(36),Def(81),O(3)
  51         23          5       5     LO(25),Def(91),O(4)                                         16,500
  52         34          0       0     LO(26),Def(91),O(3)                                         89,675
  53         35          5       5     LO(25),Def(91),O(4)                                         80,000
  54         36          0       0     LO(36),Def(81),O(3)                                         10,000
  55         35          0       0     LO(25),Def(92),O(3)                                          1,000
  56         36          0       0     LO(24),Def(93),O(3)                                        256,500
  57          0          0       0     LO(28),Def(89),O(3)                                            625
  58         21          4       4     LO(27),YM(29),O(4)                                          34,219
  59         34          0       0     LO(27),Def(91),O(2)
  60          0          5       5     LO(25),GRTR1%orYM(92),O(3)
  61          0          5       5     LO(24),Def(92),O(4)
  62          0          5       5     LO(25),Def(93),O(2)
  63         22          5       5     LO(26),Def(54),O(4)
  64          0          0       0     LO(26),Def(90),O(4)
  65          0          0       0     LO(32),Def(84),O(4)
  66          0          0       0     LO(30),Def(206),O(4)                                        73,318
  67         24          0       5     LO(24),Def(93),O(3)                                                        11,609
  68         21          0       0     LO(28),Grtr1% or YM or Def(90),O(2)                        141,750
 68.01
 68.02
 68.03
 68.04
  69          0          5       5     LO(24),Def(94),O(2)
  70          0          0       0     LO(25),Def(92),O(3)
  71         12          0       0     LO(36),Def(81),O(3)
  72         35          0       0     LO(36),Def(81),O(3)
  73          0          5       5     LO(26),Def(91),O(3)
  74          0          0       0     LO(26),Def(90),O(4)                                                       948,000
  75          0          5       5     LO(25),Def(91),O(4)
  76         60          0       0     LO(24),Def(93),O(3)
  77         47          0       0     LO(36),Def(81),O(3)                                        184,438
  78         58          0       0     LO(36),Def(81),O(3)                                        325,000
  79          0          0       0     LO(24),Def(92),O(4)
  80         58          0       0     YM(116),O(4)                                                29,000
  81         23          0       0     LO(25),Def(92),O(3)
  82         24          0       0     LO(36),Def(81),O(3)
  83          0          0       0     LO(26),Def(90),O(4)
  84         23          0       0     LO(36),Def(81),O(3)
  85         35          5       5     LO(25),Def(91),O(4)
  86         48          0       0     LO(24),Def(93),O(3)
  87          0          5       5     LO(60),5%(12),4%(12),3%(12),2%(12),1%(8),O(4)                              11,225
  88          0          0       0     LO(32),Def(84),O(4)                                          8,775
  89          0          0       0     LO(25),Def(92),O(3)                                        246,956
  90         24          0       0     LO(24),Def(93),O(3)                                                       150,000
  91         35          0       0     LO(25),Def(92),O(3)
  92          0          0       0     LO(33),Def(83),O(4)
  93          0          0       0     LO(27),Def(89),O(4)
  94          0          0       0     LO(25),Def(211),O(4)                                         7,606
  95          0          0       0     LO(36),Def(81),O(3)
  96          0          0       0     LO(25),Def(92),O(3)                                            625
  97         36          0       0     LO(24),Def(93),O(3)
  98          0          0       0     LO(30),Grtr1% or YM(27),O(4)
  99          0          0       0     LO(25),Def(92),O(3)                                            625
  100        59          0       0     LO(25),Def(91),O(4)                                        161,219
  101        24          0       0     LO(36),Def(81),O(3)
  102         0          0       0     LO(29),Def(86),O(5)                                            625
              0          5       5     LO(24),Def(94),O(2)
  103         0          5       5     LO(24),Def(94),O(2)
  104         0          5       5     LO(24),Def(94),O(2)
  105         0          0       0     LO(32),Def(84),O(4)
  106        35          0       0     LO(25),Def(92),O(3)                                          1,313
  107         0          5       5     LO(25),Def(91),O(4)
  108         0          5       5     LO(25),Def(91),O(4)
  109         0          0       0     LO(27),Def(90),O(3)
  110        58          0       0     YM(116),O(4)                                                14,438
  111        34          0       0     LO(27),Def(91),O(2)
  112        119         5       5     LO(25),Def(91),O(4)
  113         0          0       0     LO(24),GRTR1%orYM(92),O(4)
  114         0          0       0     LO(27),Def(91),O(2)                                          6,238
  115        119         0       0     LO(25),Def(92),O(3)
  116        24          0       0     LO(48),GRTR1%orYM(69),O(3)
  117         0          6       6     LO(25),Def(92),O(3)                                          1,875
  118         0          0       0     LO(24),Def(93),O(3)
  119        11          0       0     LO(36),Def(81),O(3)                                                         7,805
  120         0          0       0     LO(26),Def(91),O(3)
  121         0          0       0     LO(36),Def(81),O(3)
  122        24          0       0     LO(48),GRTR1%orYM(69),O(3)
  123         0          0       0     LO(60),GRTR1%orYM(57),O(3)
  124        58          0       0     YM(116),O(4)                                                 2,500
  125         0          0       0     LO(25),Def(92),O(3)
  126         0          0       0     LO(47),Grtr1% or YM(70),O(3)


          UPFRONT      UPFRONT      UPFRONT        UPFRONT                                       UPFRONT
           TI/LC       RE TAX        INS.           OTHER                                         OTHER
LOAN #  RESERVE ($)  RESERVE ($)  RESERVE ($)  RESERVE ($)(16)                             RESERVE DESCRIPTION
------------------------------------------------------------------------------------------------------------------------------------

  1                      857,057      204,078        1,088,837  Master Lease Escrow (568,837); Environmental Remediation
                                                                Reserve (520,000)
 1.01
 1.02
 1.03
 1.04
 1.05
 1.06
 1.07
 1.08
 1.09
 1.10
 1.11
 1.12
 1.13
 1.14
 1.15
 1.16
 1.17
 1.18
 1.19
 1.20
 1.21
 1.22
 1.23
 1.24
 1.25
 1.26
 1.27
 1.28
 1.29
 1.30
 1.31
 1.32
 1.33
 1.34
 1.35
 1.36
 1.37
 1.38
 1.39
 1.40
 1.41
 1.42
 1.43
 1.44
 1.45
 1.46
 1.47
 1.48
 1.49
 1.50
 1.51
 1.52
 1.53
 1.54
 1.55
 1.56
 1.57
 1.58
 1.59
  2                      490,598      251,131
  3                    3,321,173      396,648       30,479,998  PIP Reserve
 3.01                    130,871       20,594          116,177  PIP Reserve
 3.02                     78,609       14,578        1,429,527  PIP Reserve
 3.03                    329,209       75,014          122,388  PIP Reserve
 3.04                     10,631        4,901                   PIP Reserve
 3.05                    136,377       26,315        1,403,620  PIP Reserve
 3.06                     69,514       22,884           33,836  PIP Reserve
 3.07                     71,862        8,205        1,202,624  PIP Reserve
 3.08                    117,989       12,369          225,520  PIP Reserve
 3.09                    198,776       18,337           56,057  PIP Reserve
 3.10                                   7,858        1,268,147  PIP Reserve
 3.11                    111,176        6,800        1,655,550  PIP Reserve
 3.12                    300,176       14,645        4,276,205  PIP Reserve
 3.13                     70,074        2,886          256,004  PIP Reserve
 3.14                     85,271        5,524          316,724  PIP Reserve
 3.15                     86,109        4,892        1,175,200  PIP Reserve
 3.16                     68,278        4,569          135,502  PIP Reserve
 3.17                     65,932       13,414          127,562  PIP Reserve
 3.18                    155,232        3,152          417,376  PIP Reserve
 3.19                    115,402        7,405           17,577  PIP Reserve
 3.20                    129,132        3,168          616,350  PIP Reserve
 3.21                     88,415        7,453           18,375  PIP Reserve
 3.22                     67,578       11,439          260,786  PIP Reserve
 3.23                     28,384        6,628        1,788,511  PIP Reserve
 3.24                     38,750        6,290           13,150  PIP Reserve
 3.25                     51,024        5,787        1,800,188  PIP Reserve
 3.26                     21,466        4,947        1,332,108  PIP Reserve
 3.27                     16,642        4,023          387,827  PIP Reserve
 3.28                     58,168        6,685          126,932  PIP Reserve
 3.29                     44,637        5,384          139,131  PIP Reserve
 3.30                     44,244        5,190          708,681  PIP Reserve
 3.31                     67,801        5,801          301,165  PIP Reserve
 3.32                     53,144        4,154          168,121  PIP Reserve
 3.33                     28,265        4,182          845,589  PIP Reserve
 3.34                     51,413        4,183          434,608  PIP Reserve
 3.35                     47,236        3,631          714,440  PIP Reserve
 3.36                     14,408        3,406          544,937  PIP Reserve
 3.37                     14,395        3,296          657,314  PIP Reserve
 3.38                     39,139        5,380        1,649,110  PIP Reserve
 3.39                     27,286        2,914                   PIP Reserve
 3.40                     97,273        4,243          247,172  PIP Reserve
 3.41                     31,335        6,906        1,615,971  PIP Reserve
 3.42                     30,934        4,800        1,873,935  PIP Reserve
 3.43                     28,613        3,134                   PIP Reserve
  4                      215,426       55,447        2,080,000  Accretive Leasing Reserve (2,000,000), TI Allowance (50,000), CAM
                                                                Balance Reserve (30,000)
  5                      685,197
  6                      281,424        9,975          543,856  Giant Eagle Reserve (543,856)
  7                      125,644      134,834
  8                      303,767        9,766        1,500,000  Multi-Use
  9                      317,929       21,288
  10                      93,015        5,075
  11                      19,371       22,135
  12      150,000         70,700        7,679           88,556  Gym Lease Reserve (63,556.00); SNDA Reserve (25,000)
  13       90,000                       6,271        3,107,619  Holdback Reserve (3,000,000 LOC), The Bear Rock Rent Reserve
                                                                (8,750), Taxes (98,869 LOC)
  14                       8,321        7,809        2,381,149  Occupancy Holdback (2,000,000), Additional Occupancy
                                                                Reserve (381,148.78)
  15                                                 1,184,480  SCCA Tenant Improvements (395,000.00) / Gates Tenant
                                                                Improvements (789,480.00)
  16                       3,386       38,366
16.01
16.02
  17                     295,437       25,054          500,000  Renovations Reserves
17.01
17.02
17.03
  18       75,000         46,741       15,619
  19                      79,458        3,057          400,000  Renovation Holdback Reserve (400,000)
  20                      89,323       26,600
  21      175,000         12,044        2,873          484,203  HoldbackTenants Rent Reserve (235,317), Holdback Tenant
                                                                Improvement Reserve (248,885.72)
  22                      57,052        6,546           20,460  Pure Blue Reserve (20,460)
                                        4,000
  23
  24                                    2,000
  25
  26                                    2,000
  27
  28                      72,353       13,712
  29                      66,826        1,794          350,000  Gap Space Reserve Account
  30                      53,167       32,596          900,000  Rent Achievement LOC (900,000)
  31      200,000        169,948       35,253          279,000  Access Courier Reserve (279,000)
31.01
31.02
31.03
31.04
  32                       8,592       19,863           34,216  Free Rent
  33                      61,798        5,416
  34                     154,583       45,553          100,000  Earnout Achievement
  35                      72,610                       470,000  Equipment Lease Reserve (220,000) and Furniture Escrow (250,000)
  36      200,000        121,180        6,831          325,000  Accretive Leasing Reserve
  37                     157,951       48,710           48,612  Road Impact Reserve
  38                     178,677        3,794
  39                     165,623        3,812
  40                      50,420        7,905
  41                     100,000       21,430
  42                      34,851                     2,015,910  BBGB Occupancy Reserve Letter of Credit (273,830), Connective
                                                                Resources TI Allowance Letter of Credit (175,200) and RBGB TI/LC
                                                                Reserve (1,566,880)
  43      250,000        218,195       63,660
  44                      13,769        2,233          370,000  Renovation Reserve
  45      200,000         12,443                       108,239  Occupancy Reserve (100,000.00), KM Strategic Estoppel
                                                                Reserve (8,239.00)
  46                      75,320       34,584
  47                      62,169       15,000
  48                      92,329        4,319           10,000  NFA
  49                      60,200       21,671
  50                                    5,801          480,206  Key Tenant Leasing Achievement (376,863.36) / Certificate of
                                                                Occupancy (5,000.00) / Rent Achievement (98,343.00)
  51                       5,424        8,068
  52       23,580         45,797        2,340          340,000  Red Brick Pizza Reserve
  53      200,000          8,325        1,184          622,000  New Tenant Reserve (600,000); Popeye's Reserve (22,000)
  54      250,000        47,012
  55                      37,575        2,643
  56                      47,527       17,131
  57                      25,187        1,990        1,188,299  Unfinished Space Reserve
  58                      77,405       36,436          194,473  Title Holdback Reserve
  59                      17,737        4,528          414,378  Occupancy Reserve (400,000), Sleep Clinic Reserve (14,378)
  60                      25,608
  61      150,000                       2,421          470,000  Holdback Reserve Funds
  62                      73,333       72,771
  63                                    3,533           66,931  Debt Service Reserve
  64                       3,517        8,117          413,958  Free Rent Reserve (121,223.30), Tenant Improvements/Leasing
                                                                Commissions Reserve (292,735)
  65                       1,496        1,120          984,378  Tenant Improvement Reserve (366,035), Free Rent Reserve (245,500),
                                                                Construction Payment Reserve (372,843)
  66                      11,164
  67                      20,505        7,715          190,340  Learning Lease (38,420); Loan Lease (127,060); Seatac Lease (24,860)
  68                      17,759        8,525
68.01
68.02
68.03
68.04
  69                       9,439       26,581          886,668  Holdback Reserve (850,000); Seasonality Reserve (36,668)
  70                                                   217,687  Lien Waiver
  71                      38,799       12,410          253,435  Leasing Achievement (250,000.00) / Environmental
                                                                Remediation (3,435.04)
  72                                    2,588           75,034  Leasing Achievement
  73                      68,840        1,781           46,926  KC Pain Rollover Reserve
  74                      62,295       24,689           50,000  Seasonality Reserve
  75                      62,086       23,190           11,000  Hottest Dog Reserve
  76                      23,410        9,017
  77       20,000         49,389        1,176           70,000  Flacos Tacos
  78                      41,407        7,029
  79                      46,879        2,925           26,250  Ground Rent
  80                      20,332        1,747
  81                      66,012        3,624          600,000  Brick Oven Pizza Leasing Reserve (200,000) and Cold Stone Occupancy
                                                                Reserve (400,000)
  82                      28,777        2,847          995,643  Leasing Achievement (500,000.00) / Rent - PickSend (202,983.29) /
                                                                CAM Reimbursement - PickSend (42,660.00) / TI&LC - PickSend
                                                                    (250,000.00)
  83       10,000         18,027        3,983
  84                      28,040        2,316            5,000  Certificate of Occupancy
  85                       3,886        1,178           42,000  Well Bound Occupancy Reserve
  86                       3,025        3,917          872,609  AT Systems Free Rent (93,435) and AT Systems Buildout
                                                                Reserve (779,174)
  87                       5,937       35,134          300,000  DSCR Reserve
  88      190,000        102,330        6,628
  89                      29,333        7,205
  90                      51,467       13,925
  91      201,464                       2,966           56,500  Construction Contractor Holdback
  92
  93                       8,488        4,637          272,242  Free Rent Reserve (106,058.58), Construction Payment
                                                                Reserve (42,018.60), Tenant Improvements/Leasing Commissions
                                                                Reserve (124,165)
  94       75,000         35,861          969
  95                      98,130       68,495          116,000  Randstad Leasing Achievement
  96                      17,694        2,001
  97                      47,250        3,095
  98
  99                      23,230        2,833
 100      100,000         24,703        3,275
 101      100,000                       3,271
 102                      19,385        1,934            1,250  Jackson County Reserve
                           7,157       22,060           47,883  Seasonality Reserve
 103                       4,185       11,080           28,704  Seasonality Reserve
 104                       2,972       10,979           19,179  Seasonality Reserve
 105                       1,079        1,855          387,397  Tenant Improvement Reserve (179,115), Free Rent Reserve (129,150),
                                                                Construction Payment Reserve (79,132)
 106                      21,079        1,644
 107                                      159
 108
 109                      33,971        2,097          502,500  Tenancy Reserve (435,000), Dental Reserve (47,250) and Nail Salon
                                                                Reserve (20,250)
 110       63,000         10,480        1,072
 111                      10,400          841
 112                       3,621          744           20,731  Debt Service Reserve
 113                      17,979
 114       36,000          6,910        5,323           57,500  FedEx Reserve (50,000), Environmental Reserve (7,500)
 115                      11,985        6,698
 116                      11,946        1,548           40,000  California Eye TI&LC
 117                      15,143       10,471
 118                       1,380        6,325
 119                      15,171        7,853
 120       25,000         19,500        1,468          103,000  Earnout
 121                      28,029        2,371
 122                      15,000          771           30,000  2009 Tenant Rollover
 123                      10,282        1,356
 124                       3,549          939
 125      130,000         19,491          366
 126


                               MONTHLY                          MONTHLY                         MONTHLY
                                CAPEX                            CAPEX                           TI/LC
 LOAN #                      RESERVE ($)                    RESERVE CAP ($)                 RESERVE ($)(17)
---------------------------------------------------------------------------------------------------------------------------

    1                           62,208
  1.01
  1.02
  1.03
  1.04
  1.05
  1.06
  1.07
  1.08
  1.09
  1.10
  1.11
  1.12
  1.13
  1.14
  1.15
  1.16
  1.17
  1.18
  1.19
  1.20
  1.21
  1.22
  1.23
  1.24
  1.25
  1.26
  1.27
  1.28
  1.29
  1.30
  1.31
  1.32
  1.33
  1.34
  1.35
  1.36
  1.37
  1.38
  1.39
  1.40
  1.41
  1.42
  1.43
  1.44
  1.45
  1.46
  1.47
  1.48
  1.49
  1.50
  1.51
  1.52
  1.53
  1.54
  1.55
  1.56
  1.57
  1.58
  1.59
    2                           31,858                                                          77,698
    3                           4.00%
  3.01                          4.00%
  3.02                          4.00%
  3.03                          4.00%
  3.04                          4.00%
  3.05                          4.00%
  3.06                          4.00%
  3.07                          4.00%
  3.08                          4.00%
  3.09                          4.00%
  3.10                          4.00%
  3.11                          4.00%
  3.12                          4.00%
  3.13                          4.00%
  3.14                          4.00%
  3.15                          4.00%
  3.16                          4.00%
  3.17                          4.00%
  3.18                          4.00%
  3.19                          4.00%
  3.20                          4.00%
  3.21                          4.00%
  3.22                          4.00%
  3.23                          4.00%
  3.24                          4.00%
  3.25                          4.00%
  3.26                          4.00%
  3.27                          4.00%
  3.28                          4.00%
  3.29                          4.00%
  3.30                          4.00%
  3.31                          4.00%
  3.32                          4.00%
  3.33                          4.00%
  3.34                          4.00%
  3.35                          4.00%
  3.36                          4.00%
  3.37                          4.00%
  3.38                          4.00%
  3.39                          4.00%
  3.40                          4.00%
  3.41                          4.00%
  3.42                          4.00%
  3.43                          4.00%
    4                           8,250                                                           30,000
    5    The greater of (i) 4% of Gross Revenue or (ii)
               the monthly amount set forth in the
                Management Agreement which is 6%.
    6                           3,317                               119,412
    7                           34,863
    8
    9                           7,854
   10                           1,690                                60,840                     19,355
   11                           5,875                               141,000
   12                           2,195                                45,000
   13                           1,062                                63,720
   14                           1,041                                15,000
   15
   16                           6,252
  16.01
  16.02
   17                           2,073                                                           12,500
  17.01
  17.02
  17.03
   18                            777                                 46,641
   19                           5,900
   20                           5,333
   21                           1,145
   22                            996
                                6,840
   23                           1,750
   24                           1,220
   25                           1,150
   26                           2,220
   27                            500
   28
   29                            225
   30                           3,600
   31                           8,000                                                            7,964
  31.01
  31.02
  31.03
  31.04
   32
   33                           6,250                               225,000
   34
   35                           14,925
   36                           1,373                                                            2,917
   37                            880                                                             4,578
   38                                                               106,000
   39                           1,694                                                            9,314
   40
   41                           2,195                                                            5,096
   42                            550                                                            11,000
   43                           4,096                                                           15,510
   44                           1,792
   45                            851                                 20,424                     16,667
   46      3,200 for the first 12 months, 3,600 thereafter
   47                           1,478                                53,208                      5,745
   48                           1,021                                36,750                      2,178
   49                            887                                         2,771 for the first 48 months, 3,930 thereafter
   50                            818                                 19,629
   51                           5,667
   52                            470                                                             3,870
   53                            533                                                             1,617
   54                           2,094                                38,988
   55                            830                                                             3,860
   56                           3,000
   57                            886                                                             6,000
   58                           4,617
   59                            292                                                             1,658
   60                            721                                 43,280                      1,792
   61                            876                                 33,000
   62                           15,383
   63                                                                                           27,500
   64                                                                                            2,750
   65                                                                                            1,750
   66                                                                                            4,500
   67                            319                                                             2,000
   68                           3,383
  68.01
  68.02
  68.03
  68.04
   69                           8,047
   70                            408
   71                            965                                 23,157
   72                            363                                  8,701                      6,333
   73                            834                                                             4,167
   74                           15,658
   75                            822
   76
   77                            949                                 22,776                      3,163
   78                                                                66,923
   79
   80                           1,010                                                            2,728
   81
   82                            745                                 26,835                      2,485
   83                           1,708                                52,000                      4,000
   84                            635                                                             4,500
   85                            341                                                             1,321
   86                            473                                  5,682                      2,500
   87                            688
   88                           2,186                                                            6,917
   89                            761                                                             1,430
   90                           1,569                                                            3,500
   91                            177                                                             1,250
   92
   93                                                                                            1,500
   94                                                                                            2,600
   95                           2,687
   96                            319                                                              507
   97                            341                                 20,000                      4,167
   98                           2,729
   99                            209                                                             1,392
   100                           289
   101                          1,770                                63,714                      5,159
   102                          2,286                                                            8,250
                                4,687
   103                          3,001
   104                          1,686
   105                                                                                            825
   106                           690                                                             2,825
   107                            84
   108
   109                           285                                                              789
   110                           638                                                             1,405
   111                           658                                                             1,667
   112                           416
   113                           959                                 34,520                      3,093
   114                          1,632
   115                           153                                  3,661                       508
   116                                                                                            825
   117
   118                           433
   119                                                                7,805
   120                           303                                 10,905                      1,666
   121                           847                                 20,320
   122                                                                                            825
   123
   124                           150                                                              839
   125                           215                                                             1,076
   126


             MONTHLY        MONTHLY      MONTHLY      MONTHLY          MONTHLY
              TI/LC         RE TAX         INS.        OTHER            OTHER            LOAN      CROSSED   RELATED
 LOAN #  RESERVE CAP ($)  RESERVE ($)  RESERVE ($)  RESERVE ($)       DESCRIPTION      PURPOSE      LOAN    BORROWER    TITLE TYPE
------------------------------------------------------------------------------------------------------------------------------------

    1                         196,145                                                 Refinance                             Fee
  1.01                                                                                                                      Fee
  1.02                                                                                                                      Fee
  1.03                                                                                                                      Fee
  1.04                                                                                                                      Fee
  1.05                                                                                                                      Fee
  1.06                                                                                                                      Fee
  1.07                                                                                                                      Fee
  1.08                                                                                                                      Fee
  1.09                                                                                                                      Fee
  1.10                                                                                                                      Fee
  1.11                                                                                                                      Fee
  1.12                                                                                                                      Fee
  1.13                                                                                                                      Fee
  1.14                                                                                                                      Fee
  1.15                                                                                                                      Fee
  1.16                                                                                                                      Fee
  1.17                                                                                                                      Fee
  1.18                                                                                                                      Fee
  1.19                                                                                                                      Fee
  1.20                                                                                                                      Fee
  1.21                                                                                                                      Fee
  1.22                                                                                                                      Fee
  1.23                                                                                                                      Fee
  1.24                                                                                                                      Fee
  1.25                                                                                                                      Fee
  1.26                                                                                                                      Fee
  1.27                                                                                                                      Fee
  1.28                                                                                                                      Fee
  1.29                                                                                                                      Fee
  1.30                                                                                                                      Fee
  1.31                                                                                                                      Fee
  1.32                                                                                                                      Fee
  1.33                                                                                                                      Fee
  1.34                                                                                                                      Fee
  1.35                                                                                                                      Fee
  1.36                                                                                                                      Fee
  1.37                                                                                                                      Fee
  1.38                                                                                                                      Fee
  1.39                                                                                                                      Fee
  1.40                                                                                                                      Fee
  1.41                                                                                                                      Fee
  1.42                                                                                                                      Fee
  1.43                                                                                                                      Fee
  1.44                                                                                                                      Fee
  1.45                                                                                                                      Fee
  1.46                                                                                                                      Fee
  1.47                                                                                                                      Fee
  1.48                                                                                                                      Fee
  1.49                                                                                                                      Fee
  1.50                                                                                                                      Fee
  1.51                                                                                                                      Fee
  1.52                                                                                                                      Fee
  1.53                                                                                                                      Fee
  1.54                                                                                                                      Fee
  1.55                                                                                                                      Fee
  1.56                                                                                                                      Fee
  1.57                                                                                                                      Fee
  1.58                                                                                                                      Fee
  1.59                                                                                                                      Fee
    2          1,500,000      125,230       62,783                                    Refinance                             Fee
    3                         698,847      113,801                                    Acquisition                           Fee
  3.01                         43,624        5,149                                                                          Fee
  3.02                         26,203        7,289                                                                          Fee
  3.03                         41,151       18,753                                                                          Fee
  3.04                          3,544        2,450                                                                          Fee
  3.05                         17,047        6,579                                                                          Fee
  3.06                         23,171        5,721                                                                          Fee
  3.07                          8,983        2,051                                                                          Fee
  3.08                         19,665        3,092                                                                          Fee
  3.09                         33,129        4,584                                                                          Fee
  3.10                                       1,964                                                                          Fee
  3.11                         37,059        3,400                                                                          Fee
  3.12                         60,035        7,323                                                                          Fee
  3.13                         23,358        1,443                                                                          Fee
  3.14                         14,212        1,381                                                                          Fee
  3.15                         14,351        1,223                                                                          Fee
  3.16                         11,380        1,142                                                                          Fee
  3.17                          8,241        3,354                                                                          Fee
  3.18                         31,046        1,576                                                                          Fee
  3.19                         38,467        1,851                                                                          Fee
  3.20                         43,044        1,584                                                                          Fee
  3.21                         29,472        1,863                                                                          Fee
  3.22                          8,447        2,860                                                                          Fee
  3.23                          9,461        1,657                                                                          Fee
  3.24                          4,844        1,573                                                                          Fee
  3.25                          8,504        1,447                                                                          Fee
  3.26                          7,155        1,237                                                                          Fee
  3.27                          5,547        1,006                                                                          Fee
  3.28                          9,695        1,671                                                                          Fee
  3.29                          7,440        1,346                                                                          Fee
  3.30                          7,374        1,297                                                                          Fee
  3.31                         11,300        1,270                                                                          Fee
  3.32                          8,857        1,038                                                                          Fee
  3.33                          9,422        1,045                                                                          Fee
  3.34                         10,283        2,092                                                                          Fee
  3.35                          7,873          908                                                                          Fee
  3.36                          4,803          852                                                                          Fee
  3.37                          4,798          824                                                                          Fee
  3.38                          4,892        1,345                                                                          Fee
  3.39                          4,548          729                                                                          Fee
  3.40                         16,212        2,121                                                                          Fee
  3.41                         10,445        1,726                                                                          Fee
  3.42                          6,187        1,200                                                                          Fee
  3.43                          3,577          783                                                                          Fee
    4                          58,000       14,000                                    Refinance                             Fee
    5                         114,200                                                 Acquisition                           Fee
    6                          46,904        4,988                                    Refinance              Yes (1)        Fee
    7                          18,000       12,284                                    Refinance                             Fee
    8                          30,377        3,255                                    Acquisition                           Fee
    9                          38,527       10,644                                    Acquisition                           Fee
   10            600,000       18,603        2,538                                    Refinance              Yes (1)        Fee
   11                           4,843        4,427                                    Refinance                             Fee
   12            150,000       17,675        3,839                                    Refinance                             Fee
   13                                                                                 Refinance                             Fee
   14                           8,321        2,603                                    Refinance              Yes (2)        Fee
   15                                                                                 Refinance                             Fee
   16                          14,551                                                 Acquisition                           Fee
  16.01                                                                                                                     Fee
  16.02                                                                                                                     Fee
   17            400,000       30,763        5,011                                    Refinance                             Fee
  17.01                                                                                                                     Fee
  17.02                                                                                                                     Fee
  17.03                                                                                                                     Fee
   18             75,000       11,685        7,809                                    Refinance              Yes (2)        Fee
   19                          15,892        3,057                                    Refinance                             Fee
   20                           8,095        6,650                                    Refinance                             Fee
   21            175,000        6,022        1,436                                    Refinance                             Fee
   22                          14,685        3,273                                    Acquisition                           Fee
                                             2,000                                    Refinance                             Fee
   23                                                                                 Refinance    Yes       Yes (5)        Fee
   24                                        1,000                                    Refinance    Yes       Yes (5)        Fee
   25                                                                                 Refinance    Yes       Yes (5)        Fee
   26                                        1,000                                    Refinance    Yes       Yes (5)        Fee
   27                                                                                 Refinance    Yes       Yes (5)        Fee
   28                          12,100        3,429                                    Refinance                             Fee
   29                          16,800          897                                    Refinance                             Fee
   30                           6,646        2,963                                    Refinance                             Fee
   31            450,000       42,487        3,525                                    Acquisition                           Fee
  31.01                                                                                                                     Fee
  31.02                                                                                                                     Fee
  31.03                                                                                                                     Fee
  31.04                                                                                                                     Fee
   32                           1,718        1,655                                    Refinance                             Fee
   33                          30,899        5,416                                    Acquisition                           Fee
   34                          22,083        5,692                                    Refinance                             Fee
   35                          14,522                                                 Refinance                             Fee
   36            200,000       19,054        3,416                                    Acquisition                           Fee
   37                          22,564       12,178                                    Refinance                             Fee
   38                          19,575        3,794                                    Refinance                             Fee
   39            802,046       27,604        1,906                                    Refinance                             Fee
   40                           6,302        3,953                                    Refinance                             Fee
   41            150,000       12,500        3,061                                    Refinance                             Fee
   42            300,000       17,426        2,868                                    Acquisition                           Fee
   43            500,000       31,171        6,366                                    Refinance                             Fee
   44                           4,590        2,233                                    Refinance                             Fee
   45            400,000       12,443          785                                    Acquisition                           Fee
   46                           9,415        3,609                                    Acquisition                           Fee
   47            137,880       15,542                                                 Refinance                             Fee
   48             78,399        9,233        1,440                                    Acquisition                           Fee
   49            133,000       12,040        1,667                                    Refinance                             Fee
   50                           3,633          527                                    Refinance                             Fee
   51                           1,356        4,034                                    Acquisition                           Fee
   52             75,000       11,500        1,000                                    Acquisition            Yes (4)        Fee
   53                           4,162          907                                    Refinance              Yes (6)        Fee
   54            100,000        7,835                                                 Refinance                             Fee
   55                           6,300        1,370                                    Acquisition            Yes (4)        Fee
   56                           9,600        4,283                                    Refinance                             Fee
   57                           5,037        1,990                                    Acquisition                           Fee
   58                          15,481        3,036                                    Refinance                             Fee
   59                           7,421          503                                    Refinance                             Fee
   60            107,500       12,804                                                 Refinance                             Fee
   61            150,000                       807                                    Refinance                          Leasehold
   62                           9,167       10,396                                    Refinance                             Fee
   63          1,000,000                       589                                    Acquisition                           Fee
   64            165,000          703          902                                    Refinance              Yes (3)        Fee
   65            150,000          499          560                                    Refinance              Yes (3)        Fee
   66            108,000       11,164                                                 Refinance                             Fee
   67             72,000        5,126          964                                    Refinance                             Fee
   68                           4,440        4,263                                    Refinance                             Fee
  68.01                                                                                                                     Fee
  68.02                                                                                                                     Fee
  68.03                                                                                                                     Fee
  68.04                                                                                                                     Fee
   69                           9,439        3,797       9,167  Seasonality Reserve   Refinance                             Fee
   70                                                                                 Refinance                             Fee
   71                           4,999        1,379                                    Refinance                             Fee
   72            151,992        3,406          324                                    Refinance                             Fee
   73            200,000        9,834          755                                    Refinance                             Fee
   74                          10,400        9,868       Varies  Seasonality Reserve  Refinance                             Fee
   75                           6,898        2,899                                    Refinance                             Fee
   76                           7,803        1,042                                    Refinance                             Fee
   77            100,000        7,056          588                                    Acquisition                           Fee
   78            178,462        5,176        1,406                                    Acquisition                           Fee
   79                           4,648          325       26,250  Ground Rent          Refinance                          Leasehold
   80            105,000        5,200        1,747                                    Acquisition            Yes (7)        Fee
   81                           7,269          453                                    Refinance                             Fee
   82             89,455        2,878          949                                    Acquisition                           Fee
   83             96,000        4,507          664                                    Refinance                             Fee
   84            108,000        2,549          290                                    Refinance                             Fee
   85                           1,943          589                                    Refinance              Yes (6)        Fee
   86            140,000       11,142          490                                    Refinance                             Fee
   87                           5,937        5,856                                    Refinance                             Fee
   88            190,000       14,619        1,105                                    Acquisition                           Fee
   89            550,000        3,667        3,603                                    Refinance                             Fee
   90            125,000        5,147        1,740                                    Refinance                             Fee
   91             30,000        1,693          494                                    Refinance                             Fee
   92                                                                                 Refinance                             Fee
   93             72,000        4,244          624                                    Refinance              Yes (3)        Fee
   94            200,000        3,260          969                                    Refinance                             Fee
   95                          12,266        5,708                                    Refinance                             Fee
   96                           3,700          200                                    Refinance                             Fee
   97            300,000        4,725          387                                    Refinance                             Fee
   98                                                                                 Refinance                             Fee
   99                           2,323          944                                    Refinance                          Leasehold
   100                          5,000        1,092                                    Acquisition                           Fee
   101           350,000                     1,090                                    Acquisition                           Fee
   102           247,500        6,462        1,934                                    Refinance                             Fee
                                3,578        2,005                                    Refinance                             Fee
   103                          2,092        1,007                                    Refinance    Yes       Yes (9)        Fee
   104                          1,486          998                                    Refinance    Yes       Yes (9)        Fee
   105            48,000          360          464                                    Refinance              Yes (3)        Fee
   106                          3,800          820                                    Acquisition                           Fee
   107                                         159                                    Refinance              Yes (2)        Fee
   108                                                                                Refinance                             Fee
   109            41,500        5,662        1,048                                    Refinance                             Fee
   110                          2,900        3,631                                    Acquisition                           Fee
   111            60,000        2,080          421                                    Acquisition                           Fee
   112                          3,621          744                                    Acquisition                           Fee
   113            74,236        2,997                                                 Refinance                             Fee
   114            36,000        3,455          760                                    Refinance                             Fee
   115            20,000        1,998          670                                    Refinance                             Fee
   116            40,000        1,991          387                                    Refinance              Yes (8)        Fee
   117                                                                                Refinance                             Fee
   118                            276          606                                    Refinance                             Fee
   119                          1,686          873                                    Refinance                             Fee
   120            79,970        3,250          734                                    Acquisition                           Fee
   121                          2,548          790                                    Refinance                             Fee
   122            40,000        2,500          385                                    Refinance              Yes (8)        Fee
   123                          3,427          678                                    Acquisition                           Fee
   124            27,000        1,100          939                                    Acquisition            Yes (7)        Fee
   125           190,000        1,772          366                                    Acquisition                           Fee
   126                                                                                Refinance                             Fee


                            YEAR     TOTAL SF/UNITS/  UNIT OF               OCCUPANCY     APPRAISED    APPRAISAL
LOAN #      YEAR BUILT    RENOVATED   ROOMS/PADS(18)  MEASURE  OCCUPANCY %     DATE     VALUE ($)(19)   DATE(20)   PML %
---------------------------------------------------------------------------------------------------------------------------

   1         Various       Various            14,930     Pads    76.20       4/30/2006   334,175,000    6/23/2006
 1.01          1968                              665     Pads    85.11       4/30/2006    22,000,000    6/23/2006
 1.02          1987                              850     Pads    84.00       4/30/2006    24,525,000    6/23/2006
 1.03          1973         2005                 509     Pads    82.71       4/30/2006    15,800,000    6/23/2006
 1.04          1985                              602     Pads    74.42       4/30/2006    13,500,000    6/23/2006
 1.05          1968                              362     Pads    89.50       4/30/2006    12,500,000    6/23/2006
 1.06          1974                              266     Pads    91.73       4/30/2006    10,250,000    6/23/2006
 1.07          1967                              806     Pads    60.79       4/30/2006    17,000,000    6/23/2006
 1.08          1971                              302     Pads    95.36       4/30/2006     9,950,000    6/23/2006
 1.09          1950                              360     Pads    73.06       4/30/2006     9,060,000    6/23/2006
 1.10          1968                              300     Pads    97.33       4/30/2006     8,900,000    6/23/2006
 1.11          1995                              226     Pads    92.04       4/30/2006     9,200,000    6/23/2006
 1.12          1956                              232     Pads    95.69       4/30/2006     7,900,000    6/23/2006
 1.13          1970         2003                 520     Pads    56.92       4/30/2006     9,120,000    6/23/2006
 1.14          1969                              319     Pads    58.62       4/30/2006     8,060,000    6/23/2006
 1.15          1988                              205     Pads    97.56       4/30/2006     7,210,000    6/23/2006
 1.16          1974         1990                 237     Pads    78.48       4/30/2006     6,990,000    6/23/2006     10
 1.17          1969                              245     Pads    94.29       4/30/2006     6,630,000    6/23/2006
 1.18          1960                              468     Pads    73.50       4/30/2006     6,400,000    6/23/2006
 1.19          1973                              387     Pads    57.62       4/30/2006     7,200,000    6/23/2006
 1.20          1972                              270     Pads    82.59       4/30/2006     6,210,000    6/23/2006
 1.21          1971                              259     Pads    79.15       4/30/2006     6,100,000    6/23/2006
 1.22          1995                              167     Pads    86.83       4/30/2006     5,740,000    6/23/2006
 1.23          1985                              210     Pads    86.67       4/30/2006     5,600,000    6/23/2006
 1.24          1968                              113     Pads    95.58       4/30/2006     4,700,000    6/23/2006
 1.25          1996                              220     Pads    75.45       4/30/2006     4,700,000    6/23/2006
 1.26          1969                              216     Pads    81.02       4/30/2006     4,350,000    6/23/2006
 1.27          1968                              234     Pads    76.50       4/30/2006     5,000,000    6/23/2006
 1.28          1963                              156     Pads    91.67       4/30/2006     4,050,000    6/23/2006
 1.29          1971                              299     Pads    73.58       4/30/2006     3,290,000    6/23/2006
 1.30          1999                              179     Pads    72.63       4/30/2006     4,060,000    6/23/2006     6
 1.31          1985                              409     Pads    58.68       4/30/2006     3,540,000    6/23/2006
 1.32          1971                              306     Pads    63.07       4/30/2006     3,400,000    6/23/2006
 1.33          1971                              226     Pads    76.11       4/30/2006     3,210,000    6/23/2006
 1.34          1983         2005                 254     Pads    63.39       4/30/2006     3,575,000    6/23/2006
 1.35          1970                              130     Pads    92.31       4/30/2006     2,950,000    6/23/2006
 1.36          1972                              126     Pads    96.03       4/30/2006     3,300,000    6/23/2006
 1.37          1973                              137     Pads    97.08       4/30/2006     2,880,000    6/23/2006     11
 1.38          1982                              254     Pads    57.09       4/30/2006     2,730,000    6/23/2006
 1.39          1985                              145     Pads    91.72       4/30/2006     2,680,000    6/23/2006
 1.40          1970                              102     Pads    94.12       4/30/2006     2,650,000    6/23/2006
 1.41          1958                              123     Pads    75.61       4/30/2006     3,060,000    6/23/2006
 1.42          1971                              191     Pads    67.02       4/30/2006     2,570,000    6/23/2006
 1.43          1953                              191     Pads    80.63       4/30/2006     2,700,000    6/23/2006
 1.44          1970                              237     Pads    54.43       4/30/2006     2,490,000    6/23/2006
 1.45          1974                              126     Pads    71.43       4/30/2006     2,900,000    6/23/2006
 1.46          1972         1994                 297     Pads    45.45       4/30/2006     2,500,000    6/23/2006
 1.47          1995                              181     Pads    90.61       4/30/2006     2,700,000    6/23/2006
 1.48          1968                              190     Pads    65.79       4/30/2006     2,070,000    6/23/2006
 1.49          1966                              157     Pads    78.34       4/30/2006     1,875,000    6/23/2006
 1.50          1971                               62     Pads    98.39       4/30/2006     2,100,000    6/23/2006
 1.51          1972                              174     Pads    67.24       4/30/2006     1,900,000    6/23/2006
 1.52          1995                               61     Pads    75.41       4/30/2006     1,920,000    6/23/2006     11
 1.53          1971                              157     Pads    68.15       4/30/2006     1,760,000    6/23/2006
 1.54          1955                               98     Pads    92.86       4/30/2006     1,850,000    6/23/2006
 1.55          1960                              109     Pads    66.06       4/30/2006     1,300,000    6/23/2006
 1.56          1987         1999                 110     Pads    63.64       4/30/2006     1,200,000    6/23/2006
 1.57          1966                               68     Pads    57.35       4/30/2006       990,000    6/23/2006
 1.58          1972                              108     Pads    72.22       4/30/2006       870,000    6/23/2006
 1.59          1969                               17     Pads   100.00       4/30/2006       510,000    6/23/2006
   2           1957         2001           1,911,458       SF    72.12        4/1/2006   205,000,000     5/2/2006     15
   3         Various       Various             5,427    Rooms    72.49         Various   715,700,000     6/1/2006
 3.01          2003                              279    Rooms    72.39       4/30/2006    49,200,000     6/1/2006
 3.02          2002         2006                 200    Rooms    64.18       3/31/2006    36,700,000     6/1/2006
 3.03          2002                              250    Rooms    78.81       4/30/2006    42,200,000     6/1/2006
 3.04          2005                              174    Rooms    69.37       4/30/2006    29,200,000     6/1/2006
 3.05          1996         2002                 138    Rooms    85.81       4/30/2006    25,600,000     6/1/2006
 3.06          2002                              232    Rooms    64.38       4/30/2006    41,000,000     6/1/2006
 3.07          1999                              154    Rooms    75.95       4/30/2006    23,100,000     6/1/2006
 3.08          1960         2004                 146    Rooms    82.92       4/30/2006    21,900,000     6/1/2006
 3.09          2001                              211    Rooms    71.35       4/30/2006    33,100,000     6/1/2006
 3.10          2000                              152    Rooms    77.60       4/30/2006    17,000,000     6/1/2006
 3.11          1990                              170    Rooms    74.54       4/30/2006    25,000,000     6/1/2006
 3.12          2000                              290    Rooms    62.52       4/30/2006    36,800,000     6/1/2006
 3.13          1999                              104    Rooms    81.45       4/30/2006    16,400,000     6/1/2006
 3.14          1996         2000                 102    Rooms    73.82       4/30/2006    16,200,000     6/1/2006
 3.15          1999                               96    Rooms    82.60       4/30/2006    14,800,000     6/1/2006
 3.16          1996                               84    Rooms    82.64       4/30/2006    15,500,000     6/1/2006
 3.17          1997         2004                  90    Rooms    76.13       4/30/2006    13,000,000     6/1/2006
 3.18          1998         2005                 114    Rooms    81.31       4/30/2006    14,300,000     6/1/2006
 3.19          2001                              125    Rooms    82.92       4/30/2006    15,100,000     6/1/2006
 3.20          1995                              120    Rooms    89.57       4/30/2006    13,200,000     6/1/2006
 3.21          2001                              132    Rooms    74.30       4/30/2006    15,700,000     6/1/2006
 3.22          1997         2004                 107    Rooms    76.87       4/30/2006    12,200,000     6/1/2006
 3.23          1986                              142    Rooms    64.57       4/30/2006    13,000,000     6/1/2006
 3.24          2004                              114    Rooms    58.81       4/30/2006    14,800,000     6/1/2006
 3.25          1987         1999                 112    Rooms    65.33       4/30/2006    11,700,000     6/1/2006
 3.26          2000                               88    Rooms    65.80       4/30/2006    12,300,000     6/1/2006
 3.27          1996                               78    Rooms    82.93       4/30/2006    11,000,000     6/1/2006
 3.28          1997         2003                 112    Rooms    73.08       4/30/2006    10,000,000     6/1/2006
 3.29          1997         2003                  78    Rooms    86.35       4/30/2006     9,800,000     6/1/2006
 3.30          1990                              111    Rooms    62.45       4/30/2006     9,000,000     6/1/2006
 3.31          1998         2005                 101    Rooms    71.15       4/30/2006     9,200,000     6/1/2006
 3.32          1996                               78    Rooms    74.19       4/30/2006     9,100,000     6/1/2006
 3.33          1995                               78    Rooms    74.38       4/30/2006     9,000,000     6/1/2006
 3.34          1998         2005                 110    Rooms    62.71       4/30/2006     9,800,000     6/1/2006
 3.35          1996                               66    Rooms    83.24       4/30/2006     9,300,000     6/1/2006
 3.36          1995                               64    Rooms    75.41       4/30/2006     7,400,000     6/1/2006
 3.37          1995                               62    Rooms    72.11       4/30/2006     6,600,000     6/1/2006
 3.38          1985         1999                 111    Rooms    59.33       4/30/2006     7,400,000     6/1/2006
 3.39          1995                               63    Rooms    69.85       4/30/2006     5,500,000     6/1/2006
 3.40          2003                              148    Rooms    69.45       4/30/2006     8,800,000     6/1/2006
 3.41          1988                               80    Rooms    78.99       4/30/2006     5,600,000     6/1/2006
 3.42          1988         2001                  98    Rooms    53.74       4/30/2006     6,300,000     6/1/2006
 3.43          1996                               63    Rooms    57.37       4/30/2006     2,900,000     6/1/2006
   4           1967         2002             664,974       SF    98.84        4/3/2006    95,100,000     6/1/2006
   5           1988         2005                 337    Rooms    80.52       4/30/2006   121,000,000     5/1/2006     16
   6           1993                          258,054       SF   100.00       4/18/2006    55,600,000     4/1/2006
   7           1993         1999                 265    Rooms    90.22       4/30/2006    58,600,000    1/26/2006
   8           1986         2004             220,368       SF    94.53      12/31/2005    41,750,000    5/22/2006     18
   9           1986         2003                 377    Units    96.02        6/2/2006    32,000,000     4/5/2006
  10           1994                          133,334       SF   100.00       4/17/2006    28,800,000     4/1/2006
  11           1997                              282    Units    97.87       6/14/2006    30,620,000     6/9/2006
  12           1981                           97,734       SF   100.00        4/1/2006    26,600,000     5/6/2006     17
  13           2005                           84,627       SF    91.17       5/12/2006    23,900,000    12/1/2006
  14        2005-2006                         74,100       SF    80.57       7/10/2006    20,600,000     4/1/2006
  15           1990                           93,895       SF    21.22       7/17/2006    25,600,000    5/19/2006     17
  16         Various        2005                 242    Units   100.00       5/15/2006    21,400,000    5/11/2006
 16.01         1983         2005                 158    Units   100.00       5/15/2006    13,600,000    5/11/2006
 16.02         1978         2005                  84    Units   100.00       5/15/2006     7,800,000    5/11/2006
  17         Various       Various           165,832       SF    95.37         Various    22,600,000      Various
 17.01         1967         2000             145,937       SF    94.74       4/10/2006    18,400,000    3/14/2006
 17.02         1990         2003               8,895       SF   100.00       4/19/2006     2,650,000    4/26/2006
 17.03         1960         2006              11,000       SF   100.00       4/19/2006     1,550,000    4/26/2006
  18           1997                           93,282       SF   100.00       3/30/2006    21,000,000     5/5/2006
  19           1989         2006                 200    Units    91.00        5/1/2006    24,270,000    3/31/2006     8
  20           1974         2005                 318     Beds    95.60       9/20/2005    20,600,000    11/3/2005
  21           1984         2005              68,714       SF    96.90       6/14/2006    20,100,000    12/1/2005
  22           2004                           79,701       SF    92.23       5/24/2006    20,200,000     6/8/2006
             Various                         421,174       SF    98.57        5/9/2006    21,390,000      Various  Various
  23           1992                           90,956       SF   100.00        5/9/2006     8,260,000     5/2/2006     10
  24           1988                           97,479       SF    93.84        5/9/2006     5,800,000    4/11/2006
  25           1980                           91,736       SF   100.00        5/9/2006     3,060,000    4/27/2006
  26           1973                          100,953       SF   100.00        5/9/2006     2,920,000    4/24/2006
  27           1978                           40,050       SF   100.00        5/9/2006     1,350,000     4/6/2006
  28           1997                              192    Units    96.35       4/11/2006    25,700,000    4/12/2006
  29           1920         2005              17,996       SF   100.00       5/31/2006    22,500,000     6/9/2006
  30           1989         2005                 216    Units    97.22       4/11/2006    16,800,000     6/1/2008
  31         Various       Various           439,712       SF   100.00         Various    17,800,000      Various
 31.01         1973                          213,390       SF   100.00        5/1/2006     9,400,000   10/14/2005
 31.02         1987                           80,442       SF   100.00       4/30/2006     3,400,000    4/12/2006
 31.03         1984                           70,000       SF   100.00        5/1/2006     3,000,000    4/17/2006
 31.04         1970         2004              75,880       SF   100.00       4/30/2006     2,000,000    4/17/2006
  32           2006                           64,193       SF   100.00       7/18/2006    17,900,000    6/14/2006
  33           1972                              300    Units    99.67       5/30/2006    17,000,000    4/17/2006
  34        2003-2005                            265    Units    86.79       6/14/2006    16,920,000    5/24/2006
  35           1971         2001                 257    Rooms    74.66       3/31/2006    19,500,000    3/22/2006
  36           1988         2003              96,946       SF    87.08        5/1/2006    15,250,000     5/1/2006
  37           1997                           70,416       SF   100.00       4/24/2006    15,400,000     5/1/2006
  38           1970         2005                 212    Units    95.28       5/25/2006    14,500,000     6/7/2006
  39           1935         2004             101,696       SF    91.39       4/13/2006    14,000,000    4/23/2006
  40           2000         2006                 158    Units    95.57       5/22/2006    13,750,000    3/15/2005
  41        1972-1990                        263,400       SF    97.15       4/27/2006    15,500,000    5/12/2006
  42           1972         2001              94,912       SF    97.89        7/1/2006    16,500,000     7/1/2006
  43        1918, 1982    2003-2006          246,017       SF    76.26       6/23/2006    17,700,000    5/19/2006
  44           1969         2000                  86    Units    95.35       5/19/2006    16,860,000    5/23/2006     18
  45           1993                           56,708       SF    92.45       6/15/2006    14,500,000    4/22/2006     13
  46           2003                              192    Units    88.01       2/28/2006    14,450,000     2/1/2006
  47           1973         2004              88,433       SF    82.96       3/17/2006    11,590,000     2/6/2006
  48           1996                           81,666       SF   100.00       3/15/2006    11,450,000     3/8/2006
  49           1994                           70,949       SF    94.36       5/25/2006    11,900,000   12/20/2005
  50           1966         2006              42,672       SF   100.00        7/1/2006    14,100,000    6/15/2006    17.5
  51           1979                              272    Units    92.65        5/8/2006    11,950,000    4/11/2006
  52           1988                           37,482       SF    95.81        5/3/2006    12,250,000     5/2/2006     17
  53           1965         1991              42,641       SF    90.53       4/30/2006    12,000,000    3/18/2006     22
  54           1990                           86,422       SF    79.36       6/20/2006    15,620,000    5/23/2006     16
  55           1997                           49,896       SF   100.00        4/7/2006    11,400,000     5/3/2006
  56           1968         1992                 144    Units    92.36        5/4/2006    10,100,000     6/7/2006
  57           1910         2006              53,187       SF   100.00      12/20/2005    10,400,000     7/1/2006     18
  58           1987         2004                 200    Units    96.50       4/13/2006    10,350,000     3/9/2006
  59           2004                           34,953       SF    91.01        5/9/2006     9,850,000    3/16/2007
  60           1986                           43,282       SF   100.00       5/23/2006     9,500,000    5/24/2006
  61           1960         2005              52,551       SF    90.68       5/12/2006     9,900,000    3/24/2006
  62           1988         2003                 174    Rooms    74.90      12/31/2005    15,700,000     4/1/2006
  63           1994         2001              84,000       SF   100.00       4/27/2006     9,700,000    4/13/2006
  64           2006                           23,074       SF    96.27       4/11/2006     9,200,000     7/1/2006     10
  65           2005                           22,496       SF   100.00       5/18/2006     9,670,000   11/21/2005     11
  66           1974         2000              96,619       SF    98.71       2/21/2006    11,500,000     1/4/2006
  67           1975         2004              25,523       SF    92.04       5/19/2006     8,750,000    5/29/2006     13
  68           1925        Various               116    Units    97.40       4/28/2006     9,770,000     4/7/2006
 68.01         1925         2005                  48    Units    93.80       4/28/2006     5,640,000     4/7/2006
 68.02         1925        Various                22    Units   100.00       4/28/2006     1,490,000     4/7/2006
 68.03         1925        Various                15    Units    91.50       4/28/2006     1,340,000     4/7/2006
 68.04         1925        Various                31    Units   100.00       4/28/2006     1,300,000     4/7/2006
  69           2004                               87    Rooms    71.82       4/30/2006     9,900,000    5/23/2006
  70           2006                           24,500       SF   100.00       4/17/2006    11,000,000    3/12/2006     8
  71           1984         2006              77,189       SF    90.65       6/27/2006     8,000,000    6/21/2006
  72           2006                           29,004       SF    94.31       5/31/2006     7,600,000     4/1/2006     12
  73           2002                           50,010       SF    79.03        2/2/2006     8,300,000    3/29/2006
  74           1973         1993                 141    Rooms    69.00       2/28/2006    10,300,000     3/8/2006     10
  75           2000         2005              65,779       SF   100.00       3/31/2006     9,500,000     5/3/2006
  76           1979                          114,357       SF    96.94       7/31/2006     8,700,000    5/25/2006     10
  77           1988                           75,921       SF    88.94       5/15/2006     7,500,000     5/9/2006
  78        1987-1990       2005             148,718       SF    97.78        5/1/2006     7,400,000     5/1/2006
  79           2006                           51,947       SF   100.00        6/1/2006     7,750,000    6/12/2006
  80           1989                           46,615       SF    97.86        2/1/2006     8,500,000    3/27/2006     12
  81           2005                           23,194       SF   100.00       3/16/2006     7,400,000    3/17/2006
  82        2003-2006                         59,637       SF    80.96       7/14/2006     7,350,000    5/30/2006     10
  83           1964                           58,653       SF    70.80       6/22/2006     7,250,000    3/31/2006     18
  84           2006                           38,087       SF    87.67       5/11/2006     7,000,000     4/6/2006
  85           1990                           27,250       SF    96.33       4/30/2006     7,750,000    3/18/2006     13
  86           2005                           56,818       SF   100.00       5/25/2006     7,100,000    6/16/2006
  87        1967-1973                         41,270       SF   100.00       5/30/2006     7,200,000    3/20/2006
  88           1983         1989              87,427       SF    84.33       6/27/2006     6,800,000   10/17/2005
  89           1995         2005             171,675       SF    66.66        6/1/2006     6,750,000     7/1/2006
  90           1980                           62,011       SF    96.03       5/26/2006     7,750,000     2/4/2006     12
  91           2006                           14,192       SF   100.00       3/13/2006     7,000,000     6/1/2006
  92           1911         1982              28,500       SF   100.00       3/30/2006     7,060,000     6/9/2005     17
  93           2006                           14,001       SF    91.71       5/26/2006     5,900,000     7/1/2006     10
  94           2000                           83,910       SF    80.48        1/4/2006     7,000,000   12/16/2005
  95        1928-1930       1996                 106    Units    88.68       6/30/2006     6,100,000     6/8/2006
  96           1941         1991               6,078       SF   100.00        6/1/2006     6,700,000    5/17/2006     18
  97           2005                           27,240       SF   100.00        6/1/2006     5,400,000    5/15/2006
  98           1973         2006                 131    Units    87.79       5/17/2006     6,580,000    3/28/2006
  99           1969         2006              16,708       SF   100.00       5/25/2006     5,700,000    4/29/2006
  100          1987                           23,100       SF   100.00        2/1/2006     5,500,000    3/28/2006     12
  101          1976         1992              73,235       SF   100.00       6/30/2006     4,700,000    5/16/2006     18
  102          1968         2004              97,319       SF    77.88       5/31/2006     5,000,000   11/22/2005
             Various       Various               100    Rooms    66.36       4/30/2006     6,000,000     5/4/2006
  103          1994                               50    Rooms    63.38       4/30/2006     3,000,000     5/4/2006
  104          1999         2003                  50    Rooms    69.33       4/30/2006     3,000,000     5/4/2006
  105          2005                           11,140       SF   100.00       5/18/2006     4,880,000   11/21/2005     10
  106          1997                           39,254       SF    91.69       3/31/2006     4,770,000    4/21/2006     15
  107          1997                           10,125       SF   100.00        8/1/2006     4,380,000     5/3/2006
  108          2005                           14,728       SF   100.00       4/25/2006     5,400,000    4/27/2006
  109          2005                           22,765       SF    87.48        6/1/2006     4,200,000     9/1/2006
  110          1981         1997              50,190       SF   100.00        4/1/2006     4,920,000    4/20/2006     12
  111          1996                           52,676       SF   100.00       3/23/2006     3,850,000     4/9/2006
  112          2005                           33,273       SF   100.00       4/30/2006     5,600,000    4/10/2006
  113          1980                           37,118       SF    97.53       5/31/2006     5,000,000    6/13/2006     19
  114          1979                           98,196       SF   100.00        5/3/2006     4,120,000     5/1/2006     8
  115          2005                           15,122       SF    86.68       5/10/2006     4,522,000    5/15/2006
  116          2005                            9,823       SF   100.00       6/28/2006     4,200,000     6/6/2006     12
  117          1950         1997              20,160       SF   100.00       5/11/2006     6,100,000    5/17/2006
  118          2005                               26    Units    92.31        6/9/2006     4,100,000     6/5/2006     15
  119          1910         2001              19,512       SF    89.75        6/1/2006     3,200,000    5/16/2006     18
  120    1910, 2001-2003                      18,175       SF    95.60        5/1/2006     3,400,000     5/5/2006
  121          2004                           83,248       SF    82.59       4/12/2006     2,800,000    5/16/2006
  122          2004                            9,761       SF   100.00       6/28/2006     4,150,000     6/6/2006     12
  123       1995, 1999                        75,575       SF    90.00        6/6/2006     3,025,000    5/13/2006
  124          1994                           12,000       SF   100.00        2/1/2006     2,560,000    3/23/2006     11
  125          1997                           12,912       SF   100.00       5/25/2006     2,150,000    5/24/2006
  126          2003                            9,300       SF   100.00       4/19/2006     2,255,000    4/28/2006     8


                                          LARGEST TENANT
         SINGLE                                                                               LEASE
LOAN #   TENANT                            TENANT NAME                          UNIT SIZE  EXPIRATION
------------------------------------------------------------------------------------------------------

  1
 1.01
 1.02
 1.03
 1.04
 1.05
 1.06
 1.07
 1.08
 1.09
 1.10
 1.11
 1.12
 1.13
 1.14
 1.15
 1.16
 1.17
 1.18
 1.19
 1.20
 1.21
 1.22
 1.23
 1.24
 1.25
 1.26
 1.27
 1.28
 1.29
 1.30
 1.31
 1.32
 1.33
 1.34
 1.35
 1.36
 1.37
 1.38
 1.39
 1.40
 1.41
 1.42
 1.43
 1.44
 1.45
 1.46
 1.47
 1.48
 1.49
 1.50
 1.51
 1.52
 1.53
 1.54
 1.55
 1.56
 1.57
 1.58
 1.59
   2             California Marketing Associate                                   40,636   12/31/2009
   3
 3.01
 3.02
 3.03
 3.04
 3.05
 3.06
 3.07
 3.08
 3.09
 3.10
 3.11
 3.12
 3.13
 3.14
 3.15
 3.16
 3.17
 3.18
 3.19
 3.20
 3.21
 3.22
 3.23
 3.24
 3.25
 3.26
 3.27
 3.28
 3.29
 3.30
 3.31
 3.32
 3.33
 3.34
 3.35
 3.36
 3.37
 3.38
 3.39
 3.40
 3.41
 3.42
 3.43
   4             Sears                                                           145,629    5/31/2013
   5
   6             Giant Eagle                                                      76,076    8/31/2008
   7
   8             Fidelity Real Estate Company, LLC                               137,246    7/31/2010
   9
  10             Sofa Express and More                                            27,196    7/31/2010
  11
  12             Chuck E. Chesse's Pizza                                          13,000    6/30/2015
  13             Marshall's                                                       45,882   10/31/2015
  14             Walgreens                                                        13,650    1/31/2031
  15             Bill & Melinda Gates Foundation                                  52,632    9/30/2011
  16
 16.01
 16.02
  17
 17.01           Kroger                                                           65,098   12/31/2021
 17.02           Video Club                                                        5,215    6/30/2008
 17.03           Pita Cafe                                                         4,000    2/28/2022
  18             Shop-Rite                                                        63,342   11/30/2018
  19
  20
  21             Informative Research                                              7,843    8/31/2010
  22             Gold's Gym                                                       35,000     9/9/2020

  23     Yes     Kmart - California (Lakeport)                                    90,956   12/31/2017
  24             Kmart - New Mexico (Las Cruces)                                  91,479     9/1/2013
  25     Yes     Kmart - Colorado (Loveland)                                      91,736   11/30/2011
  26     Yes     Kmart - Illinois (Granite City)                                 100,953   11/30/2011
  27     Yes     Kmart - North Carolina (Smithfield)                              40,050    8/31/2008
  28
  29             The Gap (Kids)                                                    9,300    1/31/2010
  30
  31
 31.01           Prime Source Building Products                                  152,850    2/28/2009
 31.02           Pathologists Assoc. (Follas Labs)                                16,374    7/31/2013
 31.03   Yes     Access Courier, Inc.                                             70,000    9/30/2013
 31.04   Yes     Mail South, Inc.                                                 75,880    3/31/2012
  32             Henry's Marketplace                                              27,059    1/31/2022
  33
  34
  35
  36             Nebraska Book Co.                                                22,944    4/30/2014
  37             CompUSA, Inc.                                                    27,948    7/31/2013
  38
  39             Seaton Corp.                                                     74,450    7/30/2015
  40
  41             Ralphs Transfer                                                  60,000    6/30/2010
  42             Conectiv Resource                                                35,040    4/18/2011
  43             City of San Antonio                                              38,150    6/30/2008
  44
  45             Kaiser Foundation                                                26,840   10/31/2007
  46
  47             Promenade Associates, Inc.                                       14,663    1/14/2015
  48             Kroger                                                           63,296   10/31/2015
  49             Sears                                                            20,829    12/8/2009
  50             State of Washington, Department of Social and Health Services    42,166    6/30/2016
  51
  52             Penny Saver                                                       4,701    9/30/2007
  53             Walgreen's                                                       13,600   10/15/2016
  54             USA Baby                                                         12,342    1/31/2013
  55             AMNET, Inc.                                                       7,507    2/28/2010
  56
  57             Publicis Dialogue                                                12,956    7/15/2008
  58
  59             M&M Orthopedic                                                   15,615   10/31/2014
  60             NJ Redevelopment Authority                                        6,940     8/6/2009
  61             Winsor Law                                                       10,749    5/15/2012
  62
  63     Yes     JP Morgan                                                        84,000   12/31/2010
  64             Coldwell Banker                                                   3,859    3/22/2011
  65             European Market                                                   5,966    3/21/2016
  66             Furniture Impressions                                            29,478    1/31/2011
  67             Super Supplement                                                  3,500    6/20/2014
  68     No
 68.01
 68.02
 68.03
 68.04
  69
  70     Yes     United States of America (GSA)                                   24,500    4/16/2018
  71             Hastings Entertainment                                           30,625    8/31/2014
  72             Village Market IGA                                               21,400    2/15/2026
  73             Diagnostic Imaging                                               13,958    6/30/2009
  74
  75             Regal Cinemas                                                    60,472    6/30/2015
  76             WinCo Foods                                                      41,460   11/14/2009
  77             TJ Max                                                           25,356    1/31/2011
  78             K-Mart                                                           86,479    8/31/2016
  79             Best Buy                                                         30,038    1/31/2017
  80             New China Palace                                                  8,000   11/30/2013
  81             Citibank                                                          5,804    4/30/2016
  82             Picksend Distributing                                            10,133    6/30/2008
  83             Washington Mutual Bank, Inc.                                     17,178    1/31/2010
  84             Dovetail Equipment Rental                                        16,628    6/30/2019
  85             Matsuri Sushi                                                     4,000    9/30/2010
  86             Pilot Air Freight                                                24,885   12/31/2012
  87     Yes     Tri-State Surgical                                               41,270    4/30/2026
  88             GSA - Bureau of Mines                                            37,579   12/31/2019
  89             McKesson                                                        114,439    9/25/2012
  90             Schooner's Restaurant                                            10,040    4/30/2008
  91             Bright Now Dental                                                 3,551     5/1/2016
  92             Jake's Crawfish                                                  16,600   10/12/2019
  93             Check City                                                        2,639          UAV
  94             Goody's Family Clothing                                          25,000    8/31/2010
  95
  96     Yes     Woo Lae Oak Restauurant                                           6,078    1/31/2017
  97             Southern Community Bank                                          13,667   12/31/2015
  98
  99     Yes     Garron's Furniture (Ethan Allen)                                 16,708    5/31/2016
  100            Mountain Mike's Pizza                                             3,000   11/30/2006
  101    Yes     Sansegal Sportswear                                              73,235     7/6/2016
  102            The Housing Authority of Kansas                                  20,564    6/30/2011

  103
  104
  105            Black Sea Buffet                                                  5,707    5/19/2014
  106            Golden Gambling                                                   6,528    4/18/2008
  107    Yes     Aramingo Avenue CVS, Inc.                                        10,125    1/31/2018
  108    Yes     Walgreen's                                                       14,728    9/30/2080
  109            El Chico Cafe                                                     5,600    4/30/2020
  110            Safeway                                                          23,840    12/4/2010
  111            Food City                                                        34,256   10/26/2016
  112    Yes     One Beacon Insurance                                             33,273    11/6/2013
  113            Lawrence Booth                                                    4,044   10/31/2006
  114            Earnest Machine Products Co.                                     17,500    9/30/2009
  115            Washington Mutual                                                 3,500   10/14/2009
  116            California Eye Professionals                                      5,106    2/28/2010
  117            CVS Drugs                                                         8,000    3/31/2015
  118
  119            Wasatch Fondue                                                    4,934    3/31/2012
  120            Central Texas Medical Ctr.                                        8,100    10/1/2008
  121
  122            Pacific Century Commercial                                        2,888     8/8/2009
  123
  124            Re/Max Gold                                                       3,000    1/31/2011
  125    Yes     Goldsboro Family Practice                                        12,912    2/28/2011
  126            Summit Rehabilitation, LLC                                        3,798    4/30/2013


                        2ND LARGEST TENANT                                      3RD LARGEST TENANT
        ---------------------------------------------              -------------------------------------------
                                                          LEASE                                                    LEASE
LOAN #                   TENANT NAME        UNIT SIZE   EXPIRATION              TENANT NAME          UNIT SIZE   EXPIRATION   LOAN #
------------------------------------------------------------------------------------------------------------------------------------

   1                                                                                                                           1
 1.01                                                                                                                        1.01
 1.02                                                                                                                        1.02
 1.03                                                                                                                        1.03
 1.04                                                                                                                        1.04
 1.05                                                                                                                        1.05
 1.06                                                                                                                        1.06
 1.07                                                                                                                        1.07
 1.08                                                                                                                        1.08
 1.09                                                                                                                        1.09
 1.10                                                                                                                        1.10
 1.11                                                                                                                        1.11
 1.12                                                                                                                        1.12
 1.13                                                                                                                        1.13
 1.14                                                                                                                        1.14
 1.15                                                                                                                        1.15
 1.16                                                                                                                        1.16
 1.17                                                                                                                        1.17
 1.18                                                                                                                        1.18
 1.19                                                                                                                        1.19
 1.20                                                                                                                        1.20
 1.21                                                                                                                        1.21
 1.22                                                                                                                        1.22
 1.23                                                                                                                        1.23
 1.24                                                                                                                        1.24
 1.25                                                                                                                        1.25
 1.26                                                                                                                        1.26
 1.27                                                                                                                        1.27
 1.28                                                                                                                        1.28
 1.29                                                                                                                        1.29
 1.30                                                                                                                        1.30
 1.31                                                                                                                        1.31
 1.32                                                                                                                        1.32
 1.33                                                                                                                        1.33
 1.34                                                                                                                        1.34
 1.35                                                                                                                        1.35
 1.36                                                                                                                        1.36
 1.37                                                                                                                        1.37
 1.38                                                                                                                        1.38
 1.39                                                                                                                        1.39
 1.40                                                                                                                        1.40
 1.41                                                                                                                        1.41
 1.42                                                                                                                        1.42
 1.43                                                                                                                        1.43
 1.44                                                                                                                        1.44
 1.45                                                                                                                        1.45
 1.46                                                                                                                        1.46
 1.47                                                                                                                        1.47
 1.48                                                                                                                        1.48
 1.49                                                                                                                        1.49
 1.50                                                                                                                        1.50
 1.51                                                                                                                        1.51
 1.52                                                                                                                        1.52
 1.53                                                                                                                        1.53
 1.54                                                                                                                        1.54
 1.55                                                                                                                        1.55
 1.56                                                                                                                        1.56
 1.57                                                                                                                        1.57
 1.58                                                                                                                        1.58
 1.59                                                                                                                        1.59
   2    Otis College Of Art And Design         31,958  7/31/2012    Bank Of America N.T. & S.A.       21,440     3/31/2010     2
   3                                                                                                                           3
 3.01                                                                                                                        3.01
 3.02                                                                                                                        3.02
 3.03                                                                                                                        3.03
 3.04                                                                                                                        3.04
 3.05                                                                                                                        3.05
 3.06                                                                                                                        3.06
 3.07                                                                                                                        3.07
 3.08                                                                                                                        3.08
 3.09                                                                                                                        3.09
 3.10                                                                                                                        3.10
 3.11                                                                                                                        3.11
 3.12                                                                                                                        3.12
 3.13                                                                                                                        3.13
 3.14                                                                                                                        3.14
 3.15                                                                                                                        3.15
 3.16                                                                                                                        3.16
 3.17                                                                                                                        3.17
 3.18                                                                                                                        3.18
 3.19                                                                                                                        3.19
 3.20                                                                                                                        3.20
 3.21                                                                                                                        3.21
 3.22                                                                                                                        3.22
 3.23                                                                                                                        3.23
 3.24                                                                                                                        3.24
 3.25                                                                                                                        3.25
 3.26                                                                                                                        3.26
 3.27                                                                                                                        3.27
 3.28                                                                                                                        3.28
 3.29                                                                                                                        3.29
 3.30                                                                                                                        3.30
 3.31                                                                                                                        3.31
 3.32                                                                                                                        3.32
 3.33                                                                                                                        3.33
 3.34                                                                                                                        3.34
 3.35                                                                                                                        3.35
 3.36                                                                                                                        3.36
 3.37                                                                                                                        3.37
 3.38                                                                                                                        3.38
 3.39                                                                                                                        3.39
 3.40                                                                                                                        3.40
 3.41                                                                                                                        3.41
 3.42                                                                                                                        3.42
 3.43                                                                                                                        3.43
   4    Filene's                              140,012  10/22/2022   JCPenney                          90,446    10/31/2009     4
   5                                                                                                                           5
   6    Regal Cinemas (Crocker Park)           38,360  4/30/2020    Bed Bath & Beyond                 29,963     4/30/2009     6
   7                                                                                                                           7
   8    Prince Yeates Geldzaldher              23,270  11/30/2011   Commerce CRG                      16,984    11/30/2009     8
   9                                                                                                                          9
  10    CompUSA                                25,000  3/31/2009    Borders                           25,000     3/31/2009    10
  11                                                                                                                          11
  12    La Mirage Fitness                       9,750  3/1/2016     Stuart Andersons (Black Angus)     9,700    10/31/2008    12
  13    Brown Group-Famous Footwear             8,190  10/31/2015   Harmon Stores                      6,000     1/31/2016    13
  14    Siegal/Drossner CPA's                   7,500  11/14/2015   Cosi                               3,000      6/5/2016    14
  15    Pemco                                  19,928  4/30/2011    Seattle Cancer Care Alliance      15,800     4/30/2016    15
  16                                                                                                                          16
 16.01                                                                                                                       16.01
 16.02                                                                                                                       16.02
  17                                                                                                                          17
 17.01  Kruse & Muer                            6,443  12/31/2006   China Wok                          4,912     9/30/2018   17.01
 17.02  BP Gas Station                          1,900  9/30/2024    Dunkin Donuts                      1,780     8/31/2024   17.02
 17.03  Twelve Chairs                           4,000  3/1/2011     Greenfield Club                    2,000      3/1/2011   17.03
  18    Hollywood Video                         7,500  10/9/2008    Laundromax                         3,643     8/31/2010    18
  19                                                                                                                          19
  20                                                                                                                          20
  21    Pyatt, Silvestri & Hanlon               6,640  8/31/2009    Cotkin, Collins & Ginsburg         5,155    11/30/2014    21
  22    Foss Swim School                       15,391  4/3/2021     Walgreen's                        14,820     3/31/2080    22

  23                                                                                                                          23
  24                                                                                                                          24
  25                                                                                                                          25
  26                                                                                                                          26
  27                                                                                                                          27
  28                                                                                                                          28
  29    R&S Westport, LLC                       4,050  1/31/2022    Janie & Jack Store #967            1,653     4/30/2012    29
  30                                                                                                                          30
  31                                                                                                                          31
 31.01  House of Doolittle, Inc.               60,540  5/31/2007                                                             31.01
 31.02  Delp Printing and Mailing, Inc         13,578  12/31/2008   ASTEC Corp.                        8,709    10/31/2009   31.02
 31.03                                                                                                                       31.03
 31.04                                                                                                                       31.04
  32    Party Planet                            4,800  3/31/2011    Gentle Dental                      3,587     2/28/2016    32
  33                                                                                                                          33
  34                                                                                                                          34
  35                                                                                                                          35
  36    Gold's Gym                             11,432  9/30/2010    Pizza House of East Lansing        6,244    11/30/2009    36
  37    Michaels Stores, Inc.                  20,189  2/28/2009    Pier 1 Imports (U.S.), Inc.        9,767     2/28/2013    37
  38                                                                                                                          38
  39    Premiere Music & Film Systems           7,056  5/31/2011    Pauline Grace Corporation          4,523     8/31/2009    39
  40                                                                                                                          40
  41    World Electric Supply                  20,000  6/30/2011    Barron's Wholesale                16,000    12/31/2006    41
  42    BGBB                                   22,043  5/31/2021    Casarino, Christman                8,214     6/30/2011    42
  43    Daymon Associates, Inc.                19,222  9/30/2010    Riverview Tower Suites, Ltd.      14,928     4/30/2009    43
  44                                                                                                                          44
  45    Summit Health Enterprises               4,851  9/14/2008    Associated Women's Healthcare      3,210     6/30/2011    45
  46                                                                                                                          46
  47    American Institute of Gastric          12,013  1/14/2015    North Dallas Physical Therapy      5,760     5/31/2007    47
  48    Washington Mutual                       4,000  7/31/2008    Top Beauty                         2,931    10/31/2007    48
  49    La-Z-Boy                               16,000  3/31/2012    Capital Fitness                   12,000    10/31/2012    49
  50    Nextel                                    506  6/30/2013                                                              50
  51                                                                                                                          51
  52    Baja Fresh                              4,190  4/14/2008    Get Fit! Family Wellness           4,000     4/30/2010    52
  53    Hollywood Video                         5,500  10/31/2010   Round Table Pizza                  4,250     3/31/2008    53
  54    Renaissance Home Furnishings, Inc.     11,334  6/15/2007    Dunn-Edwards Corporation           8,501     5/31/2008    54
  55    TSA                                     6,354  1/31/2007    Mortgage Loan Specialists          3,295     6/30/2009    55
  56                                                                                                                          56
  57    Wisan Smith Racker Prescott            12,777  12/31/2011   Wasatch Prime, LLC (Ruth's Chris) 11,152     5/31/2021    57
  58                                                                                                                          58
  59    DuPage Urology                          5,950  9/30/2014    Sleep Med Center                   3,899     5/31/2016    59
  60    Bank of America                         5,700  9/30/2010    NJ College Governing BD            3,814    11/30/2010    60
  61    Edupoint Educational Systems            7,714  10/15/2008   US Bank                            4,833     5/31/2015    61
  62                                                                                                                          62
  63                                                                                                                          63
  64    Murrieta's                              3,025  5/20/2013    Golf, Etc.                         2,524     6/18/2010    64
  65    Five Dollar Store                       3,948  6/9/2011     Mountain Mike's Pizza              2,787      4/1/2016    65
  66    Long Realty                            17,335  3/31/2013    Sierra Cycles                      9,013     4/30/2010    66
  67    Longhorn-Greer                          3,158  3/28/2009    RadioShack                         2,700     8/31/2011    67
  68                                                                                                                          68
 68.01                                                                                                                       68.01
 68.02                                                                                                                       68.02
 68.03                                                                                                                       68.03
 68.04                                                                                                                       68.04
  69                                                                                                                          69
  70                                                                                                                          70
  71    Genuine Parts                           8,640  11/30/2009   Angela's Gift Shop                 5,600      5/1/2013    71
  72    Pampered Dragon                         2,094  5/29/2016    Kumon Learning Center              1,230     5/29/2011    72
  73    Pain Management Associates              8,314  2/28/2014    MidWest Cardiology                 7,709      4/9/2008    73
  74                                                                                                                          74
  75    The Hottest Dog                         1,511  5/31/2011    Quizno's Classic Subs              1,410     5/31/2011    75
  76    Payless Drug/Rite Aid Stores           37,682  10/31/2007   Sizzler                            5,798    11/18/2009    76
  77    Dollar General                          6,268  4/30/2007    Cici's Pizza                       4,633    10/31/2012    77
  78    Kroger                                 33,645  1/31/2012    Rite Aid                           6,720     9/25/2009    78
  79    La-Z-Boy                               21,909  5/31/2021                                                              79
  80    Tio Pepe's                              6,300  10/31/2010   Ehler's Health Supply              4,568     7/31/2008    80
  81    Vanderbilt Lumber                       3,950  2/28/2016    New York Karate                    3,840     1/31/2016    81
  82    Discovery Research                      7,590  10/31/2008   Iron Gate Grill                    6,644     4/30/2009    82
  83    State of Washington Dept. of L          8,938  1/31/2010    AMSEC, LLC                         7,615     3/14/2007    83
  84    Tom Scott & Assoc                       9,488  6/30/2019    Broad Street Capital               5,066      1/1/2011    84
  85    WellBound                               3,550  4/30/2013    Jackson Medical Supplies           2,400    12/31/2009    85
  86    AT Systems Atlantic                    21,357  10/31/2021   Corporate Express                 10,576     9/30/2010    86
  87                                                                                                                          87
  88    Electrolux                             14,798  8/31/2010    People's Choice Home               5,632     5/31/2010    88
  89                                                                                                                          89
  90    Dataquick                               5,368  2/28/2009    High Desert Medical Group          5,071    10/31/2014    90
  91    Qdoba                                   2,200  3/31/2016    Panda Express                      2,200     3/31/2016    91
  92                                                                                                                          92
  93    Pizza                                   2,354  6/21/2012    Wireless Toyz                      1,808     7/24/2011    93
  94    Dollar Tree Store                      10,000  6/30/2008    The Shoe Show of Rocky             5,000     9/30/2006    94
  95                                                                                                                          95
  96                                                                                                                          96
  97    MTC Technologies                       13,573  4/30/2011                                                              97
  98                                                                                                                          98
  99                                                                                                                          99
  100   QMX Motorsports                         2,400  4/30/2010    Endless Seasons                    2,100     8/31/2010    100
  101                                                                                                                         101
  102   State of Missouri                      15,996  6/30/2007    Catholic Charities of Kansas      10,376     8/31/2009    102

  103                                                                                                                         103
  104                                                                                                                         104
  105   Leslie's Pool Mart                      3,057  12/31/2010   Pizza Restaurant                   1,315     3/16/2011    105
  106   Minefinders (USA) Inc.                  4,896  11/1/2007    Miracle Investments                3,350     8/31/2006    106
  107                                                                                                                         107
  108                                                                                                                         108
  109   Cotton Patch Cafe                       4,565  6/14/2015    Denture Dental Service             3,150      2/1/2011    109
  110   Rite Aid                               15,000  7/1/2017     Round Table Pizza                  3,400     4/30/2011    110
  111   Family Dollar                           8,000  6/1/2007     El Pubilito Restaurant             3,050     4/30/2015    111
  112                                                                                                                         112
  113   CHR Employer                            2,646  12/31/2006   Michael Lau                        2,637    12/31/2007    113
  114   A.P.C. 2000, Inc.                      17,500  9/30/2010    Sears Logistics                   11,611     9/30/2006    114
  115   BAMA                                    3,383  8/31/2010    LJS / A&W (Pad Lease)              2,920     3/15/2024    115
  116   Westmar Property Mgmt, Inc.             2,704  7/31/2012    Wells Fargo Financial, California  2,013     6/30/2011    116
  117   West Coast Video                        3,600  8/31/2006    Oh Cafe                            1,800    11/30/2018    117
  118                                                                                                                         118
  119   U.S. Marshalls                          3,948  5/31/2013    Takashi                            3,380     9/30/2012    119
  120   BL School of Dance                      1,800  4/1/2010     State Farm Insurance               1,500      8/1/2006    120
  121                                                                                                                         121
  122   Alhadeff & Solar, LLP                   2,637  8/4/2009     General Mortgage, Inc              2,459     8/15/2009    122
  123                                                                                                                         123
  124   C & T's Restaurant                      2,000  5/31/2010    Curves for Women                   1,450     8/31/2007    124
  125                                                                                                                         125
  126   American Insurance Associates,          3,150  10/31/2009   Bonterra Homes, Inc.               2,352     7/31/2010    126




                             FOOTNOTES TO ANNEX A-1

1    MLML - Merrill Lynch Mortgage Lending, Inc., IXIS - IXIS Real Estate
     Capital Inc., PMCF - Prudential Mortgage Capital Funding, LLC, AMCC -
     Artesia Mortgage Capital Corporation

2    With respect to mortgage loan number 1, UW DSCR (x), Maturity LTV (%),
     Cut-Off Date LTV (%), Original Balance Per Unit ($) and Cut-Off Date
     Balance Per Unit ($) were calculated based on the aggregate principal
     balance of the ARC Portfolio Whole Loan.

3    With respect to mortgage loan number 3, UW DSCR (x), Maturity LTV (%),
     Cut-Off Date LTV (%), Original Balance Per Unit ($) and Cut-Off Date
     Balance Per Unit ($) were calculated based on the aggregate principal
     balance of the RLJ Portfolio Loan Combination.

4    With respect to mortgage loans that are presented as cross-collateralized
     and cross-defaulted, Cut-Off Date LTV (%), Maturity LTV (%), UW DSCR (x)
     were calculated in the aggregate.

5    With respect to mortgage loan numbers 1, 8, 11, 15, 44, 112 and 115, the UW
     DSCR (x) is calculated using the IO Annual Payment.

6    With respect to mortgage loan numbers 14, 19, 30, 34, 61, 71, 82 and 109,
     the UW DSCR (x) is calculated after taking into account certain holdback
     amounts, letters of credit or reserve amounts. The "as-is" UW DSCR (x) for
     each of the mortgage loans is 1.07x, 1.08x, 1.07x, 1.20x, 1.13x, 1.16x,
     1.15x and 1.17x respectively.

7    With respect to mortgage loans with partial interest only periods, Annual
     P&I Debt Service ($), Monthly P&I Debt Service ($) and UW DSCR (x) are
     shown after the expiration of the Interest Only Period.

8    With respect to mortgage loan number 14, the Cut-off Date LTV (%) and
     Maturity LTV (%) for the mortgage loans are calculated after taking into
     account certain holdback amounts, letters of credit or reserve amounts. The
     "as-is" Cut-Off Date LTV (%) for the mortgage loan is 84.95%. The "as-is"
     Maturity LTV (%) is 74.63%.

9    With respect to mortgage loan numbers 13, 30, 59 and 109 the Cut-Off Date
     LTV (%) and Maturity LTV (%) was calculated using the full loan amount and
     the "as stabilized" Appraised Value ($). Using the full loan amount and the
     "as is" value the Cut-Off Date LTV (%) is 80.0%, 84.2%, 81.5% and 83.8%
     respectively. The "as-is" Maturity LTV (%) is 70.1%, 78.7%, 73.5% and 72.1%
     respectively.

10   With respect to mortgage loans secured by multiple properties each mortgage
     loan's Original Balance ($), Cut-Off Date Balance ($) and Maturity/ARD
     Balance ($) are allocated to the respective properties based on an
     allocation determined by Appraised Value ($), or based on allocations in
     the related loan documents.

11   With respect to mortgage loan number 58, on July 20, 2006, based on the
     terms of the loan agreement, the mortgage loan funded a $200,000 earnout.

12   The Admin. Fee (%) includes the primary servicing fee, master servicing
     fee, sub-servicing fee and trustee fees applicable to each mortgage loan.

13   The Net Mortgage Rate (%) equates to the related Interest Rate (%) less the
     related Admin. Fee (%).

14   With respect to mortgage loan number 4, on July 19, 2006, based on the
     terms of the loan agreement, the mortgage loan was paid down by $750,000,
     the interest rate increased by 5 bps from 6.377% and the payment was recast
     based on the updated outstanding principal balance.

15   With respect to mortgage loan number 13, there are a total of 24 months of
     IO with 12 months occurring at the start of the loan term and the remaining
     months occurring during the last 12 months of the loan term. (Annex A-4)

16   With respect to mortgage loan number 74, the borrower is required to
     deposit $225,000 on the payment dates in July 2006 through August 2006 and
     $175,000 on the payment date in September 2006. Beginning in 2007, the
     borrower is required to deposit the Lender's calculated shortfall amount on
     the payment dates in July through September based on a calculation from the
     Loan Agreement.



17   With respect to mortgage loan number 54, the TI/LC reserve was prefunded at
     $250,000 at closing, with the requirement that if the reserve funds fall
     below $100,000, monthly impounds will commence. Borrower is not required to
     make monthly payments for any month the balance exceeds $100,000.

18   With respect to the property number 68.03 included in mortgage loan number
     68, the information presented is that of the multifamily component. There
     are six (6) additional ground floor retail units totaling 3,660 square feet
     and contributing $53,364 of underwritten rental income.

19   With respect to mortgage loan number 61, the appraisal value includes a tax
     abatement of $570,000.

20   With respect to those mortgaged properties indicating an Appraisal Date
     beyond the Cut-Off Date, the Appraised Value ($) and the corresponding
     Appraisal Date are based on stabilization.

21   With respect to mortgage loan numbers 8, 33, 37, 44, 46, 52, 55, 63, 77,
     78, 90 and 100, the borrowers own the related mortgaged real properties as
     tenants-in-common.

22   Mortgage loan number 1 provides for a prepayment premium that is equal to
     the greater of 1% of the outstanding principal indebtedness relating to the
     fixed rate component that is prepaid and the positive difference, if any,
     between (i) the present value on the date of prepayment (by acceleration or
     otherwise) of all future installments of principal and interest which the
     borrower would otherwise be required to pay with respect to the fixed rate
     component from the date of such prepayment through and including the
     maturity date absent such prepayment, including the unpaid principal amount
     which might otherwise be due upon the maturity date absent such prepayment,
     with such present value being determined by the use of a discount rate
     equal to the yield to maturity (adjusted to a "Mortgage Equivalent Basis"),
     on the date of such prepayment of the United States Treasury Security
     having the term to maturity closest to what otherwise would have been the
     remaining term of the loan absent such prepayment and (ii) the fixed rate
     component of the principal indebtedness on the date of such prepayment.

     Mortgage loan number 5 provides for a prepayment premium amount that is
     equal to the greater of (i) one percent (1%) of the principal amount being
     prepaid or (ii) the present value of a series of payments each equal to the
     Payment Differential and payable on each Payment Date over the remaining
     original term of this Note through and including the Maturity Date,
     discounted at the Reinvestment Yield for the number of months remaining as
     of the date of such prepayment to each such Payment Date and the Maturity
     Date. "Payment Differential" shall mean an amount equal to (i) the Note
     Rate less the Reinvestment Yield, divided by (ii) 12 and multiplied by
     (iii) the principal sum outstanding under this Note after application of
     the constant monthly payment due under this Note on the date of such
     prepayment, provided that the Payment Differential shall in no event be
     less than zero.

     Mortgage loan numbers 32, 113, 116, 122 and 123 provide for a prepayment
     charge which shall mean an amount determined as of the date of any
     prepayment or acceleration of the mortgage loan, which will be the greater
     of (a) 1% of the principal amount prepaid, or (b) the amount obtained by
     subtracting (i) the sum of (x) the unpaid principal amount being prepaid,
     plus (y) the amount of interest thereon accrued to the date of such
     prepayment or acceleration, as the case may be, from (ii) the sum of the
     Current Values (defined below) of all amounts of principal and interest on
     the Note being prepaid or accelerated that would otherwise have become due
     on and after the date of such determination if the Note was not being
     prepaid or accelerated. The "Current Value" of any amount payable means
     such amount discounted (on a semiannual basis) to its present value on the
     date of determination at the Treasury Yield (defined below) per annum in
     accordance with the following formula: Current Value = amount payable /
     (1+d/2)^n; where "d" is the Treasury Yield per annum expressed as a decimal
     and "n" is an exponent equal to the number of semiannual periods.

     Mortgage loan number 36 provides for a yield maintenance premium which is a
     prepayment fee equal to the product obtained by multiplying: (A) the amount
     of Principal being prepaid, by (B) the excess (if any) of the Monthly Note
     Rate over the Assumed Reinvestment Rate(ARR) by



     (C) 1-(1/1+ARR)n/ARR. Where n = number of months remaining between the date
     of prepayment and the Open Prepayment. "ARR" = Assumed Reinvestment Rate,
     which is equal to one-twelfth (1/12) of the yield rate equal to the lesser
     of (i) the yield on the U.S. Treasury issue (primary issue) with a maturity
     date closest to the Stated Maturity Date, or (ii) the yield on the U.S.
     Treasury issue (primary issue) with a term equal to the remaining average
     life of the Debt, with each such yield being based on the bid price for
     such issue as published in the Wall Street Journal on the date that is
     fourteen (14) days prior to the date of such prepayment (or, if such bid
     price is not published on that date, the next preceding date on which such
     bid price is so published) and converted to a monthly compounded nominal
     yield.

     Mortgage loan numbers 44 and 60 provide for a prepayment premium that is
     amount equal to the sum of (i) all amounts incurred by lender in connection
     with the enforcement of its rights under the note, the mortgage, the loan
     agreement or any of the other loan documents, (ii) any amounts incurred by
     lender to protect the property or the lien or security created by the loan
     documents, or for taxes, assessments or insurance premiums as provided in
     the loan documents, and (iii) the greater of (A) 1% of the outstanding
     principal amount of the loan and (B) the positive difference, if any,
     between (x) the present value on the date of such prepayment of all future
     installments which the borrower would otherwise be required to pay under
     the note during the original term thereof absent such prepayment, including
     the unpaid principal amount which would otherwise be due upon the scheduled
     maturity date absent such prepayment, with such present value being
     determined by the use of a discount rate equal to the yield to maturity
     (adjusted to a "Mortgage Equivalent Basis"), on the date of such
     prepayment, of the United States Treasury Security having the term to
     maturity closest to what otherwise would have been the remaining term
     thereof absent such prepayment and (y) the outstanding principal amount on
     the date of such prepayment.

     Mortgage loan numbers 47, 68, 98 and 126 provides for a prepayment premium
     that is equal to the greater of (i) one percent (1%) of the principal
     amount being prepaid or (ii) the present value of a series of payments each
     equal to the Payment Differential and payable on each Payment Date over the
     remaining original term of this Note through and including the Maturity
     Date, discounted at the Reinvestment Yield for the number of months
     remaining as of the date of such prepayment to each such Payment Date and
     the Maturity Date. "Payment Differential" shall mean an amount equal to (i)
     the Note Rate less the Reinvestment Yield, divided by (ii) 12 and
     multiplied by (iii) the principal sum outstanding under this Note after
     application of the constant monthly payment due under this Note on the date
     of such prepayment, provided that the Payment Differential shall in no
     event be less than zero.

     Mortgage loan numbers 58, 80, 110 and 124 provide for the payment of a
     yield maintenance premium; the amount, if any (but in no event less than
     zero), equal to the present value of a series of payments each equal to the
     Payment Differential (as hereinafter defined) and payable on each Payment
     Date over the remaining original term of the Note up to and including the
     Open Prepayment Date and the assuming balloon payment otherwise payable on
     the Stated Maturity Date is paid on the Open Prepayment Date, discounted at
     the Reinvestment Yield (as hereinafter defined) for the number of months
     remaining as of the date of such prepayment to each such Payment Date and
     the Open Prepayment Date. The term "Payment Differential" shall mean an
     amount equal to (i) the Interest Rate less the Reinvestment Yield, divided
     by (ii) twelve (12) and multiplied by (iii) the principal sum outstanding
     under the Note after application of the constant monthly payment due under
     the Note on the date of such prepayment, provided that the Payment
     Differential shall in no event be less than zero. The term "Reinvestment
     Yield" shall mean an amount equal to the lesser of (i) the yield on the
     U.S. Obligations with a maturity date closest to the Open Prepayment Date,
     or (ii) the yield on U.S. Obligations with a term equal to the remaining
     average life of the indebtedness evidenced by the Note, with each such
     yield being based on the bid price for such issue as published in the Wall
     Street Journal on the date that is fourteen (14) days prior to the date of
     such prepayment set forth in the notice of prepayment (or, if such bid
     price is not published on that date, the next preceding date on which such
     bid price is so published) and converted to a monthly compounded nominal
     yield.





























                     [THIS PAGE INTENTIONALLY LEFT BLANK.]











                                            ANNEX A-2 (ALL LOANS)


LOAN SELLERS



                                                             % OF                 WTD. AVG.
                                              AGGREGATE     INITIAL               REMAINING              WTD. AVG.    WTD. AVG.
                                NUMBER OF   CUT-OFF DATE   MORTGAGE  WTD. AVG.     TERM TO                CUT-OFF   MATURITY DATE
                                 MORTGAGE     PRINCIPAL      POOL     MORTGAGE  MATURITY/ARD  WTD. AVG.   DATE LTV      OR ARD
MORTGAGE LOAN SELLER              LOANS      BALANCE ($)    BALANCE   RATE (%)     (MOS.)      DSCR (X)  RATIO (%)  LTV RATIO (%)
---------------------------------------------------------------------------------------------------------------------------------

MLML                                   30     531,555,835    34.46%     6.2345           119       1.37      70.68          66.02
IXIS                                   38     460,935,835    29.88%     6.2108           117       1.37      68.06          59.81
PMCF                                   30     358,032,793    23.21%     6.0133           121       1.23      70.98          61.57
AMCC                                   28     192,172,089    12.46%     6.1218           120       1.31      70.26          64.52
---------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:               126  $1,542,696,552   100.00%     6.1621           119       1.33X     69.91          62.95
=================================================================================================================================



PROPERTY TYPES



                                                              % OF                 WTD. AVG.
                                               AGGREGATE     INITIAL               REMAINING              WTD. AVG.    WTD. AVG.
                                 NUMBER OF   CUT-OFF DATE   MORTGAGE  WTD. AVG.     TERM TO               CUT-OFF    MATURITY DATE
                                 MORTGAGED     PRINCIPAL      POOL     MORTGAGE  MATURITY/ARD  WTD. AVG.  DATE LTV       OR ARD
PROPERTY TYPE                   PROPERTIES    BALANCE ($)    BALANCE   RATE (%)     (MOS.)      DSCR (X)  RATIO (%)  LTV RATIO (%)
----------------------------------------------------------------------------------------------------------------------------------

Retail                                  55     494,835,375     32.08%    6.1516           121       1.20      73.58          65.54
   Anchored                             22     250,447,920     16.23%    6.0384           119       1.21      75.02          66.10
   Unanchored                           12      74,391,232      4.82%    6.2057           130       1.22      70.09          63.51
   Shadow Anchored                      12      69,115,773      4.48%    6.2095           126       1.23      68.26          61.79
   Single Tenant                         8      26,130,450      1.69%    6.1420           119       1.27      69.47          58.55
Multifamily                             83     403,508,302     26.16%    6.1181           117       1.34      71.12          66.92
   Multifamily                          24     233,508,302     15.14%    6.0300           115       1.22      72.78          65.52
   Manufactured Housing                 59     170,000,000     11.02%    6.2390           120       1.51      68.83          68.83
Hospitality                             51     245,658,108     15.92%    6.2577           119       1.37      65.88          57.42
Office                                  27     208,866,615     13.54%    6.0940           117       1.32      70.52          64.08
Other                                    1     111,805,891      7.25%    6.2400           118       1.84      54.54          46.67
Industrial                              11      49,844,623      3.23%    6.2683           119       1.29      73.49          65.00
Mixed Use                                5      23,882,828      1.55%    6.1086           117       1.27      73.66          62.69
Self Storage                             2       4,294,811      0.28%    6.3758           119       1.36      74.01          63.55
----------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                235  $1,542,696,552    100.00%    6.1621           119       1.33X     69.91          62.95
==================================================================================================================================




                                            ANNEX A-2 (ALL LOANS)


PROPERTY STATE/LOCATION



                                                              % OF                 WTD. AVG.
                                               AGGREGATE     INITIAL               REMAINING              WTD. AVG.    WTD. AVG.
                                 NUMBER OF   CUT-OFF DATE   MORTGAGE  WTD. AVG.     TERM TO               CUT-OFF    MATURITY DATE
                                 MORTGAGED     PRINCIPAL      POOL     MORTGAGE  MATURITY/ARD  WTD. AVG.  DATE LTV       OR ARD
PROPERTY STATE/LOCATION         PROPERTIES    BALANCE ($)    BALANCE   RATE (%)     (MOS.)      DSCR (X)  RATIO (%)  LTV RATIO (%)
----------------------------------------------------------------------------------------------------------------------------------

California                              24     326,801,340    21.18%     6.2130           118       1.46      60.80          53.38
   Southern                             12     257,206,994    16.67%     6.2579           118       1.52      58.98          51.69
   Northern                             12      69,594,346     4.51%     6.0474           118       1.25      67.51          59.66
Massachusetts                            3      91,736,960     5.95%     6.4014           119       1.11      78.74          70.59
Texas                                   32      88,319,804     5.73%     6.2639           111       1.33      70.62          65.12
Florida                                 12      80,468,350     5.22%     6.1748           118       1.43      69.43          63.00
Ohio                                     5      74,702,020     4.84%     6.0240           114       1.19      74.83          64.22
Utah                                    11      71,540,751     4.64%     6.0834           119       1.35      73.15          68.53
Pennsylvania                            11      66,899,378     4.34%     6.0142           119       1.23      76.07          67.81
Michigan                                11      65,083,959     4.22%     6.3023           119       1.24      76.07          68.44
Illinois                                13      61,734,950     4.00%     6.1653           119       1.33      73.66          66.09
Indiana                                 20      58,134,135     3.77%     6.2024           119       1.36      72.96          67.50
Arizona                                  5      57,245,736     3.71%     6.1480           134       1.27      70.19          67.81
Nevada                                   7      56,665,334     3.67%     5.8681           117       1.24      70.46          63.38
Georgia                                 10      53,557,609     3.47%     6.1577           120       1.41      72.21          69.43
Washington                               7      48,255,397     3.13%     6.0605           120       1.32      69.96          64.41
Hawaii                                   1      41,465,012     2.69%     5.9350           119       1.33      70.76          59.96
New Jersey                               4      34,492,106     2.24%     5.9050           119       1.28      71.78          61.38
Minnesota                                2      27,688,088     1.79%     6.2913           119       1.28      70.18          57.94
Colorado                                 8      27,634,645     1.79%     6.2344           119       1.37      69.76          64.20
Kentucky                                 3      20,955,242     1.36%     6.0362           118       1.20      78.39          73.24
North Dakota                             3      20,552,174     1.33%     5.9012           120       1.32      73.40          65.80
North Carolina                           6      18,913,035     1.23%     5.9675           118       1.34      68.88          63.81
New York                                 5      17,603,557     1.14%     6.2663           119       1.46      71.97          66.29
Connecticut                              1      14,830,000     0.96%     6.4450           119       1.10      65.91          62.03
Iowa                                     5      14,265,217     0.92%     6.2390           120       1.51      68.83          68.83
Missouri                                 3      11,963,989     0.78%     5.9672           117       1.28      72.48          60.84
Tennessee                                3      10,814,565     0.70%     6.2923           119       1.25      78.16          70.25
Oregon                                   2      10,640,392     0.69%     6.0323           116       1.30      64.31          52.71
Delaware                                 1      10,500,000     0.68%     6.1700           120       1.50      63.64          56.61
Arkansas                                 3      10,120,701     0.66%     6.3789           174       1.28      67.10          58.64
Maryland                                 2       9,396,100     0.61%     6.3800           120       1.25      69.97          58.96
South Carolina                           2       8,529,565     0.55%     6.2390           120       1.51      68.83          68.83
New Mexico                               2       6,727,053     0.44%     6.0805           119       1.36      70.15          62.46
Alaska                                   1       5,984,734     0.39%     6.3960           118       1.33      58.10          45.72
Idaho                                    1       5,940,000     0.39%     6.3400           120       1.37      68.28          64.17
Louisiana                                1       5,195,958     0.34%     6.2400           119       1.20      76.98          65.81
Virginia                                 1       3,000,000     0.19%     6.1740           119       1.78      53.57          53.57
Kansas                                   3       2,956,522     0.19%     6.2390           120       1.51      68.83          68.83
Oklahoma                                 1       1,382,174     0.09%     6.2390           120       1.51      68.83          68.83
----------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                235  $1,542,696,552    100.00%    6.1621           119       1.33X     69.91          62.95
==================================================================================================================================




                                            ANNEX A-2 (ALL LOANS)


CUT-OFF DATE PRINCIPAL BALANCES ($)



                                                                                                                 WTD.
                                                                                                                 AVG.    WTD. AVG.
                                                               % OF                   WTD. AVG.                CUT-OFF    MATURITY
                                              AGGREGATE       INITIAL                 REMAINING                  DATE       DATE
                                NUMBER OF      CUT-OFF       MORTGAGE   WTD. AVG.      TERM TO                   LTV       OR ARD
RANGE OF CUT-OFF DATE            MORTGAGE   DATE PRINCIPAL     POOL     MORTGAGE    MATURITY/ARD   WTD. AVG.    RATIO       LTV
PRINCIPAL BALANCES ($)            LOANS       BALANCE ($)     BALANCE    RATE (%)      (MOS.)       DSCR (X)     (%)     RATIO (%)
----------------------------------------------------------------------------------------------------------------------------------

    958,051 -  2,999,999               18       37,523,701       2.43%     6.3709            119        1.36     64.21       56.12
  3,000,000 -  3,999,999               13       44,194,611       2.86%     6.1428            118        1.29     70.06       61.66
  4,000,000 -  4,999,999                9       40,285,788       2.61%     6.2153            126        1.23     70.40       61.42
  5,000,000 -  5,999,999               19      105,834,291       6.86%     6.2031            119        1.29     71.74       63.19
  6,000,000 -  6,999,999                6       39,144,961       2.54%     6.2407            119        1.34     72.08       62.66
  7,000,000 -  7,999,999               12       89,838,582       5.82%     6.1100            119        1.31     71.99       64.58
  8,000,000 -  9,999,999                9       78,876,391       5.11%     6.0057            118        1.24     69.48       61.74
 10,000,000 -  12,999,999              12      134,043,014       8.69%     6.1568            119        1.27     71.16       62.63
 13,000,000 -  19,999,999              17      266,992,720      17.31%     6.0487            118        1.22     73.16       65.67
 20,000,000 -  49,999,999               6      181,164,473      11.74%     5.9909            119        1.26     73.38       65.79
 50,000,000 -  99,999,999               3      242,992,128      15.75%     6.3292            119        1.26     69.91       62.73
100,000,000 -  170,000,000              2      281,805,891      18.27%     6.2394            119        1.64     63.16       60.04
----------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:               126   $1,542,696,552     100.00%     6.1621            119        1.33X    69.91       62.95
==================================================================================================================================


Minimum: $958,051
Maximum: $170,000,000
Average: $12,243,623

MORTGAGE RATES (%)



                                                                                                                 WTD.
                                                                                                                 AVG.    WTD. AVG.
                                                               % OF                   WTD. AVG.                CUT-OFF    MATURITY
                                              AGGREGATE       INITIAL                 REMAINING                  DATE       DATE
                                NUMBER OF      CUT-OFF       MORTGAGE   WTD. AVG.      TERM TO                   LTV       OR ARD
                                 MORTGAGE   DATE PRINCIPAL     POOL     MORTGAGE    MATURITY/ARD   WTD. AVG.    RATIO       LTV
RANGE OF MORTGAGE RATES (%)       LOANS       BALANCE ($)     BALANCE    RATE (%)      (MOS.)       DSCR (X)     (%)     RATIO (%)
----------------------------------------------------------------------------------------------------------------------------------

5.4400 - 5.5999                         4       43,929,995       2.85%     5.4849            115        1.21     75.04       65.60
5.6000 - 5.6999                         5       57,566,088       3.73%     5.6543            116        1.23     75.39       65.40
5.7000 - 5.7999                         3       27,880,000       1.81%     5.7484            119        1.22     72.88       63.14
5.8000 - 5.8999                         5       56,639,827       3.67%     5.8411            117        1.18     72.08       61.01
5.9000 - 5.9999                        16      167,680,000      10.87%     5.9569            119        1.24     72.06       62.61
6.0000 - 6.1499                        16      160,024,077      10.37%     6.0703            124        1.30     72.82       68.02
6.1500 - 6.2999                        37      721,206,755      46.75%     6.2399            118        1.43     67.49       61.80
6.3000 - 6.4499                        27      241,600,057      15.66%     6.3866            117        1.22     70.78       63.59
6.4500 - 6.5999                         9       59,523,176       3.86%     6.5345            129        1.30     70.05       60.36
6.6000 - 7.1760                         4        6,646,578       0.43%     6.9399            119        1.46     64.41       56.09
----------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:               126   $1,542,696,552     100.00%     6.1621            119        1.33X    69.91       62.95
==================================================================================================================================


Minimum: 5.4400
Maximum: 7.1760
Weighted Average: 6.1621



                                            ANNEX A-2 (ALL LOANS)


DEBT SERVICE COVERAGE RATIOS (X)



                                                                                                                 WTD.
                                                                                                                 AVG.    WTD. AVG.
                                                               % OF                   WTD. AVG.                CUT-OFF    MATURITY
                                              AGGREGATE       INITIAL                 REMAINING                  DATE       DATE
                                NUMBER OF      CUT-OFF       MORTGAGE   WTD. AVG.      TERM TO                   LTV       OR ARD
RANGE OF DEBT                    MORTGAGE   DATE PRINCIPAL     POOL     MORTGAGE    MATURITY/ARD   WTD. AVG.    RATIO       LTV
SERVICE COVERAGE RATIOS (X)       LOANS       BALANCE ($)     BALANCE    RATE (%)      (MOS.)       DSCR (X)     (%)     RATIO (%)
----------------------------------------------------------------------------------------------------------------------------------

1.09 - 1.19                            11      235,398,635      15.26%     6.1139            118        1.14     74.97       66.91
1.20 - 1.24                            55      439,393,735      28.48%     6.1329            118        1.21     73.62       65.54
1.25 - 1.29                            25      178,106,582      11.55%     6.0444            118        1.27     71.31       63.23
1.30 - 1.34                            12      171,697,468      11.13%     6.1582            123        1.31     65.91       56.78
1.35 - 1.39                             7      133,942,528       8.68%     6.2795            119        1.37     70.19       62.77
1.40 - 1.44                             3       38,596,443       2.50%     6.1456            120        1.41     70.68       67.81
1.45 - 1.49                             3       25,000,000       1.62%     6.2300            120        1.46     66.03       64.70
1.50 - 1.59                             2      180,500,000      11.70%     6.2350            120        1.51     68.53       68.12
1.60 - 1.99                             7      132,669,927       8.60%     6.2694            118        1.82     55.38       47.60
2.00 - 2.24                             1        7,391,234       0.48%     6.3750            119        2.24     47.08       36.97
----------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:               126   $1,542,696,552     100.00%     6.1621            119        1.33X    69.91       62.95
==================================================================================================================================


Minimum: 1.09x
Maximum: 2.24x
Weighted Average: 1.33x

CUT-OFF DATE LOAN-TO-VALUE RATIOS (%)



                                                                                                                 WTD.
                                                                                                                 AVG.    WTD. AVG.
                                                               % OF                   WTD. AVG.                CUT-OFF    MATURITY
                                              AGGREGATE       INITIAL                 REMAINING                  DATE       DATE
                                NUMBER OF      CUT-OFF       MORTGAGE   WTD. AVG.      TERM TO                   LTV       OR ARD
RANGE OF CUT-OFF DATE            MORTGAGE   DATE PRINCIPAL     POOL     MORTGAGE    MATURITY/ARD   WTD. AVG.    RATIO       LTV
LOAN-TO-VALUE RATIOS (%)          LOANS       BALANCE ($)     BALANCE    RATE (%)      (MOS.)       DSCR (X)     (%)     RATIO (%)
----------------------------------------------------------------------------------------------------------------------------------

40.95  -   50.00                        2        9,889,143       0.64%     6.2714            119        2.14     45.53       36.40
50.01  -   60.00                       13      174,210,587      11.29%     6.2524            118        1.67     55.50       48.22
60.01  -   65.00                       13      150,642,721       9.76%     6.2353            122        1.31     61.72       54.03
65.01  -   70.00                       24      343,475,577      22.26%     6.2117            121        1.38     68.13       65.28
70.01  -   75.00                       33      380,954,690      24.69%     6.1610            117        1.30     72.15       64.63
75.01  -   77.50                       15      185,646,950      12.03%     5.8654            116        1.20     75.97       65.88
77.51  -   80.00                       25      291,776,885      18.91%     6.2060            119        1.19     78.69       70.10
80.01  -   80.26                        1        6,100,000       0.40%     5.7900            119        1.23     80.26       72.24
----------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:               126   $1,542,696,552     100.00%     6.1621            119        1.33X    69.91       62.95
==================================================================================================================================


Minimum: 40.95
Maximum: 80.26
Weighted Average: 69.91




                                            ANNEX A-2 (ALL LOANS)


MATURITY DATE OR ANTICIPATED REPAYMENT DATE LOAN-TO-VALUE RATIOS (%)



                                             AGGREGATE      % OF                 WTD. AVG.
                                 NUMBER       CUT-OFF      INITIAL               REMAINING                              WTD. AVG.
                                   OF           DATE      MORTGAGE  WTD. AVG.     TERM TO      WTD.      WTD. AVG.    MATURITY DATE
RANGE OF MATURITY DATE          MORTGAGE     PRINCIPAL      POOL     MORTGAGE  MATURITY/ARD    AVG.     CUT-OFF DATE      OR ARD
OR ARD LTV RATIOS (%)             LOANS     BALANCE ($)    BALANCE   RATE (%)     (MOS.)     DSCR (X)  LTV RATIO (%)  LTV RATIO (%)
-----------------------------------------------------------------------------------------------------------------------------------

Fully Amortizing                       2      11,650,736      0.76%    6.2263           237      1.26          63.03            N/A
34.73 - 50.00                          7     140,129,768      9.08%    6.2572           118      1.79          53.85          45.92
50.01 - 55.00                         15     153,628,273      9.96%    6.2659           118      1.33          60.76          52.03
55.01 - 60.00                         18     127,534,240      8.27%    6.0716           117      1.30          68.11          58.59
60.01 - 62.50                         14      97,184,165      6.30%    6.1190           118      1.20          67.88          61.49
62.51 - 65.00                         20     292,655,438     18.97%    6.1500           119      1.27          72.78          64.20
65.01 - 67.50                         19     180,821,715     11.72%    6.0257           118      1.25          75.29          66.41
67.51 - 70.00                         13     288,701,415     18.71%    6.1759           119      1.40          71.38          68.66
70.01 - 74.09                         18     250,390,801     16.23%    6.2015           116      1.20          77.63          71.45
-----------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:              126  $1,542,696,552    100.00%    6.1621           119      1.33X         69.91          62.95
===================================================================================================================================


Minimum: 34.73
Maximum: 74.09
Weighted Average: 62.95

REMAINING TERMS TO MATURITY OR ANTICIPATED REPAYMENT DATE



                                             AGGREGATE      % OF                 WTD. AVG.
                                 NUMBER       CUT-OFF      INITIAL               REMAINING                              WTD. AVG.
                                   OF           DATE      MORTGAGE  WTD. AVG.     TERM TO      WTD.      WTD. AVG.    MATURITY DATE
RANGE OF REMAINING              MORTGAGE     PRINCIPAL      POOL     MORTGAGE  MATURITY/ARD    AVG.     CUT-OFF DATE      OR ARD
TERMS TO MATURITY (MOS.)          LOANS     BALANCE ($)    BALANCE   RATE (%)     (MOS.)     DSCR (X)  LTV RATIO (%)  LTV RATIO (%)
-----------------------------------------------------------------------------------------------------------------------------------

 57 - 60                               2      11,889,849      0.77%    6.2934            57      1.22          70.62          67.63
 61 - 84                               1       7,315,000      0.47%    6.3720            82      1.22          75.41          70.89
 85 - 120                            121   1,511,840,967     98.00%    6.1595           119      1.33          69.94          62.88
121 - 240                              2      11,650,736      0.76%    6.2263           237      1.26          63.03            N/A
-----------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:              126  $1,542,696,552    100.00%    6.1621           119      1.33X         69.91          62.95
===================================================================================================================================


Minimum: 57 mos.
Maximum: 240 mos.
Weighted Average: 119 mos.

REMAINING STATED AMORTIZATION TERMS



                                             AGGREGATE      % OF                 WTD. AVG.
                                 NUMBER       CUT-OFF      INITIAL               REMAINING                              WTD. AVG.
                                   OF           DATE      MORTGAGE  WTD. AVG.     TERM TO      WTD.      WTD. AVG.    MATURITY DATE
RANGE OF REMAINING STATED       MORTGAGE     PRINCIPAL      POOL     MORTGAGE  MATURITY/ARD    AVG.     CUT-OFF DATE      OR ARD
AMORTIZATION TERMS (MOS.)         LOANS     BALANCE ($)    BALANCE   RATE (%)     (MOS.)     DSCR (X)  LTV RATIO (%)  LTV RATIO (%)
-----------------------------------------------------------------------------------------------------------------------------------

Interest Only                          7     254,210,000     16.48%    6.1871           120      1.47          68.46          68.46
235 - 240                              2      11,650,736      0.76%    6.2263           237      1.26          63.03            N/A
241 - 300                              6      40,646,060      2.63%    6.3065           118      1.51          61.30          48.08
301 - 360                            108   1,200,358,954     77.81%    6.1489           118      1.30          70.36          62.09
361 - 420                              3      35,830,801      2.32%    6.2386           119      1.20          77.45          69.88
-----------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:              126  $1,542,696,552    100.00%    6.1621           119      1.33X         69.91          62.95
===================================================================================================================================


Minimum: 235 mos.
Maximum: 420 mos.
Weighted Average: 355 mos.



                                            ANNEX A-2 (ALL LOANS)



AMORTIZATION TYPES



                                             AGGREGATE      % OF                 WTD. AVG.
                                 NUMBER       CUT-OFF      INITIAL               REMAINING                              WTD. AVG.
                                   OF           DATE      MORTGAGE  WTD. AVG.     TERM TO      WTD.      WTD. AVG.    MATURITY DATE
                                MORTGAGE     PRINCIPAL      POOL     MORTGAGE  MATURITY/ARD    AVG.     CUT-OFF DATE      OR ARD
      AMORTIZATION TYPES          LOANS     BALANCE ($)    BALANCE   RATE (%)     (MOS.)     DSCR (X)  LTV RATIO (%)  LTV RATIO (%)
-----------------------------------------------------------------------------------------------------------------------------------

Balloon                               58     629,413,567     40.80%    6.1652           118      1.38          68.02          57.98
IO-Balloon                            56     628,922,640     40.77%    6.1553           118      1.23          72.36          65.70
Interest Only                          7     254,210,000     16.48%    6.1871           120      1.47          68.46          68.46
ARD                                    2      15,424,609      1.00%    5.8230           116      1.22          74.52          61.65
Fully Amortizing                       2      11,650,736      0.76%    6.2263           237      1.26          63.03            N/A
IO-ARD                                 1       3,075,000      0.20%    6.2800           118      1.21          79.87          72.57
-----------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:              126  $1,542,696,552    100.00%    6.1621           119      1.33X         69.91          62.95
===================================================================================================================================


ESCROW TYPES



                                                AGGREGATE CUT-OFF   % OF INITIAL
                                   NUMBER OF      DATE PRINCIPAL    MORTGAGE POOL
ESCROW TYPES                    MORTGAGE LOANS     BALANCE ($)         BALANCE
----------------------------------------------------------------------------------

Real Estate Tax                            110       1,450,453,326     94.02%
Insurance                                  111       1,385,458,136     89.81%
Replacement Reserves                       102       1,360,516,513     88.19%
TI/LC Reserves                              66         647,147,661     83.24%


LOCKBOX TYPES



                                                AGGREGATE CUT-OFF   % OF INITIAL
                                   NUMBER OF      DATE PRINCIPAL    MORTGAGE POOL
LOCKBOX TYPES                   MORTGAGE LOANS     BALANCE ($)         BALANCE
---------------------------------------------------------------------------------

Hard                                        27         494,165,871         32.03%
None at Closing, Springing
   Hard                                     30         238,714,736         15.47%
Soft at Closing, Springing
   Hard                                      4         189,262,138         12.27%
---------------------------------------------------------------------------------




                                       ANNEX A-2 (LOAN GROUP 1)


LOAN SELLERS



                                                                                     WTD. AVG.
                                 NUMBER      AGGREGATE                               REMAINING              WTD. AVG.    WTD. AVG.
                                   OF         CUT-OFF     % OF INITIAL  WTD. AVG.     TERM TO                CUT-OFF   MATURITY DATE
                                MORTGAGE  DATE PRINCIPAL  LOAN GROUP 1   MORTGAGE  MATURITY/ARD  WTD. AVG.   DATE LTV      OR ARD
MORTGAGE LOAN SELLER              LOANS     BALANCE ($)      BALANCE     RATE (%)     (MOS.)      DSCR (X)  RATIO (%)  LTV RATIO (%)
------------------------------------------------------------------------------------------------------------------------------------

IXIS                                  33     397,514,022         34.58%    6.2429           119       1.40      67.27          59.01
PMCF                                  24     297,013,412         25.84%    6.0275           122       1.24      70.83          61.00
MLML                                  24     282,528,727         24.58%    6.2615           118       1.33      70.65          63.63
AMCC                                  25     172,442,089         15.00%    6.1463           119       1.32      69.90          64.81
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:              106  $1,149,498,250        100.00%    6.1773           120       1.33x     69.41          61.53
====================================================================================================================================


PROPERTY TYPES



                                                              % OF                WTD. AVG.
                                               AGGREGATE    INITIAL               REMAINING              WTD. AVG.    WTD. AVG.
                                 NUMBER OF      CUT-OFF       LOAN   WTD. AVG.     TERM TO                CUT-OFF   MATURITY DATE
                                 MORTGAGED  DATE PRINCIPAL  GROUP 1   MORTGAGE  MATURITY/ARD  WTD. AVG.   DATE LTV      OR ARD
PROPERTY TYPE                   PROPERTIES    BALANCE ($)   BALANCE   RATE (%)     (MOS.)      DSCR (X)  RATIO (%)  LTV RATIO (%)
---------------------------------------------------------------------------------------------------------------------------------

Retail                                  55     494,835,375    43.05%    6.1516           121       1.20      73.58          65.54
   Anchored                             22     250,447,920    21.79%    6.0384           119       1.21      75.02          66.10
   Unanchored                           12      74,391,232     6.47%    6.2057           130       1.22      70.09          63.51
   Shadow Anchored                      12      69,115,773     6.01%    6.2095           126       1.23      68.26          61.79
   Single Tenant                         8      26,130,450     2.27%    6.1420           119       1.27      69.47          58.55
Hospitality                             51     245,658,108    21.37%    6.2577           119       1.37      65.88          57.42
Office                                  27     208,866,615    18.17%    6.0940           117       1.32      70.52          64.08
Other                                    1     111,805,891     9.73%    6.2400           118       1.84      54.54          46.67
Industrial                              11      49,844,623     4.34%    6.2683           119       1.29      73.49          65.00
Mixed Use                                5      23,882,828     2.08%    6.1086           117       1.27      73.66          62.69
Multifamily                              1      10,310,000     0.90%    6.1420           119       1.19      61.15          61.15
Self Storage                             2       4,294,811     0.37%    6.3758           119       1.36      74.01          63.55
---------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                153  $1,149,498,250   100.00%    6.1773           120       1.33X     69.41          61.53
=================================================================================================================================




                                       ANNEX A-2 (LOAN GROUP 1)


PROPERTY STATE/LOCATION



                                                              % OF                WTD. AVG.
                                               AGGREGATE    INITIAL               REMAINING              WTD. AVG.    WTD. AVG.
                                 NUMBER OF      CUT-OFF       LOAN   WTD. AVG.     TERM TO                CUT-OFF   MATURITY DATE
                                 MORTGAGED  DATE PRINCIPAL  GROUP 1   MORTGAGE  MATURITY/ARD  WTD. AVG.   DATE LTV      OR ARD
PROPERTY STATE/LOCATION         PROPERTIES    BALANCE ($)   BALANCE   RATE (%)     (MOS.)      DSCR (X)  RATIO (%)  LTV RATIO (%)
---------------------------------------------------------------------------------------------------------------------------------

California                              23     310,601,340    27.02%    6.2304           118       1.48      60.49          53.09
   Southern                             12     257,206,994    22.38%    6.2579           118       1.52      58.98          51.69
   Northern                             11      53,394,346     4.65%    6.0982           118       1.29      67.75          59.86
Massachusetts                            1      74,750,000     6.50%    6.4270           119       1.09      78.60          71.19
Ohio                                     5      74,702,020     6.50%    6.0240           114       1.19      74.83          64.22
Illinois                                12      57,374,080     4.99%    6.1597           119       1.31      74.03          65.88
Texas                                   16      54,235,172     4.72%    6.2610           118       1.30      70.94          63.52
Utah                                     6      52,643,828     4.58%    6.1129           119       1.35      72.83          69.01
Pennsylvania                             5      47,934,595     4.17%    5.9508           119       1.21      76.67          67.95
Washington                               6      45,905,397     3.99%    6.0503           119       1.32      70.60          65.20
Florida                                  7      42,032,628     3.66%    6.3273           119       1.46      66.86          59.03
Nevada                                   6      41,665,334     3.62%    5.8351           117       1.25      74.81          66.54
Hawaii                                   1      41,465,012     3.61%    5.9350           119       1.33      70.76          59.96
Michigan                                 9      36,223,475     3.15%    6.3962           119       1.23      75.45          67.07
New Jersey                               4      34,492,106     3.00%    5.9050           119       1.28      71.78          61.38
Arizona                                  3      27,795,736     2.42%    6.2343           149       1.25      71.22          69.08
Minnesota                                2      27,688,088     2.41%    6.2913           119       1.28      70.18          57.94
Colorado                                 6      21,758,558     1.89%    6.2331           119       1.33      70.01          62.95
Georgia                                  3      18,715,000     1.63%    6.0062           119       1.23      78.49          70.55
Indiana                                 13      17,392,729     1.51%    6.2448           119       1.35      71.47          65.30
Connecticut                              1      14,830,000     1.29%    6.4450           119       1.10      65.91          62.03
Missouri                                 3      11,963,989     1.04%    5.9672           117       1.28      72.48          60.84
New York                                 2      10,796,166     0.94%    6.2835           119       1.43      73.95          64.69
Oregon                                   2      10,640,392     0.93%    6.0323           116       1.30      64.31          52.71
Delaware                                 1      10,500,000     0.91%    6.1700           120       1.50      63.64          56.61
Arkansas                                 3      10,120,701     0.88%    6.3789           174       1.28      67.10          58.64
Tennessee                                2       9,425,000     0.82%    6.3002           119       1.21      79.54          70.46
Maryland                                 2       9,396,100     0.82%    6.3800           120       1.25      69.97          58.96
Kentucky                                 2       7,655,242     0.67%    6.1687           118       1.29      77.03          71.85
Alaska                                   1       5,984,734     0.52%    6.3960           118       1.33      58.10          45.72
Idaho                                    1       5,940,000     0.52%    6.3400           120       1.37      68.28          64.17
Louisiana                                1       5,195,958     0.45%    6.2400           119       1.20      76.98          65.81
New Mexico                               1       4,117,923     0.36%    5.9800           119       1.27      70.99          58.42
Virginia                                 1       3,000,000     0.26%    6.1740           119       1.78      53.57          53.57
North Carolina                           2       2,556,949     0.22%    6.4115           119       1.23      73.10          62.13
---------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                153  $1,149,498,250   100.00%    6.1773           120       1.33X     69.41          61.53
=================================================================================================================================




                                       ANNEX A-2 (LOAN GROUP 1)


CUT-OFF DATE PRINCIPAL BALANCES ($)



                                                                                                                           WTD. AVG.
                                                                                          WTD. AVG.             WTD. AVG.   MATURITY
                                                 AGGREGATE                                REMAINING              CUT-OFF      DATE
                                    NUMBER OF     CUT-OFF      % OF INITIAL  WTD. AVG.     TERM TO      WTD.       DATE      OR ARD
RANGE OF                             MORTGAGE  DATE PRINCIPAL  LOAN GROUP 1  MORTGAGE   MATURITY/ARD    AVG.       LTV        LTV
CUT-OFF DATE PRINCIPAL BALANCES($)    LOANS     BALANCE ($)       BALANCE     RATE (%)     (MOS.)     DSCR (X)  RATIO (%)  RATIO (%)
------------------------------------------------------------------------------------------------------------------------------------

    958,051 - 2,999,999                    17      35,173,701          3.06%    6.3784           119     1.36       64.67      56.59
  3,000,000 - 3,999,999                    13      44,194,611          3.84%    6.1428           118     1.29       70.06      61.66
  4,000,000 - 4,999,999                     7      31,595,939          2.75%    6.1746           135     1.22       70.81      61.36
  5,000,000 - 5,999,999                    19     105,834,291          9.21%    6.2031           119     1.29       71.74      63.19
  6,000,000 - 6,999,999                     5      32,344,961          2.81%    6.2135           120     1.36       72.60      62.76
  7,000,000 - 7,999,999                    10      74,288,582          6.46%    6.1145           126     1.33       71.13      63.10
  8,000,000 - 9,999,999                     7      60,526,391          5.27%    6.0381           118     1.24       69.45      61.61
 10,000,000 - 14,999,999                   12     140,563,483         12.23%    6.2638           119     1.26       69.72      62.70
 15,000,000 - 19,999,999                    8     134,901,240         11.74%    6.0162           118     1.24       73.78      66.33
 20,000,000 - 49,999,999                    4     135,277,032         11.77%    5.9510           119     1.27       73.30      64.56
 50,000,000 - 99,999,999                    3     242,992,128         21.14%    6.3292           119     1.26       69.91      62.73
100,000,000 - 111,805,891                   1     111,805,891          9.73%    6.2400           118     1.84       54.54      46.67
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                   106  $1,149,498,250        100.00%    6.1773           120     1.33X      69.41      61.53
====================================================================================================================================


Minimum: $    958,051
Maximum: $111,805,891
Average: $ 10,844,323

MORTGAGE RATES (%)



                                                                                                                           WTD. AVG.
                                                                                          WTD. AVG.             WTD. AVG.   MATURITY
                                                 AGGREGATE                                REMAINING              CUT-OFF      DATE
                                    NUMBER OF     CUT-OFF      % OF INITIAL  WTD. AVG.     TERM TO      WTD.       DATE      OR ARD
RANGE OF                             MORTGAGE  DATE PRINCIPAL  LOAN GROUP 1  MORTGAGE   MATURITY/ARD    AVG.       LTV        LTV
MORTGAGE RATES (%)                    LOANS     BALANCE ($)       BALANCE     RATE (%)     (MOS.)     DSCR (X)  RATIO (%)  RATIO (%)
------------------------------------------------------------------------------------------------------------------------------------

5.4400 - 5.5999                             4      43,929,995          3.82%    5.4849           115     1.21       75.04      65.60
5.6000 - 5.6999                             3      31,881,235          2.77%    5.6367           118     1.22       76.85      66.88
5.7000 - 5.7999                             2      15,000,000          1.30%    5.7900           119     1.24       70.09      62.41
5.8000 - 5.8999                             3      29,710,295          2.58%    5.8276           116     1.22       72.84      60.32
5.9000 - 5.9999                            13     131,530,000         11.44%    5.9566           118     1.25       72.56      61.92
6.0000 - 6.1499                            14     127,824,077         11.12%    6.0789           125     1.30       73.11      67.75
6.1500 - 6.2999                            30     477,342,686         41.53%    6.2433           119     1.44       65.60      58.35
6.3000 - 6.4499                            24     226,110,208         19.67%    6.3880           118     1.22       70.89      63.71
6.4500 - 6.5999                             9      59,523,176          5.18%    6.5345           129     1.30       70.05      60.36
6.6000 - 7.1760                             4       6,646,578          0.58%    6.9399           119     1.46       64.41      56.09
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                   106  $1,149,498,250        100.00%    6.1773           120     1.33X      69.41      61.53
====================================================================================================================================


Minimum:          5.4400
Maximum:          7.1760
Weighted Average: 6.1773



                                       ANNEX A-2 (LOAN GROUP 1)


DEBT SERVICE COVERAGE RATIOS (X)



                                                                                                                           WTD. AVG.
                                                                                          WTD. AVG.             WTD. AVG.   MATURITY
                                                 AGGREGATE                                REMAINING              CUT-OFF      DATE
                                    NUMBER OF     CUT-OFF      % OF INITIAL  WTD. AVG.     TERM TO      WTD.       DATE      OR ARD
RANGE OF                             MORTGAGE  DATE PRINCIPAL  LOAN GROUP 1  MORTGAGE   MATURITY/ARD    AVG.       LTV        LTV
DEBT SERVICE COVERAGE RATIOS (X)      LOANS     BALANCE ($)       BALANCE     RATE (%)     (MOS.)     DSCR (X)  RATIO (%)  RATIO (%)
------------------------------------------------------------------------------------------------------------------------------------

1.09 - 1.19                                 9     205,898,635         17.91%    6.1423           118     1.14       75.34      67.08
1.20 - 1.24                                46     325,780,286         28.34%    6.1509           119     1.21       73.26      65.36
1.25 - 1.29                                18     100,371,729          8.73%    6.0968           118     1.27       70.61      61.32
1.30 - 1.34                                11     169,347,468         14.73%    6.1568           123     1.31       66.03      56.90
1.35 - 1.44                                10     172,538,970         15.01%    6.2495           119     1.38       70.30      63.90
1.45 - 1.49                                 3      25,000,000          2.17%    6.2300           120     1.46       66.03      64.70
1.50 - 1.59                                 1      10,500,000          0.91%    6.1700           120     1.50       63.64      56.61
1.60 - 1.79                                 5      18,366,127          1.60%    6.4899           119     1.70       62.44      55.04
1.80 - 2.24                                 3     121,695,034         10.59%    6.2426           118     1.86       53.81      45.84
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                   106  $1,149,498,250        100.00%    6.1773           120     1.33X      69.41      61.53
====================================================================================================================================


Minimum:          1.09x
Maximum:          2.24x
Weighted Average: 1.33x

CUT-OFF DATE LOAN-TO-VALUE RATIOS (%)



                                                                                                                           WTD. AVG.
                                                                                          WTD. AVG.             WTD. AVG.   MATURITY
                                                 AGGREGATE                                REMAINING              CUT-OFF      DATE
                                    NUMBER OF     CUT-OFF      % OF INITIAL  WTD. AVG.     TERM TO      WTD.       DATE      OR ARD
RANGE OF CUT-OFF DATE                MORTGAGE  DATE PRINCIPAL  LOAN GROUP 1  MORTGAGE   MATURITY/ARD    AVG.       LTV        LTV
LOAN-TO-VALUE RATIOS (%)              LOANS     BALANCE ($)       BALANCE     RATE (%)     (MOS.)     DSCR (X)  RATIO (%)  RATIO (%)
------------------------------------------------------------------------------------------------------------------------------------

40.95 - 50.00                               2       9,889,143          0.86%    6.2714           119     2.14       45.53      36.40
50.01 - 60.00                              11     156,860,587         13.65%    6.2803           118     1.71       55.20      47.60
60.01 - 65.00                              12     146,452,871         12.74%    6.2303           124     1.32       61.66      53.85
65.01 - 70.00                              19     119,775,577         10.42%    6.2853           123     1.27       67.26      60.95
70.01 - 75.00                              30     360,204,690         31.34%    6.1576           119     1.30       72.09      64.51
75.01 - 77.50                              13     156,882,098         13.65%    5.8977           116     1.20       75.85      66.10
77.51 - 80.00                              18     193,333,285         16.82%    6.2578           119     1.18       78.83      70.41
80.01 - 80.26                               1       6,100,000          0.53%    5.7900           119     1.23       80.26      72.24
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                   106  $1,149,498,250        100.00%    6.1773           120     1.33X      69.41      61.53
====================================================================================================================================


Minimum:          40.95
Maximum:          80.26
Weighted Average: 69.41



                                       ANNEX A-2 (LOAN GROUP 1)


MATURITY DATE OR ANTICIPATED REPAYMENT DATE LOAN-TO-VALUE RATIOS (%)



                                                                                     WTD. AVG.
                                 NUMBER      AGGREGATE                               REMAINING    WTD.                  WTD. AVG.
                                   OF        CUT-OFF      % OF INITIAL   WTD. AVG.     TERM TO    AVG.    WTD. AVG.   MATURITY DATE
RANGE OF MATURITY DATE          MORTGAGE  DATE PRINCIPAL  LOAN GROUP 1  MORTGAGE      MATURITY   DSCR   CUT-OFF DATE      OR ARD
OR ARD LTV RATIOS (%)            LOANS      BALANCE ($)      BALANCE     RATE (%)   /ARD (MOS.)   (X)    LTV RATIO %  LTV RATIO (%)
-----------------------------------------------------------------------------------------------------------------------------------

Fully Amortizing                       2      11,650,736          1.01%     6.2263          237  1.26          63.03            N/A
34.73 - 50.00                          6     137,779,768         11.99%     6.2572          118  1.80          53.80          45.86
50.01 - 55.00                         14     138,628,273         12.06%     6.2990          118  1.34          61.02          51.76
55.01 - 60.00                         16     107,144,391          9.32%     6.0874          119  1.33          68.49          58.47
60.01 - 62.50                         12      80,584,165          7.01%     6.1525          118  1.20          67.74          61.51
62.51 - 65.00                         17     266,725,438         23.20%     6.1685          119  1.27          72.64          64.25
65.01 - 67.50                         16     140,917,664         12.26%     6.0600          119  1.26          74.60          66.54
67.51 - 70.00                         10      80,814,454          7.03%     6.0577          118  1.24          75.88          68.54
70.01 - 74.09                         13     185,253,360         16.12%     6.2408          118  1.20          77.57          71.51
-----------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:              106  $1,149,498,250        100.00%     6.1773          120  1.33X         69.41          61.53
===================================================================================================================================


Minimum:          34.73
Maximum:          74.09
Weighted Average: 61.53

REMAINING TERMS TO MATURITY OR ANTICIPATED REPAYMENT DATE



                                                                                     WTD. AVG.
                                 NUMBER      AGGREGATE                               REMAINING   WTD.                   WTD. AVG.
                                   OF         CUT-OFF     % OF INITIAL  WTD. AVG.     TERM TO     AVG.   WTD. AVG.    MATURITY DATE
RANGE OF REMAINING              MORTGAGE  DATE PRINCIPAL  LOAN GROUP 1   MORTGAGE     MATURITY   DSCR   CUT-OFF DATE      OR ARD
TERMS TO MATURITY (MOS.)          LOANS     BALANCE ($)     BALANCE      RATE (%)   /ARD (MOS.)  (X)     LTV RATIO %  LTV RATIO (%)
-----------------------------------------------------------------------------------------------------------------------------------

 82 - 84                               1       7,315,000          0.64%     6.3720           82  1.22          75.41          70.89
 85 - 114                              5      35,886,307          3.12%     5.5343          113  1.24          74.13          63.55
115 - 120                             98   1,094,646,207         95.23%     6.1966          119  1.33          69.29          61.41
121 - 240                              2      11,650,736          1.01%     6.2263          237  1.26          63.03            N/A
-----------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:              106  $1,149,498,250        100.00%     6.1773          120  1.33X         69.41          61.53
===================================================================================================================================


Minimum:           82 mos.
Maximum:          240 mos.
Weighted Average: 120 mos.

REMAINING STATED AMORTIZATION TERMS



                                                                                     WTD. AVG.
                                 NUMBER      AGGREGATE                               REMAINING   WTD.                   WTD. AVG.
                                   OF         CUT-OFF     % OF INITIAL  WTD. AVG.     TERM TO     AVG.    WTD. AVG.   MATURITY DATE
RANGE OF REMAINING STATED       MORTGAGE  DATE PRINCIPAL  LOAN GROUP 1  MORTGAGE      MATURITY   DSCR   CUT-OFF DATE      OR ARD
AMORTIZATION TERMS (MOS.)        LOANS      BALANCE ($)      BALANCE     RATE (%)   /ARD (MOS.)   (X)    LTV RATIO %  LTV RATIO (%)
-----------------------------------------------------------------------------------------------------------------------------------

Interest Only                          5      63,310,000          5.51%     6.1005          120  1.41          67.53          67.53
   235 - 240                           2      11,650,736          1.01%     6.2263          237  1.26          63.03            N/A
   241 - 300                           6      40,646,060          3.54%     6.3065          118  1.51          61.30          48.08
   301 - 360                          91   1,023,048,093         89.00%     6.1742          118  1.32          69.86          61.62
   361 - 420                           2      10,843,360          0.94%     6.3830          120  1.21          75.96          68.77
-----------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:              106  $1,149,498,250        100.00%     6.1773          120  1.33X         69.41          61.53
===================================================================================================================================


Minimum:          235 mos.
Maximum:          420 mos.
Weighted Average: 353 mos.



                                       ANNEX A-2 (LOAN GROUP 1)


AMORTIZATION TYPES



                                                                                     WTD. AVG.
                                 NUMBER      AGGREGATE                               REMAINING   WTD.                   WTD. AVG.
                                   OF         CUT-OFF     % OF INITIAL  WTD. AVG.     TERM TO     AVG.   WTD. AVG.    MATURITY DATE
                                MORTGAGE  DATE PRINCIPAL  LOAN GROUP 1  MORTGAGE      MATURITY   DSCR   CUT-OFF DATE     OR ARD
AMORTIZATION TYPES                LOANS     BALANCE ($)      BALANCE     RATE (%)   /ARD (MOS.)   (X)    LTV RATIO %  LTV RATIO (%)
-----------------------------------------------------------------------------------------------------------------------------------

Balloon                               50     534,344,797         46.49%     6.1809          118  1.41          66.50          56.48
IO-Balloon                            47     532,422,640         46.32%     6.1843          118  1.24          72.66          65.91
Interest Only                          5      63,310,000          5.51%     6.1005          120  1.41          67.53          67.53
Fully Amortizing                       2      11,650,736          1.01%     6.2263          237  1.26          63.03            N/A
ARD                                    1       4,695,077          0.41%     5.8300          112  1.28          66.50          51.79
IO-ARD                                 1       3,075,000          0.27%     6.2800          118  1.21          79.87          72.57
-----------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:              106  $1,149,498,250        100.00%     6.1773          120  1.33X         69.41          61.53
===================================================================================================================================


ESCROW TYPES

                                                AGGREGATE CUT-OFF  % OF INITIAL
                                   NUMBER OF      DATE PRINCIPAL   LOAN GROUP 1
ESCROW TYPES                    MORTGAGE LOANS     BALANCE ($)       BALANCE
-------------------------------------------------------------------------------
Real Estate Tax                             91      1,061,444,873         92.34%
Replacement Reserves                        85      1,005,927,742         87.51%
Insurance                                   92        996,449,683         86.69%
TI/LC Reserves                              66        647,147,661         83.24%

LOCKBOX TYPES

                                                AGGREGATE CUT-OFF  % OF INITIAL
                                   NUMBER OF      DATE PRINCIPAL   LOAN GROUP 1
LOCKBOX TYPES                   MORTGAGE LOANS     BALANCE ($)        BALANCE
-------------------------------------------------------------------------------
Hard                                        25        464,991,352         40.45%
None at Closing,
   Springing Hard                           25        180,448,244         15.70%
Soft at Closing,
   Springing Hard                            3         19,262,138          1.68%



                                       ANNEX A-2 (LOAN GROUP 1)


LOAN SELLERS



                                            AGGREGATE     % OF                WTD. AVG.
                                 NUMBER      CUT-OFF    INITIAL               REMAINING                               WTD. AVG.
                                   OF         DATE        LOAN   WTD. AVG.     TERM TO                 WTD. AVG.    MATURITY DATE
                                MORTGAGE    PRINCIPAL   GROUP 2   MORTGAGE  MATURITY/ARD  WTD. AVG.   CUT-OFF DATE      OR ARD
MORTGAGE LOAN SELLER              LOANS    BALANCE ($)  BALANCE   RATE (%)     (MOS.)     DSCR (X)   LTV RATIO (%)  LTV RATIO (%)
---------------------------------------------------------------------------------------------------------------------------------

MLML                                   6   249,027,108    63.33%    6.2040           120      1.43           70.72          68.73
IXIS                                   5    63,421,813    16.13%    6.0095           110      1.22           73.03          64.85
PMCF                                   6    61,019,381    15.52%    5.9442           113      1.18           71.72          64.22
AMCC                                   3    19,730,000     5.02%    5.9081           120      1.24           73.34          62.01
---------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:               20  $393,198,302   100.00%    6.1174           117      1.35X          71.38          67.07
=================================================================================================================================


PROPERTY TYPES



                                              AGGREGATE     % OF                WTD. AVG.
                                  NUMBER       CUT-OFF    INITIAL               REMAINING                               WTD. AVG.
                                    OF          DATE        LOAN   WTD. AVG.     TERM TO                 WTD. AVG.    MATURITY DATE
                                 MORTGAGED    PRINCIPAL   GROUP 2   MORTGAGE  MATURITY/ARD  WTD. AVG.   CUT-OFF DATE      OR ARD
PROPERTY TYPE                   PROPERTIES   BALANCE ($)  BALANCE   RATE (%)     (MOS.)     DSCR (X)   LTV RATIO (%)  LTV RATIO (%)
-----------------------------------------------------------------------------------------------------------------------------------

Multifamily                             23   223,198,302    56.76%    6.0249           115      1.22           73.32          65.72
Manufactured Housing                    59   170,000,000    43.24%    6.2390           120      1.51           68.83          68.83
-----------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                 82  $393,198,302   100.00%    6.1174           117      1.35X          71.38          67.07
===================================================================================================================================


PROPERTY STATE/LOCATION



                                              AGGREGATE     % OF                WTD. AVG.
                                  NUMBER       CUT-OFF    INITIAL               REMAINING                               WTD. AVG.
                                    OF          DATE        LOAN   WTD. AVG.     TERM TO                 WTD. AVG.    MATURITY DATE
                                 MORTGAGED    PRINCIPAL   GROUP 2   MORTGAGE  MATURITY/ARD  WTD. AVG.   CUT-OFF DATE      OR ARD
PROPERTY STATE/LOCATION         PROPERTIES   BALANCE ($)  BALANCE   RATE (%)     (MOS.)     DSCR (X)   LTV RATIO (%)  LTV RATIO (%)
-----------------------------------------------------------------------------------------------------------------------------------

Indiana                                  7    40,741,406    10.36%    6.1843           120      1.36           73.59          68.44
Florida                                  5    38,435,722     9.78%    6.0080           117      1.40           72.25          67.34
Georgia                                  7    34,842,609     8.86%    6.2390           120      1.51           68.83          68.83
Texas                                   16    34,084,632     8.67%    6.2687            98      1.38           70.11          67.66
Arizona                                  2    29,450,000     7.49%    6.0666           119      1.29           69.22          66.92
Michigan                                 2    28,860,485     7.34%    6.1845           119      1.24           76.85          70.15
North Dakota                             3    20,552,174     5.23%    5.9012           120      1.32           73.40          65.80
Pennsylvania                             6    18,964,783     4.82%    6.1745           119      1.28           74.53          67.45
Utah                                     5    18,896,923     4.81%    6.0011           119      1.33           74.05          67.20
Massachusetts                            2    16,986,960     4.32%    6.2890           119      1.20           79.38          67.96
North Carolina                           4    16,356,087     4.16%    5.8981           118      1.35           68.22          64.07
California                               1    16,200,000     4.12%    5.8800           118      1.11           66.75          58.99
Nevada                                   1    15,000,000     3.81%    5.9600           119      1.23           58.37          54.58
Iowa                                     5    14,265,217     3.63%    6.2390           120      1.51           68.83          68.83
Kentucky                                 1    13,300,000     3.38%    5.9600           118      1.15           79.17          74.03
South Carolina                           2     8,529,565     2.17%    6.2390           120      1.51           68.83          68.83
New York                                 3     6,807,391     1.73%    6.2390           120      1.51           68.83          68.83
Colorado                                 2     5,876,087     1.49%    6.2390           120      1.51           68.83          68.83
Illinois                                 1     4,360,870     1.11%    6.2390           120      1.51           68.83          68.83
Kansas                                   3     2,956,522     0.75%    6.2390           120      1.51           68.83          68.83
New Mexico                               1     2,609,130     0.66%    6.2390           120      1.51           68.83          68.83
Washington                               1     2,350,000     0.60%    6.2600           120      1.32           57.32          48.98
Tennessee                                1     1,389,565     0.35%    6.2390           120      1.51           68.83          68.83
Oklahoma                                 1     1,382,174     0.35%    6.2390           120      1.51           68.83          68.83
-----------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                 82  $393,198,302   100.00%    6.1174           117      1.35X          71.38          67.07
===================================================================================================================================




                                       ANNEX A-2 (LOAN GROUP 2)


CUT-OFF DATE PRINCIPAL BALANCES ($)



                                            AGGREGATE     % OF                WTD. AVG.
                                 NUMBER      CUT-OFF    INITIAL               REMAINING                               WTD. AVG.
                                   OF         DATE        LOAN   WTD. AVG.     TERM TO                 WTD. AVG.    MATURITY DATE
RANGE OF CUT-OFF DATE           MORTGAGE    PRINCIPAL   GROUP 2   MORTGAGE  MATURITY/ARD  WTD. AVG.   CUT-OFF DATE      OR ARD
PRINCIPAL BALANCES ($)            LOANS    BALANCE ($)  BALANCE   RATE (%)     (MOS.)     DSCR (X)   LTV RATIO (%)  LTV RATIO (%)
---------------------------------------------------------------------------------------------------------------------------------

 2,350,000 -   3,499,999               1     2,350,000     0.60%    6.2600           120      1.32           57.32          48.98
 3,500,000 -   4,499,999               1     4,189,849     1.07%    6.4100            58      1.23           63.68          59.96
 4,500,000 -   5,499,999               1     4,500,000     1.14%    6.3200           120      1.27           73.77          63.15
 5,500,000 -   6,999,999               1     6,800,000     1.73%    6.3700           117      1.25           69.60          62.20
 7,000,000 -   9,999,999               4    33,900,000     8.62%    5.9859           104      1.25           72.55          66.21
10,000,000 -  12,999,999               3    34,909,532     8.88%    5.8508           119      1.23           77.29          66.70
13,000,000 -  19,999,999               6    90,661,480    23.06%    5.9996           118      1.19           73.04          64.39
20,000,000 - 170,000,000               3   215,887,441    54.91%    6.2113           120      1.45           69.85          68.95
---------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:               20  $393,198,302   100.00%    6.1174           117      1.35X          71.38          67.07
=================================================================================================================================


Minimum: $2,350,000
Maximum: $170,000,000
Average: $19,659,915

MORTGAGE RATES (%)



                                            AGGREGATE     % OF                WTD. AVG.
                                 NUMBER      CUT-OFF    INITIAL               REMAINING                               WTD. AVG.
                                   OF         DATE        LOAN   WTD. AVG.     TERM TO                 WTD. AVG.    MATURITY DATE
                                MORTGAGE    PRINCIPAL   GROUP 2   MORTGAGE  MATURITY/ARD  WTD. AVG.   CUT-OFF DATE      OR ARD
RANGE OF MORTGAGE RATES (%)       LOANS    BALANCE ($)  BALANCE   RATE (%)     (MOS.)     DSCR (X)   LTV RATIO (%)  LTV RATIO (%)
---------------------------------------------------------------------------------------------------------------------------------

5.6700  - 5.7999                       3    38,564,853     9.81%    5.6841           116      1.24           74.42          63.71
5.8000  - 5.8999                       2    26,929,532     6.85%    5.8561           118      1.15           71.24          61.77
5.9000  - 6.0999                       5    68,350,000    17.38%    5.9949           119      1.24           70.90          66.97
6.1000  - 6.1999                       2    33,537,441     8.53%    6.1722           119      1.22           76.42          68.65
6.2000  - 6.4100                       8   225,816,477    57.43%    6.2516           116      1.44           70.27          68.07
---------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:               20  $393,198,302   100.00%    6.1174           117      1.35X          71.38          67.07
=================================================================================================================================


Minimum: 5.6700
Maximum: 6.4100
Weighted Average: 6.1174



                                       ANNEX A-2 (LOAN GROUP 2)


DEBT SERVICE COVERAGE RATIOS (X)



                                                                                   WTD. AVG.                           WTD. AVG.
                                             AGGREGATE   % OF INITIAL              REMAINING               WTD. AVG.    MATURITY
RANGE OF                        NUMBER OF  CUT-OFF DATE      LOAN      WTD. AVG.    TERM TO              CUT-OFF DATE   DATE OR
DEBT SERVICE COVERAGE RATIOS     MORTGAGE    PRINCIPAL      GROUP 2     MORTGAGE   MATURITY/  WTD. AVG.       LTV       ARD LTV
(X)                               LOANS     BALANCE ($)     BALANCE     RATE (%)  ARD (MOS.)   DSCR (X)    RATIO (%)    RATIO (%)
--------------------------------------------------------------------------------------------------------------------------------

1.11 - 1.19                             2    29,500,000          7.50%    5.9161         118       1.13         72.35      65.77
1.20 - 1.24                             9   113,613,449         28.89%    6.0812         113       1.21         74.65      66.07
1.25 - 1.29                             7    77,734,853         19.77%    5.9767         117       1.27         72.22      65.70
1.30 - 1.39                             1     2,350,000          0.60%    6.2600         120       1.32         57.32      48.98
1.40 - 1.51                             1   170,000,000         43.24%    6.2390         120       1.51         68.83      68.83
--------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                20  $393,198,302        100.00%    6.1174         117       1.35X        71.38      67.07
================================================================================================================================


Minimum:          1.11x
Maximum:          1.51x
Weighted Average: 1.35x

CUT-OFF DATE LOAN-TO-VALUE RATIOS (%)



                                                                                     WTD. AVG.                        WTD. AVG.
                                                                                     REMAINING                         MATURITY
                                               AGGREGATE   % OF INITIAL               TERM TO              WTD. AVG.     DATE
                                   NUMBER    CUT-OFF DATE      LOAN       WTD. AVG.   MATURITY              CUT-OFF     OR ARD
RANGE OF CUT-OFF DATE LOAN-TO-  OF MORTGAGE    PRINCIPAL      GROUP 2      MORTGAGE     /ARD    WTD. AVG.   DATE LTV     LTV
VALUE RATIOS (%)                   LOANS      BALANCE ($)     BALANCE      RATE (%)    (MOS.)    DSCR (X)  RATIO (%)   RATIO (%)
-------------------------------------------------------------------------------------------------------------------------------

57.32 - 70.00                             8   245,239,849         62.37%     6.1643        118       1.42      67.79      66.42
70.01 - 72.50                             1     8,550,000          2.17%     6.1610        119       1.29      71.55      63.64
72.51 - 75.00                             2    12,200,000          3.10%     6.2632         80       1.24      74.17      68.62
75.01 - 77.50                             2    28,764,853          7.32%     5.6890        116       1.23      76.67      64.67
77.51 - 79.38                             7    98,443,600         25.04%     6.1042        119       1.21      78.41      69.49
-------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                  20  $393,198,302        100.00%     6.1174        117       1.35X     71.38      67.07
===============================================================================================================================


Minimum:          57.32
Maximum:          79.38
Weighted Average: 71.38

MATURITY DATE OR ANTICIPATED REPAYMENT DATE LOAN-TO-VALUE RATIOS (%)



                                                                                  WTD. AVG.                            WTD. AVG.
                                               AGGREGATE     % OF                 REMAINING                WTD. AVG.    MATURITY
                                                CUT-OFF     INITIAL                TERM TO                  CUT-OFF       DATE
                                 NUMBER OF       DATE         LOAN    WTD. AVG.    MATURITY                   DATE       OR ARD
RANGE OF MATURITY DATE OR ARD     MORTGAGE     PRINCIPAL    GROUP 2    MORTGAGE      /ARD     WTD. AVG.       LTV         LTV
LTV RATIOS (%)                     LOANS      BALANCE ($)   BALANCE    RATE (%)     (MOS.)     DSCR (X)    RATIO (%)    RATIO (%)
--------------------------------------------------------------------------------------------------------------------------------

48.98 - 60.00                            4     37,739,849      9.60%     5.9943         112        1.18        62.49       56.72
60.01 - 65.00                            5     42,530,000     10.82%     5.9585         118        1.25        72.00       62.83
65.01 - 67.50                            3     39,904,051     10.15%     5.9048         116        1.22        77.71       65.96
67.51 - 70.00                            3    207,886,960     52.87%     6.2219         120        1.46        69.63       68.70
70.01 - 74.03                            5     65,137,441     16.57%     6.0895         112        1.21        77.80       71.28
--------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                 20   $393,198,302    100.00%     6.1174         117        1.35X       71.38       67.07
================================================================================================================================


Minimum:          48.98
Maximum:          74.03
Weighted Average: 67.07



                                       ANNEX A-2 (LOAN GROUP 2)


REMAINING TERMS TO MATURITY OR ANTICIPATED REPAYMENT DATE



                                                                                   WTD. AVG.                         WTD. AVG.
                                             AGGREGATE                             REMAINING              WTD. AVG.   MATURITY
                                              CUT-OFF    % OF INITIAL               TERM TO                CUT-OFF      DATE
                                NUMBER OF      DATE          LOAN       WTD. AVG.   MATURITY                 DATE      OR ARD
RANGE OF REMAINING TERMS TO      MORTGAGE    PRINCIPAL      GROUP 2      MORTGAGE     /ARD    WTD. AVG.      LTV        LTV
MATURITY (MOS.)                   LOANS     BALANCE ($)     BALANCE      RATE (%)    (MOS.)    DSCR (X)   RATIO (%)  RATIO (%)
------------------------------------------------------------------------------------------------------------------------------

 57 - 109                               2    11,889,849          3.02%     6.2934         57       1.22       70.62      67.63
110 - 120                              18   381,308,453         96.98%     6.1120        119       1.35       71.40      67.05
------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                20  $393,198,302        100.00%     6.1174        117       1.35X      71.38      67.07
==============================================================================================================================


Minimum:          57 mos.
Maximum:          120 mos.
Weighted Average: 117 mos.

REMAINING STATED AMORTIZATION TERMS



                                                                                  WTD. AVG.                        WTD. AVG.
                                             AGGREGATE                            REMAINING             WTD. AVG.   MATURITY
                                              CUT-OFF    % OF INITIAL              TERM TO               CUT-OFF      DATE
RANGE OF REMAINING              NUMBER OF       DATE         LOAN      WTD. AVG.   MATURITY                DATE      OR ARD
STATED AMORTIZATION TERMS        MORTGAGE    PRINCIPAL      GROUP 2     MORTGAGE     /ARD    WTD. AVG.     LTV        LTV
(MOS.)                            LOANS     BALANCE ($)     BALANCE     RATE (%)    (MOS.)    DSCR (X)  RATIO (%)  RATIO (%)
----------------------------------------------------------------------------------------------------------------------------

Interest Only                           2   190,900,000         48.55%    6.2159        120       1.49      68.77      68.77
   353 - 360                           17   177,310,861         45.09%    6.0032        114       1.22      73.24      64.77
   361 - 419                            1    24,987,441          6.35%    6.1760        119       1.20      78.09      70.36
----------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                20  $393,198,302        100.00%    6.1174        117       1.35X     71.38      67.07
============================================================================================================================


Minimum:          353 mos.
Maximum:          419 mos.
Weighted Average: 366 mos.

AMORTIZATION TYPES



                                                                                    WTD. AVG.                         WTD. AVG.
                                             AGGREGATE                              REMAINING              WTD. AVG.   MATURITY
                                              CUT-OFF     % OF INITIAL               TERM TO                CUT-OFF      DATE
                                NUMBER OF      DATE           LOAN       WTD. AVG.   MATURITY                 DATE      OR ARD
                                 MORTGAGE    PRINCIPAL       GROUP 2      MORTGAGE     /ARD    WTD. AVG.      LTV        LTV
AMORTIZATION TYPES                LOANS     BALANCE ($)      BALANCE      RATE (%)    (MOS.)    DSCR (X)   RATIO (%)  RATIO (%)
-------------------------------------------------------------------------------------------------------------------------------

Interest Only                           2    190,900,000         48.55%     6.2159        120       1.49       68.77      68.77
IO-Balloon                              9     96,500,000         24.54%     5.9953        114       1.21       70.71      64.49
Balloon                                 8     95,068,770         24.18%     6.0773        116       1.22       76.55      66.39
ARD                                     1     10,729,532          2.73%     5.8200        118       1.20       78.03      65.96
-------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                20   $393,198,302        100.00%     6.1174        117       1.35X      71.38      67.07
===============================================================================================================================


ESCROW TYPES



                                                  AGGREGATE CUT-OFF    % OF INITIAL
                                   NUMBER OF       DATE PRINCIPAL      LOAN GROUP 2
ESCROW TYPES                     MORTGAGE LOANS      BALANCE ($)          BALANCE
-----------------------------------------------------------------------------------

Real Estate Tax                              19         389,008,453           98.93%
Insurance                                    19         389,008,453           98.93%
Replacement Reserves                         17         354,588,770           90.18%


LOCKBOX TYPES



                                                  AGGREGATE CUT-OFF   % OF INITIAL
                                   NUMBER OF        DATE PRINCIPAL     LOAN GROUP 2
LOCKBOX TYPES                    MORTGAGE LOANS      BALANCE ($)         BALANCE
-----------------------------------------------------------------------------------

Soft at Closing, Springing
   Hard                                       1         170,000,000           43.24%
None at Closing, Springing
   Hard                                       5          58,266,492           14.82%
Hard                                          2          29,174,520            7.42%




                                                                       ANNEX A-3

MORTGAGE POOL PREPAYMENT PROFILE



                      PERCENT OF REMAINING BALANCE ANALYSIS (1)

                                                              % OF
                                                              REM           % OF REM
                                                            MORTGAGE         MORTGAGE
             MONTHS                     AGGREGATE             POOL            POOL
             SINCE    NUMBER OF         REMAINING           BALANCE          BALANCE
            CUT-OFF    MORTGAGE         PRINCIPAL          LOCK OUT/          YIELD
  PERIOD      DATE      LOANS            BALANCE          DEFEASANCE (2)   MAINTENANCE (3)
---------- --------- ----------- ----------------------- ---------------  ----------------

2/1/2007        6        126       $  1,539,102,063.93         88.28%          11.72%
2/1/2008       18        126       $  1,530,968,804.44         87.54%          12.46%
2/1/2009       30        126       $  1,521,431,957.44         84.78%          15.22%
2/1/2010       42        126       $  1,509,215,571.44         84.68%          15.32%
2/1/2011       54        126       $  1,493,811,904.14         78.09%          21.41%
2/1/2012       66        124       $  1,465,029,463.29         77.41%          21.57%
2/1/2013       78        124       $  1,446,288,380.62         77.27%          21.71%
2/1/2014       90        123       $  1,419,318,179.64         70.62%          21.97%
2/1/2015      102        123       $  1,397,973,658.91         70.45%          22.14%
2/1/2016      114        117       $  1,331,443,945.48         66.73%          22.47%
2/1/2017      126          2       $      7,343,855.62        100.00%           0.00%
2/1/2018      138          2       $      6,764,552.47        100.00%           0.00%
2/1/2019      150          2       $      6,147,633.75        100.00%           0.00%
2/1/2020      162          2       $      5,490,653.02        100.00%           0.00%
2/1/2021      174          2       $      4,792,012.46        100.00%           0.00%
2/1/2022      186          2       $      4,046,986.28        100.00%           0.00%
2/1/2023      198          2       $      3,253,564.63        100.00%           0.00%
2/1/2024      210          2       $      2,408,598.73        100.00%           0.00%
2/1/2025      222          2       $      1,509,177.80        100.00%           0.00%
2/1/2026      234          2       $        550,871.78         59.17%           0.00%




            % OF REM   % OF REM   % OF REM   % OF REM   % OF REM   % OF REM   % OF REM
            MORTGAGE   MORTGAGE   MORTGAGE   MORTGAGE   MORTGAGE   MORTGAGE   MORTGAGE
              POOL       POOL       POOL       POOL       POOL       POOL       POOL
             BALANCE    BALANCE    BALANCE    BALANCE    BALANCE    BALANCE   BALANCE
               6 %        5%         4 %        3 %        2 %        1 %       LOCK
  PERIOD     PENALTY    PENALTY    PENALTY    PENALTY    PENALTY    PENALTY     OPEN       TOTAL
---------- ---------- ---------- ---------- ---------- ---------- ---------- --------- ------------

2/1/2007       0.00%      0.00%      0.00%      0.00%      0.00%      0.00%     0.00%      100.00%
2/1/2008       0.00%      0.00%      0.00%      0.00%      0.00%      0.00%     0.00%      100.00%
2/1/2009       0.00%      0.00%      0.00%      0.00%      0.00%      0.00%     0.00%      100.00%
2/1/2010       0.00%      0.00%      0.00%      0.00%      0.00%      0.00%     0.00%      100.00%
2/1/2011       0.00%      0.00%      0.00%      0.00%      0.00%      0.00%     0.50%      100.00%
2/1/2012       0.00%      1.01%      0.00%      0.00%      0.00%      0.00%     0.00%      100.00%
2/1/2013       0.00%      0.00%      1.01%      0.00%      0.00%      0.00%     0.00%      100.00%
2/1/2014       0.00%      0.00%      0.00%      1.02%      0.00%      0.00%     6.40%      100.00%
2/1/2015       0.00%      0.00%      0.00%      0.00%      1.02%      0.00%     6.40%      100.00%
2/1/2016       0.00%      0.00%      0.00%      0.00%      0.00%      1.05%     9.76%      100.00%
2/1/2017       0.00%      0.00%      0.00%      0.00%      0.00%      0.00%     0.00%      100.00%
2/1/2018       0.00%      0.00%      0.00%      0.00%      0.00%      0.00%     0.00%      100.00%
2/1/2019       0.00%      0.00%      0.00%      0.00%      0.00%      0.00%     0.00%      100.00%
2/1/2020       0.00%      0.00%      0.00%      0.00%      0.00%      0.00%     0.00%      100.00%
2/1/2021       0.00%      0.00%      0.00%      0.00%      0.00%      0.00%     0.00%      100.00%
2/1/2022       0.00%      0.00%      0.00%      0.00%      0.00%      0.00%     0.00%      100.00%
2/1/2023       0.00%      0.00%      0.00%      0.00%      0.00%      0.00%     0.00%      100.00%
2/1/2024       0.00%      0.00%      0.00%      0.00%      0.00%      0.00%     0.00%      100.00%
2/1/2025       0.00%      0.00%      0.00%      0.00%      0.00%      0.00%     0.00%      100.00%
2/1/2026       0.00%      0.00%      0.00%      0.00%      0.00%      0.00%    40.83%      100.00%


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

1    Calculated assuming that no mortgage loan prepays, defaults or is
     repurchased prior to stated maturity (except that mortgage loans with
     anticipated repayment dates (ARD loans) are assumed to prepay on their
     anticipated repayment dates). Otherwise calculated based on Modeling
     Assumptions to be described in the offering prospectus.


2    Mortgage loans included in this category are locked out from prepayment,
     but may include periods during which defeasance is permitted.


3    Loans which allow either defeasance or yield maintenance are shown as
     having yield maintenance.







                     [THIS PAGE INTENTIONALLY LEFT BLANK.]







                                    ANNEX A-4
                     HADLEY CENTER II AMORTIZATION SCHEDULE

  DATE          BALANCE
---------   --------------
7/5/2006    $18,000,000.00
8/5/2006    $18,000,000.00
9/5/2006    $18,000,000.00
10/5/2006   $18,000,000.00
11/5/2006   $18,000,000.00
12/5/2006   $18,000,000.00
1/5/2007    $18,000,000.00
2/5/2007    $18,000,000.00
3/5/2007    $18,000,000.00
4/5/2007    $18,000,000.00
5/5/2007    $18,000,000.00
6/5/2007    $18,000,000.00
7/5/2007    $17,980,335.02
8/5/2007    $17,963,331.74
9/5/2007    $17,946,247.77
10/5/2007   $17,926,335.98
11/5/2007   $17,909,076.49
12/5/2007   $17,888,994.02
1/5/2008    $17,871,557.34
2/5/2008    $17,854,037.94
3/5/2008    $17,830,970.09
4/5/2008    $17,813,258.11
5/5/2008    $17,792,735.67
6/5/2008    $17,774,842.28
7/5/2008    $17,754,143.45
8/5/2008    $17,736,066.95
9/5/2008    $17,717,904.68
10/5/2008   $17,696,944.42
11/5/2008   $17,678,596.52
12/5/2008   $17,657,455.76
1/5/2009    $17,638,920.51
2/5/2009    $17,620,297.30
3/5/2009    $17,593,495.09
4/5/2009    $17,574,656.35
5/5/2009    $17,553,038.34
6/5/2009    $17,534,007.65
7/5/2009    $17,512,202.99
8/5/2009    $17,492,978.55
9/5/2009    $17,473,662.89
10/5/2009   $17,451,581.15
11/5/2009   $17,432,069.07
12/5/2009   $17,409,796.34
1/5/2010    $17,390,086.01
2/5/2010    $17,370,282.16
3/5/2010    $17,342,408.49
4/5/2010    $17,322,378.42
5/5/2010    $17,299,602.02
6/5/2010    $17,279,368.85



                                    ANNEX A-4
                     HADLEY CENTER II AMORTIZATION SCHEDULE

  DATE          BALANCE
---------   --------------
7/5/2010    $17,256,394.97
8/5/2010    $17,235,956.79
9/5/2010    $17,215,421.64
10/5/2010   $17,192,154.14
11/5/2010   $17,171,411.15
12/5/2010   $17,147,941.57
1/5/2011    $17,126,988.81
2/5/2011    $17,105,936.63
3/5/2011    $17,076,930.09
4/5/2011    $17,055,640.40
5/5/2011    $17,031,639.24
6/5/2011    $17,010,134.66
7/5/2011    $16,985,924.55
8/5/2011    $16,964,203.06
9/5/2011    $16,942,378.51
10/5/2011   $16,917,857.29
11/5/2011   $16,895,812.84
12/5/2011   $16,871,077.80
1/5/2012    $16,848,811.40
2/5/2012    $16,826,439.35
3/5/2012    $16,798,810.39
4/5/2012    $16,776,201.10
5/5/2012    $16,750,916.84
6/5/2012    $16,728,080.31
7/5/2012    $16,702,575.10
8/5/2012    $16,679,509.20
9/5/2012    $16,656,333.85
10/5/2012   $16,630,499.21
11/5/2012   $16,607,091.33
12/5/2012   $16,581,030.57
1/5/2013    $16,557,387.98
2/5/2013    $16,533,633.20
3/5/2013    $16,502,174.03
4/5/2013    $16,478,157.28
5/5/2013    $16,451,504.50
6/5/2013    $16,427,247.34
7/5/2013    $16,400,360.81
8/5/2013    $16,375,860.98
9/5/2013    $16,351,244.92
10/5/2013   $16,324,009.40
11/5/2013   $16,299,147.31
12/5/2013   $16,271,672.58
1/5/2014    $16,246,562.17
2/5/2014    $16,221,332.61
3/5/2014    $16,188,535.06
4/5/2014    $16,163,030.18
5/5/2014    $16,134,930.45
6/5/2014    $16,109,171.23



                                    ANNEX A-4
                     HADLEY CENTER II AMORTIZATION SCHEDULE

  DATE          BALANCE
---------   --------------
7/5/2014    $16,080,824.19
8/5/2014    $16,054,808.26
9/5/2014    $16,028,668.88
10/5/2014   $15,999,952.21
11/5/2014   $15,973,552.56
12/5/2014   $15,944,582.80
1/5/2015    $15,917,920.44
2/5/2015    $15,891,131.57
3/5/2015    $15,856,918.92
4/5/2015    $15,829,840.61
5/5/2015    $15,800,210.99
6/5/2015    $15,772,863.62
7/5/2015    $15,772,863.62
8/5/2015    $15,772,863.62
9/5/2015    $15,772,863.62
10/5/2015   $15,772,863.62
11/5/2015   $15,772,863.62
12/5/2015   $15,772,863.62
1/5/2016    $15,772,863.62
2/5/2016    $15,772,863.62
3/5/2016    $15,772,863.62
4/5/2016    $15,772,863.62
5/5/2016    $15,772,863.62
6/5/2016                 0





























                     [THIS PAGE INTENTIONALLY LEFT BLANK.]


































                     [THIS PAGE INTENTIONALLY LEFT BLANK.]


































                     [THIS PAGE INTENTIONALLY LEFT BLANK.]



ANNEX B
CERTAIN CHARACTERISTICS REGARDING MULTIFAMILY PROPERTIES




LOAN #  ORIGINATOR                  PROPERTY NAME                                               STREET ADDRESS
------------------------------------------------------------------------------------------------------------------------------

   1    MLML        ARC Portfolio                               Various
 1.01   MLML        Shadow Hills                                8403 Millinockett Lane
 1.02   MLML        Hunter Ridge                                696 Tara Road
 1.03   MLML        Landmark Village                            225 Club Drive
 1.04   MLML        Carnes Crossing                             420 Pittsburg Landing
 1.05   MLML        Southwind Village                           302 Fillmore Street
 1.06   MLML        Woodlands of Kennesaw                       2880 Cobb Parkway Northwest
 1.07   MLML        Casual Estates                              8191 Oswego Road
 1.08   MLML        Columbia Heights                            2515 Cumberland Road
 1.09   MLML        Broadmore                                   900 Broadmore Estates
 1.10   MLML        Castlewood Estates                          100 Plantation Hill Road
 1.11   MLML        Country Club Crossing                       1101 Hickory Boulevard
 1.12   MLML        Twin Pines                                  2011 West Wilden Avenue
 1.13   MLML        Enchanted Village                           246 Wonderland Drive
 1.14   MLML        Villa                                       3096 Camelot Drive
 1.15   MLML        Oak Ridge                                   1201 County Road 15
 1.16   MLML        Evergreen Village                           2491 North Highway 89
 1.17   MLML        Highland                                    1875 Osolo Road
 1.18   MLML        Oakwood Forest                              4100 North US 29 Highway Lot 84
 1.19   MLML        Meadowbrook                                 33550 East Highway 96
 1.20   MLML        Silver Creek                                4930 North Dittmer Street
 1.21   MLML        Five Seasons Davenport                      5112 North Fairmount Street
 1.22   MLML        Forest Creek                                885 East Mishawaka Road
 1.23   MLML        Deerpointe                                  9380 103rd Street
 1.24   MLML        Loveland                                    4105 North Garfield Avenue
 1.25   MLML        Valley Verde                                1751 West Hadley Avenue
 1.26   MLML        Quail Run                                   903 South Main Street
 1.27   MLML        Cedar Terrace                               1834 Gretchen Drive Southwest
 1.28   MLML        President's Park                            184 Fillmore Avenue
 1.29   MLML        Shiloh Pines                                2525 Shiloh Road
 1.30   MLML        Overpass Point MHC                          1700 North Pine Canyon Road
 1.31   MLML        Meadow Glen                                 600 Glen Vista Drive
 1.32   MLML        Woodlake                                    5418 Country Club Road
 1.33   MLML        Lakewood - TX                               1023 Lakes Drive
 1.34   MLML        Chisholm Creek                              501 East 63rd Street North
 1.35   MLML        Plantation Estates                          3461 Bankhead Highway
 1.36   MLML        Magnolia Circle                             7915 103rd Street
 1.37   MLML        Willow Creek Estates                        900 Century Drive
 1.38   MLML        Seascape                                    6301 Old Brownsville Road
 1.39   MLML        Silver Leaf                                 1550 North Main Street
 1.40   MLML        Lakeside - GA                               3291 Bankhead Highway
 1.41   MLML        Lakeside - IA                               11325 140th Street
 1.42   MLML        Terrell Crossing                            2390 West Moore Avenue
 1.43   MLML        Shady Hills                                 1508 Dickerson Pike, #L-1
 1.44   MLML        Crestview                                   2323 East 6th Avenue
 1.45   MLML        Golden Valley                               7631 Dallas Highway
 1.46   MLML        Autumn Forest                               3700 Autumn Forest Drive
 1.47   MLML        Eagle Creek                                 11300 Highway 271
 1.48   MLML        Amber Village                               13965 Skyfrost Drive
 1.49   MLML        The Pines                                   9919 Highway 78
 1.50   MLML        Birch Meadows                               214 Jones Road
 1.51   MLML        Bluebonnet Estates                          901 East Young Avenue
 1.52   MLML        Kopper View MHC                             7122 West Bendixon Drive
 1.53   MLML        Seamist                                     702 South Clarkwood
 1.54   MLML        Chambersburg I & II                         5368 Philadelphia Avenue #34
 1.55   MLML        Shawnee Hills                               4420 Southwest 61st Steet
 1.56   MLML        Sherwood Acres                              1928 East 47th Street South
 1.57   MLML        Mulberry Heights                            5429 Wilbarger Street
 1.58   MLML        Sunset Village                              1400 Old Sivells Bend Road
 1.59   MLML        Park D'Antoine                              779 Route 9
   9    MLML        Pavilion Court Apartments                   22675 Pavilion Drive
  11    MLML        Polo Club Apartments                        3319 East University Drive
  16    IXIS        Douglas and Hamilton Wade House Apartments  Various
 16.01  IXIS        Douglas House                               20 Haverhill Street
 16.02  IXIS        Hamilton Wade House                         54 Haverhill Street
  19    PMCF        Lake Pointe Apartments                      7550 Folsom Auburn Road
  20    IXIS        Villa San Carlo                             205 White Drive
  28    IXIS        Mariner at South Shore Apts.                2201 North Buffalo Drive
  30    PMCF        Shillito Park Apartments                    3500 Beaver Place Road
  33    MLML        The Lake in the Woods                       333 Neringa Lane
  34    AMCC        Central Park Apartments                     5101, 5131, 5151, 5231, 5251, 5301, 5331 and 5351 Amber Valley
                                                                Parkway South
  38    MLML        Green Acres Apartments                      11 Holiday Drive
  40    PMCF        Wing Pointe Apts. & Greenfield Townhomes    333 East Airport Road
  44    MLML        Huntington Continental Apartments           17101 Springdale Street
  46    PMCF        Spring Forest Apartments at Deerfield       100 Willow Brook Court
  51    MLML        Casa Carranza Mesa                          1803 & 1903 North Country Club Drive
  56    IXIS        Barrington Estates                          8717 Old Town West Drive
  58    IXIS        Bridgepoint                                 2200 Brown Street
  68    PMCF        University City Portfolio                   Various
 68.01  PMCF        Walnut Street                               4524-38 Walnut Street
 68.02  PMCF        Hamilton                                    3312-18 Hamilton Street
 68.03  PMCF        Baltimore                                   4629 Baltimore Avenue
 68.04  PMCF        Pine Street                                 4748 Pine Street
  95    AMCC        Electric Building Apartments                410 West 7th Street
  98    PMCF        Quadrangle of Woodlake Apartments           2021 Gessner Drive
  118   AMCC        Stillwater Apartments                       245 Tacoma Avenue South




                                                            NUMBER OF        PROPERTY               PROPERTY       CUT-OFF DATE
LOAN #        CITY         STATE   ZIP CODE     COUNTY     PROPERTIES          TYPE                 SUBTYPE         BALANCE ($)
-------------------------------------------------------------------------------------------------------------------------------

   1    Various           Various   Various  Various           59      Manufactured Housing  Manufactured Housing   170,000,000
 1.01   Orlando              FL      32825   Orange             1      Manufactured Housing  Manufactured Housing    12,195,652
 1.02   Jonesboro            GA      30238   Clayton            1      Manufactured Housing  Manufactured Housing    11,892,609
 1.03   Fairburn             GA      30213   Fayette            1      Manufactured Housing  Manufactured Housing     8,182,174
 1.04   Summerville          SC      29483   Berkeley           1      Manufactured Housing  Manufactured Housing     7,487,391
 1.05   Naples               FL      34104   Collier            1      Manufactured Housing  Manufactured Housing     6,053,478
 1.06   Kennesaw             GA      30152   Cobb               1      Manufactured Housing  Manufactured Housing     5,543,478
 1.07   Liverpool            NY      13090   Onondaga           1      Manufactured Housing  Manufactured Housing     5,543,478
 1.08   Grand Forks          ND      58201   Grand Forks        1      Manufactured Housing  Manufactured Housing     5,454,783
 1.09   Goshen               IN      46528   Elkhart            1      Manufactured Housing  Manufactured Housing     4,944,783
 1.10   Mableton             GA      30126   Cobb               1      Manufactured Housing  Manufactured Housing     4,826,522
 1.11   Altoona              IA      50009   Polk               1      Manufactured Housing  Manufactured Housing     4,420,000
 1.12   Goshen               IN      46528   Elkhart            1      Manufactured Housing  Manufactured Housing     4,375,652
 1.13   Alton                IL      62002   Madison            1      Manufactured Housing  Manufactured Housing     4,360,870
 1.14   Flint                MI      48507   Genesee            1      Manufactured Housing  Manufactured Housing     3,873,043
 1.15   Elkhart              IN      46516   Elkhart            1      Manufactured Housing  Manufactured Housing     3,806,522
 1.16   Pleasant View        UT      84404   Weber              1      Manufactured Housing  Manufactured Housing     3,695,652
 1.17   Elkhart              IN      46514   Elkhart            1      Manufactured Housing  Manufactured Housing     3,666,087
 1.18   Greensboro           NC      27405   Guilford           1      Manufactured Housing  Manufactured Housing     3,547,826
 1.19   Pueblo               CO      81001   Pueblo             1      Manufactured Housing  Manufactured Housing     3,266,957
 1.20   Davenport            IA      52806   Scott              1      Manufactured Housing  Manufactured Housing     3,067,391
 1.21   Davenport            IA      52806   Scott              1      Manufactured Housing  Manufactured Housing     2,934,348
 1.22   Elkhart              IN      46517   Elkhart            1      Manufactured Housing  Manufactured Housing     2,808,696
 1.23   Jacksonville         FL      32210   Duval              1      Manufactured Housing  Manufactured Housing     2,712,609
 1.24   Loveland             CO      80538   Larimer            1      Manufactured Housing  Manufactured Housing     2,609,130
 1.25   Las Cruces           NM      88005   Dona Ana           1      Manufactured Housing  Manufactured Housing     2,609,130
 1.26   Hutchins             TX      75141   Dallas             1      Manufactured Housing  Manufactured Housing     2,431,739
 1.27   Cedar Rapids         IA      52404   Linn               1      Manufactured Housing  Manufactured Housing     2,402,174
 1.28   Grand Forks          ND      58201   Grand Forks        1      Manufactured Housing  Manufactured Housing     2,217,391
 1.29   Tyler                TX      75703   Smith              1      Manufactured Housing  Manufactured Housing     2,017,826
 1.30   Tooele               UT      84074   Tooele             1      Manufactured Housing  Manufactured Housing     1,951,304
 1.31   Keller               TX      76248   Tarrant            1      Manufactured Housing  Manufactured Housing     1,803,478
 1.32   Greensboro           NC      27406   Guilford           1      Manufactured Housing  Manufactured Housing     1,773,913
 1.33   Royse City           TX      75189   Rockwall           1      Manufactured Housing  Manufactured Housing     1,759,130
 1.34   Park City            KS      67219   Sedgwick           1      Manufactured Housing  Manufactured Housing     1,751,739
 1.35   Douglasville         GA      30134   Douglas            1      Manufactured Housing  Manufactured Housing     1,677,826
 1.36   Jacksonville         FL      32210   Duval              1      Manufactured Housing  Manufactured Housing     1,589,130
 1.37   Ogden                UT      84404   Weber              1      Manufactured Housing  Manufactured Housing     1,544,783
 1.38   Corpus Christi       TX      78417   Nueces             1      Manufactured Housing  Manufactured Housing     1,515,217
 1.39   Mansfield            TX      76063   Tarrant            1      Manufactured Housing  Manufactured Housing     1,485,652
 1.40   Lithia Springs       GA      30122   Douglas            1      Manufactured Housing  Manufactured Housing     1,456,087
 1.41   Davenport            IA      52804   Scott              1      Manufactured Housing  Manufactured Housing     1,441,304
 1.42   Terrell              TX      75160   Kaufman            1      Manufactured Housing  Manufactured Housing     1,426,522
 1.43   Nashville            TN      37207   Davidson           1      Manufactured Housing  Manufactured Housing     1,389,565
 1.44   Stillwater           OK      74074   Payne              1      Manufactured Housing  Manufactured Housing     1,382,174
 1.45   Douglasville         GA      30134   Douglas            1      Manufactured Housing  Manufactured Housing     1,263,913
 1.46   Browns Summit        NC      27214   Guilford           1      Manufactured Housing  Manufactured Housing     1,234,348
 1.47   Tyler                TX      75708   Smith              1      Manufactured Housing  Manufactured Housing     1,175,217
 1.48   Dallas               TX      75253   Dallas             1      Manufactured Housing  Manufactured Housing     1,145,652
 1.49   Ladson               SC      29456   Charleston         1      Manufactured Housing  Manufactured Housing     1,042,174
 1.50   Wilton               NY      12866   Saratoga           1      Manufactured Housing  Manufactured Housing     1,012,609
 1.51   Temple               TX      76501   Bell               1      Manufactured Housing  Manufactured Housing     1,012,609
 1.52   West Valley City     UT      84128   Salt Lake          1      Manufactured Housing  Manufactured Housing       975,652
 1.53   Corpus Christi       TX      78406   Nueces             1      Manufactured Housing  Manufactured Housing       953,478
 1.54   Chambersburg         PA      17201   Franklin           1      Manufactured Housing  Manufactured Housing       864,783
 1.55   Topeka               KS      66619   Shawnee            1      Manufactured Housing  Manufactured Housing       628,261
 1.56   Wichita              KS      67216   Sedgwick           1      Manufactured Housing  Manufactured Housing       576,522
 1.57   Fort Worth           TX      76119   Tarrant            1      Manufactured Housing  Manufactured Housing       487,826
 1.58   Gainesville          TX      76240   Cooke              1      Manufactured Housing  Manufactured Housing       480,435
 1.59   Wilton               NY      12831   Saratoga           1      Manufactured Housing  Manufactured Housing       251,304
   9    Novi                 MI      48375   Oakland            1      Multifamily           Garden                  24,987,441
  11    Mesa                 AZ      85213   Maricopa           1      Multifamily           Garden                  20,900,000
  16    Brockton             MA      02301   Plymouth           2      Multifamily           HUD Project             16,986,960
 16.01  Brockton             MA      02301   Plymouth           1      Multifamily           HUD Project             10,795,452
 16.02  Brockton             MA      02301   Plymouth           1      Multifamily           HUD Project              6,191,509
  19    Folsom               CA      95630   Sacramento         1      Multifamily           Garden                  16,200,000
  20    Tallahassee          FL      32304   Leon               1      Multifamily           Student Housing         15,884,853
  28    Las Vegas            NV      89128   Clark              1      Multifamily           Garden                  15,000,000
  30    Lexington            KY      40503   Fayette            1      Multifamily           Garden                  13,300,000
  33    Hobart               IN      46342   Lake               1      Multifamily           Garden                  13,289,667
  34    Fargo                ND      58104   Cass               1      Multifamily           Garden                  12,880,000
  38    Kingston             PA      18704   Luzerne            1      Multifamily           Garden                  11,300,000
  40    Heber City           UT      84032   Wasatch            1      Multifamily           Garden                  10,729,532
  44    Huntington Beach     CA      92649   Orange             1      Multifamily           Garden                  10,310,000
  46    Mebane               NC      27302   Alamance           1      Multifamily           Garden                   9,800,000
  51    Mesa                 AZ      85201   Maricopa           1      Multifamily           Garden                   8,550,000
  56    Indianapolis         IN      46260   Marion             1      Multifamily           Garden                   7,850,000
  58    Waxahachie           TX      75165   Ellis              1      Multifamily           Garden                   7,700,000
  68    Philadelphia         PA     Various  Philadelphia       4      Multifamily           Mid-Rise                 6,800,000
 68.01  Philiadelphia        PA      19139   Philadelphia       1      Multifamily           Mid-Rise                 3,930,000
 68.02  Philiadelphia        PA      19104   Philadelphia       1      Multifamily           Mid-Rise                 1,040,000
 68.03  Philiadelphia        PA      19143   Philadelphia       1      Multifamily           Mid-Rise                   930,000
 68.04  Philiadelphia        PA      19143   Philadelphia       1      Multifamily           Mid-Rise                   900,000
  95    Fort Worth           TX      76102   Tarrant            1      Multifamily           Mid/High Rise            4,500,000
  98    Houston              TX      77080   Harris             1      Multifamily           Garden                   4,189,849
  118   Tacoma               WA      98402   Pierce             1      Multifamily           Mid/High Rise            2,350,000


                                                                            PADS             STUDIOS             1 BEDROOM
        CUT-OFF DATE   LOAN                                             ------------  -------------------  -------------------
           BALANCE     GROUP               OCCUPANCY                    AVG RENT PER    #    AVG RENT PER    #    AVG RENT PER
LOAN #  PER UNIT ($)  1 OR 2  OCCUPANCY %     DATE    TOTAL UNITS/PADS     MO. ($)    UNITS     MO. ($)    UNITS     MO. ($)
------------------------------------------------------------------------------------------------------------------------------

   1       15,405.22     2        76.20    4/30/2006       14,930            302
 1.01                    2        85.11    4/30/2006          665            375
 1.02                    2        84.00    4/30/2006          850            328
 1.03                    2        82.71    4/30/2006          509            345
 1.04                    2        74.42    4/30/2006          602            282
 1.05                    2        89.50    4/30/2006          362            392
 1.06                    2        91.73    4/30/2006          266            396
 1.07                    2        60.79    4/30/2006          806            357
 1.08                    2        95.36    4/30/2006          302            340
 1.09                    2        73.06    4/30/2006          360            324
 1.10                    2        97.33    4/30/2006          300            344
 1.11                    2        92.04    4/30/2006          226            370
 1.12                    2        95.69    4/30/2006          232            325
 1.13                    2        56.92    4/30/2006          520            276
 1.14                    2        58.62    4/30/2006          319            380
 1.15                    2        97.56    4/30/2006          205            325
 1.16                    2        78.48    4/30/2006          237            325
 1.17                    2        94.29    4/30/2006          245            265
 1.18                    2        73.50    4/30/2006          468            287
 1.19                    2        57.62    4/30/2006          387            276
 1.20                    2        82.59    4/30/2006          270            260
 1.21                    2        79.15    4/30/2006          259            260
 1.22                    2        86.83    4/30/2006          167            340
 1.23                    2        86.67    4/30/2006          210            273
 1.24                    2        95.58    4/30/2006          113            405
 1.25                    2        75.45    4/30/2006          220            260
 1.26                    2        81.02    4/30/2006          216            285
 1.27                    2        76.50    4/30/2006          234            288
 1.28                    2        91.67    4/30/2006          156            300
 1.29                    2        73.58    4/30/2006          299            256
 1.30                    2        72.63    4/30/2006          179            260
 1.31                    2        58.68    4/30/2006          409            288
 1.32                    2        63.07    4/30/2006          306            304
 1.33                    2        76.11    4/30/2006          226            262
 1.34                    2        63.39    4/30/2006          254            252
 1.35                    2        92.31    4/30/2006          130            298
 1.36                    2        96.03    4/30/2006          126            262
 1.37                    2        97.08    4/30/2006          137            200
 1.38                    2        57.09    4/30/2006          254            262
 1.39                    2        91.72    4/30/2006          145            281
 1.40                    2        94.12    4/30/2006          102            295
 1.41                    2        75.61    4/30/2006          123            305
 1.42                    2        67.02    4/30/2006          191            285
 1.43                    2        80.63    4/30/2006          191            269
 1.44                    2        54.43    4/30/2006          237            246
 1.45                    2        71.43    4/30/2006          126            326
 1.46                    2        45.45    4/30/2006          297            252
 1.47                    2        90.61    4/30/2006          181            210
 1.48                    2        65.79    4/30/2006          190            282
 1.49                    2        78.34    4/30/2006          157            200
 1.50                    2        98.39    4/30/2006           62            337
 1.51                    2        67.24    4/30/2006          174            241
 1.52                    2        75.41    4/30/2006           61            305
 1.53                    2        68.15    4/30/2006          157            262
 1.54                    2        92.86    4/30/2006           98            215
 1.55                    2        66.06    4/30/2006          109            208
 1.56                    2        63.64    4/30/2006          110            230
 1.57                    2        57.35    4/30/2006           68            280
 1.58                    2        72.22    4/30/2006          108            225
 1.59                    2       100.00    4/30/2006           17            300
   9       66,279.68     2        96.02     6/2/2006          377
  11       74,113.48     2        97.87    6/14/2006          282                                           104        682
  16       70,194.05     2       100.00    5/15/2006          242
 16.01                   2       100.00    5/15/2006          158                                           142      1,035
 16.02                   2       100.00    5/15/2006           84                                            56      1,013
  19       81,000.00     2        91.00     5/1/2006          200                                            84        890
  20       49,952.37     2        95.60    9/20/2005          318                                           230        577
  28       78,125.00     2        96.35    4/11/2006          192                                           160        923
  30       61,574.07     2        97.22    4/11/2006          216                                            96        610
  33       44,298.89     2        99.67    5/30/2006          300                                            90        558
  34       48,603.77     2        86.79    6/14/2006          265                                            97        590
  38       53,301.89     2        95.28    5/25/2006          212                                            83        726
  40       67,908.43     2        95.57    5/22/2006          158                                            24        623
  44      119,883.72     1        95.35    5/19/2006           86                                            62      1,210
  46       51,041.67     2        88.01    2/28/2006          192                                            48        659
  51       31,433.82     2        92.65     5/8/2006          272                      104        505       166        609
  56       54,513.89     2        92.36     5/4/2006          144                                            24        588
  58       38,500.00     2        96.50    4/13/2006          200                                           128        607
  68       58,620.69     2        97.40    4/28/2006          116                       24        496        32        639
 68.01                   2        93.80    4/28/2006           48
 68.02                   2       100.00    4/28/2006           22                        5        575        11        700
 68.03                   2        91.50    4/28/2006           15                                             9        650
 68.04                   2       100.00    4/28/2006           31                       19        475        12        575
  95       42,452.83     2        88.68    6/30/2006          106                                            51        657
  98       31,983.58     2        87.79    5/17/2006          131                                            74        754
  118      90,384.62     2        92.31     6/9/2006           26                                            15        793


                2 BEDROOM                3 BEDROOM              4 BEDROOM
        -------------------------  -------------------  --------------------------
             #       AVG RENT PER    #    AVG RENT PER        #       AVG RENT PER   UTILITIES   ELEVATOR
LOAN #     UNITS       MO. ($)     UNITS     MO. ($)        UNITS        MO. ($)    TENANT PAYS   PRESENT  LOAN #
-----------------------------------------------------------------------------------------------------------------

   1                                                                                Various                   1
 1.01                                                                               E, G, S, W              1.01
 1.02                                                                               E, S, W                 1.02
 1.03                                                                               E, S, W                 1.03
 1.04                                                                               E, S, W                 1.04
 1.05                                                                               E, G, S, W              1.05
 1.06                                                                               E, S, W                 1.06
 1.07                                                                               E, S, W                 1.07
 1.08                                                                               E, G, S, W              1.08
 1.09                                                                               E, G                    1.09
 1.10                                                                               E, S, W                 1.10
 1.11                                                                               E, G, S, W              1.11
 1.12                                                                               E                       1.12
 1.13                                                                               E, G, S, W              1.13
 1.14                                                                               E, G, S, W              1.14
 1.15                                                                               E                       1.15
 1.16                                                                               E, G                    1.16
 1.17                                                                               E, G, S, W              1.17
 1.18                                                                               E, S, W                 1.18
 1.19                                                                               E, G, S, W              1.19
 1.20                                                                               E, S, W                 1.20
 1.21                                                                               E, G, S, W              1.21
 1.22                                                                               E                       1.22
 1.23                                                                               E, S, W                 1.23
 1.24                                                                               E, S, W                 1.24
 1.25                                                                               E                       1.25
 1.26                                                                               E, S, W                 1.26
 1.27                                                                               E, S, W                 1.27
 1.28                                                                               E, S, W                 1.28
 1.29                                                                               E, S, W                 1.29
 1.30                                                                               E, G, S, W              1.30
 1.31                                                                               E                       1.31
 1.32                                                                               E                       1.32
 1.33                                                                               E, S, W                 1.33
 1.34                                                                               E, G, S, W              1.34
 1.35                                                                               E, S, W                 1.35
 1.36                                                                               E, S, W                 1.36
 1.37                                                                               E, G                    1.37
 1.38                                                                               E, S, W                 1.38
 1.39                                                                               E                       1.39
 1.40                                                                               E, S, W                 1.40
 1.41                                                                               E, S                    1.41
 1.42                                                                               E, S, W                 1.42
 1.43                                                                               S, W                    1.43
 1.44                                                                               E                       1.44
 1.45                                                                               E, S, W                 1.45
 1.46                                                                               E, S, W                 1.46
 1.47                                                                               E, S, W                 1.47
 1.48                                                                               E                       1.48
 1.49                                                                               E, S, W                 1.49
 1.50                                                                               E, S, W                 1.50
 1.51                                                                               E                       1.51
 1.52                                                                               E, G, S, W              1.52
 1.53                                                                               E, W                    1.53
 1.54                                                                               E                       1.54
 1.55                                                                               E, G, S, W              1.55
 1.56                                                                               E, G, S, W              1.56
 1.57                                                                               E                       1.57
 1.58                                                                               E                       1.58
 1.59                                                                               E                       1.59
   9        377           858                                                       E, G         No           9
  11        162           803        16       1,025                                 E, G         No          11
  16                                                                                E            Yes         16
 16.01      16           1,194                                                      E            Yes        16.01
 16.02      28           1,249                                                      E            Yes        16.02
  19        116          1,009                                                      E, G         No          19
  20    8 (16 Beds)       742                           18 (72 Beds)     1,620      E, S, W      No          20
  28                                 32       1,105                                 E, G, S, W   No          28
  30        120           710                                                       E            No          30
  33        180           661        30        803                                  E, W         No          33
  34        90            773        78        873                                  E            Yes         34
  38        95            882        34       1,188                                 E            No          38
  40        72            723        62        931                                  E            No          40
  44        24           1,775                                                      E, G, W      No          44
  46        96            754        48        889                                  E            No          46
  51         2            700                                                       W            No          51
  56        74            779        46       1,010                                 E, G, S, W   No          56
  58        72            804                                                       E, S, W      No          58
  68        12            888        48       1,050                                 Various      Various     68
 68.01                               48       1,050                                 E, G         No         68.01
 68.02       6            975                                                                    No         68.02
 68.03       6            800                                                                    No         68.03
 68.04                                                                                           Yes        68.04
  95        54           1,050       1         755                                  E, G, S, W   Yes         95
  98        49            948        8        1,275                                 E, G, S, W   No          98
  118       11           1,117                                                      E, S, W      Yes         118



                              FOOTNOTE TO ANNEX B

Originator: MLML - Merrill Lynch Mortgage Lending, Inc., IXIS - IXIS Real
            Estate Capital Inc., PMCF - Prudential Mortgage Capital Funding,
            LLC, AMCC - Artesia Mortgage Capital Corporation






























                     [THIS PAGE INTENTIONALLY LEFT BLANK.]

ANNEX C

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

ARC PORTFOLIO

[PHOTO OMITTED]

--------------------------------------------------------------------------------
PROPERTY INFORMATION
--------------------------------------------------------------------------------
Number of Mortgaged Real Properties 59
Location (City/State) See Table
Property Type Manufactured Housing
Size (Pads) 14,930
Percentage Physical Occupancy as of April 30, 2006 76.2%
Year Built See Table
Year Renovated Various
Appraisal Value $334,175,000
# of Tenants NAP
Average Monthly Rent Per Pad $302
Underwritten Economic Occupancy 76.4%
Underwritten Revenues $46,118,374
Underwritten Total Expenses $22,426,017
Underwritten Net Operating Income (NOI) $23,692,357
Underwritten Net Cash Flow (NCF) $22,945,857
Trailing 12 NOI as of April 30, 2006 $21,642,698
2005 NOI $19,380,614
2004 NOI(4) $20,151,740
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
MORTGAGE LOAN INFORMATION
--------------------------------------------------------------------------------
Mortgage Loan Seller MLML
Loan Group 2
Origination Date July 11, 2006
Cut-off Date Principal Balance $170,000,000
Cut-off Date Loan Balance Per Pad $15,405(1)
Percentage of Initial Mortgage Pool Balance 11.0%
Number of Mortgage Loans 1
Type of Security (fee/leasehold) Fee
Mortgage Rate 6.2390%
Amortization Type Interest Only
IO Period (Months) 120
Original Term to Maturity/ARD (Months) 120
Original Amortization Term (Months) NAP
Original Call Protection GRTR of YM or 1%(24), Def or GRTR
of YM or 1%(95), O(1)(2)
Lockbox Soft at Closing, Springing Hard
Cut-off Date LTV Ratio 68.8%(1)
LTV Ratio at Maturity or ARD 68.8%(1)
Underwritten DSCR on NOI 1.56x(1,3)
Underwritten DSCR on NCF 1.51x(1,3)
--------------------------------------------------------------------------------

(1) Calculations are based on the aggregate principal balance of the ARC
Portfolio Whole Loan (as defined herein).

(2) See "Prepayment," "Property Release," and "Defeasance" herein for
additional information.

(3) The DSCR calculations assume a LIBOR of 6.5% (LIBOR cap) with respect to
the ARC Portfolio A-Note Floating.

(4) 2004 NOI reflects annualized operating performance for certain properties
acquired throughout the course of the year.

This material is being provided by Merrill Lynch, Pierce, Fenner & Smith
Incorporated, IXIS Securities North America Inc., Goldman, Sachs & Co. and
Morgan Stanley & Co. Incorporated (collectively, the "Underwriters") for your
information. This material is not to be construed as an offer to sell or the
solicitation of any offer to buy any security in any jurisdiction where such an
offer or solicitation would be illegal. The information contained in this
material may pertain to securities that ultimately are not sold. The information
contained in this material may be based on assumptions regarding market
conditions and other matters as reflected herein. The Underwriters make no
representation regarding the likelihood that any of such assumptions will
coincide with actual market conditions or events. The Underwriters and their
affiliates, officers, directors, partners and employees, including persons
involved in the preparation or issuance of this material may, from time to time,
have long or short positions in, and buy and sell, the securities mentioned
herein or derivatives thereof (including options). Information contained in this
material is current as of the date appearing in this material only. INFORMATION
IN THIS MATERIAL REGARDING ANY ASSETS BACKING ANY SECURITIES DISCUSSED HEREIN
SUPERSEDES ALL PRIOR INFORMATION REGARDING SUCH ASSETS. ANY INFORMATION IN THIS
MATERIAL, WHETHER REGARDING THE ASSETS BACKING ANY SECURITIES DISCUSSED HEREIN
OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION CONTAINED IN ANY PROSPECTUS
DELIVERED TO YOU PRIOR TO THE TIME OF SALE. The Underwriters are acting as
underwriters and not acting as agents for the issuer in connection with the
proposed transaction.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

[MAP OMITTED]

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

THE LOAN. The largest mortgage loan (the "ARC Portfolio Loan") is evidenced by
two fixed rate notes and is secured by a first mortgage encumbering fifty-nine
(59) manufactured housing communities located in eighteen (18) states
(collectively, the "ARC Portfolio"). One of the fixed rate notes evidencing the
ARC Portfolio Loan (the "ARC Portfolio A-Note Fixed") has an initial principal
balance of $90,000,000 and the other fixed rate note evidencing the ARC
Portfolio Loan (the "ARC Portfolio B-Note Fixed") has an initial principal
balance of $80,000,000. The ARC Portfolio Loan represents approximately 11.0% of
the initial mortgage pool balance and approximately 43.2% of the initial loan
group 2 balance.

The ARC Portfolio Loan was originated on July 11, 2006 and has a principal
balance as of the cut-off date of $170,000,000. The ARC Portfolio Loan has a
remaining term of 120 months to its scheduled maturity date of August 1, 2016.
The ARC Portfolio Loan is interest-only for the term of the loan. The ARC
Portfolio Loan permits prepayment and defeasance as described in the sections
entitled "Prepayment" and "Defeasance" below.

The ARC Portfolio Loan is the fixed rate portion of a whole mortgage loan with
an original principal amount of $230,000,000 (the "ARC Portfolio Whole Loan").
The companion loan to the ARC Portfolio Loan (the "ARC Portfolio Companion
Loan") is evidenced by a separate floating rate note (the "ARC Portfolio A-Note
Floating") with an interest rate of one month LIBOR + 0.80% per annum and an
outstanding principal balance as of the cut-off date of $60,000,000. The
maturity date of the ARC Portfolio Companion Loan is initially the payment date
in August 2009 subject to two one-year extension options. The ARC Portfolio
Companion Loan will not be an asset of the trust. All three notes are secured by
first mortgages (collectively, the "Mortgage") encumbering the ARC Portfolio.

The ARC Portfolio Loan and the ARC Portfolio Companion Loan are governed by an
intercreditor agreement, as described in the prospectus supplement under
"Description of the Mortgage Pool -- The Loan Combinations" and will be serviced
pursuant to the terms of the Merrill Lynch Mortgage Trust 2006-C2 pooling and
servicing agreement. Generally, pursuant to the intercreditor agreement,
following certain events of default, collections on the ARC Portfolio Whole Loan
will be allocated (after application to unpaid servicing fees, unreimbursed
costs and expenses and/or reimbursement of advances and interest thereon,
incurred under the pooling and servicing agreement) in the following manner, to
the extent of available funds: (a) first, to the ARC Portfolio A-Note Fixed and
to the ARC Portfolio A-Note Floating, on a pari passu and pro rata basis in an
amount equal to accrued and unpaid interest thereon (excluding default
interest); (b) next, to the ARC Portfolio A-Note Fixed and to the ARC Portfolio
A-Note Floating on a pari passu and pro rata basis in an amount equal to all
principal payments received until the principal balances are reduced to zero;
(c) next, to the ARC Portfolio B-Note Fixed, in an amount equal to accrued and
unpaid interest thereon (excluding default interest); and (d) next, to the ARC
Portfolio B-Note Fixed until the principal balance is reduced to zero.

|-----------------------------------------------------------------
| | |
| ARC Portfolio A - Note Fixed | ARC Portfolio A - Note Floating |
| $90,000,000 | $60,000,000 |
| Rate = 6.2390% | Rate = Libor + 0.80% |
| | |
ARC Portfolio Whole Loan < |-----------------------------------------------------------------|
$230,000,000 | |
| ARC Portfolio B - Note Fixed |
| $80,000,000 |
| Rate = 6.2390% |
| |
|-----------------------------------------------------------------|

THE BORROWER. The "Borrowers" are (i) ARC18TX LP, (ii) ARCML06 LLC, (iii)
ARC18FLD LLC, (iv) ARC18FLSH LLC, (v) ARCFLMC LLC and (vi) ARCFLSV LLC, each a
single purpose bankruptcy-remote entity owned and controlled directly or
indirectly by Affordable Residential Communities, LP, of which Affordable
Residential Communities, Inc. is the sole general partner and owned 96.5% as of
March 31, 2006.

Affordable Residential Communities, Inc. ("ARC") is a Maryland corporation that
is engaged in the acquisition, renovation, repositioning and operation of
primarily all-age manufactured home communities, the retail sale and financing
of manufactured homes, the rental of manufactured homes and other related
businesses including acting as an agent in the sale of homeowners' insurance and
related products, all exclusively to residents in its communities. ARC was
organized in 1998 and operates primarily through Affordable Residential
Communities, LP and its subsidiaries. ARC is publicly traded on the NYSE under
the ticker "ARC". As of March 31, 2006 ARC owned and operated 278 communities
consisting of 57,578 home sites across 24 states. The company employs
approximately 960 employees with 2005 revenue of approximately $254.5M.

LOCKBOX. The ARC Portfolio Whole Loan is structured so that all monies are
deposited by the Borrowers or manager into either a central collection account
or local collection accounts (all of which are under the control of the lender
and to which the Borrowers have no access (other than to security deposits which
are deposited into a separate security deposit account)). Funds in the local
collection accounts are periodically swept into the central collection account.
If an event of default exists, the lender can require the Borrowers to deliver
payment direction letters to the tenants directing the tenants to make all
rental payments directly into the central collection account or (at the lender's
option) a local collection account.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

THE PROPERTIES.(1) The ARC Portfolio consists of 59 manufactured housing
communities located across 18 states. The ARC Portfolio in the aggregate
contains approximately 14,930 home sites ranging in size from 17 to 850 pads per
community. As of the closing of the ARC Portfolio Loan, approximately 2,267 pads
were leased to affiliates of ARC (which have financed their position), under one
or more leases, which leases provide for rent to be payable for each leased pad
in the event the pad is subleased to a third party or the related manufactured
housing community is more than 97% leased. Any such rents are to be no less than
the greater of the subrental rate for the pad or market rates.

----------
(1) Certain information obtained from a third party appraisal. The appraisal
relies upon many assumptions, and no representation is made as to the
accuracy of those assumptions.

The following table presents certain information relating to the ARC Portfolio:

ARC PORTFOLIO

YEAR NUMBER OF % OF TOTAL
PROPERTY LOCATION BUILT PADS PADS
--------------------------------------------------------------------------------------

Shadow Hills ................... Orlando, FL 1968 665 4.45%
Hunter Ridge ................... Jonesboro, GA 1987 850 5.69%
Landmark Village ............... Fairburn, GA 1973 509 3.41%
Carnes Crossing ................ Summerville, SC 1985 602 4.03%
Southwind Village .............. Naples, FL 1968 362 2.42%
Woodlands of Kennesaw .......... Kennesaw, GA 1974 266 1.78%
Casual Estates ................. Liverpool, NY 1967 806 5.40%
Columbia Heights ............... Grand Forks, ND 1971 302 2.02%
Broadmore ...................... Goshen, IN 1950 360 2.41%
Castlewood Estates ............. Mableton, GA 1968 300 2.01%
Country Club Crossing .......... Altoona, IA 1995 226 1.51%
Twin Pines ..................... Goshen, IN 1956 232 1.55%
Enchanted Village .............. Alton, IL 1970 520 3.48%
Villa .......................... Flint, MI 1969 319 2.14%
Oak Ridge ...................... Elkhart, IN 1988 205 1.37%
Evergreen Village .............. Pleasant View, UT 1974 237 1.59%
Highland ....................... Elkhart, IN 1969 245 1.64%
Oakwood Forest ................. Greensboro, NC 1960 468 3.13%
Meadowbrook .................... Pueblo, CO 1973 387 2.59%
Silver Creek ................... Davenport, IA 1972 270 1.81%
Five Seasons Davenport ......... Davenport, IA 1971 259 1.73%
Forest Creek ................... Elkhart, IN 1995 167 1.12%
Deerpointe ..................... Jacksonville, FL 1985 210 1.41%
Loveland ....................... Loveland, CO 1968 113 0.76%
Valley Verde ................... Las Cruces, NM 1996 220 1.47%
Quail Run ...................... Hutchins, TX 1969 216 1.45%
Cedar Terrace .................. Cedar Rapids, IA 1968 234 1.57%
President's Park ............... Grand Forks, ND 1963 156 1.04%
Shiloh Pines ................... Tyler, TX 1971 299 2.00%
Overpass Point MHC ............. Tooele, UT 1999 179 1.20%
Meadow Glen .................... Keller, TX 1985 409 2.74%
Woodlake ....................... Greensboro, NC 1971 306 2.05%
Lakewood -- TX ................. Royse City, TX 1971 226 1.51%
Chisholm Creek ................. Park City, KS 1983 254 1.70%
Plantation Estates ............. Douglasville, GA 1970 130 0.87%
Magnolia Circle ................ Jacksonville, FL 1972 126 0.84%
Willow Creek Estates ........... Ogden, UT 1973 137 0.92%
Seascape ....................... Corpus Christi, TX 1982 254 1.70%
Silver Leaf .................... Mansfield, TX 1985 145 0.97%
Lakeside -- GA ................. Lithia Springs, GA 1970 102 0.68%
Lakeside -- IA ................. Davenport, IA 1958 123 0.82%
Terrell Crossing ............... Terrell, TX 1971 191 1.28%
Shady Hills .................... Nashville, TN 1953 191 1.28%

AVERAGE CUT-OFF DATE
AVERAGE MARKET CURRENT ALLOCATED APPRAISED
PROPERTY RENT/PAD RENT/PAD OCCUPANCY BALANCE VALUE
-----------------------------------------------------------------------------------------------

Shadow Hills ................... $375 $375 85.1% $12,195,652 $22,000,000
Hunter Ridge ................... $328 $328 84.0% $11,892,609 $24,525,000
Landmark Village ............... $345 $345 82.7% $ 8,182,174 $15,800,000
Carnes Crossing ................ $282 $282 74.4% $ 7,487,391 $13,500,000
Southwind Village .............. $392 $400 89.5% $ 6,053,478 $12,500,000
Woodlands of Kennesaw .......... $396 $396 91.7% $ 5,543,478 $10,250,000
Casual Estates ................. $357 $357 60.8% $ 5,543,478 $17,000,000
Columbia Heights ............... $340 $340 95.4% $ 5,454,783 $ 9,950,000
Broadmore ...................... $324 $324 73.1% $ 4,944,783 $ 9,060,000
Castlewood Estates ............. $344 $344 97.3% $ 4,826,522 $ 8,900,000
Country Club Crossing .......... $370 $370 92.0% $ 4,420,000 $ 9,200,000
Twin Pines ..................... $325 $325 95.7% $ 4,375,652 $ 7,900,000
Enchanted Village .............. $276 $276 56.9% $ 4,360,870 $ 9,120,000
Villa .......................... $380 $350 58.6% $ 3,873,043 $ 8,060,000
Oak Ridge ...................... $325 $325 97.6% $ 3,806,522 $ 7,210,000
Evergreen Village .............. $325 $325 78.5% $ 3,695,652 $ 6,990,000
Highland ....................... $265 $265 94.3% $ 3,666,087 $ 6,630,000
Oakwood Forest ................. $287 $287 73.5% $ 3,547,826 $ 6,400,000
Meadowbrook .................... $276 $276 57.6% $ 3,266,957 $ 7,200,000
Silver Creek ................... $260 $260 82.6% $ 3,067,391 $ 6,210,000
Five Seasons Davenport ......... $260 $260 79.2% $ 2,934,348 $ 6,100,000
Forest Creek ................... $340 $340 86.8% $ 2,808,696 $ 5,740,000
Deerpointe ..................... $273 $273 86.7% $ 2,712,609 $ 5,600,000
Loveland ....................... $405 $405 95.6% $ 2,609,130 $ 4,700,000
Valley Verde ................... $260 $260 75.5% $ 2,609,130 $ 4,700,000
Quail Run ...................... $285 $285 81.0% $ 2,431,739 $ 4,350,000
Cedar Terrace .................. $288 $280 76.5% $ 2,402,174 $ 5,000,000
President's Park ............... $300 $300 91.7% $ 2,217,391 $ 4,050,000
Shiloh Pines ................... $256 $256 73.6% $ 2,017,826 $ 3,290,000
Overpass Point MHC ............. $260 $260 72.6% $ 1,951,304 $ 4,060,000
Meadow Glen .................... $288 $288 58.7% $ 1,803,478 $ 3,540,000
Woodlake ....................... $304 $304 63.1% $ 1,773,913 $ 3,400,000
Lakewood -- TX ................. $262 $262 76.1% $ 1,759,130 $ 3,210,000
Chisholm Creek ................. $252 $252 63.4% $ 1,751,739 $ 3,575,000
Plantation Estates ............. $298 $298 92.3% $ 1,677,826 $ 2,950,000
Magnolia Circle ................ $262 $262 96.0% $ 1,589,130 $ 3,300,000
Willow Creek Estates ........... $200 $200 97.1% $ 1,544,783 $ 2,880,000
Seascape ....................... $262 $262 57.1% $ 1,515,217 $ 2,730,000
Silver Leaf .................... $281 $281 91.7% $ 1,485,652 $ 2,680,000
Lakeside -- GA ................. $295 $295 94.1% $ 1,456,087 $ 2,650,000
Lakeside -- IA ................. $305 $305 75.6% $ 1,441,304 $ 3,060,000
Terrell Crossing ............... $285 $285 67.0% $ 1,426,522 $ 2,570,000
Shady Hills .................... $269 $269 80.6% $ 1,389,565 $ 2,700,000

This material is being provided by Merrill Lynch, Pierce, Fenner & Smith
Incorporated, IXIS Securities North America Inc., Goldman, Sachs & Co. and
Morgan Stanley & Co. Incorporated (collectively, the "Underwriters") for your
information. This material is not to be construed as an offer to sell or the
solicitation of any offer to buy any security in any jurisdiction where such an
offer or solicitation would be illegal. The information contained in this
material may pertain to securities that ultimately are not sold. The
information contained in this material may be based on assumptions regarding
market conditions and other matters as reflected herein. The Underwriters make
no representation regarding the likelihood that any of such assumptions will
coincide with actual market conditions or events. The Underwriters and their
affiliates, officers, directors, partners and employees, including persons
involved in the preparation or issuance of this material may, from time to
time, have long or short positions in, and buy and sell, the securities
mentioned herein or derivatives thereof (including options). Information
contained in this material is current as of the date appearing in this material
only. INFORMATION IN THIS MATERIAL REGARDING ANY ASSETS BACKING ANY SECURITIES
DISCUSSED HEREIN SUPERSEDES ALL PRIOR INFORMATION REGARDING SUCH ASSETS. ANY
INFORMATION IN THIS MATERIAL, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY PROSPECTUS DELIVERED TO YOU PRIOR TO THE TIME OF SALE. The
Underwriters are acting as underwriters and not acting as agents for the issuer
in connection with the proposed transaction.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

ARC PORTFOLIO

YEAR NUMBER OF % OF TOTAL
PROPERTY LOCATION BUILT PADS PADS
---------------------------------------------------------------------------------------

Crestview .................... Stillwater, OK 1970 237 1.59%
Golden Valley ................ Douglasville, GA 1974 126 0.84%
Autumn Forest ................ Browns Summit, NC 1972 297 1.99%
Eagle Creek .................. Tyler, TX 1995 181 1.21%
Amber Village ................ Dallas, TX 1968 190 1.27%
The Pines .................... Ladson, SC 1966 157 1.05%
Birch Meadows ................ Wilton, NY 1971 62 0.42%
Bluebonnet Estates ........... Temple, TX 1972 174 1.17%
Kopper View MHC .............. West Valley City, UT 1995 61 0.41%
Seamist ...................... Corpus Christi, TX 1971 157 1.05%
Chambersburg I & II .......... Chambersburg, PA 1955 98 0.66%
Shawnee Hills ................ Topeka, KS 1960 109 0.73%
Sherwood Acres ............... Wichita, KS 1987 110 0.74%
Mulberry Heights ............. Fort Worth, TX 1966 68 0.46%
Sunset Village ............... Gainesville, TX 1972 108 0.72%
Park D'Antoine ............... Wilton, NY 1969 17 0.11%
---------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE..... 14,930 100.00%
=======================================================================================

Crestview .................... $246 $246 54.4% $ 1,382,174 $ 2,490,000
Golden Valley ................ $326 $326 71.4% $ 1,263,913 $ 2,900,000
Autumn Forest ................ $252 $252 45.5% $ 1,234,348 $ 2,500,000
Eagle Creek .................. $210 $210 90.6% $ 1,175,217 $ 2,700,000
Amber Village ................ $282 $282 65.8% $ 1,145,652 $ 2,070,000
The Pines .................... $200 $200 78.3% $ 1,042,174 $ 1,875,000
Birch Meadows ................ $337 $350 98.4% $ 1,012,609 $ 2,100,000
Bluebonnet Estates ........... $241 $241 67.2% $ 1,012,609 $ 1,900,000
Kopper View MHC .............. $305 $305 75.4% $ 975,652 $ 1,920,000
Seamist ...................... $262 $262 68.2% $ 953,478 $ 1,760,000
Chambersburg I & II .......... $215 $215 92.9% $ 864,783 $ 1,850,000
Shawnee Hills ................ $208 $208 66.1% $ 628,261 $ 1,300,000
Sherwood Acres ............... $230 $230 63.6% $ 576,522 $ 1,200,000
Mulberry Heights ............. $280 $280 57.4% $ 487,826 $ 990,000
Sunset Village ............... $225 $225 72.2% $ 480,435 $ 870,000
Park D'Antoine ............... $300 $300 100.0% $ 251,304 $ 510,000
----------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE .... $302 $301 76.2% $170,000,000 $334,175,000
==============================================================================================

COMPETITIVE CONDITIONS. The mortgage d real property identified as Meadowbrook,
representing 2.59% of total pads in the ARC Portfolio, is subject to competitive
conditions. According to a third-party appraisal, three manufactured housing
communities are located within a 10-mile radius in relation to Meadowbrook.
Additionally, comparable properties reported occupancy rates of 70% to 95%, with
an average of 83%. Although Meadowbrook's occupancy is lower than the average of
comparable properties, it is the largest community in terms of pad sites.

ESCROWS. The following escrows/reserve accounts have been established with
respect to ARC Portfolio Loan:

ESCROWS/RESERVES
TYPE: INITIAL MONTHLY
--------------------------------------------------------------
Environmental Remediation ........... $520,000 $ 0
Immediate Repairs ................... $ 0 $ 0
Master Lease ........................ $568,837 $ 0
Security Deposit .................... $ 0(1) $ 0
Prepaid Rent ........................ $ 0 $ 0
Tax ................................. $857,057 $196,145
Insurance ........................... $204,078(2) $ 0
Replacement Reserve ................. $ 62,208 $ 62,208

(1) SECURITY DEPOSIT ESCROW: As of the closing date of the ARC Portfolio Loan,
the Borrowers held $1,526,902 at its bank for Security Deposits.

(2) INSURANCE RESERVE: Borrower will be required to maintain an insurance
reserve account balance in an amount equal to 1/2 of the annual premium
amount.

PREPAYMENT. The ARC Portfolio Whole Loan may be prepaid, in whole or in part,
without release of individual properties, at any time, provided that, among
other things, (i) the principal portion of any such prepayment shall be applied
first to the ARC Portfolio A-Note Floating until the principal amount thereof is
reduced to $0 and (ii) with respect to any prepayment of the ARC Portfolio
A-Note Fixed or ARC Portfolio B-Note Fixed, Borrowers shall also pay a
prepayment premium. In addition, Borrowers may prepay the ARC Portfolio Whole
Loan at any time with a release of one or more individual properties as set
forth in the section entitled "Property Release" below.

PROPERTY RELEASE. The Borrowers may obtain a release of one or more individual
properties from the lien of the Mortgage subject to fulfillment of certain
conditions including payment of a release price equal to 100% of the
then-current allocated loan amount for such property(ies), the payment of a
prepayment premium (with respect to a prepayment of the fixed rate notes) and
satisfaction of a debt service coverage test. The principal portion of the
release price will be used to pay down the ARC Portfolio Whole Loan in
accordance with the priorities among notes as set forth in the prospectus
supplement.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

DEFEASANCE. After the later of (i) the date that the principal balance of the
ARC Portfolio A-Note Floating has been reduced to $0 and (ii) the earlier of (a)
the date that is 2 years after the final securitization of the entire ARC
Portfolio Whole Loan (including all notes) and (b) July 11, 2009, the ARC
Portfolio Loan may be defeased with United States government obligations. The
Borrowers may obtain a release of one or more individual properties from the
lien of the Mortgage in connection with a partial defeasance subject to
fulfillment of certain conditions, including providing defeasance collateral in
an amount equal to 125% of the then-current allocated loan amount for the
property(ies) being defeased.

SUBSTITUTION PROVISIONS. The Borrowers have the right, only after the earlier of
the date the entire ARC Portfolio Whole Loan (including all notes) has been
securitized and January 1, 2007, on one or more occasions, to obtain the release
of one or more of the properties from the lien of the Mortgage by substituting
one or more manufactured housing community properties of like kind and quality
(which shall include, among other things, the geographic diversity of the
substituted property vis-a-vis the other properties) acquired by the applicable
Borrower, subject, in each case, to the fulfillment of certain conditions
described in the loan documents including, without limitation, delivery of
appraisals, environmental reports, title policies, opinions, loan documents and
rating agency confirmation that any rating issued in connection with a
securitization will not, as a result of the proposed substitution, be downgraded
from the then-current ratings thereof, qualified or withdrawn. See "Description
of Mortgage Pool -- Terms and Conditions of the Mortgage Loans -- Collateral
Substitution and Partial Releases Other Than In Connection With Defeasance --
Property Substitutions" in the prospectus supplement.

ADDITIONAL DEBT. Not permitted, except for trade payables incurred in the
ordinary course of business not to exceed two percent (2%) of the principal
indebtedness. There is also an ARC Portfolio A-Note Floating which is not held
by the trust.

RELEASE PROVISIONS. At any time after January 1, 2007, the Borrowers may obtain
the release of any of five specified non-income-producing parcels of individual
properties from the lien of the Mortgage upon fulfillment of certain
requirements including delivery of appraisals, title policy endorsements and
opinions.

PROPERTY MANAGEMENT. ARC Management Services, Inc. is the property manager for
all the ARC Portfolio properties. The property manager is affiliated with the
Borrowers.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

HISTORICAL OCCUPANCY. The following table sets forth the historical occupancy
for the years indicated at the ARC Portfolio.

ARC PORTFOLIO HISTORICAL OCCUPANCY

APRIL 2006 TTM
2004 AVERAGE 2005 AVERAGE AVERAGE
PROPERTY LOCATION OCCUPANCY(1) OCCUPANCY OCCUPANCY
----------------------------------------------------------------------------------------------------

Shadow Hills ................. Orlando, FL 69.1% 77.4% 81.2%
Hunter Ridge ................. Jonesboro, GA 80.3% 83.2% 83.6%
Landmark Village ............. Fairburn, GA 78.4% 81.7% 83.2%
Carnes Crossing .............. Summerville, SC 75.2% 75.6% 76.3%
Southwind Village ............ Naples, FL 95.4% 91.6% 89.3%
Woodlands of Kennesaw ........ Kennesaw, GA 83.3% 89.5% 91.1%
Casual Estates ............... Liverpool, NY 57.6% 60.6% 63.5%
Columbia Heights ............. Grand Forks, ND 93.6% 94.4% 95.0%
Broadmore .................... Goshen, IN 66.3% 70.0% 71.3%
Castlewood Estates ........... Mableton, GA 93.3% 95.9% 96.7%
Country Club Crossing ........ Altoona, IA 84.2% 88.5% 90.8%
Twin Pines ................... Goshen, IN 91.3% 94.4% 96.1%
Enchanted Village ............ Alton, IL 74.0% 65.1% 61.6%
Villa ........................ Flint, MI 68.1% 60.3% 59.9%
Oak Ridge .................... Elkhart, IN 86.0% 95.2% 97.8%
Evergreen Village ............ Pleasant View, UT 76.7% 75.5% 76.2%
Highland ..................... Elkhart, IN 88.3% 89.5% 91.7%
Oakwood Forest ............... Greensboro, NC 71.0% 73.9% 74.2%
Meadowbrook .................. Pueblo, CO 69.3% 63.8% 61.6%
Silver Creek ................. Davenport, IA 84.3% 83.4% 83.7%
Five Seasons Davenport ....... Davenport, IA 77.2% 77.5% 78.2%
Forest Creek ................. Elkhart, IN 75.1% 81.5% 84.7%
Deerpointe ................... Jacksonville, FL 74.8% 82.2% 84.7%
Loveland ..................... Loveland, CO 96.1% 94.8% 93.4%
Valley Verde ................. Las Cruces, NM 71.0% 79.6% 80.3%
Quail Run .................... Hutchins, TX 73.9% 80.3% 82.5%
Cedar Terrace ................ Cedar Rapids, IA 79.2% 78.8% 79.1%
President's Park ............. Grand Forks, ND 88.5% 88.7% 90.8%
Shiloh Pines ................. Tyler, TX 74.8% 73.2% 74.2%
Overpass Point MHC ........... Tooele, UT 66.2% 72.4% 73.3%
Meadow Glen .................. Keller, TX 72.7% 64.4% 61.3%
Woodlake ..................... Greensboro, NC 66.4% 64.2% 63.7%
Lakewood -- TX ............... Royse City, TX 80.9% 79.7% 77.3%
Chisholm Creek ............... Park City, KS 64.4% 61.8% 62.7%
Plantation Estates ........... Douglasville, GA 85.2% 92.2% 92.7%
Magnolia Circle .............. Jacksonville, FL 73.4% 82.1% 88.3%
Willow Creek Estates ......... Ogden, UT 94.9% 94.4% 95.6%
Seascape ..................... Corpus Christi, TX 63.8% 60.2% 58.4%
Silver Leaf .................. Mansfield, TX 87.8% 89.5% 89.3%
Lakeside -- GA ............... Lithia Springs, GA 93.2% 94.4% 95.4%
Lakeside -- IA ............... Davenport, IA 69.3% 74.7% 76.1%
Terrell Crossing ............. Terrell, TX 65.0% 70.1% 68.3%
Shady Hills .................. Nashville, TN 73.3% 78.3% 81.3%
Crestview .................... Stillwater, OK 64.5% 60.4% 57.7%
Golden Valley ................ Douglasville, GA 74.6% 71.9% 71.5%
Autumn Forest ................ Browns Summit, NC 54.5% 49.9% 48.3%
Eagle Creek .................. Tyler, TX 91.4% 88.7% 89.0%
Amber Village ................ Dallas, TX 63.1% 63.4% 65.6%
The Pines .................... Ladson, SC 75.2% 75.5% 77.8%
Birch Meadows ................ Wilton, NY 79.8% 92.6% 98.1%
Bluebonnet Estates ........... Temple, TX 78.8% 74.9% 72.2%
Kopper View MHC .............. West Valley City, UT 83.4% 92.8% 90.4%
Seamist ...................... Corpus Christi, TX 60.5% 66.7% 66.4%
Chambersburg I & II .......... Chambersburg, PA 89.3% 88.3% 90.0%
Shawnee Hills ................ Topeka, KS 66.2% 66.7% 66.8%
Sherwood Acres ............... Wichita, KS 61.5% 63.4% 64.8%
Mulberry Heights ............. Fort Worth, TX 74.4% 84.8% 78.0%
Sunset Village ............... Gainesville, TX 87.2% 78.8% 75.5%
Park D'Antoine ............... Wilton, NY 90.2% 95.1% 98.5%
----------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE ....... 75.4% 76.3% 76.8%
====================================================================================================

(1) Certain properties were acquired throughout the course of the year. 2004
Average Occupancy for these properties represents the average occupancy
from the acquisition date through year end 2004.

[THIS PAGE INTENTIONALLY LEFT BLANK.]

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

CALIFORNIA MARKET CENTER

[GRAPHIC OMITTED]

--------------------------------------------------------------------------------
PROPERTY INFORMATION
--------------------------------------------------------------------------------
Number of Mortgaged Real Properties 1
Location (City/State) Los Angeles, CA
Property Type Other
Size (Square Feet) 1,911,458
Percentage Physical Occupancy as of April 1, 2006 72.1%
Year Built 1957
Year Renovated 2001
Appraisal Value $205,000,000
# of Tenant Leases 771
Average Rent Per Square Foot $19.68
Underwritten Economic Occupancy 72.1%
Underwritten Revenues $29,634,231
Underwritten Total Expenses $13,154,462
Underwritten Net Operating Income (NOI) $16,479,769
Underwritten Net Cash Flow (NCF) $15,234,161
Trailing 12 NOI as of March 31, 2006 $17,029,067
2005 NOI $15,010,514
2004 NOI $9,862,287
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
MORTGAGE LOAN INFORMATION
--------------------------------------------------------------------------------
Mortgage Loan Seller IXIS Real Estate Capital Inc.
Loan Group 1
Origination Date May 9, 2006
Cut-off Date Principal Balance $111,805,891
Cut-off Date Loan Balance Per SF/Unit $58
Percentage of Initial Mortgage Pool Balance 7.2%
Number of Mortgage Loans 1
Type of Security (Fee/Leasehold) Fee
Mortgage Rate 6.2400%
Amortization Type Balloon
IO Period (Months) 0
Original Term to Maturity/ARD (Months) 120
Original Amortization Term (Months) 360
Original Call Protection LO(26), Def(90),O(4)
Lockbox Hard
Cut-off Date LTV Ratio 54.5%
LTV Ratio at Maturity or ARD 46.7%
Underwritten DSCR on NOI 1.99x
Underwritten DSCR on NCF 1.84x
Shadow Rating (Moody's/S&P) Baa3/BBB-
--------------------------------------------------------------------------------

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

[MAP OMITTED]

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

THE LOAN. The 2nd largest mortgage loan (the "CalMart Loan") is evidenced by a
single promissory note and is secured by a first priority mortgage encumbering
the 1,911,458 square foot apparel and giftware mart known as the California
Market Center, located in Los Angeles, California (the "CalMart Property"). The
CalMart Loan has a principal balance of $111,805,891 as of the cut-off date and
represents approximately 7.2% of the initial mortgage pool balance and
approximately 9.7% of the initial loan group 1 balance.

The CalMart Loan was originated on May 9, 2006 by IXIS Real Estate Capital Inc.
and has a remaining term of 118 months to its maturity date on June 5, 2016. The
CalMart Loan may be voluntarily prepaid without payment of a prepayment premium
on or after March 5, 2016. The CalMart Loan may be voluntarily prepaid, in whole
but not in part on or after March 5, 2016 without a prepayment premium and
permits defeasance with United States government obligations beginning 2 years
after securitization.

THE PROPERTY. The CalMart Property is a 1,911,458 rentable square foot apparel
and giftware mart consisting of three interconnected 13 story buildings
comprising approximately 1.77 million square feet (known as buildings A, B, &
C), a 59,000 square foot six story building with street level retail space (Mart
South), a separate 32,000 square foot bank building, and a 2,200 space parking
garage. The CalMart Property is located on a 5.6-acre site comprised of two
individual parcels in the Los Angeles Central Business District. The main campus
consists of a full city block bounded by Olympic Boulevard, Main Street, 9th
Street, and Los Angeles Street. The Mart South and parking garage structures are
located along the south side of Olympic Boulevard between Main Street and Los
Angeles Street on two separate parcels. Both sites are situated in the center of
Los Angeles' $22.5 billion wholesale fashion and textile community, one of the
largest manufacturing centers in the country.

The existing structures were built in four phases in 1963, 1965, 1973 and 1979.
The two-story bank branch building was built in 1981 and the adjacent parking
garage was constructed in 1985. The CalMart Property is considered to be one of
the West Coast's premier mart facilities and is home to over 5,000 producers of
apparel, accessories, gifts, home decor and textiles, including leading apparel
and giftware designers and manufacturers from around the country. Tenants of the
CalMart Property include high-end designers, publishers and manufacturing
representatives. Notably, the Otis College of Art and Design is located at the
property. A sample of designer apparel and giftware tenants include BCBG, Lucky
Brand, Jessica McClintock, Laundry, Guess and Max Studio. The CalMart Property's
collection of leading designers attracts such retailers as Bloomingdales, Henri
Bendel, Lord and Taylor, Macy's, Mervyn's, Neiman Marcus, Nordstrom, Old Navy,
Saks Fifth Avenue, Sears and Victoria's Secret. Additionally, the center is
renowned for hosting various trade shows, designed to promote the multiple
sectors of the fashion and giftware business.

The following table presents certain information relating to the major tenants
at the CalMart Property:

TENANT INFORMATION

TENANT NAME PARENT COMPANY
----------------------------------------------------------------------

California Marketing Associate ........ NA
Otis College of Art and Design ........ Otis Art Institute
Bank of America N.T. & S.A. ........... Bank of America, N.A.
Charlotte Russe, Inc. ................. Charlotte Russe Holding, Inc
Russ Berrie and Company ............... NA
----------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE ................
----------------------------------------------------------------------

CREDIT RATINGS SQUARE % OF BASE RENT LEASE
TENANT NAME (MOODY'S/S&P)(1) FEET GLA PSF EXPIRATION
-----------------------------------------------------------------------------------------------------

California Marketing Associate ....... NR/NR 40,636 2.13% $ 7.44 12/31/2009
Otis College of Art and Design ....... NR/NR 31,958 1.67 16.32 7/31/2012
Bank of America N.T. & S.A. .......... Aa1/AA- 21,440 1.12 27.08 3/31/2010
Charlotte Russe, Inc. ................ NR/NR 16,214 0.85 18.96 4/30/2010
Russ Berrie and Company .............. NR/NR 13,962 0.73 18.60 12/31/2009
-----------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE ............... 124,210 6.50% $15.87
-----------------------------------------------------------------------------------------------------

----------
(1) Ratings provided are for the entity identified in the "Parent Company"
column whether or not the Parent Company guarantees the lease.

The following table presents certain information relating to the lease rollover
schedule at the CalMart Property:

LEASE ROLLOVER SCHEDULE(1)

NUMBER OF SQUARE
LEASES FEET % OF GLA BASE RENT
YEAR EXPIRING EXPIRING EXPIRING EXPIRING
---------------------------------------------------------------------

Vacant ............. 532,897 27.9%
Permanent Exhibition
Space ............. 1 203,863 10.7
MTM ................ 195 194,391 10.2 3,859,595
2006 ............... 122 160,260 8.4 3,194,761
2007 ............... 171 220,047 11.5 4,561,568
2008 ............... 165 234,994 12.3 4,630,784
2009 ............... 67 167,654 8.8 2,803,374
2010 ............... 30 91,568 4.8 2,024,707
2011 ............... 13 42,035 2.2 1,135,840
2012 ............... 3 36,372 1.9 572,638
2014 ............... 1 6,673 0.3 72,000
2015 ............... 3 20,704 1.1 258,000
---------------------------------------------------------------------
TOTAL .............. 771 1,911,458 100.0% $23,113,266
---------------------------------------------------------------------

% OF BASE CUMULATIVE CUMULATIVE % CUMULATIVE CUMULATIVE %
RENT SQUARE FEET OF GLA BASE RENT OF BASE RENT
YEAR EXPIRING EXPIRING EXPIRING EXPIRING EXPIRING
-----------------------------------------------------------------------------------------

Vacant ............. 0.0% 532,897 27.9% 0.0%
Permanent Exhibition
Space ........... 0.0 736,760 38.5 0.0
MTM ................ 16.7 931,151 48.7 3,859,595 16.7
2006 ............... 13.8 1,091,411 57.1 7,054,355 30.5
2007 ............... 19.7 1,311,458 68.6 11,615,923 50.3
2008 ............... 20.0 1,546,452 80.9 16,246,707 70.3
2009 ............... 12.1 1,714,106 89.7 19,050,081 82.4
2010 ............... 8.8 1,805,674 94.5 21,074,788 91.2
2011 ............... 4.9 1,847,709 96.7 22,210,628 96.1
2012 ............... 2.5 1,884,081 98.6 22,783,266 98.6
2014 ............... 0.3 1,890,754 98.9 22,855,266 98.9
2015 ............... 1.1 1,911,458 100.0 23,113,266 100.0
-----------------------------------------------------------------------------------------
TOTAL .............. 100.0%
-----------------------------------------------------------------------------------------

----------
(1) Information obtained from borrower's rent roll dated April 1, 2006.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

THE MARKET.(1) The California Market Center is located in the Los Angeles'
Fashion District (also known as the Garment District), in the heart of the Los
Angeles CBD and is a major center for the garment industry in the U.S. As a
result, this affords the California Market Center with ample hotel
accommodations and easy access to all transportation systems. This is
particularly advantageous for the the various trade shows that are held at the
California Market Center throughout the year. In addition, being located in Los
Angeles, the California Market Center has easy access to markets in the Pacific
Rim and Asia which further enhances its appeal and attraction to the many trade
shows that are held in the U.S. The 82-block district includes manufacturers,
wholesalers, retailers, sewing contractors, pattern makers, dye houses,
designers, and apparel marts. Responsible for 80% of California's apparel
production, this multi-faceted district is an efficient hub of fashion-related
business providing service to both the trade and general public. The downtown
Fashion District accounts for $8 billion in annual revenues.

Primary competition for the California Market Center comes from The New Mart,
which sells primarily soft goods and is located on 9th Street between Main
Street and Los Angeles Street, and the L.A. Mart, which sells primarily hard
goods and is located at the corner of Broadway and Washington Streets. There are
very few major apparel marts and wholesale marts in the U.S. The marts are
generally located in major metropolitan areas. Several centers are located in
renovated historic or industrial buildings, and others such as the California
Market Center are of relatively recent construction and were conceived and built
to house a wholesale mart.

THE BORROWER. The borrower is Jamison California Market Center, L.P., a Delaware
limited partnership, and a special purpose entity. The borrower is 99% owned by
its sole limited partner, California Market Center, L.P., a Delaware limited
partnership, and 1% owned by CalMart, Inc., its general partner. The general
partner is wholly owned by Dr. David Lee, the majority indirect owner of the
borrower.

Dr. David Lee owns and controls Jamison Properties Inc. a privately held, full
service real estate investment and management firm based in Los Angeles.
Jamison's comprehensive approach incorporates acquisition, management and
leasing services for commercial properties. With over 100 properties totaling
over 20 million square feet, Jamison is one of the top three landlords of
commercial office buildings in Southern California. While a majority of
Jamison's holdings are office buildings, Jamison's portfolio includes medical
buildings, shopping centers, and residential developments. Jamison has a market
capitalization of over $1 billion.

PROPERTY MANAGEMENT. The CalMart Property is managed by Jamison Services, Inc.,
a California corporation, which is an affiliate of the borrower.

LOCKBOX. The CalMart Loan requires a hard lockbox and springing cash management.
At origination, the borrower was required to establish a lockbox account. The
loan documents require the borrower to direct tenants to pay their rents
directly to the lockbox account. Other than during a cash management period, all
funds in the lockbox account are transferred to an account designated by the
borrower. During a cash management period, all amounts are transferred to a
lender controlled account and applied in accordance with the loan documents. A
cash management period will commence upon the occurrence of any of the following
(i) the stated maturity date of the CalMart Loan, (ii) a default or an event of
default under the loan documents, (iii) the finding by lender that less than 95%
of rents have been deposited into the lockbox account or (iv) the failure by the
borrower, after the end of a calendar quarter, to maintain a DSCR of at least
1.05:1; and will end if (1) the CalMart Loan, and all other obligations under
the loan documents have been repaid in full or (2) for one year since the end of
the last cash management period (A) no default or event of default has occurred,
(B) no event that could trigger another cash management period has occurred and
(C) the DSCR is at least equal to 1.10:1.

ESCROWS/HOLDBACKS. The following escrow/reserve accounts have been established
with respect to CalMart Loan:

ESCROWS / RESERVES

TYPE: INITIAL MONTHLY
----------------------------------------------------

Taxes ........................ $490,598 $125,230
Insurance .................... $251,131 $ 62,782
Immediate Repairs ............ $ 0 $ 0
Capital Expenditures ......... $ 0 $ 31,858
Rollover Reserve ............. $ 0 $ 77,698 (capped at $1,500,000)

ADDITIONAL DEBT. An affiliate of the borrower has a committed $20 million
revolving credit facility with IXIS Real Estate Capital Inc., as lender, secured
by, among other things, 49% of the equity interest in the borrower.

RELEASE PROVISIONS. None.

SUBSTITUTION PROVISIONS. None.

----------
(1) Certain information obtained from a third party appraisal. The appraisal
relies upon many assumptions, and no representation is made as to the
accuracy of those assumptions.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

RLJ PORTFOLIO

[PHOTO OMITTED]

--------------------------------------------------------------------------------
PROPERTY INFORMATION
--------------------------------------------------------------------------------
Number of Mortgaged Properties 43
Location (City/State) See Table
Property Type Hospitality
Size (Rooms) 5,427
Percentage Physical Occupancy as of April 30, 2006 72.5%
Year Built See Table
Appraised Value $715,700,000
Underwritten Occupancy 73.3%
Underwritten Revenues $183,819,220
Underwritten Total Expenses $124,884,215
Underwritten Net Operating Income (NOI) $ 58,935,005
Underwritten Net Cash Flow (NCF) $ 51,147,635
Trailing 12 NOI as of April 30, 2006 $ 55,867,317
2005 NOI $ 51,492,137
2004 NOI $ 37,590,202
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
LOAN INFORMATION
--------------------------------------------------------------------------------
Mortgage Loan Seller MLML
Loan Group 1
Origination Date June 14, 2006
Cut-off Date Principal Balance $95,367,640
Cut-off Date Loan Balance Per Room $92,9701
Percentage of Initial Mortgage Pool Balance 6.2%
Number of Mortgage Loans 1
Type of Security (fee/leasehold) Fee
Mortgage Rate 6.2940%
Amortization Type IO-Balloon
IO Period (Months) 42
Original Term to Maturity/ARD (Months) 120
Original Amortization Term (Months) 360
Original Call Protection LO(25), Def (59), O (36)
Lockbox Hard
Cut-off Date LTV Ratio 70.5%(1)
LTV Ratio at Maturity or ARD 64.6%(1)
Underwritten DSCR on NOI 1.57x(1,2)
Underwritten DSCR on NCF 1.37x(1,3)
--------------------------------------------------------------------------------

(1) Based on the aggregate principal balance of the RLJ Hotel Portfolio Loan
($95,367,640) and the non-trust RLJ Hotel Portfolio Pari Passu Notes
($409,181,230) evidencing the RLJ Hotel Portfolio Loan Combination.

(2) The Underwritten DSCR on NOI during the interest only period is 1.83x.

(3) The Underwritten DSCR on NCF during the interest only period is 1.59x.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

[MAP OMITTED]

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

THE LOAN. The 3rd largest mortgage loan (the "RLJ Hotel Portfolio Loan") is
evidenced by two promissory notes secured by a first mortgage encumbering the
fee interest in 43 hotels. The hotels, which total 5,427 rooms, are flagged by
Marriott, Courtyard, Residence Inn, Fairfield Inn, Hilton Garden Inn, Springhill
Suites, Hampton Inn, Holiday Inn Express, Renaissance, Holiday Inn Select and
Sleep Inn (each, an "RLJ Hotel Portfolio Property" and collectively the "RLJ
Hotel Portfolio Properties"). The RLJ Hotel Portfolio Loan represents
approximately 6.2% of the initial mortgage pool balance and approximately 8.3%
of the initial loan group 1 balance.

The RLJ Hotel Portfolio Loan was originated on June 14, 2006 and has a principal
balance as of the cut-off date of $95,367,640. The RLJ Hotel Portfolio Loan has
a remaining term of 119 months to its scheduled maturity date of July 1, 2016.
The RLJ Hotel Portfolio Loan may be prepaid without premium after July 1, 2013.

The RLJ Hotel Portfolio Loan is pari passu with other promissory notes (the "RLJ
Hotel Portfolio Pari Passu Notes" and collectively, the "RLJ Hotel Portfolio
Loan Combination") that have an aggregate principal balance of $409,181,230 as
of the cut-off date. The RLJ Hotel Portfolio Pari Passu Notes are secured by the
same mortgages as the RLJ Hotel Portfolio Loan. The RLJ Hotel Portfolio Pari
Passu Notes are pari passu in right of payment and in other respects to the RLJ
Hotel Portfolio Loan and have the same interest rate, maturity date and
amortization term as the RLJ Hotel Portfolio Loan. The RLJ Hotel Portfolio Pari
Passu Notes will be held outside of the trust and are expected to be
securitizied in various transactions. The pooling and servicing agreement for
the Wachovia Bank Commercial Mortgage Trust Commercial Pass-Through Certificates
Series 2006-C27 (the "Wachovia 2006-C27 Securitization") transaction will govern
the servicing of the RLJ Hotel Portfolio Loan Combination. The controlling class
representative of the Wachovia 2006-C27 Securitization will have the right, in
lieu of the controlling class representative of the 2006-C2 securitization, to
direct and advise the master servicer and the special servicer under the
Wachovia 2006-C27 Securitization pooling and servicing agreement on various
servicing matters with respect to the mortgage loans in the related loan
combination and the related mortgaged real property. See "Description of the
Mortgage Pool--The Loan Combinations" in the prospectus supplement.

THE BORROWER. The borrowers (the "RLJ Hotel Portfolio Borrowers") are each
single purpose bankruptcy remote entities owned and controlled indirectly by RLJ
Lodging Fund II, LLC ("Fund II" or "Sponsor"), an affiliate of RLJ Development,
LLC. Fund II is controlled by RLJ Capital Partners II, LLC, the general partner
of Fund II. RLJ Capital Partners II, LLC is also the general partner in RLJ
Urban Lodging Fund I, LLC, which owns 18 hotel assets valued at approximately
$600 million.

RLJ Development, LLC is a privately held real estate investment company founded
in 2000 and led by Chairman and CEO Robert L. Johnson and President Thomas J.
Baltimore, Jr. The firm actively acquires, repositions, renovates, and re-brands
institutional-quality hotel properties throughout North America and the
Caribbean. Prior to this transaction, RLJ Development owned eleven hotels valued
at approximately $450 million. In 2004, the firm launched its first private
equity fund, the RLJ Urban Lodging Fund, LP ("Fund I"), which currently has $315
million in equity commitments and total purchasing power in excess of $900
million. As of July 16, 2006, the Fund was approximately 80% committed, with 22
assets closed at an aggregate gross acquisition value of approximately $680
million. Fund I has seven institutional investors including several major public
and corporate pension funds, financial institutions and two dominant hospitality
entities. The Fund's strategy is to acquire and develop upscale focused-service
hotels and compact full-service hotels in urban markets primarily under Hilton
and Marriott brands. Upon final closing, Fund II is expected to have over $700
million of equity commitments. The following investors, which also participated
in a prior RLJ fund, have made equity commitments to Fund II: CalPERS, CalSTRS,
the State of North Carolina, the State of Connecticut, Marriott, Wells Fargo,
GE, Allstate Insurance and Church Pension, among other investors. With this
acquisition, RLJ will become the one of the largest Marriott franchisee in the
United States.

THE LOCKBOX. The RLJ Hotel Portfolio Borrowers and manager shall collect all
rents and other gross revenues and shall, within seven days, deposit all rents
and other gross revenues from the RLJ Hotel Portfolio Properties into a rent
account. Unless and until a sweep event has occurred, funds from the rent
account will be transferred daily into a borrower account. A sweep event occurs
when the aggregate debt service coverage ratio is less than 1.10x for each of
the two prior quarters and ends when the aggregate debt service coverage ratio
equals or exceeds 1.20x for each of two quarters. Upon the occurrence of a sweep
event, funds will be automatically transferred into a central account. Borrower
shall pay to the central account sums required to fund the following
sub-accounts (and all funds in the central account shall be allocated to the
following sub-accounts): (i) to the basic carrying costs sub-account, until an
amount equal to the basic carrying costs monthly installment for such payment
date has been allocated to the basic carrying costs sub-account, (ii) to the
debt service payment sub-account, until an amount equal to the required debt
service payment for such payment date has been allocated to the debt service
payment sub-account, (iii) to the recurring replacement reserve sub-account,
until an amount equal to the recurring replacement reserve monthly installment
for such payment date has been allocated to the recurring replacement reserve
sub-account, (iv) only if an event of default exits, to the operations and
maintenance expense sub-account, until an amount equal to the cash expenses,
other than management fees payable to affiliates of borrower, for the interest
accrual period ending immediately prior to such payment date pursuant to the
related approved annual budget, (v) only if an event of default exists, to the
operation and maintenance expense sub-account until an amount equal to the
amount, if any, of the net capital expenditures for the interest accrual period
ending immediately prior to the payment date pursuant to the related approved
annual budget, (vi) only during an O&M operative period, to the operation and
maintenance expense sub-account until an amount equal to the amount, if any, of
the extraordinary expenses approved by Lender for the interest accrual period
ending immediately prior to such payment date, and (vii) only during an O&M
operative period, the balance, if any, to the curtailment reserve sub-account.

THE PROPERTIES. The RLJ Hotel Portfolio Loan is collateralized by 43 properties
containing a total of 5,427 rooms. The properties are located in eight states.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

The following tables present certain information relating to the RLJ Hotel
Portfolio Properties:

RLJ HOTEL PORTFOLIO PROPERTIES

CUT-OFF DATE
ALLOCATED APPRAISAL
PROPERTY NAME PROPERTY LOCATION ROOMS BALANCE YEAR BUILT VALUE U/W NCF
--------------------------------------------------------------------------------------------------------------------------------

Marriott Denver South .................... Lone Tree, CO 279 $ 7,481,051 2003 $ 49,200,000 $ 3,843,645
Marriott Midway .......................... Bedford Park, IL 200 5,355,005 2002 36,700,000 2,626,265
Renaissance Plantation ................... Plantation, FL 250 4,845,594 2002 42,200,000 3,060,307
HGI Midway ............................... Bedford Park, IL 174 4,092,308 2005 29,200,000 2,006,998
Residence Inn Plantation ................. Plantation, FL 138 3,810,452 1996 25,600,000 2,188,133
Rennaissance Broomfield .................. Broomfield, CO 232 3,598,275 2002 41,000,000 1,887,216
Courtyard Salt Lake City ................. Salt Lake City, UT 154 3,472,069 1999 23,100,000 1,702,813
Residence Inn Houston Galleria ........... Houston, TX 146 3,363,976 1960 21,900,000 1,885,784
Springhill Suites Austin South ........... Austin, TX 152 3,258,074 2000 17,000,000 1,317,843
Marriott Austin South .................... Austin, TX 211 3,258,074 2001 33,100,000 2,324,585
Hampton Inn Midway ....................... Bedford Park, IL 170 3,163,143 1990 25,000,000 1,558,815
Marriott Pontiac ......................... Pontiac, MI 290 2,637,858 2000 36,800,000 1,767,883
Holiday Inn Express Midway ............... Bedford Park, IL 104 2,463,287 1999 16,400,000 1,342,242
Courtyard Austin Northwest ............... Austin, TX 102 2,397,271 1996 16,200,000 1,254,103
Residence Inn Round Rock ................. Round Rock, TX 96 2,209,971 1999 14,800,000 1,198,136
Residence Inn Austin Northwest ........... Austin, TX 84 2,192,835 1996 15,500,000 1,091,737
Courtyard Brandon ........................ Tampa, FL 90 2,028,611 1997 13,000,000 1,185,532
Residence Inn Pontiac .................... Pontiac, MI 114 2,006,568 1998 14,300,000 984,085
Residence Inn Schaumberg ................. Schaumburg, IL 125 1,978,960 2001 15,100,000 1,051,201
Sleep Inn Midway ......................... Bedford Park, IL 120 1,972,888 1995 13,200,000 992,040
Springhill Suites Schaumberg ............. Schaumburg, IL 132 1,934,363 2001 15,700,000 1,008,337
Fairfield Inn Brandon .................... Tampa, FL 107 1,924,435 1997 12,200,000 1,096,157
Courtyard Fort Wayne ..................... Fort Wayne, IN 142 1,855,744 1986 13,000,000 942,646
Courtyard Louisville NE .................. Louisville, KY 114 1,805,242 2004 14,800,000 885,348
Courtyard Merrillville ................... Merrillville, IN 112 1,747,072 1987 11,700,000 897,987
Residence Inn Louisville, CO ............. Louisville, CO 88 1,610,939 2000 12,300,000 790,056
Residence Inn Fishers .................... Fishers, IN 78 1,592,633 1996 11,000,000 781,078
Courtyard Sugarland ...................... Stafford, TX 112 1,576,580 1997 10,000,000 908,567
Residence Inn Sugarland .................. Sugarland, TX 78 1,433,006 1997 9,800,000 820,466
Fairfield Inn Merrillville ............... Merrillville, IN 111 1,428,958 1990 9,000,000 848,728
Courtyard Mesquite ....................... Mesquite, TX 101 1,382,461 1998 9,200,000 850,459
Residence Inn Merrillville ............... Merrillville, IN 78 1,358,834 1996 9,100,000 701,649
Courtyard Mishawaka ...................... Mishawaka, IN 78 1,342,011 1995 9,000,000 750,656
Courtyard Pontiac ........................ Pontiac, MI 110 1,320,304 1998 9,800,000 647,519
Residence Inn Austin South ............... Austin, TX 66 1,309,448 1996 9,300,000 688,514
Hampton Inn Merrillville ................. Merrillville, IN 64 1,104,986 1995 7,400,000 589,570
Holiday Inn Express Merrillville ......... Merrillville, IN 62 985,528 1995 6,600,000 504,326
Courtyard Valparaiso ..................... Vaplaraiso, IN 111 896,068 1985 7,400,000 439,460
Fairfield Inn Austin South ............... Austin, TX 63 821,273 1995 5,500,000 405,782
Holiday Inn Select Grand Rapids .......... Grand Rapids, MI 148 774,681 2003 8,800,000 379,928
Residence Inn South Bend ................. South Bend, IN 80 647,861 1988 5,600,000 466,761
Courtyard Benton Harbor .................. Benton Harbor, MI 98 495,913 1988 6,300,000 255,449
Fairfield Inn Valparaiso ................. Valparaiso, IN 63 433,035 1996 2,900,000 218,825
--------------------------------------------------------------------------------------------------------------------------------
TOTAL / WEIGHTED AVERAGE ................. 5,427 $95,367,640 1997 $715,700,000 $51,147,631
--------------------------------------------------------------------------------------------------------------------------------

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

OPERATIONAL STATISTICS(1)

2003 2004
----------------------------- -----------------------------
PROPERTY NAME ADR OCCUPANCY REV PAR ADR OCCUPANCY REV PAR
------------------------------------------------------------------------------------------------------

Marriott Pontiac ..................... $101.22 65.90% $66.71 $107.60 60.36% $64.95
Marriott Denver South ................ $ 94.80 54.75% $51.91 $105.09 67.54% $70.98
Renaissance Plantation ............... $ 87.88 72.86% $64.03 $100.91 79.86% $80.59
Rennaissance Broomfield .............. $108.75 51.63% $56.15 $111.37 64.73% $72.08
Marriott Austin South ................ $ 89.41 59.87% $53.53 $ 89.46 64.01% $57.26
Marriott Midway ...................... $107.55 67.68% $72.79 $113.14 73.43% $83.08
HGI Midway ........................... -- -- -- -- -- --
Hampton Inn Midway ................... $101.64 75.47% $76.70 $107.95 73.28% $79.11
Courtyard Salt Lake City ............. $ 82.72 66.69% $55.17 $ 89.76 66.61% $59.79
Springhill Suites Austin South ....... $ 65.72 53.00% $34.83 $ 65.87 55.14% $36.32
Holiday Inn Select Grand Rapids ...... $ 77.79 29.94% $23.29 $ 71.69 59.02% $42.31
Residence Inn Houston Galleria ....... $107.86 67.37% $72.67 $103.18 56.71% $58.51
Courtyard Fort Wayne ................. $ 77.49 61.16% $47.39 $ 82.09 60.60% $49.75
Residence Inn Plantation ............. $ 87.08 82.32% $71.69 $ 97.87 86.47% $84.63
Springhill Suites Schaumburg ......... $ 82.78 63.60% $52.64 $ 83.46 67.18% $56.07
Residence Inn Schaumburg ............. $ 98.82 73.54% $72.68 $ 96.18 75.62% $72.74
Sleep Inn Midway ..................... $ 82.40 77.36% $63.75 $ 79.76 84.50% $67.40
Courtyard Louisville NE .............. -- -- -- $ 94.55 27.19% $25.71
Residence Inn Pontiac ................ $ 84.73 78.06% $66.14 $ 85.97 78.23% $67.26
Fairfield Inn Merrillville ........... $ 63.87 58.99% $37.68 $ 66.71 58.33% $38.91
Courtyard Merrillville ............... $ 89.52 52.73% $47.21 $ 96.09 57.05% $54.82
Courtyard Sugarland .................. $ 85.24 72.26% $61.60 $ 84.04 65.56% $55.09
Courtyard Valparaiso ................. $ 72.25 51.06% $36.89 $ 79.04 53.18% $42.04
Courtyard Pontiac .................... $ 98.03 57.94% $56.79 $ 94.38 59.39% $56.06
Fairfield Inn Brandon ................ $ 70.90 69.78% $49.47 $ 74.75 73.79% $55.16
Holiday Inn Express Midway ........... $108.37 78.67% $85.25 $112.92 78.58% $88.73
Courtyard Austin Northwest ........... $105.98 63.71% $67.51 $ 99.31 67.83% $67.37
Courtyard Mesquite ................... $ 80.75 61.45% $49.62 $ 82.76 67.50% $55.86
Courtyard Benton Harbor .............. $ 75.45 55.82% $42.11 $ 78.86 56.24% $44.35
Residence Inn Round Rock ............. $ 88.31 65.63% $57.96 $ 90.19 71.73% $64.69
Courtyard Brandon .................... $ 94.31 73.31% $69.13 $101.34 78.83% $79.89
Residence Inn Louisville, CO ......... $ 94.06 64.35% $60.53 $ 91.53 73.65% $67.41
Residence Inn Austin Northwest ....... $ 93.30 77.45% $72.25 $ 91.29 83.66% $76.37
Residence Inn South Bend ............. $ 80.15 75.15% $60.24 $ 80.03 82.28% $65.86
Courtyard Mishawaka .................. $ 93.28 69.28% $64.62 $ 99.55 68.12% $67.82
Residence Inn Fishers ................ $ 79.97 84.23% $67.35 $ 96.52 73.13% $70.58
Residence Inn Merrillville ........... $ 93.41 76.26% $71.23 $ 99.55 78.06% $77.71
Residence Inn Sugarland .............. $ 96.04 76.82% $73.77 $ 89.99 77.27% $69.53
Residence Inn Austin South ........... $ 88.68 63.67% $56.46 $ 86.97 73.74% $64.13
Hampton Inn Merrillville ............. $ 81.62 64.79% $52.88 $ 86.70 64.89% $56.25
Fairfield Inn Austin South ........... $ 65.94 54.14% $35.70 $ 61.03 62.87% $38.37
Fairfield Inn Valparaiso ............. $ 66.93 63.24% $42.32 $ 71.22 57.06% $40.64
Holiday Inn Express Merrillville ..... $ 84.32 71.22% $60.05 $ 86.44 68.61% $59.30
------------------------------------------------------------------------------------------------------
TOTAL / WEIGHTED AVERAGE ............. $ 84.69 61.46% $55.22 $ 89.73 65.35% $60.87
------------------------------------------------------------------------------------------------------

2005 TRAILING 12-MONTH APRIL 2006
----------------------------- ------------------------------
PROPERTY NAME ADR OCCUPANCY REVPAR ADR OCCUPANCY REVPAR
-------------------------------------------------------------------------------------------------------

Marriott Pontiac ..................... $111.69 63.30% $70.70 $117.97 62.52% $ 73.76
Marriott Denver South ................ $113.84 71.68% $81.60 $117.47 72.39% $ 85.03
Renaissance Plantation ............... $118.78 77.90% $92.52 $128.85 78.81% $101.54
Rennaissance Broomfield .............. $124.69 66.48% $82.89 $128.32 64.38% $ 82.62
Marriott Austin South ................ $100.98 67.55% $68.22 $108.15 71.35% $ 77.16
Marriott Midway ...................... $122.54 69.29% $84.91 $129.79 64.18% $ 83.30
HGI Midway ........................... $108.10 64.45% $69.67 $108.40 69.37% $ 75.20
Hampton Inn Midway ................... $114.43 74.23% $84.94 $116.69 74.54% $ 86.98
Courtyard Salt Lake City ............. $ 88.73 75.10% $66.63 $ 92.56 75.95% $ 70.30
Springhill Suites Austin South ....... $ 81.14 68.79% $55.82 $ 84.10 77.60% $ 65.26
Holiday Inn Select Grand Rapids ...... $ 73.04 66.41% $48.50 $ 72.26 69.45% $ 50.19
Residence Inn Houston Galleria ....... $103.19 76.80% $79.25 $108.70 82.92% $ 90.13
Courtyard Fort Wayne ................. $ 86.72 60.95% $52.85 $ 86.82 64.57% $ 56.06
Residence Inn Plantation ............. $113.28 83.74% $94.86 $117.04 85.81% $100.43
Springhill Suites Schaumburg ......... $ 91.79 73.20% $67.19 $ 94.19 74.30% $ 69.98
Residence Inn Schaumburg ............. $ 99.25 83.28% $82.66 $ 99.14 82.92% $ 82.21
Sleep Inn Midway ..................... $ 81.16 89.79% $72.87 $ 83.71 89.57% $ 74.97
Courtyard Louisville NE .............. $ 91.12 54.29% $49.47 $ 93.00 58.81% $ 54.69
Residence Inn Pontiac ................ $ 87.64 81.32% $71.27 $ 90.92 81.31% $ 73.92
Fairfield Inn Merrillville ........... $ 71.49 63.32% $45.27 $ 73.74 62.45% $ 46.05
Courtyard Merrillville ............... $ 98.39 63.08% $62.06 $ 99.86 65.33% $ 65.24
Courtyard Sugarland .................. $ 87.66 70.66% $61.94 $ 91.39 73.08% $ 66.79
Courtyard Valparaiso ................. $ 75.22 59.58% $44.81 $ 75.51 59.33% $ 44.80
Courtyard Pontiac .................... $ 93.71 59.01% $55.30 $ 95.38 62.71% $ 59.81
Fairfield Inn Brandon ................ $ 83.67 77.01% $64.43 $ 89.01 76.87% $ 68.42
Holiday Inn Express Midway ........... $123.32 78.14% $96.37 $126.39 81.45% $102.94
Courtyard Austin Northwest ........... $110.30 70.28% $77.52 $112.33 73.82% $ 82.93
Courtyard Mesquite ................... $ 88.58 68.68% $60.83 $ 90.70 71.15% $ 64.53
Courtyard Benton Harbor .............. $ 81.56 48.10% $39.23 $ 82.14 53.74% $ 44.14
Residence Inn Round Rock ............. $ 97.75 80.79% $78.97 $102.00 82.60% $ 84.25
Courtyard Brandon .................... $110.45 76.65% $84.66 $115.10 76.13% $ 87.63
Residence Inn Louisville, CO ......... $ 97.97 68.34% $66.95 $ 99.66 65.80% $ 65.58
Residence Inn Austin Northwest ....... $104.61 80.31% $84.01 $107.30 82.64% $ 88.67
Residence Inn South Bend ............. $ 88.11 81.79% $72.07 $ 90.15 78.99% $ 71.21
Courtyard Mishawaka .................. $104.04 72.62% $75.56 $103.41 74.38% $ 76.92
Residence Inn Fishers ................ $ 94.46 81.78% $77.25 $ 94.99 82.93% $ 78.77
Residence Inn Merrillville ........... $102.03 75.81% $77.35 $103.15 74.19% $ 76.53
Residence Inn Sugarland .............. $ 94.74 84.03% $79.61 $ 98.06 86.35% $ 84.68
Residence Inn Austin South ........... $ 97.64 80.81% $78.91 $103.35 83.24% $ 86.03
Hampton Inn Merrillville ............. $ 91.75 73.77% $67.68 $ 93.49 75.41% $ 70.50
Fairfield Inn Austin South ........... $ 76.86 69.47% $53.40 $ 82.47 69.85% $ 57.60
Fairfield Inn Valparaiso ............. $ 68.97 61.45% $42.39 $ 70.15 57.37% $ 40.24
Holiday Inn Express Merrillville ..... $ 89.77 71.26% $63.97 $ 92.40 72.11% $ 66.62
-------------------------------------------------------------------------------------------------------
TOTAL / WEIGHTED AVERAGE ............. $ 99.58 71.17% $71.08 $102.94 72.49% $ 74.75
-------------------------------------------------------------------------------------------------------

ML UNDERWRITING
-----------------------------
PROPERTY NAME ADR OCCUPANCY REVPAR
----------------------------------------------------------------------

Marriott Pontiac ..................... $117.97 62.52% $ 73.76
Marriott Denver South ................ $125.00 72.51% $ 90.64
Renaissance Plantation ............... $128.85 78.81% $101.54
Rennaissance Broomfield .............. $128.32 64.38% $ 82.62
Marriott Austin South ................ $108.15 71.35% $ 77.16
Marriott Midway ...................... $150.00 75.00% $112.50
HGI Midway ........................... $118.00 75.00% $ 88.50
Hampton Inn Midway ................... $116.69 74.54% $ 86.98
Courtyard Salt Lake City ............. $ 92.56 75.95% $ 70.30
Springhill Suites Austin South ....... $ 84.10 77.60% $ 65.26
Holiday Inn Select Grand Rapids ...... $ 72.26 69.45% $ 50.19
Residence Inn Houston Galleria ....... $109.73 80.00% $ 87.79
Courtyard Fort Wayne ................. $ 86.82 64.57% $ 56.06
Residence Inn Plantation ............. $117.04 85.81% $100.43
Springhill Suites Schaumburg ......... $ 94.19 74.30% $ 69.98
Residence Inn Schaumburg ............. $ 99.14 82.92% $ 82.21
Sleep Inn Midway ..................... $ 83.71 89.57% $ 74.97
Courtyard Louisville NE .............. $ 95.98 60.00% $ 57.59
Residence Inn Pontiac ................ $ 90.92 80.00% $ 72.73
Fairfield Inn Merrillville ........... $ 84.00 68.00% $ 57.12
Courtyard Merrillville ............... $ 99.86 65.33% $ 65.24
Courtyard Sugarland .................. $ 91.39 73.08% $ 66.79
Courtyard Valparaiso ................. $ 75.51 59.33% $ 44.80
Courtyard Pontiac .................... $ 95.38 62.00% $ 59.13
Fairfield Inn Brandon ................ $ 94.49 72.00% $ 68.04
Holiday Inn Express Midway ........... $126.39 80.00% $101.11
Courtyard Austin Northwest ........... $112.33 73.82% $ 82.93
Courtyard Mesquite ................... $ 90.70 71.15% $ 64.53
Courtyard Benton Harbor .............. $ 82.14 53.74% $ 44.14
Residence Inn Round Rock ............. $106.41 80.00% $ 85.13
Courtyard Brandon .................... $115.10 76.13% $ 87.63
Residence Inn Louisville, CO ......... $ 99.66 65.80% $ 65.58
Residence Inn Austin Northwest ....... $107.30 82.64% $ 88.67
Residence Inn South Bend ............. $ 90.15 78.99% $ 71.21
Courtyard Mishawaka .................. $103.41 72.62% $ 75.10
Residence Inn Fishers ................ $ 96.75 80.00% $ 77.40
Residence Inn Merrillville ........... $103.15 74.19% $ 76.53
Residence Inn Sugarland .............. $ 98.06 86.35% $ 84.68
Residence Inn Austin South ........... $103.35 83.24% $ 86.03
Hampton Inn Merrillville ............. $ 93.49 75.41% $ 70.50
Fairfield Inn Austin South ........... $ 85.60 70.00% $ 59.92
Fairfield Inn Valparaiso ............. $ 73.25 62.96% $ 46.12
Holiday Inn Express Merrillville ..... $ 92.40 72.11% $ 66.62
----------------------------------------------------------------------
TOTAL / WEIGHTED AVERAGE ............. $104.96 72.92% $ 76.75
----------------------------------------------------------------------

(1) RLJ Hotel Portfolio Properties ADR, Occupancy and RevPAR information
obtained from Smith Travel Research ("STR") Reports as of April 2006 with
the exception of Holiday Inn Select Grand Rapids for which the STR Report
is as of March 2006.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

PENETRATION INDICES(1)

PROPERTY NAME ADR INDEX OCCUPANCY INDEX REV PAR INDEX
----------------------------------------------------------------------------------

Marriott Pontiac ................... 97.3% 93.7% 91.2%
Marriott Denver South .............. 113.0% 123.3% 139.3%
Renaissance Plantation ............. 120.6% 107.5% 129.7%
Rennaissance Broomfield ............ 106.1% 102.5% 108.8%
Marriott Austin South .............. 115.2% 108.6% 125.0%
Marriott Midway .................... 119.5% 102.0% 121.9%
HGI Midway ......................... 101.1% 99.8% 100.8%
Hampton Inn Midway ................. 110.0% 103.3% 113.6%
Courtyard Salt Lake City ........... 117.5% 113.7% 133.6%
Springhill Suites Austin South ..... 111.4% 121.6% 135.4%
Holiday Inn Select Grand Rapids .... 95.8% 116.9% 112.0%
Residence Inn Houston Galleria ..... 99.1% 110.8% 109.8%
Courtyard Fort Wayne ............... 122.7% 142.3% 174.5%
Residence Inn Plantation ........... 111.8% 115.8% 129.4%
Springhill Suites Schaumberg ....... 121.2% 108.1% 131.1%
Residence Inn Schaumberg ........... 114.2% 117.4% 134.0%
Sleep Inn Midway ................... 90.6% 125.2% 113.5%
Courtyard Louisville NE ............ 104.6% 95.1% 99.5%
Residence Inn Pontiac .............. 102.1% 121.2% 123.8%
Courtyard Merrillville ............. 117.6% 110.9% 130.5%
Courtyard Sugarland ................ 123.4% 99.5% 122.8%
Courtyard Valparaiso ............... 89.2% 93.8% 83.6%
Fairfield Inn Merrillville ......... 109.4% 104.6% 114.4%
Courtyard Pontiac .................. 104.7% 91.8% 96.1%
Fairfield Inn Brandon .............. 116.7% 100.1% 116.8%
Holiday Inn Express Midway ......... 114.5% 117.0% 134.0%
Courtyard Austin Northwest ......... 135.1% 103.4% 139.8%
Courtyard Mesquite ................. 132.0% 114.7% 151.4%
Courtyard Benton Harbor ............ 103.9% 99.0% 102.8%
Residence Inn Round Rock ........... 129.9% 123.3% 160.2%
Courtyard Brandon .................. 125.4% 98.5% 123.4%
Residence Inn Louisville, CO ....... 119.4% 96.4% 115.2%
Residence Inn Austin Northwest ..... 121.2% 106.7% 129.4%
Residence Inn South Bend ........... 91.2% 130.2% 118.8%
Courtyard Mishawaka ................ 112.1% 113.8% 127.6%
Residence Inn Fishers .............. 110.7% 125.7% 139.1%
Residence Inn Merrillville ......... 104.9% 121.9% 127.8%
Residence Inn Sugarland ............ 123.3% 134.1% 165.3%
Residence Inn Austin South ......... 136.7% 122.2% 167.1%
Hampton Inn Merrillville ........... 124.9% 127.7% 159.5%
Fairfield Inn Austin South ......... 132.6% 100.0% 132.7%
Fairfield Inn Valparaiso ........... 94.4% 93.7% 88.4%
Holiday Inn Express Merrillville ... 120.8% 118.2% 142.8%
----------------------------------------------------------------------------------
TOTAL / WEIGHTED AVERAGE ........... 112.1% 110.2% 123.8%
----------------------------------------------------------------------------------

(1) RLJ Hotel Portfolio Properties ADR, Occupancy and RevPAR statistics and
Competitive Set ADR, Occupancy and RevPAR information obtained from Smith
Travel Research ("STR") Reports as of April 2006 with the exception of
Holiday Inn Select Grand Rapids for which the STR Report is as of March
2006.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

ESCROWS/RESERVES. The following escrows/reserves have been established with
respect to the RLJ Hotel Portfolio Loan:

ESCROWS/RESERVES

TYPE: INITIAL MONTHLY
-------------------------------------------------------------
Tax: ................... $ 3,321,173 $698,847
Insurance: ............. $ 396,648 $113,801
Immediate Repairs: ..... $ 500,555 NAP
Replacement Reserve: ... NAP 4% of gross revenues
PIP Reserve(1).......... $30,479,998 NAP

Curtailment Reserve. In the event that the debt service coverage ratio is less
than 1.10x for each of the prior two quarters, 100% of all excess cash flow will
be deposited into an account and held until such time as the debt service
coverage ratio exceeds equals or exceeds 1.20x for each of the prior two
quarters. Notwithstanding the foregoing, the debt service coverage ratio for
these tests will not be calculated prior to the payment date occurring in March
2007.

----------
(1) All PIP Reserves are held pursuant to an escrow agreement between the RLJ
Hotel Portfolio Borrowers and WLS and will be released to the RLJ Hotel
Portfolio Borrowers in the event that all PIP work for which sums were
escrowed is not completed prior to June 13, 2007. All of the RLJ Portfolio
Borrowers' rights in the PIP Reserve have been collaterally assigned to
lender.

ADDITIONAL DEBT. Several pari passu promissory notes in the aggregate principal
amount of $409,181,230 as of the cut-off date (the "RLJ Hotel Portfolio Pari
Passu Notes") are also secured by the first mortgage encumbering the RLJ Hotel
Portfolio Properties. See "The Loan" above.

Subordinate or secondary financing secured by any of the RLJ Hotel Portfolio
Properties or any interest therein without the prior written consent of the
Lender is prohibited and shall be an event of default under the loan documents;
provided, however, the RLJ Hotel Portfolio Borrowers may seek mezzanine
financing from lender or a third party investor at any time. Any such mezzanine
loan may be secured by direct and/or indirect interests in any of the RLJ Hotel
Portfolio Borrowers provided that, among other items (i) no event of default has
occurred and is continuing under the loan documents, (ii) the aggregate amount
of the mezzanine loan and the portion of the RLJ Hotel Portfolio Loan allocable
to the property or properties the ownership interests of which are subject to
the mezzanine loan does not exceed a loan to value ratio in excess of 80% and a
debt service coverage ratio equal to 1.30x or greater, (iii) lender has entered
into a reasonably acceptable intercreditor agreement with the holder of the
mezzanine loan, (iv) lender has received "no downgrade" letters from any of the
rating agencies rating the certificates stating that any rating issued in a
connection with a securitization will not, as a result of the proposed mezzanine
loan, be downgraded from the then current ratings thereof, qualified or
withdrawn, and (v) the RLJ Hotel Portfolio Borrowers shall pay lender's
reasonable out-of-pocket costs in connection with the mezzanine loan.

DEFEASANCE. At any time subsequent to the earlier to occur of (i) two years
after the last securitization involving any portion of the RLJ Hotel Portfolio
Loan Combination or (ii) three years after the loan closing, the RLJ Hotel
Portfolio Loan may be defeased in whole or in part with United States government
obligations. The RLJ Hotel Portfolio Borrowers may obtain a release of one or
more properties from the lien of the Mortgage in connection with a partial
defeasance subject to fulfillment of certain conditions, including providing
defeasance collateral in an amount as set forth below in "Property Release".

PROPERTY RELEASE. With respect to the ten largest RLJ Hotel Portfolio
Properties, the release of an individual property in its entirety will be
permitted at any time upon receipt of a defeasance payment in an amount equal to
120% of the outstanding principal balance of the allocated loan amount. With
respect to all other RLJ Hotel Portfolio Properties, the release of an
individual property in its entirety will be permitted at any time upon receipt
of a defeasance payment in an amount based on the release price percentage below
(measured exclusive of the allocated loan amounts of the ten largest RLJ Hotel
Portfolio Properties).

APPLICABLE LOAN AMOUNT DEFEASED (INCLUDING ALL AMOUNTS
PREVIOUSLY DEFEASED PLUS THE ALLOCATED LOAN AMOUNT FOR THE RELEASE PRICE
PROPERTY SUBJECT TO THE RELEASE) IS WITHIN: PERCENTAGE
--------------------------------------------------------------------------
0 - 5% ................................................... 105%
Greater than 5% - 15% .................................... 110%
Greater than 15% - 20% ................................... 115%
Greater than 20% ......................................... 120%

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

PROPERTY SUBSTITUTION. Subject to lender's customary requirements for
substitution of properties including, without limitation, delivery of
satisfactory appraisals, environmental reports, title policies, opinions and
loan documents, the RLJ Hotel Portfolio Borrower may substitute properties one
time during the term of the loan, of the kind and quality (which shall include,
among other things, franchise name and franchise system of the property being
substituted, the geographic diversity of the property being substituted
vis-a-vis the balance of the RLJ Hotel Portfolio Properties and the
demographics, employment rates, vacancy rates, populations, absorption trends,
accessibility and visibility and projected new rooms or renovations of the
markets in which the RLJ Hotel Portfolio Properties are located, and, if more
than 10% in the aggregate (by portfolio principal balance) is substituted or RLJ
Hotel Portfolio Borrower desires to substitute any of the ten largest RLJ Hotel
Portfolio Properties (by allocated loan amount), lender shall require "no
downgrade" letters from any of the rating agencies rating the certificates
stating that any rating issued in a connection with a securitization will not,
as a result of the proposed substitution, be downgraded from the then current
ratings thereof, qualified or withdrawn.

PROPERTY MANAGEMENT. White Lodging Services Corporation ("WLS") will be the
manager of the RLJ Hotel Portfolio Properties pursuant to a management
agreement. WLS is not affiliated with the Borrower. Established in 1985, WLS is
a fully integrated hotel ownership, development and operating company. The scope
and depth of capabilities offered by WLS have increased dramatically since
inception, expanding into a fully integrated hotel ownership, development, and
management company, specializing in leading brand affiliations on a nationwide
basis. WLS provides resources and technical expertise to maximize hotel
operating and financial performance. Ongoing strategic development planning
enables the firm to balance portfolio risk and return levels in order to achieve
superior long-term investment returns while mitigating financial risk. Prior to
this transaction, 85% of WLS's 108 managed hotels were owned by WLS. Aside from
hotel management, WLS also manages restaurants and development sites.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

MALL AT WHITNEY FIELD

[PHOTO OMITTED]

--------------------------------------------------------------------------------
PROPERTY INFORMATION
--------------------------------------------------------------------------------
Number of Mortgaged Real Properties 1
Location (City/State) Leominster, MA
Property Type Retail
Size (Square Feet) 664,974
Percentage Physical Occupancy as of April 3, 2006 98.8%(1)
Year Built 1967
Year Renovated 2002
Appraisal Value $95,100,000
# of Tenant Leases 72
Average Rent Per Square Foot $10.08(1)
Underwritten Economic Occupancy 98.8%
Underwritten Revenues $10,322,160
Underwritten Total Expenses $3,614,376
Underwritten Net Operating Income (NOI) $6,707,784
Underwritten Net Cash Flow (NCF) $6,373,805
Trailing 12 NOI as of March 31, 2006 $5,815,435
2005 NOI $5,856,192
2004 NOI $5,811,096
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
MORTGAGE LOAN INFORMATION
--------------------------------------------------------------------------------
Mortgage Loan Seller IXIS Real Estate Capital Inc.
Loan Group 1
Origination Date June 8, 2006
Cut-off Date Principal Balance $74,750,000
Cut-off Date Loan Balance Per SF/Unit $112
Percentage of Initial Mortgage Pool Balance 4.8%
Number of Mortgage Loans 1
Type of Security (Fee/Leasehold) Fee
Mortgage Rate 6.4270%
Amortization Type IO-Balloon
IO Period (Months) 48
Original Term to Maturity/ARD (Months) 120
Original Amortization Term (Months) 324
Original Call Protection LO(25),Def(91),O(4)
Lockbox Hard
Cut-off Date LTV Ratio 78.6%
LTV Ratio at Maturity or ARD 71.2%
Underwritten DSCR on NOI 1.15x(2)
Underwritten DSCR on NCF 1.09x(3)

1 Includes A.C. Moore with respect to which a letter of intent is outstanding
and expected occupancy is May 2007.

2 The DSCR on the NOI for the Mall at Whitney Loan is 1.38x during the
interest only period.

3 The DSCR on the NCF for the Mall at Whitney Loan is 1.31x during the
interest only period.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

[MAP OMITTED]

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

THE LOAN. The 4th largest loan (the "Mall at Whitney Loan") is evidenced by a
single promissory note and is secured by a first priority fee mortgage,
encumbering the 664,974 square foot retail shopping center known as the Mall at
Whitney Field, located in Leominster, Massachusetts (the "Mall at Whitney
Property"). The Mall at Whitney Loan has a principal balance of $74,750,000 as
of the cut-off date and represents 4.8% of the initial mortgage pool balance and
6.5% of the initial loan group 1 balance.

The Mall at Whitney Loan was originated on June 8, 2006 by IXIS Real Estate
Capital Inc. and has a remaining term of 119 months to its maturity date on July
5, 2016. The Mall at Whitney Field Loan may be voluntarily prepaid, in whole but
not in part on or after April 5, 2016 without a prepayment premium and permits
defeasance with United States government obligations beginning 2 years after
securitization.

THE PROPERTY. The Mall at Whitney Property is a 664,974 square foot
single-level, enclosed regional mall located in Leominster, MA; approximately 55
miles northwest of Boston and 23 miles north of Worcester at the intersection of
Interstate 190 and State Route Two. The Mall at Whitney Property is located
between the North Nashua River and the Monoosnoc Brook in Leominster,
Massachusetts.

The Mall at Whitney Property is a single-level, enclosed regional shopping
center originally constructed in 1967 with three separate buildings. The central
mall building is constructed in a linear design with Filene's, Sears and J.C.
Penney and two of the three major tenants located along the outer perimeter of a
central retail corridor. The second and third buildings are entirely occupied by
Toys "R" Us and Sears AutoCenter, respectively. All property structures are
one-story with the exception of Filene's department store, which is two stories.

The Mall at Whitney Property is anchored by: Sears (146,177 sf), J.C. Penney
(90,446 sf) and Filene's (142,000 sf) and four junior anchor stores: Circuit
City (40,000 sf), Old Navy (26,125 sf), Steve & Barry's (18,304 sf) and a
freestanding Toys "R" Us (31,535 sf). All of the anchors at the Mall at Whitney
Property are included in the collateral. The in-line space includes tenants such
as Aeropostale, American Eagle, Bath & Body Works, BCBG, Victoria's Secret and
Panera Bread Co. The occupancy for the Mall at Whitney Property is 95.6%,
however there is a letter of intent signed by A.C. Moore to occupy 21,400 square
feet of space, which would bring the physical occupancy of the property to
98.8%. The in-line occupancy is 89.9% and it is expected to be 97.3% once A.C.
Moore takes occupancy. In-line sales for the trailing twelve month period ending
February 2006 were $343 per square foot with occupancy costs of 12.9%.

The following table presents certain information relating to the major tenants
at the Mall at Whitney Field Property:

TENANT INFORMATION

CREDIT RATINGS SQUARE % OF BASE RENT LEASE
TENANT NAME PARENT COMPANY (MOODY'S/S&P)(1) FEET GLA PSF EXPIRATION
---------------------------------------------------------------------------------------------------------------------------

Sears ................... Sears, Roebuck and Co. Ba1/BB+ 145,629 21.90% $ 1.35 5/31/2013
Filene's ................ Federated Department Stores, Inc. Baa3/BBB- 140,012 21.06 1.79 10/22/2022
J.C. Penney ............. J.C. Penney Corporation, Inc. Baa3/BBB- 90,446 13.60 3.76 10/31/2009
Circuit City ............ Circuit City Stores, Inc. NR/NR 40,000 6.02 15.18 1/31/2016
Toys "R" Us ............. Toys "R" Us, Inc. B3/B- 31,535 4.74 9.00 1/31/2018
------- ----- ---------
TOTAL/WEIGHTED AVERAGE .. 447,622 67.31% $ 3.75
------- ----- ---------

1 Ratings provided are for the entity identified in the "Parent Company"
column whether or not the Parent Company guarantees the lease.

The following table presents certain information relating to the lease rollover
schedule at the Mall at Whitney Field Property:

LEASE ROLLOVER SCHEDULE(1)

NUMBER OF % OF BASE CUMULATIVE CUMULATIVE CUMULATIVE CUMULATIVE %
LEASES SQUARE FEET % OF GLA BASE RENT RENT SQUARE FEET % OF GLA BASE RENT OF BASE RENT
YEAR EXPIRING EXPIRING EXPIRING EXPIRING EXPIRING EXPIRING EXPIRING EXPIRING EXPIRING
-----------------------------------------------------------------------------------------------------------------------------------

Vacant ...... 7,708 1.1% 7,708 1.1% 0.0%
MTM ......... 3 3,680 0.5 $ 126,437 1.9% 11,388 1.7 $ 126,437 1.9
2007 ........ 4 13,242 1.9 249,937 3.7 24,630 3.7 376,374 5.6
2008 ........ 7 9,242 1.3 330,572 4.9 33,872 5.0 706,946 10.6
2009 ........ 7 104,401 15.7 774,772 11.7 138,273 20.7 1,481,718 22.3
2010 ........ 5 25,273 3.8 530,541 8.0 163,546 24.5 2,012,259 30.3
2011 ........ 8 35,664 5.3 698,223 10.5 199,210 29.9 2,710,482 40.9
2012 ........ 5 11,728 1.7 304,936 4.6 210,938 31.7 3,015,418 45.5
2013 ........ 5 167,452 25.1 558,625 8.4 378,390 56.9 3,574,043 53.9
2014 ........ 8 10,783 1.6 352,809 5.3 389,173 58.5 3,926,853 59.2
2015 ........ 9 24,409 3.6 619,469 9.3 413,582 62.2 4,546,321 68.6
Thereafter .. 11 251,392 37.8 2,076,480 31.3 664,974 100.0 6,622,802 100.0
--- ------- ----- ---------- -----
TOTAL ....... 72 664,974 100.0% $6,622,802 100.0%
--- ------- ----- ---------- -----

1 Information obtained from borrower's rent roll dated April 1, 2006.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

THE MARKET.(1) The Mall at Whitney Property is located between the Nashua River
and the Monoosnoc Brook and east of Commercial Drive in Leominster,
Massachusetts which is in the Worcester MSA. The subject property is bound by
Mills Street to the north, North Nashua River to the east, and by the Monoosnoc
Brook to the south and west. The center's formal address is 100 Commercial Road
in Leominster, Massachusetts.

According to Claritas, the Mall at Whitney Field's primary trade area had an
estimated population of 164,921 in 2005. The population for the total trade area
for the Mall at Whitney Field was estimated to total 757,713 in 2005. Between
2000 and 2005, the population in the primary and total trade areas increased at
an average annual rate of 0.7% and 0.8%, respectively. This compares to a
population increase of 1.0% for the Worcester statistical area during the same
period.

Within the trade area for the Mall at Whitney Field, the average household
income was $70,868 in 2005, according to Claritas (2005 and 2010 income figures
are estimated based on the 2000 census). Between 2000 and 2005, average
household income in the primary trade area increased at an annual average growth
rate of 3.3%. This compares with a national average increase of 2.8% per year
between 2000 and 2005. Between 2000 and 2005, income levels have risen steadily
in both the primary and total trade areas. In 2000, only 49.0% of the households
in the primary trade area had incomes over $50,000. By 2005, this number had
risen to 55.1% within the primary trade area for the Mall at Whitney Field.

THE BORROWER. The borrower is Leominster Partners, L.P., a Delaware limited
partnership and a single purpose entity. The sole limited partner of the
borrower is Gregory Greenfield & Associates, Ltd. which owns 99.9% of the
partnership interest in the borrower. The remaining 0.1% is owned by GG&A
Leominster, Inc. a Delaware corporation. Gregory Greenfield & Associates owns
all of the interests in the general partner of the borrower.

Gregory Greenfield & Associates, Ltd (GG&A) is a real estate investment, leasing
and development company with a specific focus on and expertise in repositioning
retail properties. All of the principals, who are active in the day-to-day
operations of the company, were senior officers of Compass Retail, Inc. (Compass
was formerly one of the nation's leading regional mall management, leasing and
development organizations). GG&A's principals have expertise derived from
managing and leasing of more than 43 million square feet of retail space. The
estimated value of GG&A's current portfolio of over 10 million square feet is
over $1.3 billion.

PROPERTY MANAGEMENT. The Mall at Whitney Property is managed by Jones Lang La
Salle Americas, Inc., a Maryland corporation, a third party manager.

LOCKBOX. The Mall at Whitney Loan requires a hard lockbox and springing cash
management. At origination, the borrower was required to establish a lockbox
account. The loan documents require the borrower to direct the tenants to pay
their rents directly to the lockbox account. Other than during a cash management
period, all funds in the lockbox account are transferred to an account
designated by the borrower. During a cash management period, all amounts are
transferred to a lender controlled account and applied in accordance with the
loan documents. A cash management period will commence upon the occurrence of
any of the following: (i) the stated maturity date of the Mall at Whitney Loan,
(ii) a default or an event of default, (iii) the finding by the lender that less
than ninety-five percent (95%) of the rents have been deposited into the lockbox
account for any calendar month, (iv) the failure by the borrower, after the end
of a calendar quarter, to maintain the debt service coverage ratio of at least
1.05:1 or (v) the occurrence of an "anchor store/DSCR trigger event" described
below; and will end upon the lender giving notice to the lockbox bank that the
sweeping of funds into the lender controlled account may cease, which notice the
lender shall only be required to give if (1) the Mall at Whitney Loan and all
other obligations under the loan documents have been repaid in full or (2) there
has been a defeasance of the Mall at Whitney Loan or (3) for twelve consecutive
months since the commencement of the existing cash management period (A) no
default or event of default under the loan documents has occurred, (B) no event
that would trigger another cash management period has occurred and (C) the debt
service coverage ratio is at least equal to 1.10:1 or (4) with respect to clause
(v) above only, on the first payment date to occur after the date upon which the
debt service coverage ratio shall exceed 1.20:1 for two consecutive calendar
quarters with respect to the applicable anchor store/DSCR trigger event.

An "anchor store/DSCR trigger event" means any of the following events: (i) any
of the anchor stores specified in the loan documents either (a) does not remain
open for business or operate its store in its ordinary manner for conduct of
business (other than for the purpose of renovating or refixturing its premises
for a period not to exceed one hundred eighty (180) days) or (b) fails to
provide notice of renewal of its lease within the time required under such lease
and (ii) the borrower fails to maintain debt service coverage ratio of at least
1.10:1.

ESCROWS/HOLDBACKS. An initial deposit of $80,000 is held as security for the
payment of disputed items identified in the estoppel provided by Toys "R" Us
($30,000) and (ii) payment of certain approved leasing expenses associated with
the space demised to Amy's Hallmark ($50,000).

An upfront reserve of $1,250,000 was deposited at closing for certain approved
leasing expenses for accretive leases. Accretive leases are defined as any lease
on account of which borrower is then currently requesting a disbursement: (i)
the lease square footage of which, when added to the leased square footage of
all other leases in effect at the Mall at Whitney Property on the effective date
of the subject lease, causes the aggregate leased square footage of the Mall at
Whitney Property to equal or exceed the sum of (a) 635,866 square feet; (b) the
leased square footage of all other leases which have been determined to be
accretive leases entered into after the date hereof and (c) the leased square
footage of the subject lease and (ii) which causes the sum of (y) the net
operating income (without giving effect to the subject lease), as of the date of
determination plus (z) the initial fixed rent under the subject lease
annualized, to exceed the net operating income as of the date of determination
without giving effect to the subject lease.

(1) Certain information obtained from a third party appraisal. The appraisal
relies upon many assumptions, and no representation is made as to the
accuracy of those assumptions.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

The following escrow/reserve accounts have been established with respect to the
Mall at Whitney Field Loan:

ESCROWS/RESERVES

TYPE: INITIAL MONTHLY
---------------------------------------------------
Taxes ...................... $ 215,426 $58,000
Insurance .................. $ 55,447 $14,000
Immediate Repairs .......... $ 19,375 $ 0
Capital Expenditures ....... $ 0 $ 8,250
Rollover Reserve ........... $ 0 $30,000
Toys "R" Us Reserve ........ $ 30,000 $ 0
Amy's Hallmark Reserve ..... $ 50,000 $ 0
Accretive Leasing Reserve .. $1,250,000 $ 0

ADDITIONAL DEBT. None permitted.

RELEASE PROVISIONS. None.

SUBSTITUTION PROVISIONS. None.

[THIS PAGE INTENTIONALLY LEFT BLANK.]

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------
EMBASSY SUITES -- SAN DIEGO

[PHOTO OMITTED]

--------------------------------------------------------------------------------
PROPERTY INFORMATION
--------------------------------------------------------------------------------

Number of Mortgaged Properties 1
Location (City/State) San Diego, CA
Property Type Full Service Hospitality
Size (Rooms) 337
Percentage Physical Occupancy as of April 30, 2006 80.5%
Year Built 1988
Year Renovated 2005
Appraisal Value $121,000,000
Underwritten Economic Occupancy 79.5%
Underwritten Revenues $24,479,861
Underwritten Total Expenses $16,470,205
Underwritten Net Operating Income (NOI) $8,009,656
Underwritten Net Cash Flow (NCF) $7,030,462
Trailing 12 NOI as of April 30, 2006 $7,917,155
2005 NOI $7,511,778
2004 NOI $6,391,564
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
LOAN INFORMATION
--------------------------------------------------------------------------------
Mortgage Loan Seller PMCF
Loan Group 1
Origination Date June 1, 2006
Cut-off Date Principal Balance $72,874,488
Cut-off Date Loan Balance Per Room $216,245
Percentage of Initial Mortgage Pool Balance 4.7%
Number of Mortgage Loans 1
Type of Security (Fee/Leasehold) Fee
Mortgage Rate 6.2750%
Amortization Type Balloon
IO Period (Months) 0
Original Term to Maturity/ARD (Months) 120
Original Amortization Term (Months) 360
Original Call Protection LO(48),GRTR1%orYM(69),O(3)
Lockbox Hard
Cut-off Date LTV Ratio 60.2%
LTV Ratio at Maturity or ARD 51.6%
Underwritten DSCR on NOI 1.48x
Underwritten DSCR on NCF 1.30x
--------------------------------------------------------------------------------

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

[MAP OMITTED]

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

THE LOAN. The 5th largest mortgage loan (the "Embassy Suites -- San Diego Loan")
is evidenced by a single promissory note and is secured by a first mortgage
encumbering a full service hotel (the "Embassy Suites -- San Diego Property")
located in San Diego, California. The Embassy Suites -- San Diego Loan
represents approximately 4.7% of the initial mortgage pool balance and
approximately 6.3% of the initial loan group 1 balance.

The Embassy Suites -- San Diego Loan was originated on June 1, 2006, and has a
principal balance as of the cut-off date of $72,874,488. The Embassy Suites --
San Diego Loan has a remaining term of 118 months and a scheduled maturity date
of June 5, 2016. Beginning on July 5, 2010, the Embassy Suites -- San Diego Loan
permits prepayment subject to payment of a prepayment premium equal to the
greater of a yield maintenance formula and one percent of the outstanding
principal balance of the Embassy Suites -- San Diego Loan on the prepayment
date. The Embassy Suites -- San Diego Loan may be voluntarily prepaid without
payment of a prepayment premium from and after April 5, 2016.

THE PROPERTY(1). The Embassy Suites -- San Diego Property is an Embassy Suites
flagged, 337-room full service hotel with an adjacent five-level parking garage
located in San Diego, California. The Embassy Suites -- San Diego Property is
franchised with Promus Hotels, Inc. through August 21, 2008. The hotel's public
space and all-suite guestrooms offer city skyline or bay views and surround a
13-story, indoor atrium that is landscaped with flora, fauna, and fountains.
Between 2000 and 2005, approximately $8.2 million, or approximately $24,332 per
room, was invested in the property for refurbishment and renovation programs.
The Embassy Suites -- San Diego Property features six meeting/banquet rooms, an
indoor swimming pool, an outdoor whirlpool, a spa (leased), an exercise
facility, a gift shop, a business center, retail outlets (deli and barber shop),
an airport shuttle, wireless internet access, and guest laundry service.

The following table presents certain information regarding the Embassy Suites --
San Diego Property:

OPERATIONAL STATISTICS

TRAILING 12-MONTH
2002 2003 2004 2005 APRIL 2006 UW
-------------------------------------------------------------------------------------------------

Average Daily Rate (ADR)... $172.50 $181.37 $180.85 $192.88 $197.22 $203.50
Occupancy %................ 79.1% 76.8% 76.2% 79.2% 80.5% 79.5%
RevPAR..................... $136.45 $139.31 $137.83 $152.76 $158.80 $161.78

THE MARKET(1). The Embassy Suites -- San Diego Property is located in the City
and County of San Diego, California. The Embassy Suites -- San Diego Property is
located in downtown San Diego, on Pacific Highway, a major thoroughfare along
the San Diego Bay, between Harbor Drive and G Street. Harbor Drive is the
primary route to the San Diego Convention Center, while Pacific Highway provides
direct access from the San Diego International Airport, which is located
approximately three miles northwest of the subject site. The subject's
neighborhood is known as the Embarcadero Marina Park area of downtown San Diego,
and is located in the Gaslamp Quarter/Convention Center submarket. The
surrounding development is primarily tourist-related, including lodging
facilities, restaurants and bars, retail, and meeting facilities. Located
centrally in downtown San Diego, the hotel is in close proximity to the area's
primary generators of lodging demand such as the San Diego Convention Center
(0.1 mile), the San Diego Marina (0.1 mile), PETCO Park/Padres Baseball Field
(0.2 mile), the Historic Gaslamp District (0.2 mile), Horton Plaza (0.5 mile),
Balboa Park/San Diego Zoo (1.5 miles), and Sea World (7.8 miles). According to
HVS/STR, market-wide occupancy, average daily room rate, and RevPAR levels
exhibited increases of 6.2%, 11.8%, and 15.6%, respectively, in year-to-date
through March 2006, compared to the corresponding period the previous year for
the downtown area. The twelve months ending December 2005 for the competitive
set in occupancy, average daily room rate, and RevPAR was 77.3%, $188.79, and
$145.91, respectively.

THE BORROWER(2). The borrower, CHIEF San Diego Hotel LLC (the "Embassy Suites --
San Diego Borrower"), is a Delaware limited liability company and a single
purpose entity structured with two independent managers. The Embassy Suites --
San Diego Borrower's sole member is Massachusetts Mutual Life Insurance Company,
a Massachusetts corporation ("MassMutual"), not for its general account, but for
the Cornerstone Hotel Income & Equity Fund ("CHIEF"), a separate investment
account. Cornerstone Real Estate Advisers LLC ("Cornerstone") is the non-member
manager of the Embassy Suites -- San Diego Borrower. The sponsor of the Embassy
Suites -- San Diego Borrower is CHIEF, which is a commingled, closed-end hotel
real estate fund structured as a MassMutual separate account. Recourse to CHIEF
under the non-recourse carveout guaranty and the environmental indemnity is
limited to the assets of CHIEF. MassMutual manages CHIEF and Cornerstone advises
CHIEF. Cornerstone, an indirect, wholly-owned subsidiary of MassMutual, was
established in 1994 to provide private real estate equity investment management
and advisory services for MassMutual and tax-exempt and taxable institutions.
Cornerstone is active in acquiring and developing real estate including office,
retail, multifamily, industrial, and hotel properties. In October 2005,
Cornerstone was ranked among the top 20 U.S. real estate investment advisers in
terms of assets under management by Pensions & Investments magazine. As of
November 28, 2005, Cornerstone had over $5.6 billion of assets under management,
and an additional $1.2 billion was committed to acquisitions in process.
Cornerstone also manages over $500 million in REITs.

----------
(1) Certain information obtained from a third party appraisal. The appraisal
relies upon many assumptions, and no representation is made as to the
accuracy of those assumptions.

(2) CHIEF has guaranteed the payment and performance of the borrower's
obligations to lender under the mortgage loan documents to timely complete
the Product Improvement Plan pursuant to the borrower's franchise agreement
with Promus Hotels, Inc., within the time periods required under the
franchise agreement; provided, however, that CHIEF's liability shall not
exceed $7,000,000, all as further set forth in the mortgage loan documents.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

PROPERTY MANAGEMENT(1). Promus Hotels, Inc. (the "Manager"), a subsidiary of
Hilton Hotels Corporation, manages the Embassy Suites -- San Diego Property. The
management agreement expires on August 22, 2008 and provides for three
consecutive ten-year renewal terms that will be automatically exercised unless
the Manager provides 180 days written notice of non-renewal or unless the
franchise agreement is not renewed by the Embassy Suites - San Diego Borrower
upon its expiration.

LOCKBOX. The Embassy Suites -- San Diego Borrower and the Manager are required
to deposit all rents and gross revenues (including credit card receivables) from
the Embassy Suites -- San Diego Property into the applicable clearing accounts
(the "Clearing Accounts"). Provided no Manager Event has occurred, all funds on
deposit in the Clearing Accounts will be swept on a daily basis directly into an
operating account (in which the lender has a security interest) controlled by
the Manager. Prior to the occurrence of a Manager Event, funds in the operating
account will be used for payment of the operating expenses of the Embassy Suites
- San Diego Property (including the management fees) and then be applied to the
taxes, debt service and the FF&E Reserve, with any remaining proceeds to be
disbursed to lender's deposit account (the "Deposit Account"). Upon the
occurrence of a Manager Event, funds in the Clearing Accounts will be swept
daily, directly into the Deposit Account. Until the occurrence of a Cash
Management Trigger Event (whether or not a Manager Event has occurred), funds in
the Deposit Account will be swept daily to an account designated by the Embassy
Suites -- San Diego Borrower. Following the occurrence of a Cash Management
Trigger Event, funds in the Deposit Account will be applied to pay taxes, debt
service and payment of the FF&E Reserve, with any remaining balance being
remitted to the Embassy Suites -- San Diego Borrower (unless an event of default
under the Embassy Suites -- San Diego Loan has occurred) on each monthly payment
date. A "Manager Event" shall mean the occurrence of either of the following:
(i) the Management Agreement (or a replacement management agreement) is no
longer in full force or effect for any reason, or (ii) the manager of the
Embassy Suites -- San Diego Property is no longer Promus Hotels, Inc., or
another "qualified manager" (as such term is defined in the mortgage loan
documents). A "Cash Management Trigger Event" shall mean (i) the occurrence of
an event of default under the Embassy Suites -- San Diego Loan, and/or (ii) any
time the DSCR falls below 1.20x for three consecutive calendar quarters.

ESCROWS. The following escrow / reserve accounts have been established with
respect to the Embassy Suites -- San Diego Loan:

ESCROWS/RESERVES

TYPE: INITIAL MONTHLY
------------------------------------------------------
Taxes ......................... $685,197 $114,200
Insurance ..................... $ 0 $ 0
Immediate Repairs Reserve(2) .. $ 0 $ 0
Capital Expenditures / FF&E ... $ 0 See Below

FF&E Reserve. On each monthly payment date, the Embassy Suites -- San Diego
Borrower is required to make a deposit into a reserve account in an amount equal
to the greater of (i) 4% of gross revenue during the preceding calendar month or
(ii) the monthly amount set forth in the management agreement (which as of
origination was 6%). The FF&E monthly deposit is required to be recalculated
within 25 days after the end of each calendar month (or as soon thereafter as
gross revenue for the preceding calendar month is determined to lender's
satisfaction).

ADDITIONAL DEBT. Not permitted, except for trade payables incurred in the
ordinary course of business.

----------
(1) The Embassy Suites -- San Diego Loan will be in default if (i) the
management agreement is not extended or renewed upon its current expiration
date of August 22, 2008 and a replacement management agreement reasonably
acceptable to lender with a qualified manager has not been entered into
prior to such expiration date, in accordance with and subject to the terms
of the mortgage loan documents, to become effective on such date; (ii)
without lender's prior consent, the manager under the management agreement
(or any successor management agreement) resigns (and is not replaced with a
qualified manager within 30 days of such resignation) or is removed, or the
ownership, management or control of such manager is transferred to a person
other than a qualified manager in accordance with and subject to the terms
of the mortgage loan documents; and/or (iii) the management agreement (or
any successor management agreement) is modified or amended in any material
respect or is terminated or otherwise no longer in full force and effect
unless it has been replaced in accordance with and subject to the terms of
the mortgage loan documents.

(2) In lieu of an up-front deposit for immediate repairs, the borrower is
required to complete the immediate repairs set forth in the engineering
report, all of which are to be completed no later than 270 days following
origination.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

PERMITTED MEZZANINE DEBT. Provided no event of default under the Embassy Suites
-- San Diego Loan has occurred and is then continuing, the sole member of the
Embassy Suites -- San Diego Borrower is permitted to incur mezzanine debt
secured by up to 49% of the ownership interests of such sole member in the
Embassy Suites - San Diego Borrower in connection with the permitted sale or
transfer of the Embassy Suites - San Diego Property (the "Permitted Mezzanine
Debt") subject to satisfaction of certain conditions, which include (i) the
minimum combined underwritten DSCR of the Embassy Suites -- San Diego Loan and
the Permitted Mezzanine Debt (and assuming no more than a 30-year amortization
of the Permitted Mezzanine Debt) is greater than or equal to 1.40x; (ii) the
combined LTV ratio with respect to the Embassy Suites -- San Diego Loan and the
Permitted Mezzanine Debt after giving effect to the Permitted Mezzanine Debt is
no greater than 65%; (iii) the lender under the Permitted Mezzanine Loan (the
"Permitted Mezzanine Lender") is reasonably acceptable to lender and to the
rating agencies; (iv) lender and the Permitted Mezzanine Lender enter into an
intercreditor agreement in form and substance reasonably acceptable to lender
and to the rating agencies, and the mezzanine loan documents are in form and
substance reasonably acceptable to lender and to the rating agencies; and (v)
lender has received confirmation from each of the applicable rating agencies
that the Permitted Mezzanine Debt will not, by itself, result in a downgrade,
withdrawal or qualification of the then current ratings assigned to any
certificates.

RELEASE PROVISIONS. None.

SUBSTITUTION PROVISIONS. None.

[THIS PAGE INTENTIONALLY LEFT BLANK.]

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

THE PROMENADE OF WESTLAKE

[PHOTO OMITTED]

--------------------------------------------------------------------------------
PROPERTY INFORMATION
--------------------------------------------------------------------------------
Number of Mortgaged Real Properties 1
Location (City/State) Westlake, OH
Property Type Anchored Retail
Size (Square Feet) 258,054
Percentage Physical Occupancy as of April 18, 2006 100.0%
Year Built 1993
Year Renovated NAP
Appraisal Value $55,600,000
# of Tenant Leases 29
Average Rent Per Square Foot $16.28
Underwritten Economic Occupancy 95.0%
Underwritten Revenues $5,242,803
Underwritten Total Expenses $1,550,466
Underwritten Net Operating Income (NOI) $3,692,337
Underwritten Net Cash Flow (NCF) $3,501,386
2005 NOI $4,121,990
2004 NOI $3,423,228
2003 NOI $3,402,859
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
MORTGAGE LOAN INFORMATION
--------------------------------------------------------------------------------
Mortgage Loan Seller PMCF
Loan Group 1
Origination Date May 23, 2006
Cut-off Date Principal Balance $42,371,817
Cut-off Date Loan Balance Per SF/Unit $164
Percentage of Initial Mortgage Pool Balance 2.7%
Number of Mortgage Loans 1
Type of Security (Fee/Leasehold) Fee
Mortgage Rate 5.9700%
Amortization Type Balloon
IO Period (Months) 0
Original Term to Maturity/ARD (Months) 120
Original Amortization Term (Months) 360
Original Call Protection LO(27),Def(91),O(2)
Lockbox NAP
Cut-off Date LTV Ratio 76.2%
LTV Ratio at Maturity or ARD 64.7%
Underwritten DSCR on NOI 1.21x
Underwritten DSCR on NCF 1.15x
--------------------------------------------------------------------------------

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

[MAP OMITTED]

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

THE LOAN. The 6th largest mortgage loan ("The Promenade of Westlake Loan") is
evidenced by a single promissory note and is secured by a first mortgage
encumbering an anchored community retail center located in Westlake, Ohio ("The
Promenade of Westlake Property"). The Promenade of Westlake Loan has a principal
balance of $42,371,817 as of the cut-off date and represents approximately 2.7%
of the initial mortgage pool balance and approximately 3.7% of the initial loan
group 1 balance.

The Promenade of Westlake Loan was originated on May 23, 2006 and has a
remaining term of 118 months to its maturity date of June 5, 2016. The Promenade
of Westlake Loan may be voluntarily prepaid, in whole but not in part, on or
after April 6, 2016 without a prepayment premium and permits defeasance with
United States government obligations beginning 25 months after securitization.

THE PROPERTY(1). The Promenade of Westlake Property is a 258,054 square foot
anchored community retail center situated on approximately 30 acres. The site is
improved with three single-story multi-tenant retail buildings (with the
exception of the cinema space that has a mezzanine level) and two outparcel
buildings (TGI Friday's and Max & Erma's), one of which (Max & Erma's) is not
part of the collateral and is not included in the total GLA of 258,054 sq. ft.
The Promenade of Westlake Property is anchored by Giant Eagle (76,076 sq. ft.),
Regal Cinemas (Crocker Park) (38,360 sq. ft.), Bed Bath & Beyond (29,963 sq.
ft.), Borders (25,000 sq. ft.), and OfficeMax (24,796 sq. ft.), and is 100%
occupied by 29 tenants that are primarily regional and national tenants. The
Promenade of Westlake Property opened 13 years ago, and 17 tenants (71.7% of
total GLA) have occupied the property for more than 10 years.

The following table presents certain information relating to the major tenants
at The Promenade of Westlake Property:

TENANT INFORMATION

TENANT NAME CREDIT RATINGS SQUARE % OF BASE RENT LEASE
PARENT COMPANY (MOODY'S/S&P)(2) FEET GLA PSF EXPIRATION
-----------------------------------------------------------------------------------------------------------------------------

Giant Eagle ........................ Giant Eagle, Inc. NR 76,076 29.5% $10.40 8/31/2008
Regal Cinemas (Crocker Park)(3)..... Regal Entertainment Group B3/BB-- 38,360 14.9 13.03 4/30/2020
Bed Bath & Beyond .................. Bed Bath & Beyond, Inc. NR/BBB 29,963 11.6 14.52 4/30/2009
Borders ............................ Borders Group, Inc. NR 25,000 9.7 15.50 4/30/2009
OfficeMax .......................... OfficeMax, Inc. Ba2/B+ 24,796 9.6 15.00 12/31/2007
-----------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE ............. 194,195 75.3% $12.80
=============================================================================================================================

The following table presents certain information relating to the lease rollover
schedule at The Promenade of Westlake Property:

LEASE ROLLOVER SCHEDULE(4)

NUMBER OF
LEASES SQUARE FEET % OF GLA BASE RENT
YEAR EXPIRING EXPIRING EXPIRING EXPIRING
------------------------------------------------------------------

Vacant ......... NAP 0 0.0%
2006 ........... 1 3,065 1.2 $ 85,820
2007 ........... 4 28,896 11.2 483,390
2008(5) ........ 8 89,303 34.6 1,206,620
2009 ........... 7 70,661 27.4 1,193,840
2010 ........... 3 6,359 2.5 192,573
2011 ........... 2 7,304 2.8 168,784
2012 ........... 1 1,050 0.4 31,500
2013 ........... 0 0 0.0 0
2014 ........... 1 4,000 1.6 116,000
2015 ........... 1 9,056 3.5 221,872
2016 ........... 0 0 0.0 0
Thereafter ..... 1 38,360 14.9 499,831
------------------------------------------------------------------
TOTAL .......... 29 258,054 100.0% $4,200,230
==================================================================

% OF BASE CUMULATIVE CUMULATIVE CUMULATIVE CUMULATIVE %
RENT SQUARE FEET % OF GLA BASE RENT OF BASE RENT
YEAR EXPIRING EXPIRING EXPIRING EXPIRING EXPIRING
-----------------------------------------------------------------------------------

Vacant ......... 0 0.0%
2006 ........... 2.0% 3,065 1.2 $ 85,820 2.0%
2007 ........... 11.5 31,961 12.4 569,210 13.6
2008(5) ........ 28.7 121,264 47.0 1,775,830 42.3
2009 ........... 28.4 191,925 74.4 2,969,670 70.7
2010 ........... 4.6 198,284 76.8 3,162,243 75.3
2011 ........... 4.0 205,588 79.7 3,331,027 79.3
2012 ........... 0.7 206,638 80.1 3,362,527 80.1
2013 ........... 0.0 206,638 80.1 3,362,527 80.1
2014 ........... 2.8 210,638 81.6 3,478,527 82.8
2015 ........... 5.3 219,694 85.1 3,700,399 88.1
2016 ........... 0.0 219,694 85.1 3,700,399 88.1
Thereafter ..... 11.9 258,054 100.0 4,200,230 100.0
-----------------------------------------------------------------------------------
TOTAL .......... 100.0%
===================================================================================

----------
(1) Certain information obtained from a third party appraisal. The appraisal
relies upon many assumptions, and no representation is made as to the
accuracy of those assumptions.

(2) Ratings provided are for the entity identified in the "Parent Company"
column whether or not the Parent Company guarantees the lease.

(3) This space is leased by Crocker Park LLC, a borrower affiliate, which in
turn subleased the space to Regal Cinemas. Regal Cinemas also occupies an
additional 24,442 sq. ft. (five-screen theater space) in the adjacent
Crocker Park shopping center (which is not part of the collateral for The
Promenade of Westlake Loan), with a skywalk connecting the two spaces.
Regal Cinemas expanded their existing 38,360 square foot space upon the
development of Crocker Park. Crocker Park LLC has a fee interest in the
24,442 sq. ft.

(4) Information obtained from The Promenade of Westlake Borrower's rent roll
dated April 18, 2006.

(5) Includes one ground lease tenant for which a square footage of zero was
assigned. Base Rent includes the rental revenue generated by the ground
lease tenant, but excludes the square footage.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

THE MARKET(1). The Promenade of Westlake Property is located in Westlake,
Cuyahoga County, Ohio, in the West Suburban submarket, which is the second
largest Cleveland submarket in terms of retail supply and has the second highest
rental rates. The Promenade of Westlake Property is located at the southwest
corner of Detroit Road and Crocker Road. Interstate 90, which intersects with
Crocker Road, provides primary access to the neighborhood. The subject
neighborhood, via Interstate 90, is approximately a 15-minute drive from the
Cleveland central business district.

Adjacent to the south of The Promenade of Westlake Property is the Crocker Park
lifestyle center, owned by a borrower affiliate. The Promenade of Westlake
Property benefits from its location adjacent to the newly constructed (Phase I),
618,817 square foot Class A lifestyle center. The 75-acre Crocker Park is
Greater Cleveland's first lifestyle center to add extensive office and
residential space.

Approximately 134,000 residents and over 53,000 households are within five miles
of The Promenade of Westlake Property. Westlake is considered one of the most
affluent suburban communities of greater Cleveland. The income characteristics
of the neighborhood indicate an affluent population, with average, median, and
per capita income levels that are well above the levels of the MSA as a whole.
The 2005 median household incomes within a 1, 3, and 5 mile radius of The
Promenade of Westlake Property were $68,331, $77,450, and $67,346, respectively.
The 2005 estimated average household incomes within the 1, 3, and 5 mile radius
were $102,678, $105,071, and $88,923, respectively, and the 2005 estimated per
capita incomes within the same radius were $49,606, $41,505, and $35,818,
respectively. In comparison, the Cleveland MSA has median, average, and per
capita income levels of $46,925, $62,329, and $25,218, respectively. The
occupancy rate for comparable space in the area is 97.6%.

THE BORROWER. The borrower, Promenade Delaware LLC, is a Delaware limited
liability company ("The Promenade of Westlake Borrower"), and a single purpose
entity structured with an independent manager. The Promenade of Westlake
Borrower is wholly owned by Promenade Delaware Member LLC (100%), which in turn
is wholly owned by Westlake Center Associates Limited Partnership (100%). The
sole General Partner of Westlake Center Associates Limited Partnership is
Westlake Retail Co. (1%), and the Limited Partners are Robert L. Stark (33%),
Leonard Fuchs (33%), and 540 Investment Company Limited Partnership (33%).
Robert L. Stark is the President of Westlake Retail Co. The sponsors are Stark
Family Holdings, LLC and 540 Investment Company Limited Partnership, and have a
net worth of $26,370,214 (as of December 31, 2005) and $121,000,000 (as of March
30, 2006), respectively, for a combined net worth in excess of $147,000,000.
Stark Family Holdings, LLC is controlled by Robert L. Stark, and Morry Weiss has
a majority ownership interest in 540 Investment Company Limited Partnership.
Robert L. Stark is the President and CEO of Robert L. Stark Enterprises Inc., a
real state investment development and management firm. Mr. Stark has over 25
years of real estate experience and has developed over 5 million square feet.
Morry Weiss is the chairman of the board and former Chief Executive Officer of
American Greetings (NYSE: AM), an international manufacturer of social
expression products, which reported total revenues of approximately $1.89
billion for 12 months ending February 2006.

The Promenade of Westlake Borrower is an affiliate of the borrower under The
Shops of Fairlawn loan.

PROPERTY MANAGEMENT. Robert L. Stark Enterprises, Inc., an affiliate of The
Promenade of Westlake Borrower, manages The Promenade of Westlake Property.

LOCKBOX. None.

ESCROWS. The following escrow/reserve accounts have been established with
respect to The Promenade of Westlake Loan:

ESCROWS / RESERVES

TYPE: INITIAL MONTHLY CAPPED
--------------------------------------------------------------
Taxes ........................ $281,424 $46,904
Insurance .................... $ 9,975 $ 4,988
Capital Expenditures ......... $ 0 $ 3,317 $119,412
Giant Eagle Reserve2 ......... $543,856 $ 0

----------
(1) Certain information obtained from a third party appraisal. The appraisal
relies upon many assumptions, and no representation is made as to the
accuracy of those assumptions.

(2) At origination, the borrower established with lender a reserve relating to
the tenant Giant Eagle, which is equal to 100% of Giant Eagle's unpaid
expense reimbursements. Provided no event of default exists or is
continuing under The Promenade of Westlake Loan, the funds are to be held
until lender's receipt of (i) a tenant estoppel certificate stating that,
to the best of the tenant's knowledge and belief, the borrower is not in
default under any of its obligations under its lease with the tenant, and
(ii) a letter addressed to lender signed by the borrower stating that its
resolution with the tenant of the matters set forth in the certain letter
dated March 6, 2006 involved the payment of consideration equal to or less
than that initially deposited into the reserve, all as further set forth in
the mortgage loan documents.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

ADDITIONAL DEBT. Not permitted, expect for trade payables incurred in the
ordinary course of business.

RELEASE PROVISIONS. The Promenade of Westlake Borrower, at its option and sole
cost and expense, may obtain a release of approximately 2.49 acres of The
Promenade of Westlake Property (the "Outparcel"), without payment of a release
price but for which no significant market value was attributed, provided certain
conditions are satisfied as set forth in the mortgage loan documents.

SUBSTITUTION PROVISIONS. None.

[THIS PAGE INTENTIONALLY LEFT BLANK.]

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

MAUI COAST HOTEL

[PHOTO OMITTED]

--------------------------------------------------------------------------------
PROPERTY INFORMATION
--------------------------------------------------------------------------------
Number of Mortgaged Properties 1
Location (City/State) Kihei, HI
Property Type Hospitality
Size (Rooms) 265
Percentage Physical Occupancy as of April 30, 2006 90.2%
Year Built 1993
Year Renovated 1999
Appraisal Value $58,600,000
Underwritten Economic Occupancy 91.5%
Underwritten Revenues $10,440,910
Underwritten Total Expenses $6,072,911
Underwritten Net Operating Income (NOI) $4,367,999
Underwritten Net Cash Flow (NCF) $3,950,363
Trailing 12 NOI as of April 30, 2006 $4,803,308
2005 NOI $4,476,635
2004 NOI $4,029,065
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
LOAN INFORMATION
--------------------------------------------------------------------------------
Mortgage Loan Seller IXIS Real Estate Capital Inc.
Loan Group 1
Origination Date June 13, 2006
Cut-off Date Principal Balance $41,465,012
Cut-off Date Loan Balance Per Room $ 156,472
Percentage of Initial Mortgage Pool Balance 2.7%
Number of Mortgage Loans 1
Type of Security (Fee/Leasehold) Fee
Mortgage Rate 5.9350%
Amortization Type Balloon
IO Period (Months) 0
Original Term to Maturity/ARD (Months) 120
Original Amortization Term (Months) 360
Original Call Protection LO(25),Def(91),O(4)
Lockbox None at Closing, Springing Hard
Cut-off Date LTV Ratio 70.8%
LTV Ratio at Maturity or ARD 60.0%
Underwritten DSCR on NOI 1.47x
Underwritten DSCR on NCF 1.33x
--------------------------------------------------------------------------------

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

[MAP OMITTED]

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

THE LOAN. The 7th largest mortgage loan (the "Maui Coast Loan") is evidenced by
a single promissory note and is secured by a first priority fee mortgage
encumbering the 265 room, full service hotel known as the Maui Coast Hotel,
located in Kihei, Hawaii (the "Maui Coast Property"). The Maui Coast Loan has a
principal balance of $41,465,012 as of the cut-off date and represents
approximately 2.7% of the initial mortgage pool and approximately 3.6% of the
initial loan group 1 balance.

The Maui Coast Loan was originated on June 13, 2006 by IXIS Real Estate Capital
Inc. and has a remaining term of 119 months to its maturity date on July, 5,
2016. The Maui Coast Loan may be voluntarily prepaid, in whole on or after April
5, 2016 without a prepayment premium and permits defeasance with United States
government obligations beginning 2 years after securitization.

THE PROPERTY. The Maui Coast Property is a six-story, AAA-rated three-diamond,
full service hotel, located in Kihei, Maui County, Hawaii. The hotel offers 265
guestrooms including 51 Alcove Suites and 63 One-Bedroom Suites, 980 square feet
of meeting space, an open-air lobby, on-site restaurant, pool bar, outdoor
swimming pool, children's wading pool, two outdoor Jacuzzis, an extensive
fitness center, two night-lit tennis courts, a gift shop, complimentary bicycles
and 232 parking spaces. There is also an on-site Hertz rental car desk and a
concierge/tour advisor desk, which are manned daily. Standard accommodations
include: private lanai, mini refrigerator, coffee maker, hair dryer, ceiling fan
and air conditioning. The Alcove and One-Bedroom suites include all of the
standard amenities in addition to a wet bar and a whirlpool Jacuzzi bathtub.

The Maui Coast Property is improved with a total of five structures including
the main six-story hotel building, a two-story restaurant and fitness center
building, a one-story partially open-air pool bar, a one-story maintenance shed
and a one-story towel storage shed. The restaurant and fitness center are leased
to separate concessions. The Maui Coast Property was constructed in 1993 and
underwent a major renovation in 1999 as well as an extensive re-enhancement
program, which took place during the second quarter of 2004.

The on-site restaurant is named Spices and it is located on the ground floor of
the two-story building, with frontage directly on South Kihei Road. The
restaurant has indoor seating and additional outdoor seating on the patio. It
has a casual dining atmosphere and caters to hotel guests as well as local
residents. Spices can seat up to 200 patrons in addition to providing room
service to hotel guests. The Tradewinds Poolside Cafe provides poolside cocktail
and food services. Tradewinds also provides nightly entertainment for hotel
guests and local residents and can seat up to 120 patrons.

Based on the marketing plan provided by Coast Hotels, the Maui Coast Hotel's
demand is driven by Airline contracts. The contract segment has been rising as a
result of the additional flight crews added by American Airlines. The second
highest demand generator is the wholesale segment. The top five wholesaler
accounts for the Maui Coast Hotel in 2005 were: Connoisseur Holidays (806 rooms
at $97.44 ADR), Sun Island Hawaii (687 rooms at $91.17 ADR), New World Travel
(590 at $92.51 ADR), Fun Sun Vacations (543 at $109.58 ADR) and Blue Sky Tours
(419 room at $108.68). Many of the airline and wholesaler contracts were
negotiated subsequent to September 11, 2001, and are now considered below
market. Upon contracts' expiration (most of which occur at the end of 2006), the
management intends to negotiate increases in the current contracted air segment
ADR to $113.54, a $10.00 increase from 2005.

The following tables present certain information relating to the Maui Coast
Property:

OPERATIONAL STATISTICS(1)

TRAILING
2002 2003 2004 2005 12-MONTH 2006 UW
---------------------------------------------------------------------------------------------

Average Daily Rate (ADR) ... $96.37 $101.14 $108.04 $115.30 $113.88 $113.88
Occupancy % ................ 90.2% 87.5% 86.1% 89.4% 91.5% 91.5%
RevPAR ..................... $86.93 $ 88.50 $ 93.02 $103.08 $104.20 $104.20
---------------------------------------------------------------------------------------------

(1) Information obtained from borrower's operating statements.

THE MARKET(2.) The Maui Coast Hotel is located across South Kehei Road from one
of the top-rated beaches on Maui. Kihei is one of the main tourist towns on Maui
and is developed with an abundance of short-term lodging facilities (mostly
timeshares and some for-rent condos). The Hotel's address is 2259 South Kihei
Road in the northeast quadrant of the intersection formed by South Kihei Road
and Alanui Kealii Drive, an east-west connector between South Kihei Road and
Highway 31. The Hotel is situated approximately 12 miles southwest of Kahului
Airport, and as such, is one of the closest hotels to the airport. The site
possesses good accessibility and visibility with 195 feet of frontage along
South Kihei Drive, a mostly two-lane road developed with commercial and
residential improvements that runs parallel to Highway 31 and the southwestern
Maui coast. The entrance to the hotel is off South Kihei Road.

Maui is the second largest of the Hawaiian Islands, with a total population of
138,347 in 2004. Wailuku is the main city of the county of Maui, which includes
the islands of Kaho'olawe, Lana'i, Maui, and Moloka'i. The central Maui town of
Kahului/Wailuku is the island's business center. West Maui, with the sprawling
beaches and upscale hotels of Kaanapali and the historic whaling town of
Lahaina, is one of Maui's major resort areas. Southwest Maui is home to the
island's other main resort district, Wailea, and the town of Kihei, which offers
affordable alternatives to the resort area of Wailea. The tropical north shore
of Maui does not offer hotels; visitors can choose from a collection of bed and
breakfasts and rental homes.

----------
(2) Certain information obtained from a third party appraisal. The appraisal
relies upon many assumptions, and no representation is made as to the
accuracy of those assumptions.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

Tourism is the center of Hawaii's economy, and the strength of its tourism is
highly dependent on the health of the national economies generating visitation
to the islands. In 2005, total visitor spending rose 8.4% over 2004 to $11.5
billion. Total visitor days increased 6.9% compared to 2004 and the average
daily spending also rose to $172 per person, from $170 per person in 2004. Total
Hawaii visitation increased at an average annual compounded rate of 1.4% from
1994 to 2005; however, in 2001, a substantial decrease resulted in an average
annual compounded increase of 1.2% between 2000 and 2005.

THE BORROWER. The borrower, Maui Coast, LLC is a Washington limited liability
company and a special purpose entity. The borrower is managed by Michael Bashaw
and John Zapotocky. Fifty percent (50%) of the membership interests in the
borrower is owned by MCHI, LLC, a Washington limited liability company, which is
wholly owned by Maui Coast Hotel Investments LLC, a Washington limited liability
company, which is owned by Rodney Olson, Michael Bashaw and Stephen Goodfellow,
each of whom is also a guarantor. The remaining fifty percent (50%) of the
membership interests in the borrower is owned by Maui June 2006 Resort
Investors, L.L.C., a Washington limited liability company, which is wholly owned
by Maui November 1998 Investors LLC, a Washington limited liability company,
which is managed by JSG Management, Inc., a Washington corporation, which is
wholly owned by Stephen Goodfellow.

COAST HOTELS AND RESORTS. Coast Hotels and Resorts, an affiliate of Maui Coast
Hotel Investments LLC, acquired its first hotel in 1972. Today, the company is
headquartered in Vancouver, British Columbia and Seattle Washington. The
company's portfolio includes some of the most distinguished three and four star
hotels throughout Western Canada, Alaska, California, Hawaii, Nevada, Oregon and
Washington. In April 2003, Coast Hotels and Resorts of Canada partnered with
Northwest Hospitality Group of Boise, Idaho and Paramount Hotels of Seattle,
Washington, marking the advent of the brand in the United States. Coast Hotels
and Resorts currently owns 36 Hotels, totaling approximately 5,750 rooms and
166,000 SF of meeting space.

PROPERTY MANAGEMENT. The Maui Coast Property is managed by Paramount Hotel
Management Company, LLC, a Washington limited liability company.

LOCKBOX. The Maui Coast Loan requires a springing lockbox and springing cash
management. At origination, the borrower was not required to establish a lockbox
account. Upon the commencement of a cash management period, however, the
borrower is required to (i) establish a lockbox account, (ii) deposit all rents
received by the borrower or the manager into the lockbox account within one
business day of receipt and (iii) cause the immediate direct deposit by all
credit card companies of all credit card receipts into the lockbox account.
Funds deposited into the lockbox account will be swept by the lockbox bank on a
daily basis into a lender controlled account and applied and disbursed in
accordance with the loan documents. A cash management period will commence upon
the lender giving notice to the lockbox bank of the occurrence of an event of
default and will end upon the lender giving notice to the lockbox bank that the
sweeping of funds into the lender controlled account may cease, which notice the
lender will only be required to give if (1) the Maui Coast Loan and all other
obligations under the loan documents have been repaid in full or (2) there has
been a full defeasance of the Maui Coast Loan or (3) for six consecutive months
since the commencement of the existing cash management period no default or
event of default has occurred.

ESCROWS. The following escrows/reserves have been established with respect to
the Maui Coast Loan :

ESCROWS/RESERVES

TYPE: INITIAL MONTHLY
------------------------------------------------------
Taxes ........................... $125,644 $18,000
Insurance ....................... $134,834 $12,284
Capital Expenditure / FF&E(1) ... $ 0 $34,863
------------------------------------------------------

(1) Monthly FF&E: $34,863 thru January 5, 2007; 4% of gross revenues
thereafter.

ADDITIONAL DEBT. None Permitted.

RELEASE PROVISIONS. None.

SUBSTITUTION PROVISIONS. None.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

CITY CENTRE BUILDING

[PHOTO OMITTED]

--------------------------------------------------------------------------------
PROPERTY INFORMATION
--------------------------------------------------------------------------------
Number of Mortgaged Properties 1
Location (City/State) Salt Lake City, UT
Property Type Office
Size (Square Feet) 220,368
Percentage Physical Occupancy as of December 31, 2005 94.5%
Year Built 1986
Year Renovated 2004
Appraisal Value $41,750,000
# of Tenant Leases 9
Average Rent Per Square Foot $14.35
Underwritten Economic Occupancy 89.0%
Underwritten Revenues $4,480,146
Underwritten Total Expenses $1,694,004
Underwritten Net Operating Income (NOI) $2,786,142
Underwritten Net Cash Flow (NCF) $2,592,786
2005 NOI $2,926,187
2004 NOI $2,810,768
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
LOAN INFORMATION
--------------------------------------------------------------------------------
Mortgage Loan Seller Artesia
Loan Group 1
Origination Date July 31, 2006
Cut-off Date Principal Balance $30,000,000
Cut-off Date Loan Balance Per SF/Unit $136
Percentage of Initial Mortgage Pool Balance 1.9%
Number of Mortgage Loans 1
Type of Security (Fee/Leasehold) Fee
Mortgage Rate 6.0400%
Amortization Type Interest Only
IO Period (Months) 120
Original Term to Maturity/ARD (Months) 120
Original Amortization Term (Months) NAP
Original Call Protection LO(36),Def(81),O(3)
Lockbox NAP
Cut-off Date LTV Ratio 71.9%
LTV Ratio at Maturity or ARD 71.9%
Underwritten DSCR on NOI 1.52x
Underwritten DSCR on NCF 1.41x
--------------------------------------------------------------------------------

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

[MAP OMITTED]

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

THE LOAN. The 8th largest mortgage loan (the "City Centre Building Loan") is
evidenced by a promissory note secured by a first mortgage encumbering the fee
interest in one office building with parking garage, located in the CBD of Salt
Lake City, Utah. The City Centre Building Loan represents approximately 1.9% of
the initial mortgage pool balance and approximately 2.6% of the initial loan
group 1 balance.

The City Centre Building Loan was originated on July 31, 2006 and has a
principal balance as of the cut-off date of $30,000,000. The City Centre
Building Loan has a remaining term of 120 months and a scheduled maturity date
of August 11, 2016. The City Centre Building Loan may be voluntarily prepaid on
or after June 11, 2016 without prepayment penalty and permits defeasance with
United States government obligations beginning three years from the first
payment date.

THE PROPERTY. The City Centre Building Property is located in the CBD of Salt
Lake City, and has an address of 175 East 400 South, situated on 1.85 acres, and
consists of a ten-story, 220,368-square foot office building over two levels of
subterranean parking garage levels. The City Centre Building Property was built
in 1986 and renovated in 2004. The largest tenant at the City Centre Building
Property is Fidelity Real Estate Company, LLC, whose parent company is FMR Corp.
FMR Corp. is an investment grade company that does business under the better
known name of Fidelity Investments. Fidelity Investments is an international
provider of financial services and investment resources to individuals and
institutions. In addition to more than 300 mutual funds, Fidelity Investments
offers discount brokerage services, retirement services, estate planning, wealth
management, securities execution and clearance, life insurance and other
services. Fidelity Real Estate Company, LLC has been a tenant at City Centre
Building since 1986.

The following table presents certain information relating to the major tenants
at the City Centre Building Property:

TENANT INFORMATION(1)

CREDIT RATINGS(3) BASE RENT DATE OF LEASE
TENANT PARENT COMPANY (MOODY'S/S&P) SQUARE FEET % OF GLA PSF EXPIRATION
-----------------------------------------------------------------------------------------------------------------------------

Fidelity Real Estate Company LLC ... FMR Corp. Aa3/AA 137,246 62.3% $14.50 Multiple Spaces(2)
Prince Yeates Geldzaldher .......... NAP NR/NR 23,270 10.6 12.00 November 2011
Commerce CRG ....................... NAP NR/NR 16,984 7.7 13.75 November 2009
-----------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE ............. 177,500 80.5% $14.10
-----------------------------------------------------------------------------------------------------------------------------

(1) Information obtained from the borrower's 12/31/05 rent roll.

(2) Under the terms of multiple leases, approximately 12,183 square feet expire
in 7/31/06, approximately 54,386 square feet expire in 07/31/07 and
approximately 70,677 square feet expire in 07/31/10.

(3) Ratings provided are for the entity identified in the "Parent Company"
column whether or not the Parent Company guarantees the lease.

The following table presents certain information relating to the lease rollover
schedule at the City Centre Building Property:

LEASE ROLLOVER SCHEDULE(1)

NUMBER OF SQUARE % OF BASE CUMULATIVE CUMULATIVE CUMULATIVE CUMULATIVE %
LEASES FEET % OF GLA BASE RENT RENT SQUARE FEET % OF GLA BASE RENT OF BASE RENT
YEAR ROLLING EXPIRING EXPIRING EXPIRING EXPIRING EXPIRING EXPIRING EXPIRING EXPIRING
------------------------------------------------------------------------------------------------------------------------

Vacant ....... NAP 12,065 5.5% 12,065 5.5%
MTM .......... 0 0 0 $ 0 0% 12,065 5.5 $ 0 0%
2006 ......... 1 12,183 5.5 176,654 5.9 24,248 11.0 176,654 5.9
2007 ......... 2 57,832 26.2 847,552 28.4 82,080 37.2 1,024,206 34.3
2008 ......... 2 10,292 4.7 202,830 6.8 92,372 41.9 1,227,036 41.0
2009 ......... 1 16,984 7.7 233,530 7.8 109,356 49.6 1,460,566 48.9
2010 ......... 4 87,742 39.8 1,249,354 41.8 197,098 89.4 2,709,920 90.7
2011 ......... 1 23,270 10.6 279,240 9.3 220,368 100.0 2,989,160 100.0
2012 ......... 0 0 0 0 0 220,368 100.0 2,989,160 100.0
2013 ......... 0 0 0 0 0 220,368 100.0 2,989,160 100.0
2014 ......... 0 0 0 0 0 220,368 100.0 2,989,160 100.0
2015 ......... 0 0 0 0 0 220,368 100.0 2,989,160 100.0
Thereafter ... 0 0 0 0 0 220,368 100.0 2,989,160 100.0
------------------------------------------------------------------------------------------------------------------------
TOTAL ........ 11 220,368 100.0% $2,989,160 100.0%
------------------------------------------------------------------------------------------------------------------------

(1) Information obtained from 12/31/05 Borrower's rent roll.

THE MARKET.(1) The City Centre building is located within the Salt Lake City
CBD, one block away from the Federal Courthouse building. Salt Lake City is the
state capital of Utah and its CBD is the main office and hotel location within
the Salt Lake Valley. The Salt Lake City CBD is located 10 minutes east of the
Salt Lake City International Airport which serves more than 21 million
passengers annually, and has eight major airlines serving the airport.

The greater Salt Lake City area has been experiencing a period of rapid economic
growth, especially in real estate. The forces encouraging this growth have been
the increased number of jobs, decreased vacancies, record-breaking absorption,
and increased rental rates.

----------
(1) Certain information obtained from a third party appraisal. The appraisal
relies upon many assumptions, and no representation is made as to the
accuracy of those assumptions.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

Vacancy rates have dropped 32% in the overall Salt Lake metropolitan office
market since year-end 2004. The most dramatic decrease has been in the Class A
sector, with CBD Class A experiencing almost a 75% decrease (from 19.61% to
5.07%) in vacancy rates. The annual weighted average asking lease rate for the
Salt Lake Metropolitan Office market for year-end 2005 increased from $15.27 to
$15.36. However, the existing Class A inventory realized increases by $2.37 to
$22.27 in the Downtown area, an increase of 12%. Absorption in 2005 was
1,736,735 square feet, the greatest ever experienced in Salt Lake with Class A
space accounting for over 50% of the total absorption.

The Salt Lake City metro area exhibits a generally healthy economic base, with
major employment sectors including a mix of government, high tech, service,
trade and manufacturing.

The 2006 estimated average household incomes within a 1, 3, and 5 mile radius of
the City Centre Building were $41,732, $56,799, and $59,795, respectively and
the 2006 estimated populations within the same radii were 19,790, 127,246, and
213,362.

THE BORROWER. The City Centre Building is owned by 12 separate borrowers, all of
which are limited liability companies organized as single purpose entities for
the purpose of acquiring, owning, and operating the City Centre Building as
tenants in common (collectively, the "Borrower"). The 12 tenant-in-common
borrowers are permitted under the loan documents to roll-up into an existing
tenant-in-common SPE borrower, City Centre Holdings, LLC. The sponsors are JDJ
Properties, Inc. and Dell Loy Hansen. As of 12/31/05, JDJ Properties, Inc. had a
reported net worth of approximately $41 million. As of 12/31/05, Dell Loy Hansen
had a reported net worth of approximately $335 million. Mr. Hansen is a
conditional guarantor, where his obligations under the guaranty are triggered
only in the event that the net worth of JDJ Properties, Inc. falls below $30
million at any one time during the term of the City Centre Building Loan. JDJ
Properties, Inc. is controlled by Dell Loy Hansen, an experienced Salt Lake City
real estate investor. Mr. Hansen is owner and Chief Executive Officer of the
Wasatch development and property management family of companies.

PROPERTY MANAGEMENT. The City Centre Building Property will be managed by
Wasatch Commercial Management, Inc., an affiliate of the borrower. The Wasatch
family of development and property management companies is widely invested in
Utah and throughout the United States. Wasatch and its family of development and
property management companies maintains a real estate portfolio valued in excess
of $1,215,000,000, including downtown Salt Lake City's Wells Fargo Building, the
historical landmark Ken Garff Bank Building, and the recently acquired Chase
Tower and Branch Bank Building. Also underway is a $100 million, 21-story office
tower at 222 S. Main in Salt Lake City, scheduled for completion in 2008.

LOCKBOX. None.

ESCROWS. The following escrow/reserve accounts have been established with
respect to the City Centre Building Loan:

ESCROWS / RESERVES
--------------------------------------------
TYPE: INITIAL MONTHLY
--------------------------------------------
Taxes ............... $ 303,767 $30,377
Insurance ........... $ 9,766 $ 3,255
Multi-Use Reserve ... $1,500,000 $ 0(1)
--------------------------------------------

(1) Multi-Use Reserve is being held to cover tenant improvements, leasing
commissions, and capital repairs/replacements at the Property during the
term of the loan.

ADDITIONAL DEBT. None.

RELEASE PROVISIONS. None.

SUBSTITUTION PROVISIONS. None.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

PAVILION COURT APARTMENTS

[PHOTO OMITTED]

--------------------------------------------------------------------------------
PROPERTY INFORMATION
--------------------------------------------------------------------------------
Number of Mortgaged Real Properties 1
Location (City/State) Novi, Michigan
Property Type Multifamily
Size (Units) 377
Percentage Physical Occupancy as of June 2, 2006 96.0%
Year Built 1986
Year Renovated 2003
Appraisal Value $32,000,000
# of Tenant Leases 362
Average Rent Per Unit $877
Underwritten Economic Occupancy 92.6%
Underwritten Revenues $3,919,859
Underwritten Total Expenses $1,736,622
Underwritten Net Operating Income (NOI) $2,183,237
Underwritten Net Cash Flow (NCF) $2,088,987
2005 NOI $2,321,104
2004 NOI $1,990,836
2003 NOI $1,616,916
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
MORTGAGE LOAN INFORMATION
--------------------------------------------------------------------------------
Mortgage Loan Seller MLML
Loan Group 2
Origination Date June 7, 2006
Cut-off Date Principal Balance $24,987,441
Cut-off Date Loan Balance Per Unit $66,280
Percentage of Initial Mortgage Pool Balance 1.6%
Number of Mortgage Loans 1
Type of Security (Fee/Leasehold) Fee
Mortgage Rate 6.1760%
Amortization Type Balloon
IO Period (Months) 0
Original Term to Maturity/ARD (Months) 120
Original Amortization Term (Months) 420
Original Call Protection LO(25), Def(91), O(4)
Lockbox NAP
Cut-off Date LTV Ratio 78.1%
LTV Ratio at Maturity or ARD 70.4%
Underwritten DSCR on NOI 1.25x
Underwritten DSCR on NCF 1.20x
--------------------------------------------------------------------------------

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

[MAP OMITTED]

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

THE LOAN. The 9th largest mortgage loan (the "Pavilion Court Apartments Loan")
is evidenced by a single promissory note secured by a first mortgage encumbering
the borrower's fee interest in a multifamily complex located in Novi, Michigan
(the "Pavilion Court Apartments Property"). The Pavilion Court Apartments Loan
has a principal balance of $24,987,441 as of the cut-off date and represents
approximately 1.6% of the initial mortgage pool balance and approximately 6.4%
of the initial loan group 2 balance.

The Pavilion Court Apartments Loan was originated June 7, 2006 and has a
remaining term of 119 months to its maturity date of July 1, 2016. The Pavilion
Court Apartments Loan may be voluntarily prepaid on or after April 1, 2016
without a prepayment premium and permits defeasance with United States
government obligations beginning two years after the creation of the trust.

THE PROPERTY(1.) The Pavilion Court Apartments Property is a 33 building,
two-story, Class "B+" apartment complex located at 22675 Pavilion Drive in Novi,
Michigan. The site occupies 42.06 acres and is located 20 miles northwest of the
Detroit Central Business District (CBD). The Pavilion Court Apartments Property
is located at the intersection of Haggerty Drive and West 9 Mile Road within
what is known as the Haggerty Corridor, a concentration of Class "A" office
buildings, big box retail and national hotel chains. Meijers, Office Max, Kohls,
Home Depot, Best Buy and an AMC 20 theater complex are all within one mile of
the subject. Also near the subject is the 1.2 million s.f. Twelve Oaks Mall (3
miles), a Taubman-owned retail mall property anchored by Marshall Fields, Sears,
JC Penney, and Lord and Taylor. To the south (2 miles) is Northville, which
borders Novi and features a downtown historical district surrounded by restored
Victorian homes. The property is at the hub of suburban Detroit's freeway system
with five minute access to I-96, I-696, I-275, M-14 and the new M-5. Novi's
major roadway, I-275, is located one block east of the subject and provides
access to Toledo to the south and Saginaw to the north. The Pavilion Court
Apartments Property was built in 1986 and has undergone $2.1 million in capital
improvements since 2001, primarily for upgrading appliances, replacing the roof
and carpets, manicured landscaping, as well as for asphalt and sidewalk repairs.
New roofing was installed on the entire subject property in 2003.

The property features a unit mix consisting of three types of two bedroom units.
There are 188 first floor two bedrooms (1,140 s.f. ), 47 second floor two
bedrooms (1,190 s.f.) with regular height ceilings and 142 second floor two
bedrooms (1,190 s.f.) with cathedral ceilings. The property offers excellent
amenities, including a staffed security entrance, private apartment entrances,
covered parking, full size in-unit washer and dryers, central heating and air
conditioning, a swimming pool, a fitness center, a tennis court, and an onsite
management office. Most of the second floor apartments have cathedral ceilings.
The tenant mix at the subject property is approximately 95% professionals and 5%
retirees.

MULTIFAMILY INFORMATION(2)

NO. OF AVERAGE UNIT NET % OF AVERAGE MONTHLY AVERAGE MONTHLY
UNIT MIX UNITS SQUARE FEET RENTABLE SF TOTAL UNITS ASKING RENT MARKET RENT/UNIT
--------------------------------------------------------------------------------------------------------------------------

2BR/2BA ......................... 188 1,140 214,320 48.8% $846 $825
2BR/2BA ......................... 47 1,190 55,930 12.7 860 875
2BR/2BA w/ hi ceilings .......... 142 1,190 168,980 38.5 923 895
--------------------------------------------------------------------------------------------------------------------------
WEIGHTED AVERAGE/TOTAL .......... 377 1,165 439,230 100.0% $877 $858
==========================================================================================================================

THE MARKET(1.) The Pavilion Court Apartments Property is located in Novi,
Michigan, an affluent community that contains average household incomes
exceeding $100,000 within a solid, diverse economy. The property is located in
Oakland County, where thirty-five percent of the global Fortune 500 companies
maintain an operational presence. In addition to the presence of the auto
industry, Oakland has major technology and health care sectors. The health care
industry contains five of Detroit's top ten employers in the region.

Approximately 72% of Oakland County's workforce consists of white collar
professionals. Oakland's unemployment rate of 5.7% is lower than the overall
7.4% rate for the Detroit Core MSA, largely due to its more diversified
employment base. Oakland is home to Automation Alley, one of the leading
technology clusters in the nation with 620 consortium members. Total employment
in Automation Alley is 340,000 with a total annual payroll of $24 billion.
Nearby universities, including University of Michigan, spend roughly $1 billion
annually for research and development. There are also a number of large
non-automotive employers in the region, including Kelly Services (headquarters),
Pulte Homes (headquarters), SBC Communications (13,800 employees), EDS
Corporation (12,000), Comerica Bank (7,800), Sears (6,800), and LaSalle Bank
(2,700). The health care industry is another major employer with Trinity Health
Systems (19,681), St. John Health (13,210), Detroit Medical (11,573), and
William Beaumont Hospital (11,745) being five of the top ten employers in the
Detroit CMSA. Providence Hospital, which is less than three miles from the
subject property, is currently building a $200 million health care addition to
its facility. The diversity of tech and health care employers in the area help
to provide economic stability to the local job base.

The Pavilion Court Apartments Property is located within the Detroit
metropolitan statistical area (MSA), which contains 207,972 apartment units with
a vacancy rate of 7.3%. The Novi/Livonia submarket, contains 19,329 apartment
units and a group of six comparable properties report a 7.3% vacancy rate. Net
absorption in the Novi/Livonia submarket has been positive over each of the past
ten years. Average asking rents are approximately $900 per unit and have been
steady over the past several years. New product delivered to the submarket is
anticipated to be minimal over the next two years.

----------
(1) Certain information is from the third party appraisal. The appraisal relies
upon many assumptions, and no representation is made as to the accuracy.

(2) Information obtained from the Pavilion Court Apartments Borrower's rent
roll dated June 2, 2006.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

THE BORROWER. The borrower, El-Ad Pavilion LLC (the "Borrower"), is a Delaware
limited liability company and a special purpose entity. The Borrower is 100%
owned by El-Ad Pavilion Management LLC, which is 100% owned by El-Ad Group
Florida (2005) LLC. El-Ad Group Florida (2005) LLC is 100% owned by El-Ad Group
Florida LLC, which is in turn 100% owned by The El-Ad Group Ltd.

El-Ad Group Florida LLC was formed in March 12, 2004 and currently owns 18
properties containing 2,411 residential units. According to the December 31,
2005 financial statements, El-Ad Group Florida LLC had a net worth of $127.4
million on assets of $576.7 million. Liquidity was $14.0 million. The El-Ad
Group Ltd was formed in 1992 and, per the financial statements for the period
ending September 30, 2005, reported a net worth of $93.5 million on assets of
$2.0 billion. Liquidity was $111.6 million. Shaoul Mishal is president and CEO
of El-Ad Pavilion LLC, El-Ad Pavilion Management LLC, El-Ad Group Florida (2005)
LLC, and El-Ad Group Florida LLC. Mr. Mishal is a real estate attorney and has
worked for the El-Ad Group since 1999.

PROPERTY MANAGEMENT. Property management and leasing will be handled by the
Altman Management Company, a third party property manager. Altman has been in
business since 1968 and currently manages approximately 12,850 residential units
in 8 states.

LOCKBOX. None.

ESCROWS. The following escrow/reserve accounts have been established with
respect to the Pavilion Court Apartments Loan:

ESCROWS/RESERVES

TYPE: INITIAL MONTHLY
------------------------------------------------------
Taxes ........................... $317,929 $38,527
Insurance ....................... $ 21,288 $10,644
Immediate Repairs ............... $ 0 $ 0
Capital Expenditures ............ $ 0 $ 7,854
Rollover Reserve ................ $ 0 $ 0

ADDITIONAL DEBT. Not permitted.

RELEASE PROVISIONS. None.

SUBSTITUTION PROVISIONS. None.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

THE SHOPS OF FAIRLAWN

[PHOTO OMITTED]

--------------------------------------------------------------------------------
PROPERTY INFORMATION
--------------------------------------------------------------------------------
Number of Mortgaged Real Properties 1
Location (City/State) Fairlawn, OH
Property Type Anchored Retail
Size (Square Feet) 133,334
Percentage Physical Occupancy as of April 17, 2006 100.0%
Year Built 1994
Year Renovated NAP
Appraisal Value $28,800,000
# of Tenant Leases 12
Average Rent Per Square Foot $16.50
Underwritten Economic Occupancy 95.0%
Underwritten Revenues $2,505,906
Underwritten Total Expenses $610,397
Underwritten Net Operating Income (NOI) $1,895,509
Underwritten Net Cash Flow (NCF) $1,788,289
2005 NOI $1,932,380
2004 NOI $1,912,685
2003 NOI $1,767,142
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
MORTGAGE LOAN INFORMATION
--------------------------------------------------------------------------------
Mortgage Loan Seller PMCF
Loan Group 1
Origination Date April 28, 2006
Cut-off Date Principal Balance $21,440,203
Cut-off Date Loan Balance Per SF/Unit $161
Percentage of Initial Mortgage Pool Balance 1.4%
Number of Mortgage Loans 1
Type of Security (Fee/Leasehold) Fee
Mortgage Rate 5.8200%
Amortization Type Balloon
IO Period (Months) 0
Original Term to Maturity/ARD (Months) 120
Original Amortization Term (Months) 360
Original Call Protection LO(28), Def(90), O(2)
Lockbox NAP
Cut-off Date LTV Ratio 74.5%
LTV Ratio at Maturity or ARD 63.0%
Underwritten DSCR on NOI 1.25x
Underwritten DSCR on NCF 1.18x
--------------------------------------------------------------------------------

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

[MAP OMITTED]

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

THE LOAN. The 10th largest mortgage loan ("The Shops of Fairlawn Loan") is
evidenced by a single promissory note and is secured by a first mortgage
encumbering an anchored neighborhood retail center located in Fairlawn, Summit
County, Ohio ("The Shops of Fairlawn Property"). The Shops of Fairlawn Loan has
a principal balance of $21,440,203 as of the cut-off date and represents
approximately 1.4% of the initial mortgage pool balance and approximately 1.9%
of the initial loan group 1 balance.

The Shops of Fairlawn Loan was originated on April 28, 2006 and has a remaining
term of 117 months to its maturity date of May 5, 2016. The Shops of Fairlawn
Loan may be voluntarily prepaid, in whole but not in part, on or after March 6,
2016 without a prepayment premium and permits defeasance with United States
government obligations beginning 25 months after securitization.

THE PROPERTY(1.) The Shops of Fairlawn Property is a 133,334 square foot
anchored neighborhood retail center situated on approximately 12 acres. The site
is improved with a single-story retail building, a portion of which also has a
mezzanine level of 20,000 sq. ft. in the Sofa Express and More tenant space that
is not included in the total GLA of 133,334 sq. ft. The Shops of Fairlawn
Property is anchored by Sofa Express and More (27,196 sq. ft.), CompUSA (25,000
sq. ft.), Borders (25,000 sq. ft.), and Sears Hardware (20,640 sq. ft.), and is
100% occupied by 12 tenants that are primarily regional and national tenants
with a majority (7 tenants comprising 67.2% of total GLA) having been in
occupancy since the property's opening.

The following table presents certain information relating to the major tenants
at The Shops of Fairlawn Property:

TENANT INFORMATION

CREDIT RATINGS SQUARE % OF BASE RENT LEASE
TENANT NAME PARENT COMPANY (MOODY'S/S&P)(2) FEET GLA PSF EXPIRATION
--------------------------------------------------------------------------------------------------------------------------

Sofa Express and More .......... Sofa Express, Inc. NR 27,196 20.4% $16.18 7/31/2010
CompUSA ........................ U.S. Commercial, S.A. de C.V. NR 25,000 18.7 12.50 3/31/2009
Borders ........................ Borders Group, Inc. NR 25,000 18.7 15.50 3/31/2009
Sears Hardware ................. Sears Holdings Corporation Ba1/BB+ 20,640 15.5 12.00 1/8/2009
--------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE ......... 97,836 73.4% $14.18
==========================================================================================================================

The following table presents certain information relating to the lease rollover
schedule at The Shops of Fairlawn Property:

LEASE ROLLOVER SCHEDULE(3)

CUMULATIVE
NUMBER OF % OF BASE CUMULATIVE CUMULATIVE CUMULATIVE % OF BASE
LEASES SQUARE FEET % OF GLA BASE RENT RENT SQUARE FEET % OF GLA BASE RENT RENT
YEAR EXPIRING EXPIRING EXPIRING EXPIRING EXPIRING EXPIRING EXPIRING EXPIRING EXPIRING
-----------------------------------------------------------------------------------------------------------------------------------

Vacant ......... NAP 0 0.0% 0 0.0%
2006 ........... 0 0 0.0 $ 0 0.0% 0 0.0 $ 0 0.0%
2007 ........... 0 0 0.0 0 0.0 0 0.0 0 0.0
2008 ........... 1 3,686 2.8 88,464 4.0 3,686 2.8 88,464 4.0
2009 ........... 7 89,592 67.2 1,387,420 63.1 93,278 70.0 1,475,884 67.1
2010 ........... 1 27,196 20.4 440,000 20.0 120,474 90.4 1,915,884 87.1
2011 ........... 2 11,340 8.5 235,790 10.7 131,814 98.9 2,151,674 97.8
2012 ........... 0 0 0.0 0 0.0 131,814 98.9 2,151,674 97.8
2013 ........... 0 0 0.0 0 0.0 131,814 98.9 2,151,674 97.8
2014 ........... 0 0 0.0 0 0.0 131,814 98.9 2,151,674 97.8
2015 ........... 1 1,520 1.1 48,640 2.2 133,334 100.0 2,200,314 100.0
Thereafter ..... 0 0 0.0 0 0.0 133,334 100.0 2,200,314 100.0
-----------------------------------------------------------------------------------------------------------------------------------
TOTAL .......... 12 133,334 100.0% $2,200,314 100.0%
===================================================================================================================================

----------
(1) Certain information obtained from a third party appraisal. The appraisal
relies upon many assumptions, and no representation is made as to the
accuracy of those assumptions.

(2) Ratings provided are for the entity identified in the "Parent Company"
column whether or not the Parent Company guarantees the lease.

(3) Information obtained from The Shops of Fairlawn Borrower's rent roll dated
April 17, 2006.

MERRILL LYNCH MORTGAGE TRUST 2006-C2
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2
--------------------------------------------------------------------------------

THE MARKET(1). The Shops of Fairlawn Property is situated in the northwest
sector of Akron, and is located on the north side of State Route 18, also known
as West Market Street, just east of its intersection with Cleveland Massillon
Road. Primary access to the subject neighborhood is provided by State Route 18,
an east/west roadway, and Interstate 77, a north/south interstate that serves
eastern Ohio and connects the subject neighborhood with Cleveland to the north
and Akron/Canton to the south. State Route 18 is the primary commercial corridor
that is densely developed with commercial land uses. Approximately 67,000
residents and 27,000 households are within five miles of The Shops of Fairlawn
Property. The 2005 estimated average household incomes within a 1, 3, and 5 mile
radius of The Shops of Fairlawn Property were $88,261, $102,303, and $84,316,
respectively. Based on Akron MSA's estimated average household income level of
$62,521, the subject's trade area exhibits a more favorable income profile than
the MSA. The population in the immediate area is projected to increase
approximately 7% by 2010. The vacancy rate for comparable retail space in the
area is 0.5% and 2.0% for the subject's Fairlawn/Montrose submarket. Projections
through 2008 indicate that construction activity is expected to be minimal.

THE BORROWER. The borrower, Shops of Fairlawn Delaware LLC, is a Delaware
limited liability company ( "The Shops of Fairlawn Borrower"), and a single
purpose entity. The Shops of Fairlawn Borrower is wholly owned by Shops of
Fairlawn Delaware Member LLC (100%), which in turn is wholly owned by Shops of
Fairlawn Retail Limited Partnership (100%). The sponsors are 613 Holdings, LLC
and 540 Investment Company Limited Partnership, and have a net worth of
$14,358,849 (as of December 31, 2005) and $121,000,000 (as of March 30, 2006),
respectively, for a combined net worth in excess of $135,000,000. Robert L.
Stark is the President of Shops of Fairlawn Delaware Member LLC as well as of
Shops of Fairlawn Retail Co., and is the sole member and manager of 613
Holdings, LLC. Morry Weiss has a majority ownership interest in 540 Investment
Company Limited Partnership. Robert L. Stark is the President and CEO of Robert
L. Stark Enterprises Inc., a real state investment development and management
firm. Mr. Stark has over 25 years of real estate experience and has developed
over 5 million square feet. Morry Weiss is the chairman of the board and former
Chief Executive Officer of American Greetings (NYSE: AM), an international
manufacturer of social expression products, which reported total revenues of
approximately $1.89 billion for 12 months ending February 2006.

The Shops of Fairlawn Borrower is an affiliate of the borrower under The
Promenade of Westlake loan.

PROPERTY MANAGEMENT. Robert L. Stark Enterprises, Inc., an affiliate of The
Shops of Fairlawn Borrower, manages The Shops of Fairlawn Property.

LOCKBOX. None.

ESCROWS. The following escrow/reserve accounts have been established with
respect to The Shops of Fairlawn Loan:

ESCROWS/RESERVES

TYPE: INITIAL MONTHLY CAPPED
-------------------------------------------------------------
Taxes ........................ $93,015 $18,603
Insurance .................... $ 5,075 $ 2,538
Capital Expenditures ......... $ 0 $ 1,690 $ 60,840
Leasing Reserve(2) ........... $ 0 $19,355 $600,000

ADDITIONAL DEBT. Not permitted, expect for trade payables incurred in the
ordinary course of business.

RELEASE PROVISIONS. None.

SUBSTITUTION PROVISIONS. None.

----------
(1) Certain information obtained from a third party appraisal. The appraisal
relies upon many assumptions, and no representation is made as to the
accuracy of those assumptions.

(2) No funds in the Leasing Reserve are permitted to be released prior to
January 1, 2009.



                                                                         ANNEX D



[LaSalle Bank ABN AMRO LOGO]            MERRILL LYNCH MORGAGE TRUST 2006-C2                          Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                  SERIES 2006-C2                                     Prior Payment:         N/A
135 S. LaSalle Street, Suite 1625                                                                    Next Payment:    12-Oct-06
Chicago, IL 60603                                                                                    Record Date:     30-Aug-06
USA

                                               ABN AMRO ACCT: 723670.1
Administrator:                                                                                 Analyst:
Deanna Murphy 312.904.7989               REPORTING PACKAGE TABLE OF CONTENTS                   Patrick Gong 714.259.6253
deanna.murphy@abnamro.com                                                                      patrick.gong@abnamro.com
-------------------------------------------------------------------------------------------------------------------------------

                                                                                    Page(s)
                                                                                    ---------
Issue Id:               MLMT06C2  Statements to Certificateholders                  Page 2     Closing Date:        17-Aug-2006
                                  Cash Recon                                        Page 3
Monthly                           Bond Interest Reconciliation                      Page 4     First Payment Date:  12-Sep-2006
   Data                           Bond Interest Reconciliation                      Page 5
   File                           Shortfall Summary Report                          Page 6     Rated Final Payment
   Name:   MLMT06C2_200605_3.ZIP  Asset-Backed Facts ~ 15 Month Loan Status                       Date:             12-Aug-2043
                                     Summary                                        Page 7
                                  Asset-Backed Facts ~ 15 Month Loan Payoff/Loss
                                     Summary                                        Page 8     Determination Date:
                                  Mortgage Loan Characteristics                     Page 9-11
                                  Delinquent Loan Detail                            Page 12         Trust Collection Period
                                  Loan Level Detail                                 Page 13
                                  Realized Loss Detail                              Page 14
                                  Collateral Realized Loss                          Page 15
                                  Appraisal Reduction Detail                        Page 16
                                  Material Breaches Detail                          Page 17
                                  Historical Collateral Prepayment                  Page 18
                                  Specially Serviced (Part I) - Loan Detail         Page 19
                                  Specially Serviced (Part II) - Servicer Comments  Page 20
                                  Summary of Loan Maturity Extensions               Page 21
                                  Rating Information                                Page 22
                                  Other Related Information                         Page 23
-------------------------------------------------------------------------------------------------------------------------------
                                                   PARTIES TO THE TRANSACTION
-------------------------------------------------------------------------------------------------------------------------------
                                  Depositor: Merrill Lynch Mortgage Investors, Inc.
                         Underwriter: Merrill Lynch, Pierce, Fenner & Smith Incorporated/IXIS Securities
                            North America Inc./Goldman Sachs & Co./Morgan Stanley & Co. Incorporated
                      Master Servicer: Wachovia Bank, National Association/Prudential Asset Resources, Inc.
                                           Special Servicer: J.E. Robert Company, Inc.
                        Rating Agency: Moody's Investors Service, Inc./Standard & Poor's Rating Services,
                                          a division of The McGraw-Hill Companies, Inc.
-------------------------------------------------------------------------------------------------------------------------------

                                  ------------------------------------------------------------------
                                  INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES
                                  ------------------------------------------------------------------
                                  LaSalle Web Site                                  www.etrustee.net
                                  LaSalle Factor Line                               800.246.5761
                                  ------------------------------------------------------------------

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



                                                                    PAGE 1 OF 23





[LaSalle Bank ABN AMRO LOGO]            MERRILL LYNCH MORGAGE TRUST 2006-C2                          Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                  SERIES 2006-C2                                     Prior Payment:         N/A
                                                                                                     Next Payment:    12-Oct-06
                                                                                                     Record Date:     30-Aug-06


                                              ABN AMRO ACCT: 723670.1



                                                                                                                PASS-THROUGH
       CLASS     ORIGINAL     OPENING  PRINCIPAL   PRINCIPAL      NEGATIVE    CLOSING   INTEREST     INTEREST       RATE
       CUSIP  FACE VALUE (1)  BALANCE   PAYMENT   ADJ. OR LOSS  AMORTIZATION  BALANCE  PAYMENT (2)  ADJUSTMENT  Next Rate(3)
----------------------------------------------------------------------------------------------------------------------------


Total
----------------------------------------------------------------------------------------------------------------------------
                                                                ------------------------------------
                                                                Total P&I Payment
                                                                ------------------------------------


Notes:

(1)  N denotes notional balance not included in total

(2)  Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest
     equals Interest Payment

(3)  Estimated.

*    Denotes Controlling Class


                                                                    PAGE 2 OF 23





[LaSalle Bank ABN AMRO LOGO]            MERRILL LYNCH MORGAGE TRUST 2006-C2                          Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                  SERIES 2006-C2                                     Prior Payment:         N/A
                                                                                                     Next Payment:    12-Oct-06
                                                                                                     Record Date:     30-Aug-06


                                              ABN AMRO ACCT: 723670.1

                                            CASH RECONCILIATION SUMMARY

                                INTEREST SUMMARY
--------------------------------------------------------------------------------
Current Scheduled Interest                                                  0.00
Less Deferred Interest                                                      0.00
Less PPIS Reducing Scheduled Int                                            0.00
Plus Gross Advance Interest                                                 0.00
Less ASER Interest Adv Reduction                                            0.00
Less Other Interest Not Advanced                                            0.00
Less Other Adjustment                                                       0.00
--------------------------------------------------------------------------------
Total                                                                       0.00
--------------------------------------------------------------------------------
UNSCHEDULED INTEREST:
Prepayment Penalties                                                        0.00
Yield Maintenance Penalties                                                 0.00
Other Interest Proceeds                                                     0.00
--------------------------------------------------------------------------------
Total                                                                       0.00
--------------------------------------------------------------------------------
Less Fee Paid To Servicer                                                   0.00
Less Fee Strips Paid by Servicer                                            0.00
--------------------------------------------------------------------------------
LESS FEES & EXPENSES PAID BY/TO SERVICER
--------------------------------------------------------------------------------
Special Servicing Fees                                                      0.00
Workout Fees                                                                0.00
Liquidation Fees                                                            0.00
Interest Due Serv on Advances                                               0.00
Non Recoverable Advances                                                    0.00
Misc. Fees & Expenses                                                       0.00
--------------------------------------------------------------------------------
Total Unscheduled Fees & Expenses                                           0.00
--------------------------------------------------------------------------------
Total Interest Due Trust                                                    0.00
--------------------------------------------------------------------------------
LESS FEES & EXPENSES PAID BY/TO TRUST
--------------------------------------------------------------------------------
Trustee Fee                                                                 0.00
Fee Strips                                                                  0.00
Misc Fees                                                                   0.00
Interest Reserve Withholding                                                0.00
Plus Interest Reserve Deposit                                               0.00
--------------------------------------------------------------------------------
Total                                                                       0.00
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                PRINCIPAL SUMMARY
--------------------------------------------------------------------------------
SCHEDULED PRINCIPAL:
Current Scheduled Principal                                                 0.00
Advanced Scheduled Principal                                                0.00
--------------------------------------------------------------------------------
Scheduled Principal                                                         0.00
--------------------------------------------------------------------------------
UNSCHEDULED PRINCIPAL:
Curtailments                                                                0.00
Prepayments in Full                                                         0.00
Liquidation Proceeds                                                        0.00
Repurchase Proceeds                                                         0.00
Other Principal Proceeds                                                    0.00
--------------------------------------------------------------------------------
Total Unscheduled Principal                                                 0.00
--------------------------------------------------------------------------------
Remittance Principal                                                        0.00
--------------------------------------------------------------------------------
Remittance P&I Due Trust                                                    0.00
--------------------------------------------------------------------------------
Remittance P&I Due Certs                                                    0.00
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                              POOL BALANCE SUMMARY
--------------------------------------------------------------------------------
                                                                 Balance   Count
--------------------------------------------------------------------------------
Beginning Pool                                                     0.00      0
Scheduled Principal                                                0.00      0
Unscheduled Principal                                              0.00      0
Deferred Interest                                                  0.00
Liquidations                                                       0.00      0
Repurchases                                                        0.00      0
Ending Pool                                                        0.00      0
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                            Servicing Advance Summary
--------------------------------------------------------------------------------
                                                                          Amount
--------------------------------------------------------------------------------
Prior Outstanding
Plus Current Period
Less Recovered
Less Non Recovered
Ending Outstanding
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                              SERVICING FEE SUMMARY
--------------------------------------------------------------------------------
Current Servicing Fees                                                      0.00
Plus Fees Advanced for PPIS                                                 0.00
Less Reduction for PPIS                                                     0.00
Plus Delinquent Servicing Fees                                              0.00
--------------------------------------------------------------------------------
Total Servicing Fees                                                        0.00
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                               CAP LEASE ACCRETION
--------------------------------------------------------------------------------
Accretion Amt                                                               0.00
Distributable Interest                                                      0.00
Distributable Principal                                                     0.00
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                  PPIS SUMMARY
--------------------------------------------------------------------------------
Gross PPIS                                                                  0.00
Reduced by PPIE                                                             0.00
Reduced by Shortfalls in Fees                                               0.00
Reduced by Other Amounts                                                    0.00
--------------------------------------------------------------------------------
PPIS Reducing Scheduled Interest                                            0.00
--------------------------------------------------------------------------------
PPIS Reducing Servicing Fee                                                 0.00
--------------------------------------------------------------------------------
PPIS Due Certificate                                                        0.00
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                   ADVANCE SUMMARY (ADVANCE MADE BY SERVICER)
--------------------------------------------------------------------------------
                                                            Principal   Interest
--------------------------------------------------------------------------------
Prior Outstanding                                              0.00       0.00
Plus Current Period                                            0.00       0.00
Less Recovered                                                 0.00       0.00
Less Non Recovered                                             0.00       0.00
Ending Outstanding                                             0.00       0.00
--------------------------------------------------------------------------------


                                                                    PAGE 3 OF 23





[LaSalle Bank ABN AMRO LOGO]            MERRILL LYNCH MORGAGE TRUST 2006-C2                          Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                  SERIES 2006-C2                                     Prior Payment:         N/A
                                                                                                     Next Payment:    12-Oct-06
                                                                                                     Record Date:     30-Aug-06


                                              ABN AMRO ACCT: 723670.1

                                        BOND INTEREST RECONCILIATION DETAIL



          Accrual                             Accrued      Total       Total    Distributable
       ------------  Opening  Pass-Through  Certificate   Interest   Interest    Certificate
Class  Method  Days  Balance      Rate        Interest   Additions  Deductions     Interest
---------------------------------------------------------------------------------------------


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

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


                  Current    Remaining           Credit
       Interest    Period   Outstanding         Support
        Payment  Shortfall    Interest   ---------------------
Class   Amount    Recovery   Shorfalls   Original  Current (1)
--------------------------------------------------------------


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

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


(1)  Determined as follows: (A) the ending balance of all the classes less (B)
     the sum of (i) the ending balance of the class and (ii) the ending balance
     of all classes which are not subordinate to the class divided by (A).


                                                                    PAGE 4 OF 23





[LaSalle Bank ABN AMRO LOGO]             MERRILL LYNCH MORGAGE TRUST 2006-C2                         Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                   SERIES 2006-C2                                    Prior Payment:         N/A
                                                                                                     Next Payment:    12-Oct-06
                                                                                                     Record Date:     30-Aug-06


                                              ABN AMRO ACCT: 723670.1

                                        BOND INTEREST RECONCILIATION DETAIL



                                                       Additions
                           ----------------------------------------------------------------
                                            Interest
         Prior    Current                   Accrual                                Other
       Interest  Interest  Prior Interest   on Prior  Prepayment     Yield       Interest
Class  Due Date  Due Date   Shortfall Due  Shortfall   Premiums   Maintenance  Proceeds (1)
-------------------------------------------------------------------------------------------


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

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


                    Deductions
       -----------------------------------

                  Deferred &                Distributable  Interest
       Allocable   Accretion    Interest     Certificate    Payment
Class     PPIS     Interest   Loss Expense     Interest     Amount
-------------------------------------------------------------------


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

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


(1)  Other Interest Proceeds are additional interest amounts specifically
     allocated to the bond(s) and used in determining the Bondholder's
     Distributable Interest.


                                                                    PAGE 5 OF 23





[LaSalle Bank ABN AMRO LOGO]             MERRILL LYNCH MORGAGE TRUST 2006-C2                         Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                   SERIES 2006-C2                                    Prior Payment:         N/A
                                                                                                     Next Payment:    12-Oct-06
                                                                                                     Record Date:     30-Aug-06


                                              ABN AMRO ACCT: 723670.1

                                            INTEREST ADJUSTMENTS SUMMARY

SHORTFALL ALLOCATED TO THE BONDS:
-----------------------------------------------------
Net Prepayment Int. Shortfalls Allocated to the Bonds   0.00
Special Servicing Fees                                  0.00
Workout Fees                                            0.00
Liquidation Fees                                        0.00
Legal Fees                                              0.00
Misc. Fees & Expenses Paid by/to Servicer               0.00
Interest Paid to Servicer on Outstanding Advances       0.00
ASER Interest Advance Reduction                         0.00
Interest Not Advanced (Current Period)                  0.00
Recoup of Prior Advances by Servicer                    0.00
Servicing Fees Paid Servicer on Loans Not Advanced      0.00
Misc. Fees & Expenses Paid by Trust                     0.00
Shortfall Due to Rate Modification                      0.00
Other Interest Loss                                     0.00
                                                        ----
Total Shortfall Allocated to the Bonds                  0.00
                                                        ====

EXCESS ALLOCATED TO THE BONDS:
-----------------------------------------------------
Other Interest Proceeds Due the Bonds                   0.00
Prepayment Interest Excess Due the Bonds                0.00
Interest Income                                         0.00
Yield Maintenance Penalties Due the Bonds               0.00
Prepayment Penalties Due the Bonds                      0.00
Recovered ASER Interest Due the Bonds                   0.00
Recovered Interest Due the Bonds                        0.00
ARD Excess Interest                                     0.00
                                                        ----
Total Excess Allocated to the Bonds                     0.00
                                                        ====

AGGREGATE INTEREST ADJUSTMENT ALLOCATED TO THE BONDS
-----------------------------------------------------
Total Excess Allocated to the Bonds                     0.00
Less Total Shortfall Allocated to the Bonds             0.00
                                                        ----
Total Interest Adjustment to the Bonds                  0.00
                                                        ====

                                                                    PAGE 6 OF 23





[LaSalle Bank ABN AMRO LOGO]            MERRILL LYNCH MORGAGE TRUST 2006-C2                          Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                  SERIES 2006-C2                                     Prior Payment:         N/A
                                                                                                     Next Payment:    12-Oct-06
                                                                                                     Record Date:     30-Aug-06

                                              ABN AMRO ACCT: 723670.1

                            ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY




                                Delinquency Aging Categories                                     Special Event Categories (1)
              ---------------------------------------------------------------------------  ---------------------------------------
                                                                                                           Specially
              Delinq 1 Month  Delinq 2 Months  Delinq 3+ Months  Foreclosure      REO      Modifications    Serviced    Bankruptcy
Distribution  --------------  ---------------  ----------------  -----------  -----------  -------------  -----------  -----------
    Date        #   Balance     #   Balance       #   Balance    #   Balance  #   Balance   #   Balance   #   Balance  #   Balance
----------------------------------------------------------------------------------------------------------------------------------


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


(1)  Note: Modification, Specially Serviced & Bankruptcy Totals are Included in
     the Appropriate Delinquency Aging Category


                                                                    PAGE 7 OF 23





[LaSalle Bank ABN AMRO LOGO]            MERRILL LYNCH MORGAGE TRUST 2006-C2                          Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                  SERIES 2006-C2                                     Prior Payment:         N/A
                                                                                                     Next Payment:    12-Oct-06
                                                                                                     Record Date:     30-Aug-06

                                              ABN AMRO ACCT: 723670.1

                            ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY




                                                                                               Realized   Remaining   Curr Weighted
              Ending Pool(1)  Payoffs (2)   Penalties  Appraisal Reduct.(2)  Liquidations(2)   Losses(2)     Term         Avg.
Distribution  --------------  -----------  ----------  --------------------  ---------------  ----------  ---------  --------------
    Date        #   Balance   #   Balance  #   Amount       #   Balance        #   Balance    #   Amount  Life       Coupon   Remit
-----------------------------------------------------------------------------------------------------------------------------------


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



                                                                    PAGE 8 OF 23





[LaSalle Bank ABN AMRO LOGO]            MERRILL LYNCH MORGAGE TRUST 2006-C2                          Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                  SERIES 2006-C2                                     Prior Payment:         N/A
                                                                                                     Next Payment:    12-Oct-06
                                                                                                     Record Date:     30-Aug-06


                                              ABN AMRO ACCT: 723670.1

                                           MORTGAGE LOAN CHARACTERISTICS

                       DISTRIBUTION OF PRINCIPAL BALANCES

                                                      Weighted Average
Current Scheduled    # of   Scheduled     % of    ---------------------------
     Balance        Loans    Balance    Balance   Term   Coupon   PFY DSCR
-----------------------------------------------------------------------------

-----------------------------------------------------------------------------
                      0         0        0.00%
-----------------------------------------------------------------------------

Average Schedule Balance              0
Maximum Schedule Balance (9,999,999,999)
Minimum Schedule Balance  9,999,999,999

                DISTRIBUTION OF REMAINING TERM (FULLY AMORTIZING)

                                                      Weighted Average
 Fully Amortizing    # of   Scheduled     % of    ---------------------------
  Mortgage Loans    Loans    Balance    Balance   Term   Coupon   PFY DSCR
-----------------------------------------------------------------------------

-----------------------------------------------------------------------------
                      0         0        0.00%
-----------------------------------------------------------------------------

                     DISTRIBUTION OF MORTGAGE INTEREST RATES

                                                      Weighted Average
 Current Mortgage    # of   Scheduled     % of    ---------------------------
  Interest Rate     Loans    Balance    Balance   Term   Coupon   PFY DSCR
-----------------------------------------------------------------------------

-----------------------------------------------------------------------------
                      0         0        0.00%
-----------------------------------------------------------------------------

Minimum Mortgage Interest Rate 900.000%
Maximum Mortgage Interest Rate 900.000%

                    DISTRIBUTION OF REMAINING TERM (BALLOON)

                                                      Weighted Average
     Balloon         # of   Scheduled     % of    ---------------------------
  Mortgage Loans    Loans    Balance    Balance   Term   Coupon   PFY DSCR
-----------------------------------------------------------------------------

-----------------------------------------------------------------------------
                      0         0        0.00%
-----------------------------------------------------------------------------


                                                                    PAGE 9 OF 23





[LaSalle Bank ABN AMRO LOGO]            MERRILL LYNCH MORGAGE TRUST 2006-C2                          Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                  SERIES 2006-C2                                     Prior Payment:         N/A
                                                                                                     Next Payment:    12-Oct-06
                                                                                                     Record Date:     30-Aug-06


                                              ABN AMRO ACCT: 723670.1

                                           MORTGAGE LOAN CHARACTERISTICS

                           DISTRIBUTION OF DSCR (PFY)

 Debt Service     # of   Scheduled    % of
Coverage Ratio   Loans    Balance    Balance   WAMM   WAC   PFY DSCR
--------------------------------------------------------------------

--------------------------------------------------------------------
                   0         0        0.00%
--------------------------------------------------------------------

Maximum DSCR 0.000
Minimum DSCR 0.000

                          DISTRIBUTION OF DSCR (CUTOFF)

 Debt Service     # of   Scheduled    % of
Coverage Ratio   Loans    Balance    Balance   WAMM   WAC   PFY DSCR
--------------------------------------------------------------------

--------------------------------------------------------------------
                   0         0        0.00%
--------------------------------------------------------------------

Maximum DSCR 0.000
Minimum DSCR 0.000

                             GEOGRAPHIC DISTRIBUTION

  Geographic      # of   Scheduled    % of
   Location      Loans    Balance    Balance   WAMM   WAC   PFY DSCR
--------------------------------------------------------------------

--------------------------------------------------------------------
                   0         0        0.00%
--------------------------------------------------------------------


                                                                   PAGE 10 OF 23





[LaSalle Bank ABN AMRO LOGO]            MERRILL LYNCH MORGAGE TRUST 2006-C2                          Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                  SERIES 2006-C2                                     Prior Payment:         N/A
                                                                                                     Next Payment:    12-Oct-06
                                                                                                     Record Date:     30-Aug-06


                                              ABN AMRO ACCT: 723670.1

                                           MORTGAGE LOAN CHARACTERISTICS

                         DISTRIBUTION OF PROPERTY TYPES

                  # OF   SCHEDULED     % OF
PROPERTY TYPES   LOANS    BALANCE    BALANCE   WAMM   WAC   PFY DSCR
--------------------------------------------------------------------

--------------------------------------------------------------------
                     0           0      0.00%
--------------------------------------------------------------------

                        DISTRIBUTION OF AMORTIZATION TYPE

                     # OF   SCHEDULED     % OF
AMORTIZATION TYPE   LOANS    BALANCE    BALANCE   WAMM   WAC   PFY DSCR
-----------------------------------------------------------------------

-----------------------------------------------------------------------
                        0           0      0.00%
-----------------------------------------------------------------------

                         DISTRIBUTION OF LOAN SEASONING

                    # OF   SCHEDULED     % OF
NUMBER OF MONTHS   LOANS    BALANCE    BALANCE   WAMM   WAC   PFY DSCR
----------------------------------------------------------------------

----------------------------------------------------------------------
                       0           0      0.00%
----------------------------------------------------------------------

                       DISTRIBUTION OF YEAR LOANS MATURING

                  # OF   SCHEDULED     % OF
YEAR             LOANS    BALANCE    BALANCE   WAMM    WAC   PFY DSCR
---------------------------------------------------------------------
2006                 0           0      0.00%     0   0.00%      0.00
2007                 0           0      0.00%     0   0.00%      0.00
2008                 0           0      0.00%     0   0.00%      0.00
2009                 0           0      0.00%     0   0.00%      0.00
2010                 0           0      0.00%     0   0.00%      0.00
2011                 0           0      0.00%     0   0.00%      0.00
2012                 0           0      0.00%     0   0.00%      0.00
2013                 0           0      0.00%     0   0.00%      0.00
2014                 0           0      0.00%     0   0.00%      0.00
2015                 0           0      0.00%     0   0.00%      0.00
2016                 0           0      0.00%     0   0.00%      0.00
2017 & Greater       0           0      0.00%     0   0.00%      0.00
---------------------------------------------------------------------
                     0           0      0.00%
---------------------------------------------------------------------


                                                                   PAGE 11 OF 23





[LaSalle Bank ABN AMRO LOGO]            MERRILL LYNCH MORGAGE TRUST 2006-C2                          Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                  SERIES 2006-C2                                     Prior Payment:         N/A
                                                                                                     Next Payment:    12-Oct-06
                                                                                                     Record Date:     30-Aug-06


                                              ABN AMRO ACCT: 723670.1

                                               DELINQUENT LOAN DETAIL



             Paid                 Outstanding   Out. Property                    Special
Disclosure   Thru   Current P&I       P&I         Protection    Loan Status      Servicer     Foreclosure   Bankruptcy    REO
Control #    Date     Advance      Advances**      Advances       Code (1)    Transfer Date      Date          Date      Date
-----------------------------------------------------------------------------------------------------------------------------


TOTAL
-----------------------------------------------------------------------------------------------------------------------------


A. IN GRACE PERIOD

B. LATE PAYMENT BUT < 1 MONTH DELINQ.

1. DELINQ. 1 MONTH

2. DELINQ. 2 MONTHS

3. DELINQUENT 3 + MONTHS

4. PERFORMING MATURED BALLOON

5. NON PERFORMING MATURED BALLOON

7. FORECLOSURE

9. REO

**   Outstanding  P&I Advances  include the current  period P&I Advances and may
     include Servicer and Trust Advances.


                                                                   PAGE 12 OF 23





[LaSalle Bank ABN AMRO LOGO]            MERRILL LYNCH MORGAGE TRUST 2006-C2                          Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                  SERIES 2006-C2                                     Prior Payment:         N/A
                                                                                                     Next Payment:    12-Oct-06
                                                                                                     Record Date:     30-Aug-06


                                              ABN AMRO ACCT: 723670.1

                                                 LOAN LEVEL DETAIL



                                             Operating              Ending                                              Loan
Disclosure         Property  Maturity   PFY  Statement    Geo.    Principal  Note  Scheduled  Prepayment  Prepayment   Status
 Control #  Group    Type      Date    DSCR     Date    Location   Balance   Rate     P&I       Amount       Date     Code (1)
------------------------------------------------------------------------------------------------------------------------------


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


*    NOI and DSCR, if available and reportable under the terms of the trust
     agreement, are based on information obtained from the related borrower, and
     no other party to the agreement shall be held liable for the accuracy or
     methodology used to determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month

2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

5. Non Performing Matured Ballon

7. Foreclosure

9. REO


                                                                   PAGE 13 OF 23





[LaSalle Bank ABN AMRO LOGO]            MERRILL LYNCH MORGAGE TRUST 2006-C2                          Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                  SERIES 2006-C2                                     Prior Payment:         N/A
                                                                                                     Next Payment:    12-Oct-06
                                                                                                     Record Date:     30-Aug-06


                                              ABN AMRO ACCT: 723670.1

                                                REALIZED LOSS DETAIL



                                          Beginning            Gross Proceeds   Aggregate       Net       Net Proceeds
        Disclosure  Appraisal  Appraisal  Scheduled    Gross     as a % of     Liquidation  Liquidation     as a % of    Realized
Period   Control #     Date      Value     Balance   Proceeds  Sched. Balance   Expenses *    Proceeds   Sched. Balance    Loss
---------------------------------------------------------------------------------------------------------------------------------


---------------------------------------------------------------------------------------------------------------------------------
CURRENT TOTAL

CUMULATIVE
---------------------------------------------------------------------------------------------------------------------------------


*    Aggregate liquidation expenses also include outstanding P&I advances and
     unpaid servicing fees, unpaid trustee fees, etc.


                                                                   PAGE 14 OF 23





[LaSalle Bank ABN AMRO LOGO]            MERRILL LYNCH MORGAGE TRUST 2006-C2                          Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                  SERIES 2006-C2                                     Prior Payment:         N/A
                                                                                                     Next Payment:    12-Oct-06
                                                                                                     Record Date:     30-Aug-06


                                              ABN AMRO ACCT: 723670.1

                                    BOND/COLLATERAL REALIZED LOSS RECONCILIATION



                                                                                               Interest
                                                                                             (Shortages)/
                       Beginning                    Prior Realized    Amounts Covered by   Excesses applied
                    Balance of the    Aggregate    Loss Applied to  Overcollateralization    to Realized
Prospectus              Loan at     Realized Loss   Certificates       and other Credit         Losses
    ID      Period    Liquidation      on Loans           A                   B                   C
-----------------------------------------------------------------------------------------------------------

CUMULATIVE



                                        Additional
                 Modification         (Recoveries)/                                               (Recoveries)/
            Adjustments/appraisal  Expenses applied to   Current Realized    Recoveries of        Realized Loss
Prospectus   Reduction Adjustment    Realized Losses      Loss Applied to   Realized Losses        Applied to
    ID                D                     E             Certififcates*      Paid as Cash    Certificate Interest
------------------------------------------------------------------------------------------------------------------

CUMULATIVE


*    In the Initial  Period the Current  Realized  Loss Applied to  Certificates
     will equal Aggregate  Realized Loss on Loans - B - C - D + E instead of A -
     C - D + E

Description of Fields
---------------------
          A             Prior Realized Loss Applied to Certificates

          B             Reduction to Realized Loss applied to bonds (could
                        represent OC, insurance policies, reserve accounts, etc)

          C             Amounts classified by the Master as interest adjustments
                        from general collections on a loan with a Realized Loss

          D             Adjustments that are based on principal haircut or
                        future interest foregone due to modification

          E             Realized Loss Adjustments, Supplemental Recoveries or
                        Expenses on a previously liquidated loan


                                                                   PAGE 15 OF 23





[LaSalle Bank ABN AMRO LOGO]            MERRILL LYNCH MORGAGE TRUST 2006-C2                          Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                  SERIES 2006-C2                                     Prior Payment:         N/A
                                                                                                     Next Payment:    12-Oct-06
                                                                                                     Record Date:     30-Aug-06


                                              ABN AMRO ACCT: 723670.1

                                             APPRAISAL REDUCTION DETAIL



                                                                                       Remaining Term
Disclosure   Appraisal   Scheduled     AR     Current P&I            Note   Maturity   --------------
 Control#    Red. Date    Balance    Amount     Advance      ASER    Rate     Date       Life
-----------------------------------------------------------------------------------------------------


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

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


                                              Appraisal
Disclosure   Property   Geographic          ------------
 Control#      Type      Location    DSCR   Value   Date
--------------------------------------------------------


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



                                                                   PAGE 16 OF 23





[LaSalle Bank ABN AMRO LOGO]            MERRILL LYNCH MORGAGE TRUST 2006-C2                          Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                  SERIES 2006-C2                                     Prior Payment:         N/A
                                                                                                     Next Payment:    12-Oct-06
                                                                                                     Record Date:     30-Aug-06

                                              ABN AMRO ACCT: 723670.1

                               MATERIAL BREACHES AND MATERIAL DOCUMENT DEFECT DETAIL


--------------------------------------------------------------------------------
               Ending    Material
Disclosure   Principal    Breach    Material Breach and Material Document Defect
Control #     Balance      Date                      Description
--------------------------------------------------------------------------------

  Material breaches of pool asset representation or warranties or transaction
                                   covenants.


                                                                   PAGE 17 OF 23





[LaSalle Bank ABN AMRO LOGO]            MERRILL LYNCH MORGAGE TRUST 2006-C2                          Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                  SERIES 2006-C2                                     Prior Payment:         N/A
                                                                                                     Next Payment:    12-Oct-06
                                                                                                     Record Date:     30-Aug-06


                                              ABN AMRO ACCT: 723670.1

                                   HISTORICAL COLLATERAL LEVEL PREPAYMENT REPORT



--------------------------------------------------------------------------------------------------------------------
Disclosure   Payoff   Initial                       Payoff   Penalty   Prepayment   Maturity   Property   Geographic
 Control #   Period   Balance                Type   Amount    Amount      Date        Date       Type      Location
--------------------------------------------------------------------------------------------------------------------


                                                 -------------------
                                CURRENT
                                CUMULATIVE
                                                 -------------------



                                                                   PAGE 18 OF 23





[LaSalle Bank ABN AMRO LOGO]            MERRILL LYNCH MORGAGE TRUST 2006-C2                          Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                  SERIES 2006-C2                                     Prior Payment:         N/A
                                                                                                     Next Payment:    12-Oct-06
                                                                                                     Record Date:     30-Aug-06

                                              ABN AMRO ACCT: 723670.1

                             SPECIALLY SERVICED (PART I) ~ LOAN DETAIL (END OF PERIOD)




---------------------------------------------------------------------------------------------------------------------------------
                         Loan         Balance                      Remaining
Disclosure  Servicing  Status   -----------------  Note  Maturity  ---------  Property     Geo.                             NOI
 Control #  Xfer Date  Code(1)  Schedule   Actual  Rate    Date    Life         Type    Location     NOI        DSCR       Date
---------------------------------------------------------------------------------------------------------------------------------

                                                                                                  Not Avail  Not Avail  Not Avail


(1) Legend:

A. P&I Adv - in Grace Period

B. P&I Adv - < one month delinq

1. P&I Adv - delinquent 1 month

2. P&I Adv - delinquent 2 months

3. P&I Adv - delinquent 3+ months

4. Mat. Balloon/Assumed P&I

5. Non Performing Mat. Balloon

7. Foreclosure

9. REO


                                                                   PAGE 19 OF 23





[LaSalle Bank ABN AMRO LOGO]            MERRILL LYNCH MORGAGE TRUST 2006-C2                          Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                  SERIES 2006-C2                                     Prior Payment:         N/A
                                                                                                     Next Payment:    12-Oct-06
                                                                                                     Record Date:     30-Aug-06

                                              ABN AMRO ACCT: 723670.1

                    SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS (END OF PERIOD)


----------------------------------
Disclosure   Resolution
 Control #    Strategy    Comments
----------------------------------

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


                                                                   PAGE 20 OF 23





[LaSalle Bank ABN AMRO LOGO]            MERRILL LYNCH MORGAGE TRUST 2006-C2                          Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                  SERIES 2006-C2                                     Prior Payment:         N/A
                                                                                                     Next Payment:    12-Oct-06
                                                                                                     Record Date:     30-Aug-06


                                              ABN AMRO ACCT: 723670.1

                                             MATURITY EXTENSION SUMMARY

LOANS WHICH HAVE HAD THEIR MATURITY DATES EXTENDED
   Number of Loans:                                                            0
   Stated Principal Balance outstanding:                                    0.00
   Weighted Average Extension Period:                                          0

LOANS IN THE PROCESS OF HAVING THEIR MATURITY DATES EXTENDED
   Number of Loans:                                                            0
   Stated Principal Balance outstanding:                                    0.00
   Weighted Average Extension Period:                                          0

LOANS IN THE PROCESS OF HAVING THEIR MATURITY DATES FURTHER EXTENDED
   Number of Loans:                                                            0
   Cutoff Principal Balance:                                                0.00
   Weighted Average Extension Period:                                          0

LOANS PAID-OFF THAT DID EXPERIENCE MATURITY DATE EXTENSIONS
   Number of Loans:                                                            0
   Cutoff Principal Balance:                                                0.00
   Weighted Average Extension Period:                                          0

LOANS PAID-OFF THAT DID NOT EXPERIENCE MATURITY DATE EXTENSIONS
   Number of Loans:                                                            0
   Cutoff Principal Balance:                                                0.00


                                                                   PAGE 21 OF 23





[LaSalle Bank ABN AMRO LOGO]            MERRILL LYNCH MORGAGE TRUST 2006-C2                          Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                  SERIES 2006-C2                                     Prior Payment:         N/A
                                                                                                     Next Payment:    12-Oct-06
                                                                                                     Record Date:     30-Aug-06


                                              ABN AMRO ACCT: 723670.1

                                                 RATING INFORMATION

                   ORIGINAL RATINGS     RATING CHANGE/CHANGE DATE(1)
                ---------------------   ----------------------------
CLASS   CUSIP   FITCH   MOODY'S   S&P       FITCH   MOODY'S   S&P
--------------------------------------------------------------------

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

NR - Designates that the class was not rated by the rating agency.

(1) Changed ratings provided on this report are based on information provided by
the applicable rating agency via electronic transmission. It shall be understood
that this transmission will generally have been provided to LaSalle within 30
days of the payment date listed on this statement. Because ratings may have
changed during the 30 day window, or may not be being provided by the rating
agency in an electronic format and therefore not being updated on this report,
LaSalle recommends that investors obtain current rating information directly
from the rating agency.


                                                                   PAGE 22 OF 23





[LaSalle Bank ABN AMRO LOGO]            MERRILL LYNCH MORGAGE TRUST 2006-C2                          Statement Date:  12-Sep-06
                                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     Payment Date:    12-Sep-06
                                                  SERIES 2006-C2                                     Prior Payment:         N/A
                                                                                                     Next Payment:    12-Oct-06
                                                                                                     Record Date:     30-Aug-06


                                              ABN AMRO ACCT: 723670.1

                                                       LEGEND

Until this statement/report is filed with the Commission with respect to the
Trust pursuant to Section 15(d) of the Securities Exchange Act of 1934, as
amended, the recipient hereof shall be deemed to keep the information contained
herein confidential and such information will not, without the prior consent of
the Master Servicer or the Trustee, be disclosed by such recipient or by its
officers, directors, partners, employees, agents or representatives in any
manner whatsoever, in whole or in part.


                                                                   PAGE 23 OF 23




























                     [THIS PAGE INTENTIONALLY LEFT BLANK.]



                                     ANNEX E

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

     Except in limited circumstances, the globally offered Merrill Lynch
Mortgage Trust 2006-C2, Commercial Mortgage Pass-Through Certificates, Series
2006-C2, class A-1, class A-2, class A-3, class A-4, class A-1A, class AM, class
AJ, class B, class C and class D, will be available only in book-entry form.

     The book-entry certificates will be tradable as home market instruments in
both the European and U.S. domestic markets. Initial settlement and all
secondary trades will settle in same-day funds.

     Secondary market trading between investors holding book-entry certificates
through Clearstream and Euroclear will be conducted in the ordinary way in
accordance with their normal rules and operating procedures and in accordance
with conventional Eurobond practice, which is seven calendar days' settlement.

     Secondary market trading between investors holding book-entry certificates
through DTC will be conducted according to the rules and procedures applicable
to U.S. corporate debt obligations.

     Secondary cross-market trading between member organizations of Clearstream
or Euroclear and DTC participants holding book-entry certificates will be
accomplished on a delivery against payment basis through the respective
depositaries of Clearstream and Euroclear, in that capacity, as DTC
participants.

     As described under "U.S. Federal Income Tax Documentation Requirements"
below, non-U.S. holders of book-entry certificates will be subject to U.S.
withholding taxes unless those holders meet specific requirements and deliver
appropriate U.S. tax documents to the securities clearing organizations of their
participants.

INITIAL SETTLEMENT

     All certificates of each class of offered certificates will be held in
registered form by DTC in the name of Cede & Co. as nominee of DTC. Investors'
interests in the book-entry certificates will be represented through financial
institutions acting on their behalf as direct and indirect DTC participants. As
a result, Clearstream and Euroclear will hold positions on behalf of their
member organizations through their respective depositaries, which in turn will
hold positions in accounts as DTC participants.

     Investors' securities custody accounts will be credited with their holdings
against payment in same-day funds on the settlement date.

     Investors electing to hold their book-entry certificates 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. 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.

     Trading between DTC Participants. Secondary market trading between DTC
participants will be settled in same-day funds.

     Trading between Clearstream and/or Euroclear Participants. Secondary market
trading between member organizations of Clearstream or Euroclear will be settled
using the procedures applicable to conventional Eurobonds in same-day funds.


                                      E-1



     Trading between DTC Seller and Clearstream or Euroclear Purchaser. When
book-entry certificates are to be transferred from the account of a DTC
participant to the account of a member organization of Clearstream or Euroclear,
the purchaser will send instructions to Clearstream or Euroclear through that
member organization at least one business day prior to settlement. Clearstream
or Euroclear, as the case may be, will instruct the respective depositary to
receive the book-entry certificates against payment. Payment will include
interest accrued on the book-entry certificates from and including the 1st day
of the interest accrual period coinciding with or commencing in, as applicable,
the calendar month in which the last coupon payment date occurs (or, if no
coupon payment date has occurred, from and including the first day of the
initial interest accrual period) to and excluding the settlement date. Payment
will then be made by the respective depositary to the DTC participant's account
against delivery of the book-entry certificates. After settlement has been
completed, the book-entry certificates will be credited to the respective
clearing system and by the clearing system, in accordance with its usual
procedures, to the account of the member organization of Clearstream or
Euroclear, as the case may be. The securities credit will appear the next day,
European time, and the cash debit will be back-valued to, and the interest on
the book-entry certificates will accrue from, the value date, which would be the
preceding day when settlement occurred in New York. If settlement is not
completed on the intended value date, which means the trade fails, the
Clearstream or Euroclear cash debit will be valued instead as of the actual
settlement date.

     Member organizations of Clearstream and Euroclear will need to make
available to the respective clearing systems the funds necessary to process
same-day funds settlement. The most direct means of doing so is to pre-position
funds for settlement, either from cash on hand or existing lines of credit, as
they would for any settlement occurring within Clearstream or Euroclear. Under
this approach, they may take on credit exposure to Clearstream or Euroclear
until the book-entry certificates are credited to their accounts one day later.

     As an alternative, if Clearstream or Euroclear has extended a line of
credit to them, member organizations of Clearstream or Euroclear can elect not
to pre-position funds and allow that credit line to be drawn upon to finance
settlement. Under this procedure, the member organizations purchasing book-entry
certificates would incur overdraft charges for one day, assuming they cleared
the overdraft when the book-entry certificates were credited to their accounts.
However, interest on the book-entry certificates would accrue from the value
date. Therefore, in many cases the investment income on the book-entry
certificates earned during that one-day period may substantially reduce or
offset the amount of those overdraft charges, although this result will depend
on the cost of funds of the respective member organization of Clearstream or
Euroclear.

     Since the settlement is taking place during New York business hours, DTC
participants can employ their usual procedures for sending book-entry
certificates to the respective depositary for the benefit of member
organizations of Clearstream or Euroclear. The sale proceeds will be available
to the DTC seller on the settlement date. Thus, to the DTC participant a
cross-market transaction will settle no differently than a trade between two DTC
participants.

     Trading between Clearstream or Euroclear Seller and DTC Purchaser. Due to
time zone differences in their favor, member organizations of Clearstream or
Euroclear may employ their customary procedures for transactions in which
book-entry certificates are to be transferred by the respective clearing system,
through the respective depositary, to a DTC participant. The seller will send
instructions to Clearstream or Euroclear through a member organization of
Clearstream or Euroclear at least one business day prior to settlement. In these
cases, Clearstream or Euroclear, as appropriate, will instruct the respective
depositary to deliver the book-entry certificates to the DTC participant's
account against payment. Payment will include interest accrued on the book-entry
certificates from and including the 1st day of the interest accrual period
coinciding with or commencing in, as applicable, the calendar month in which the
last coupon payment date occurs (or, if no coupon payment date has occurred,
from and including the first day of the initial interest accrual period) to and
excluding the settlement date. The payment will then be reflected in the account
of the member organization of Clearstream or Euroclear the following day, and
receipt of the cash proceeds in the account of that member organization of
Clearstream or Euroclear would be back-valued to the value date, which would be
the preceding day, when settlement occurred in New York. Should the member
organization of Clearstream or Euroclear have a line of credit with its
respective clearing system and elect to be in debit in anticipation of receipt
of the sale proceeds in its account, the back-valuation will extinguish any
overdraft charges incurred over the one-day period. If settlement is not


                                      E-2



completed on the intended value date, which means the trade fails, receipt of
the cash proceeds in the account of the member organization of Clearstream or
Euroclear would be valued instead as of the actual settlement date.

     Finally, day traders that use Clearstream or Euroclear and that purchase
book-entry certificates from DTC participants for delivery to member
organizations of Clearstream or Euroclear should note that these trades would
automatically fail on the sale side unless affirmative action were taken. At
least three techniques should be readily available to eliminate this potential
problem:


     o    borrowing through Clearstream or Euroclear for one day, until the
          purchase side of the day trade is reflected in their Clearstream or
          Euroclear accounts, in accordance with the clearing system's customary
          procedures;

     o    borrowing the book-entry certificates in the United States from a DTC
          participant no later than one day prior to settlement, which would
          allow sufficient time for the book-entry certificates to be reflected
          in their Clearstream or Euroclear accounts in order to settle the sale
          side of the trade; or

     o    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 member
          organization of Clearstream or Euroclear.

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

     A holder that is not a "United States person" (a "U.S. person") within the
meaning of Section 7701(a)(30) of the Internal Revenue Code (a "non-U.S.
holder") holding a book-entry certificate through Clearstream, Euroclear or DTC
may be subject to U.S. withholding tax unless such holder provides certain
documentation to the issuer of such holder's book-entry certificate, the paying
agent or any other entity required to withhold tax (any of the foregoing, a
"U.S. withholding agent") establishing an exemption from withholding. A non-U.S.
holder may be subject to withholding unless each U.S. withholding agent
receives:

     1.   from a non-U.S. holder that is classified as a corporation for U.S.
          federal income tax purposes or is an individual, and is eligible for
          the benefits of the portfolio interest exemption or an exemption (or
          reduced rate) based on a treaty, a duly completed and executed IRS
          Form W-8BEN (or any successor form);

     2.   from a non-U.S. holder that is eligible for an exemption on the basis
          that the holder's income from the certificate is effectively connected
          to its U.S. trade or business, a duly completed and executed IRS Form
          W-8ECI (or any successor form);

     3.   from a non-U.S. holder that is classified as a partnership for U.S.
          federal income tax purposes, a duly completed and executed IRS Form
          W-8IMY (or any successor form) with all supporting documentation (as
          specified in the U.S. Treasury Regulations) required to substantiate
          exemptions from withholding on behalf of its partners; certain
          partnerships may enter into agreements with the IRS providing for
          different documentation requirements and it is recommended that such
          partnerships consult their tax advisors with respect to these
          certification rules;

     4.   from a non-U.S. holder that is an intermediary (i.e., a person acting
          as a custodian, a broker, nominee or otherwise as an agent for the
          beneficial owner of a certificate):

          (a)  if the intermediary is a "qualified intermediary" within the
               meaning of section 1.1441-1(e)(5)(ii) of the U.S. Treasury
               Regulations (a "qualified intermediary"), a duly completed and
               executed IRS Form W-8IMY (or any successor or substitute form):

               (i)   stating the name, permanent residence address and qualified
                     intermediary employer identification number of the
                     qualified intermediary and the country


                                      E-3



                     under the laws of which the qualified intermediary is
                     created, incorporated or governed;

               (ii)  certifying that the qualified intermediary has provided, or
                     will provide, a withholding statement as required under
                     section 1.1441-1(e)(5)(v) of the U.S. Treasury Regulations;

               (iii) certifying that, with respect to accounts it identifies on
                     its withholding statement, the qualified intermediary is
                     not acting for its own account but is acting as a qualified
                     intermediary; and

               (iv)  providing any other information, certifications, or
                     statements that may be required by the IRS Form W-8IMY or
                     accompanying instructions in addition to, or in lieu of,
                     the information and certifications described in section
                     1.1441-1(e)(3)(ii) or 1.1441-1(e)(5)(v) of the U.S.
                     Treasury Regulations; or

          (b)  if the intermediary is not a qualified intermediary (a
               "nonqualified intermediary"), a duly completed and executed IRS
               Form W-8IMY (or any successor or substitute form):

               (i)   stating the name and permanent residence address of the
                     nonqualified intermediary and the country under the laws of
                     which the nonqualified intermediary is created,
                     incorporated or governed;

               (ii)  certifying that the nonqualified intermediary is not acting
                     for its own account;

               (iii) certifying that the nonqualified intermediary has provided,
                     or will provide, a withholding statement that is associated
                     with the appropriate IRS Forms W-8 and W-9 required to
                     substantiate exemptions from withholding on behalf of such
                     nonqualified intermediary's beneficial owners; and

               (iv)  providing any other information, certifications or
                     statements that may be required by the IRS Form W-8IMY or
                     accompanying instructions in addition to, or in lieu of,
                     the information, certifications, and statements described
                     in section 1.1441-1(e)(3)(iii) or (iv) of the U.S. Treasury
                     Regulations; or

     5.   from a non-U.S. holder that is a trust, depending on whether the trust
          is classified for U.S. federal income tax purposes as the beneficial
          owner of the certificate, either an IRS Form W-8BEN or W-8IMY; any
          non-U.S. holder that is a trust should consult its tax advisors to
          determine which of these forms it should provide.

     All non-U.S. holders will be required to update the above-listed forms and
any supporting documentation in accordance with the requirements under the U.S.
Treasury Regulations. These forms generally remain in effect for a period
starting on the date the form is signed and ending on the last day of the third
succeeding calendar year, unless a change in circumstances makes any information
on the form incorrect. Under certain circumstances, an IRS Form W-8BEN, if
furnished with a taxpayer identification number, remains in effect until the
status of the beneficial owner changes, or a change in circumstances makes any
information on the form incorrect.

     In addition, all holders, including holders that are U.S. persons, holding
book-entry certificates through Clearstream, Euroclear or DTC may be subject to
backup withholding unless the holder:

     o    provides the appropriate IRS Form W-8 (or any successor or substitute
          form), duly completed and executed, if the holder is a non-U.S.
          holder;

     o    provides a duly completed and executed IRS Form W-9, if the holder is
          a U.S. person; or


                                      E-4



     o    can be treated as an "exempt recipient" within the meaning of section
          1.6049-4(c)(1)(ii) of the U.S. Treasury Regulations (e.g., a
          corporation or a financial institution such as a bank).

     This summary does not deal with all of the aspects of U.S. federal income
tax withholding or backup withholding that may be relevant to investors that are
non-U.S. holders. Such holders are advised to consult their own tax advisors for
specific tax advice concerning their holding and disposing of book-entry
certificates.


                                      E-5


































                     [THIS PAGE INTENTIONALLY LEFT BLANK.]



PROSPECTUS

              MERRILL LYNCH MORTGAGE INVESTORS, INC., THE DEPOSITOR
             MORTGAGE PASS-THROUGH CERTIFICATES, ISSUABLE IN SERIES

      We are Merrill Lynch Mortgage Investors, Inc., the depositor with respect
to each series of certificates offered by this prospectus. We intend to offer
from time to time mortgage pass-through certificates, issuable in series. These
offers may be made through one or more different methods, including offerings
through underwriters. We do not currently intend to list the offered
certificates of any series on any national securities exchange or the NASDAQ
stock market. See "METHOD OF DISTRIBUTION."


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

                            THE OFFERED CERTIFICATES:

The offered certificates will be issuable in series. The issuing entity for each
series of offered certificates will be a statutory or common law trust created
at our direction. Each series of offered certificates will--

o   have its own series designation, and

o   consist of one or more classes with various payment characteristics.

The offered certificates will represent interests only in the issuing entity.
The offered certificates will not represent interests in or obligations of the
depositor, any of the sponsors or any of our or their respective affiliates.

                          ASSETS OF THE ISSUING ENTITY:

The assets of each issuing entity will include--

o   mortgage loans secured by first and/or junior liens on, or security
    interests in, various interests in commercial and multifamily real
    properties,

o   mortgage-backed securities that directly or indirectly evidence interests
    in, or are directly or indirectly secured by, those types of mortgage loans,
    or

o   some combination of those types of mortgage loans and mortgage-backed
    securities.

The assets of the issuing entity may also include cash, permitted investments,
letters of credit, surety bonds, insurance policies, guarantees, reserve funds,
guaranteed investment contracts, interest rate exchange agreements, interest
rate cap or floor agreements or currency exchange agreements.
--------------------------------------------------------------------------------

      In connection with each offering, we will prepare a supplement to this
prospectus in order to describe in more detail the particular certificates being
offered and the assets of the related issuing entity, which may consist of any
of the assets described under "THE TRUST FUND." In that document, we will also
state the price to the public for the subject offered certificates or explain
the method for determining that price, identify the applicable lead or managing
underwriter(s), if any, and provide information regarding the relevant
underwriting arrangements and the underwriters' compensation. We will identify
in each prospectus supplement the sponsor or sponsors for the subject
securitization transaction.

      Structural credit enhancement will be provided for the respective classes
of offered certificates through overcollateralization, the subordination of more
junior classes of offered and/or non-offered certificates, the use of a letter
of credit, a surety bond, an insurance policy or a guarantee, the establishment
of one or more reserve funds or any combination of the foregoing. Payments on a
class of offered certificates may occur monthly, bi-monthly, quarterly,
semi-annually or at any other specified interval, commencing on the distribution
date specified in the related prospectus supplement.

--------------------------------------------------------------------------------
      YOU SHOULD CAREFULLY CONSIDER THE RISK FACTORS BEGINNING ON PAGE 19 IN
THIS PROSPECTUS PRIOR TO INVESTING.

      NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THE OFFERED CERTIFICATES OR PASSED
UPON THE ADEQUACY OR ACCURACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE
CONTRARY IS A CRIMINAL OFFENSE.
--------------------------------------------------------------------------------

                  The date of this prospectus is July 28, 2006.






                                       TABLE OF CONTENTS


IMPORTANT NOTICE ABOUT THE INFORMATION PRESENTED IN THIS PROSPECTUS...........................4
AVAILABLE INFORMATION.........................................................................4
SUMMARY OF PROSPECTUS.........................................................................5
RISK FACTORS.................................................................................18
CAPITALIZED TERMS USED IN THIS PROSPECTUS....................................................67
THE TRUST FUND...............................................................................67
      Issuing Entities.......................................................................67
      Description of the Trust Assets........................................................68
      Mortgage Loans.........................................................................68
      Mortgage-Backed Securities.............................................................73
      Substitution, Acquisition and Removal of Mortgage Assets...............................75
      Cash, Accounts and Permitted Investments...............................................77
      Credit Support.........................................................................77
      Arrangements Providing Reinvestment, Interest Rate and Currency Related Protection.....78
THE SPONSOR..................................................................................79
      General Character of the Sponsor and Its Business......................................79
      The Sponsor's Securitization Program...................................................79
      Underwriting Standards.................................................................80
THE DEPOSITOR................................................................................85
YIELD AND MATURITY CONSIDERATIONS............................................................87
      General................................................................................87
      Pass-Through Rate......................................................................87
      Payment Delays.........................................................................87
      Yield and Prepayment Considerations....................................................87
      Weighted Average Life and Maturity.....................................................90
      Prepayment Models......................................................................90
      Other Factors Affecting Yield, Weighted Average Life and Maturity......................91
DESCRIPTION OF THE GOVERNING DOCUMENTS.......................................................93
      General................................................................................93
      Assignment of Mortgage Assets..........................................................93
      Representations and Warranties with Respect to Mortgage Assets.........................94
      Collection and Other Servicing Procedures with Respect to Mortgage Loans...............95
      Servicing Mortgage Loans That Are Part of a Loan Combination...........................97
      Primary Servicers and Sub-Servicers....................................................98
      Collection of Payments on Mortgage-Backed Securities...................................98
      Advances...............................................................................98
      Matters Regarding the Master Servicer, the Special Servicer, the Manager and Us........99
      Events of Default.....................................................................101
      Amendment.............................................................................101
      List of Certificateholders............................................................103
      The Trustee...........................................................................103
      Duties of the Trustee.................................................................103
      Matters Regarding the Trustee.........................................................104
      Resignation and Removal of the Trustee................................................104
DESCRIPTION OF THE CERTIFICATES.............................................................105
      General...............................................................................105
      Payments on the Certificates..........................................................108
      Allocation of Losses and Shortfalls...................................................112



                                       -2-





      Incorporation of Certain Documents by Reference; Reports Filed with the SEC...........113
      Reports to Certificateholders.........................................................114
      Voting Rights.........................................................................115
      Termination and Redemption............................................................115
      Book-Entry Registration...............................................................116
DESCRIPTION OF CREDIT SUPPORT...............................................................119
      General...............................................................................119
      Subordinate Certificates..............................................................120
      Overcollateralization.................................................................120
      Insurance or Guarantees with Respect to Mortgage Loans................................121
      Letters of Credit.....................................................................121
      Certificate Insurance and Surety Bonds................................................121
      Reserve Funds.........................................................................121
      Credit Support with Respect to Mortgage-Backed Securities.............................122
LEGAL ASPECTS OF MORTGAGE LOANS.............................................................122
      General...............................................................................122
      Types of Mortgage Instruments.........................................................123
      Installment Contracts.................................................................123
      Leases and Rents......................................................................124
      Personalty............................................................................125
      Foreclosure...........................................................................125
      Bankruptcy Laws.......................................................................130
      Environmental Considerations..........................................................131
      Due-on-Sale and Due-on-Encumbrance Provisions.........................................133
      Junior Liens; Rights of Holders of Senior Liens.......................................134
      Subordinate Financing.................................................................134
      Default Interest and Limitations on Prepayments.......................................134
      Applicability of Usury Laws...........................................................135
      Americans with Disabilities Act.......................................................135
      Servicemembers Civil Relief Act.......................................................135
      Forfeitures in Drug, RICO and Money Laundering Proceedings............................136
FEDERAL INCOME TAX CONSEQUENCES.............................................................136
      General...............................................................................136
      REMICs................................................................................138
      Grantor Trusts........................................................................163
STATE AND OTHER TAX CONSEQUENCES............................................................175
ERISA CONSIDERATIONS........................................................................175
      General...............................................................................175
      Plan Asset Regulations................................................................176
      Prohibited Transaction Exemptions.....................................................177
      Underwriter's Exemption...............................................................178
      Insurance Company General Accounts....................................................178
      Consultation with Counsel.............................................................179
      Tax Exempt Investors..................................................................179
LEGAL INVESTMENT............................................................................179
USE OF PROCEEDS.............................................................................182
METHOD OF DISTRIBUTION......................................................................182
LEGAL MATTERS...............................................................................183
FINANCIAL INFORMATION.......................................................................184
RATING......................................................................................184
GLOSSARY....................................................................................185



                                       -3-



       IMPORTANT NOTICE ABOUT THE INFORMATION PRESENTED IN THIS PROSPECTUS

      When deciding whether to invest in any of the offered certificates, you
should only rely on the information contained in this prospectus and the related
prospectus supplement. We have not authorized any dealer, salesman or other
person to give any information or to make any representation that is different.
In addition, information in this prospectus or any related prospectus supplement
is current only as of the date on its cover. By delivery of this prospectus and
any related prospectus supplement, we are not offering to sell any securities,
and are not soliciting an offer to buy any securities, in any state where the
offer and sale is not permitted.

                              AVAILABLE INFORMATION

      We have filed with the Securities and Exchange Commission a registration
statement under the Securities Act of 1933, as amended, with respect to the
certificates offered by this prospectus. The Securities Act registration
statement number for that registration statement is 333-130408. This prospectus
is part of that registration statement, but the registration statement contains
additional information. Any materials, including our registration statement and
the exhibits to it, that we file with the Securities and Exchange Commission may
be read and copied at prescribed rates at the SEC's Public Reference Room at 100
F Street, N.E., Washington, D.C. 20549. The public may obtain information on the
operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330. The
SEC maintains an internet website that contains reports, proxy and information
statements, and other information regarding issuers that file electronically
with the SEC, in addition to copies of these materials, and that internet
website is located at http://www.sec.gov.


                                       -4-



                              SUMMARY OF PROSPECTUS

      This summary contains selected information from this prospectus. It does
not contain all of the information you need to consider in making your
investment decision. TO UNDERSTAND ALL OF THE TERMS OF A PARTICULAR OFFERING OF
CERTIFICATES, YOU SHOULD READ CAREFULLY THIS PROSPECTUS AND THE RELATED
PROSPECTUS SUPPLEMENT IN FULL.



THE DEPOSITOR.............................   We are Merrill Lynch Mortgage Investors, Inc., the depositor with respect
                                             to each series of offered certificates. We are a special purpose Delaware
                                             corporation. Our principal offices are located at 4 World Financial Center,
                                             10th Floor, 250 Vesey Street, New York, New York 10080. Our main telephone
                                             number is 212-449-1000. We will acquire the mortgage assets that are to
                                             back each series of offered certificates and transfer them to the issuing
                                             entity. See "THE DEPOSITOR."

THE SPONSOR...............................   Unless we state otherwise in the related prospectus supplement, Merrill
                                             Lynch Mortgage Lending, Inc., which is our affiliate, will be a sponsor
                                             with respect to each securitization transaction involving the issuance of a
                                             series of offered certificates. If and to the extent that there are other
                                             sponsors with respect to any securitization transaction involving the
                                             issuance of a series of offered certificates, we will identify each of
                                             those sponsors and include relevant information with respect thereto in the
                                             related prospectus supplement. With respect to any securitization
                                             transaction involving the issuance of a series of offered certificates, a
                                             sponsor will be a person or entity that organizes and initiates that
                                             securitization transaction by selling or transferring assets, either
                                             directly or indirectly, including through an affiliate, to the issuing
                                             entity. See "THE SPONSOR."

THE ISSUING ENTITIES......................   The issuing entity with respect to each series of offered certificates will
                                             be a statutory or common law trust created at our direction. Each issuing
                                             entity will own and hold assets of the type described under "THE TRUST
                                             FUND" and be the entity in whose name the subject offered certificates are
                                             issued.

THE ORIGINATORS...........................   Some or all of the mortgage loans backing a series of offered certificates
                                             may be originated by Merrill Lynch Mortgage Lending, Inc. or by one of our
                                             other affiliates. In addition, there may be other third-party originators
                                             of the mortgage loans backing a series of offered certificates. See "THE
                                             TRUST FUND--Mortgage Loans--Originators." We will identify in the related
                                             prospectus supplement for each series of offered certificates any
                                             originator or group of affiliated originators--apart from a sponsor and/or
                                             its affiliates--that originated or is expected to originate mortgage loans
                                             representing 10% or more of the related mortgage asset pool, by balance.

THE SECURITIES BEING OFFERED..............   The securities that will be offered by this prospectus and the related
                                             prospectus supplements consist of mortgage pass-through



                                       -5-





                                             certificates. These certificates will be issued in series, and each series
                                             will, in turn, consist of one or more classes. Each series of offered
                                             certificates will evidence interests only in the issuing entity. Each class
                                             of offered certificates must, at the time of issuance, be assigned an
                                             investment grade rating by at least one nationally recognized statistical
                                             rating organization. We will identify in the related prospectus supplement,
                                             with respect to each class of offered certificates, each applicable rating
                                             agency and the minimum rating to be assigned. Typically, the four highest
                                             rating categories, within which there may be sub-categories or gradations
                                             to indicate relative standing, signify investment grade. See "RATING."

THE OFFERED CERTIFICATES MAY
  BE ISSUED WITH OTHER
  CERTIFICATES...........................    We may not publicly offer all the mortgage pass-through certificates
                                             evidencing interests in an issuing entity established by us. We may elect
                                             to retain some of those certificates, to place some privately with
                                             institutional investors, to place some with investors outside the United
                                             States or to deliver some to the applicable seller as partial consideration
                                             for the mortgage assets that such seller is contributing to the subject
                                             securitization transaction. In addition, some of those certificates may not
                                             satisfy the rating requirement for offered certificates described under
                                             "--The Securities Being Offered" above.

THE GOVERNING DOCUMENTS...................   In general, a pooling and servicing agreement or other similar agreement or
                                             collection of agreements will govern, among other things--

                                             o     the issuance of each series of offered certificates,

                                             o     the creation of and transfer of assets to the issuing entity, and

                                             o     the servicing and administration of those assets.

                                             The parties to the governing document(s) for a series of offered
                                             certificates will always include us and a trustee. We will be responsible
                                             for establishing the issuing entity for each series of offered
                                             certificates. In addition, we will transfer or arrange for the transfer of
                                             the initial trust assets to each issuing entity. In general, the trustee
                                             for a series of offered certificates will be responsible for, among other
                                             things, making payments and preparing and disseminating various reports to
                                             the holders of those offered certificates.



                                       -6-





                                             If the assets of any issuing entity include mortgage loans, the parties to
                                             the applicable governing document(s) will also include--

                                             o     one or more master servicers that will generally be responsible for
                                                   performing customary servicing duties with respect to those mortgage
                                                   loans that are not defaulted, nonperforming or otherwise problematic
                                                   in any material respect, and

                                             o     one or more special servicers that will generally be responsible for
                                                   servicing and administering (a) those mortgage loans that are
                                                   defaulted, nonperforming or otherwise problematic in any material
                                                   respect, including performing work-outs and foreclosures with respect
                                                   to those mortgage loans, and (b) real estate assets acquired as part
                                                   of the related trust with respect to defaulted mortgage loans.

                                             The same person or entity, or affiliated entities, may act as both master
                                             servicer and special servicer for one of our trusts. Notwithstanding the
                                             reference to the duties of a special servicer above, we will not transfer
                                             to an issuing entity any mortgage loan that is more than 90 days delinquent
                                             or in foreclosure or any foreclosure property. However, any mortgage loan
                                             that we transfer to an issuing entity may subsequently become
                                             non-performing or the related mortgaged real property may subsequently
                                             become foreclosure property.

                                             If the assets of any issuing entity include mortgage-backed securities, the
                                             parties to the applicable governing document(s) may also include a manager
                                             that will be responsible for performing various administrative duties with
                                             respect to those mortgage-backed securities. If the related trustee assumes
                                             those duties, however, there will be no manager.

                                             Compensation arrangements for a trustee, master servicer, special servicer
                                             or manager for any issuing entity may vary from securitization transaction
                                             to securitization transaction.

                                             In the related prospectus supplement, we will identify the trustee and any
                                             master servicer, special servicer or manager for each series of offered
                                             certificates and will describe their respective duties and compensation in
                                             further detail. See "DESCRIPTION OF THE GOVERNING DOCUMENTS."

                                             Any servicer, master servicer or special servicer for any issuing entity
                                             may perform any or all of its servicing duties under the applicable
                                             governing document(s) through one or more primary servicers or
                                             sub-servicers. In the related prospectus supplement, we will identify any
                                             such primary servicer or sub-servicer that, at the time of initial issuance
                                             of the subject offered certificates, is



                                       -7-





                                             (a) affiliated with us or with the issuing entity or any sponsor for the
                                             subject securitization transaction or (b) services 10% or more of the
                                             related mortgage asset pool, by balance.

CHARACTERISTICS OF THE
  MORTGAGE ASSETS.........................   The assets of any issuing entity will, in general, include mortgage loans.
                                             Each of those mortgage loans will constitute the obligation of one or more
                                             persons to repay a debt. The performance of that obligation will be secured
                                             by a first or junior lien on, or security interest in, the fee, leasehold
                                             or other interest(s) of the related borrower or another person in or with
                                             respect to one or more commercial or multifamily real properties. In
                                             particular, those properties may include:

                                             o     rental or cooperatively-owned buildings with multiple dwelling units;

                                             o     retail properties related to the sale of consumer goods and other
                                                   products, or related to providing entertainment, recreational or
                                                   personal services, to the general public;

                                             o     office buildings;

                                             o     hospitality properties;

                                             o     casino properties;

                                             o     health care-related facilities;

                                             o     industrial facilities;

                                             o     warehouse facilities, mini-warehouse facilities and self-storage
                                                   facilities;

                                             o     restaurants, taverns and other establishments involved in the food
                                                   and beverage industry;

                                             o     manufactured housing communities, mobile home parks and recreational
                                                   vehicle parks;

                                             o     recreational and resort properties;

                                             o     arenas and stadiums;

                                             o     churches and other religious facilities;

                                             o     parking lots and garages;

                                             o     mixed use properties;

                                             o     other income-producing properties; and/or



                                       -8-





                                             o     unimproved land.

                                             The mortgage loans underlying a series of offered certificates may have a
                                             variety of payment terms. For example, any of those mortgage loans--

                                             o     may provide for the accrual of interest at a mortgage interest rate
                                                   that is fixed over its term, that resets on one or more specified
                                                   dates or that otherwise adjusts from time to time;

                                             o     may provide for the accrual of interest at a mortgage interest rate
                                                   that may be converted at the borrower's election from an adjustable
                                                   to a fixed interest rate or from a fixed to an adjustable interest
                                                   rate;

                                             o     may provide for no accrual of interest;

                                             o     may provide for level payments to stated maturity, for payments that
                                                   reset in amount on one or more specified dates or for payments that
                                                   otherwise adjust from time to time to accommodate changes in the
                                                   mortgage interest rate or to reflect the occurrence of specified
                                                   events;

                                             o     may be fully amortizing or, alternatively, may be partially
                                                   amortizing or nonamortizing, with a substantial payment of principal
                                                   due on its stated maturity date;

                                             o     may permit the negative amortization or deferral of accrued interest;

                                             o     may prohibit some or all voluntary prepayments or require payment of
                                                   a premium, fee or charge in connection with those prepayments;

                                             o     may permit defeasance and the release of real property collateral in
                                                   connection with that defeasance;

                                             o     may provide for payments of principal, interest or both, on due dates
                                                   that occur monthly, bi-monthly, quarterly, semi-annually, annually or
                                                   at some other interval; and/or

                                             o     may have two or more component parts, each having characteristics
                                                   that are otherwise described in this prospectus as being attributable
                                                   to separate and distinct mortgage loans.

                                             Most, if not all, of the mortgage loans underlying a series of offered
                                             certificates will be secured by liens on real properties located in the
                                             United States, its territories and possessions. However, some of those
                                             mortgage loans may be secured by liens on real properties located outside
                                             the United States, its territories and possessions, provided that foreign
                                             mortgage loans do not



                                       -9-





                                             represent more than 10% of the related mortgage asset pool, by balance.

                                             We, the depositor, do not originate mortgage loans. However, some or all of
                                             the mortgage loans held by an issuing entity may be originated by our
                                             affiliates.

                                             Neither we nor any of our affiliates will guarantee or insure repayment of
                                             any of the mortgage loans underlying a series of offered certificates.
                                             Unless we expressly state otherwise in the related prospectus supplement,
                                             no governmental agency or instrumentality will guarantee or insure
                                             repayment of any of the mortgage loans underlying a series of offered
                                             certificates.

                                             The assets of any issuing entity may also include mortgage participations,
                                             mortgage pass-through certificates, collateralized mortgage obligations and
                                             other mortgage-backed securities, that evidence an interest in, or are
                                             secured by a pledge of, one or more mortgage loans of the type described
                                             above. We will not transfer a mortgage-backed security to any issuing
                                             entity unless--

                                             o     the security has been registered under the Securities Act of 1933, as
                                                   amended, or

                                             o     we would be free to publicly resell the security without
                                                   registration.

                                             In addition to the asset classes described above in this "--Characteristics
                                             of the Mortgage Assets" subsection, we may transfer to an issuing entity
                                             loans secured by equipment or inventory related to the real property
                                             collateral securing a mortgage loan held by that issuing entity, provided
                                             that such other asset classes in the aggregate will not exceed 10% by
                                             principal balance of the related asset pool.

                                             We will describe the specific characteristics of the mortgage assets
                                             underlying a series of offered certificates in the related prospectus
                                             supplement.

                                             Assets held by an issuing entity will also include: (a) cash, including in
                                             the form of initial deposits and collections on the related mortgage loans,
                                             mortgage-backed securities and instruments of credit enhancement,
                                             guaranteed investment contracts, interest rate exchange agreements,
                                             interest rate floor or cap agreements and currency exchange agreements; (b)
                                             bank accounts; (c) permitted investments; and (d) following foreclosure,
                                             acceptance of a deed in lieu of foreclosure or any other enforcement
                                             action, real property and other collateral for defaulted mortgage loans.



                                      -10-





                                             See "THE TRUST FUND--Mortgage Loans" and "--Mortgage-Backed Securities."

SUBSTITUTION, ACQUISITION AND
  REMOVAL OF MORTGAGE ASSETS..............   We will generally acquire the mortgage assets to be securitized from
                                             Merrill Lynch Mortgage Lending, Inc. or another of our affiliates or from
                                             another seller of commercial and multifamily mortgage loans. We will then
                                             transfer those mortgage assets to the issuing entity for the related
                                             securitization transaction.

                                             If and to the extent described in the related prospectus supplement, we, a
                                             mortgage asset seller or another specified person or entity may make or
                                             assign to or for the benefit of an issuing entity various representations
                                             and warranties, or may be obligated to deliver to an issuing entity various
                                             documents, in either case relating to some or all of the mortgage assets
                                             transferred to that issuing entity. A material breach of one of those
                                             representations and warranties or a failure to deliver a material document
                                             may, under the circumstances described in the related prospectus
                                             supplement, give rise to an obligation to repurchase the affected mortgage
                                             asset(s) from the subject issuing entity or to replace the affected
                                             mortgage asset(s) with other mortgage asset(s) that satisfy the criteria
                                             specified in the related prospectus supplement.

                                             In general, the total outstanding principal balance of the mortgage assets
                                             transferred by us to any particular issuing entity will equal or exceed the
                                             initial total outstanding principal balance of the related series of
                                             certificates. In the event that the total outstanding principal balance of
                                             the related underlying mortgage loans initially delivered by us to the
                                             related trustee is less than the initial total outstanding principal
                                             balance of any series of certificates, the subject securitization
                                             transaction may include a prefunding feature, in which case we may deposit
                                             or arrange for the deposit of cash or liquid investments on an interim
                                             basis with the related trustee to cover the shortfall. For a specified
                                             period, as set forth in the related prospectus supplement, following the
                                             date of initial issuance of that series of certificates, which will
                                             constitute the prefunding period, we or our designee will be entitled to
                                             obtain a release of the deposited cash or investments if we deliver or
                                             arrange for delivery of a corresponding amount of mortgage assets. If we
                                             fail, however, to deliver or arrange for the delivery of mortgage assets
                                             sufficient to make up the entire shortfall within the prefunding period,
                                             any of the cash or, following liquidation, investments remaining on deposit
                                             with the related trustee will be used by the related trustee to pay down
                                             the total principal balance of the related series of certificates, as
                                             described in the related prospectus supplement.



                                      -11-





                                             If the subject securitization transaction involves a prefunding feature,
                                             then we will indicate in the related prospectus supplement, among other
                                             things:

                                             o     the term or duration of the prefunding period, which may not extend
                                                   beyond one year from the date of initial issuance of the related
                                                   offered certificates;

                                             o     the amount of proceeds to be deposited in the applicable prefunding
                                                   account and the percentage of the mortgage asset pool and any class
                                                   or series of offered certificates represented by those proceeds,
                                                   which proceeds may not exceed 50% of the related offering proceeds;
                                                   and

                                             o     any limitation on the ability to add pool assets.

                                             If so specified in the related prospectus supplement, we or another
                                             specified person or entity may be permitted, at our or its option, but
                                             subject to the conditions specified in that prospectus supplement, to
                                             acquire from the related issuing entity particular mortgage assets
                                             underlying a series of certificates in exchange for:

                                             o     cash that would be applied to pay down the principal balances of
                                                   certificates of that series; and/or

                                             o     other mortgage loans or mortgage-backed securities that--

                                                   1.   conform to the description of mortgage assets in this
                                                        prospectus, and

                                                   2.   satisfy the criteria set forth in the related prospectus
                                                        supplement.

                                             For example, if a mortgage loan backing a series of offered certificates
                                             defaults, then it may be subject to (a) a purchase option on the part of
                                             another lender whose loan is secured by a lien on the same real estate
                                             collateral or by a lien on an equity interest in the related borrower
                                             and/or (b) a fair value purchase option under the applicable governing
                                             document(s) for the subject securitization transaction or another servicing
                                             agreement.

                                             In addition, if so specified in the related prospectus supplement, but
                                             subject to the conditions specified in that prospectus supplement, one or
                                             more holders of certificates may exchange those certificates for one or
                                             more of the mortgage loans or mortgage-backed securities constituting part
                                             of the mortgage pool underlying those certificates.

                                             Further, if so specified in the related prospectus supplement, a special
                                             servicer or other specified party for one of our securitizations may be
                                             obligated, under the circumstances



                                      -12-





                                             described in that prospectus supplement, to sell on behalf of the related
                                             issuing entity a delinquent or defaulted mortgage asset.

                                             See also "--Optional or Mandatory Redemption or Termination" below.

CHARACTERISTICS OF THE OFFERED
  CERTIFICATES............................   An offered certificate may entitle the holder to receive:

                                             o     a stated principal amount, which will be represented by its principal
                                                   balance, if any;

                                             o     interest on a principal balance or notional amount, at a fixed,
                                                   floating, adjustable or variable pass-through rate, which
                                                   pass-through rate may change as of a specified date or upon the
                                                   occurrence of specified events or for any other reason from one
                                                   accrual or payment period to another, as described in the related
                                                   prospectus supplement;

                                             o     specified, fixed or variable portions of the interest, principal or
                                                   other amounts received on the related underlying mortgage loans or
                                                   mortgage-backed securities;

                                             o     payments of principal, with disproportionate, nominal or no payments
                                                   of interest;

                                             o     payments of interest, with disproportionate, nominal or no payments
                                                   of principal;

                                             o     payments of interest on a deferred or partially deferred basis, which
                                                   deferred interest may be added to the principal balance, if any, of
                                                   the subject class of offered certificates or which deferred interest
                                                   may or may not itself accrue interest, all as set forth in the
                                                   related prospectus supplement;

                                             o     payments of interest or principal that commence only as of a
                                                   specified date or only after the occurrence of specified events, such
                                                   as the payment in full of the interest and principal outstanding on
                                                   one or more other classes of certificates of the same series;

                                             o     payments of interest or principal that are, in whole or in part,
                                                   calculated based on or payable specifically from payments or other
                                                   collections on particular related underlying mortgage loans or
                                                   mortgage-backed securities;



                                      -13-





                                             o     payments of principal to be made, from time to time or for designated
                                                   periods, at a rate that is--

                                                   1.   faster and, in some cases, substantially faster, or

                                                   2.   slower and, in some cases, substantially slower,

                                                   than the rate at which payments or other collections of principal are
                                                   received on the related underlying mortgage loans or mortgage-backed
                                                   securities;

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

                                             o     payments of principal that may be accelerated or slowed in response
                                                   to a change in the rate of principal payments on the related
                                                   underlying mortgage loans or mortgage-backed securities in order to
                                                   protect the subject class of offered certificates or, alternatively,
                                                   to protect one or more other classes of certificates of the same
                                                   series from prepayment and/or extension risk;

                                             o     payments of principal out of amounts other than payments or other
                                                   collections of principal on the related underlying mortgage loans or
                                                   mortgage-backed securities, such as excess spread on the related
                                                   underlying mortgage loans or mortgage-backed securities or amounts
                                                   otherwise payable as interest with respect to another class of
                                                   certificates of the same series, which other class of certificates
                                                   provides for the deferral of interest payments thereon;

                                             o     payments of residual amounts remaining after required payments have
                                                   been made with respect to other classes of certificates of the same
                                                   series; or

                                             o     payments of all or part of the prepayment or repayment premiums, fees
                                                   and charges, equity participations payments or other similar items
                                                   received on the related underlying mortgage loans or mortgage-backed
                                                   securities.

                                             Any class of offered certificates may be senior or subordinate to or pari
                                             passu with one or more other classes of certificates of the same series,
                                             including a non-offered class of certificates of that series, for purposes
                                             of some or all payments and/or allocations of losses.

                                             A class of offered certificates may have two or more component parts, each
                                             having characteristics that are otherwise described in



                                      -14-





                                             this prospectus as being attributable to separate and distinct classes.

                                             Payments on a class of offered certificates may occur monthly, bi-monthly,
                                             quarterly, semi-annually or at any other specified interval, commencing on
                                             the distribution date specified in the related prospectus supplement.

                                             We will describe the specific characteristics of each class of offered
                                             certificates in the related prospectus supplement, including payment
                                             characteristics and authorized denominations. Among other things, in the
                                             related prospectus supplement, we will summarize the flow of funds, payment
                                             priorities and allocations among the respective classes of offered
                                             certificates of any particular series, the respective classes of
                                             non-offered certificates of that series, and fees and expenses, to the
                                             extent necessary to understand the payment characteristics of those classes
                                             of offered certificates, and we will identify any events in the applicable
                                             governing document(s) that would alter the transaction structure or flow of
                                             funds. See "DESCRIPTION OF THE CERTIFICATES."

CREDIT SUPPORT AND REINVESTMENT,
  INTEREST RATE AND CURRENCY-RELATED
  PROTECTION FOR THE OFFERED
  CERTIFICATES............................   Some classes of offered certificates may be protected in full or in part
                                             against defaults and losses, or select types of defaults and losses, on the
                                             related underlying mortgage loans or mortgage-backed securities through the
                                             subordination of one or more other classes of certificates of the same
                                             series or by other types of credit support. The other types of credit
                                             support may include overcollateralization or a letter of credit, a surety
                                             bond, an insurance policy, a guarantee or a reserve fund. We will describe
                                             the credit support, if any, for each class of offered certificates and, if
                                             applicable, we will identify the provider of that credit support, in the
                                             related prospectus supplement. In addition, we will summarize in the
                                             related prospectus supplement how losses not covered by credit enhancement
                                             or support will be allocated to the subject series of offered certificates.

                                             The assets of an issuing entity with respect to any series of offered
                                             certificates may also include any of the following agreements:

                                             o     guaranteed investment contracts in accordance with which moneys held
                                                   in the funds and accounts established with respect to those offered
                                                   certificates will be invested at a specified rate;



                                      -15-





                                             o     interest rate exchange agreements or interest rate cap or floor
                                                   agreements; or

                                             o     currency exchange agreements.

                                             We will describe the types of reinvestment, interest rate and currency
                                             related protection, if any, for each class of offered certificates and, if
                                             applicable, we will identify the provider of that protection, in the
                                             related prospectus supplement.

                                             See "RISK FACTORS," "THE TRUST FUND" and "DESCRIPTION OF CREDIT SUPPORT."

ADVANCES WITH RESPECT TO THE
  MORTGAGE ASSETS.........................   If the assets of an issuing entity for a series of offered certificates
                                             include mortgage loans, then, as and to the extent described in the related
                                             prospectus supplement, the related master servicer, the related special
                                             servicer, the related trustee, any related provider of credit support
                                             and/or any other specified person may be obligated to make, or may have the
                                             option of making, advances with respect to those mortgage loans to cover--

                                             o     delinquent scheduled payments of principal and/or interest, other
                                                   than balloon payments,

                                             o     property protection expenses,

                                             o     other servicing expenses, or

                                             o     any other items specified in the related prospectus supplement.

                                             Any party making advances will be entitled to reimbursement from subsequent
                                             recoveries on the related mortgage loan and as otherwise described in this
                                             prospectus or the related prospectus supplement. That party may also be
                                             entitled to receive interest on its advances for a specified period. See
                                             "DESCRIPTION OF THE GOVERNING DOCUMENTS--Advances."

                                             If the assets of an issuing entity for a series of offered certificates
                                             include mortgage-backed securities, we will describe in the related
                                             prospectus supplement any comparable advancing obligations with respect to
                                             those mortgage-backed securities or the underlying mortgage loans.

OPTIONAL OR MANDATORY
  REDEMPTION OR TERMINATION...............   We will describe in the related prospectus supplement any circumstances
                                             involving an optional or mandatory redemption of offered certificates or an
                                             optional or mandatory termination of the related issuing entity. In
                                             particular, a master servicer, special servicer or other designated party
                                             may be permitted or obligated to purchase or sell--



                                      -16-





                                             o     all the mortgage assets held by any particular issuing entity,
                                                   thereby resulting in a termination of that issuing entity, or

                                             o     that portion of the mortgage assets held by any particular issuing
                                                   entity as is necessary or sufficient to retire one or more classes of
                                                   offered certificates of the related series.

                                             See "DESCRIPTION OF THE CERTIFICATES--Termination and Redemption."

FEDERAL INCOME TAX CONSEQUENCES...........   Any class of offered certificates will constitute or evidence ownership of:

                                             o     regular interests or residual interests in a real estate mortgage
                                                   investment conduit under Sections 860A through 860G of the Internal
                                                   Revenue Code of 1986; or

                                             o     interests in a grantor trust under Subpart E of Part I of Subchapter
                                                   J of the Internal Revenue Code of 1986.

                                             See "FEDERAL INCOME TAX CONSEQUENCES."

ERISA CONSIDERATIONS......................   If you are a fiduciary of an employee benefit plan or other retirement plan
                                             or arrangement, you are encouraged to review with your legal advisor
                                             whether the purchase or holding of offered certificates could give rise to
                                             a transaction that is prohibited or is not otherwise permissible under
                                             applicable law. See "ERISA CONSIDERATIONS."

LEGAL INVESTMENT..........................   If your investment authority is subject to legal investment laws and
                                             regulations, regulatory capital requirements or review by regulatory
                                             authorities, then you may be subject to restrictions on investment in the
                                             offered certificates. You are encouraged to consult your legal advisor to
                                             determine whether and to what extent the offered certificates constitute a
                                             legal investment for you. We will specify in the related prospectus
                                             supplement which classes of the offered certificates, if any, will
                                             constitute mortgage related securities for purposes of the Secondary
                                             Mortgage Market Enhancement Act of 1984, as amended. See "LEGAL
                                             INVESTMENT."



                                      -17-



                                  RISK FACTORS

      YOU SHOULD CONSIDER THE FOLLOWING FACTORS, AS WELL AS THE FACTORS SET
FORTH UNDER "RISK FACTORS" IN THE RELATED PROSPECTUS SUPPLEMENT, IN DECIDING
WHETHER TO PURCHASE OFFERED CERTIFICATES.

LACK OF LIQUIDITY WILL IMPAIR YOUR ABILITY TO SELL YOUR OFFERED CERTIFICATES AND
MAY HAVE AN ADVERSE EFFECT ON THE MARKET VALUE OF YOUR OFFERED CERTIFICATES

      The offered certificates may have limited or no liquidity. We cannot
assure you that a secondary market for your offered certificates will develop.
There will be no obligation on the part of anyone to establish a secondary
market. Furthermore, a particular investor or a few investors may acquire a
substantial portion of a given class of offered certificates, thereby limiting
trading in that class. Even if a secondary market does develop for your offered
certificates, it may provide you with less liquidity than you anticipated and it
may not continue for the life of your offered certificates.

      We will describe in the related prospectus supplement the information that
will be available to you with respect to your offered certificates. The limited
nature of the information may adversely affect the liquidity of your offered
certificates.

      We do not currently intend to list the offered certificates on any
national securities exchange or the NASDAQ stock market.

      Lack of liquidity will impair your ability to sell your offered
certificates and may prevent you from doing so at a time when you may want or
need to. Lack of liquidity could adversely affect the market value of your
offered certificates. We do not expect that you will have any redemption rights
with respect to your offered certificates.

      If you decide to sell your offered certificates, you may have to sell them
at a discount from the price you paid for reasons unrelated to the performance
of your offered certificates or the related underlying mortgage loans or
mortgage-backed securities. Pricing information regarding your offered
certificates may not be generally available on an ongoing basis.

THE MARKET VALUE OF YOUR OFFERED CERTIFICATES MAY BE ADVERSELY AFFECTED BY
FACTORS UNRELATED TO THE PERFORMANCE OF YOUR OFFERED CERTIFICATES AND THE
UNDERLYING MORTGAGE ASSETS, SUCH AS FLUCTUATIONS IN INTEREST RATES AND THE
SUPPLY AND DEMAND OF CMBS GENERALLY

      The market value of your offered certificates can decline even if those
certificates and the underlying mortgage assets are performing at or above your
expectations.

      The market value of your offered certificates will be sensitive to
fluctuations in current interest rates. However, a change in the market value of
your offered certificates as a result of an upward or downward movement in
current interest rates may not equal the change in the market value of your
offered certificates as a result of an equal but opposite movement in interest
rates.


                                      -18-



      The market value of your offered certificates will also be influenced by
the supply of and demand for commercial mortgage-backed securities generally.
The supply of commercial mortgage-backed securities will depend on, among other
things, the amount of commercial and multifamily mortgage loans, whether newly
originated or held in portfolio, that are available for securitization. A number
of factors will affect investors' demand for commercial mortgage-backed
securities, including--

      o     the availability of alternative investments that offer higher yields
            or are perceived as being a better credit risk, having a less
            volatile market value or being more liquid,

      o     legal and other restrictions that prohibit a particular entity from
            investing in commercial mortgage-backed securities or limit the
            amount or types of commercial mortgage-backed securities that it may
            acquire,

      o     investors' perceptions regarding the commercial and multifamily real
            estate markets, which may be adversely affected by, among other
            things, a decline in real estate values or an increase in defaults
            and foreclosures on mortgage loans secured by income-producing
            properties, and

      o     investors' perceptions regarding the capital markets in general,
            which may be adversely affected by political, social and economic
            events completely unrelated to the commercial and multifamily real
            estate markets.

      If you decide to sell your offered certificates, you may have to sell at
discount from the price you paid for reasons unrelated to the performance of
your offered certificates or the related underlying mortgage loans or
mortgage-backed securities. Pricing information regarding your offered
certificates may not be generally available on an ongoing basis.

PAYMENTS ON THE OFFERED CERTIFICATES WILL BE MADE SOLELY FROM THE LIMITED ASSETS
OF THE RELATED TRUST, AND THOSE ASSETS MAY BE INSUFFICIENT TO MAKE ALL REQUIRED
PAYMENTS ON THOSE CERTIFICATES

      The offered certificates will represent interests solely in, and will be
payable solely from the limited assets of, the related issuing entity. The
offered certificates will not represent interests in or obligations of us, any
sponsor or any of our or their respective affiliates, and no such person or
entity will be responsible for making payments on the offered certificates if
collections on the assets of the related issuing entity are insufficient. No
governmental agency or instrumentality will guarantee or insure payment on the
offered certificates. Furthermore, some classes of offered certificates will
represent a subordinate right to receive payments out of collections and/or
advances on some or all of the assets of the related issuing entity. If the
assets of the related issuing entity are insufficient to make payments on your
offered certificates, no other assets will be available to you for payment of
the deficiency, and you will bear the resulting loss. Any advances made by a
master servicer or other party with respect to the mortgage assets underlying
your offered certificates are intended solely to provide liquidity and not
credit support. The party making those advances will have a right to
reimbursement, probably with interest, which is senior to your right to receive
payment on your offered certificates.

ANY CREDIT SUPPORT FOR YOUR OFFERED CERTIFICATES MAY BE INSUFFICIENT TO PROTECT
YOU AGAINST ALL POTENTIAL LOSSES

      The Amount of Credit Support Will Be Limited. The rating agencies that
assign ratings to your offered certificates will establish the amount of credit
support, if any, for your offered certificates based on, among other things, an
assumed level of defaults, delinquencies and losses with respect to the related
underlying mortgage loans or mortgage-backed securities. Actual losses may,
however, exceed the assumed levels. See "DESCRIPTION OF THE
CERTIFICATES--Allocation of Losses and Shortfalls"


                                      -19-



and "DESCRIPTION OF CREDIT SUPPORT." If actual losses on the related underlying
mortgage loans or mortgage-backed securities exceed the assumed levels, you may
be required to bear the additional losses.

      Credit Support May Not Cover All Types of Losses. The credit support, if
any, for your offered certificates may not cover all of your potential losses.
For example, some forms of credit support may not cover or may provide limited
protection against losses that you may suffer by reason of fraud or negligence
or as a result of uninsured casualties at the real properties securing the
underlying mortgage loans. You may be required to bear any losses which are not
covered by the credit support.

      Disproportionate Benefits May Be Given to Some Classes and Series to the
Detriment of Others. If a form of credit support covers multiple classes or
series and losses exceed the amount of that credit support, it is possible that
the holders of offered certificates of another series or class will be
disproportionately benefited by that credit support to your detriment.

THE INVESTMENT PERFORMANCE OF YOUR OFFERED CERTIFICATES WILL DEPEND UPON
PAYMENTS, DEFAULTS AND LOSSES ON THE UNDERLYING MORTGAGE LOANS; AND THOSE
PAYMENTS, DEFAULTS AND LOSSES MAY BE HIGHLY UNPREDICTABLE

      The Terms of the Underlying Mortgage Loans Will Affect Payments on Your
Offered Certificates. Each of the mortgage loans underlying the offered
certificates will specify the terms on which the related borrower must repay the
outstanding principal amount of the loan. The rate, timing and amount of
scheduled payments of principal may vary, and may vary significantly, from
mortgage loan to mortgage loan. The rate at which the underlying mortgage loans
amortize will directly affect the rate at which the principal balance or
notional amount of your offered certificates is paid down or otherwise reduced.

      In addition, any mortgage loan underlying the offered certificates may
permit the related borrower during some or all of the loan term to prepay the
loan. In general, a borrower will be more likely to prepay its mortgage loan
when it has an economic incentive to do so, such as obtaining a larger loan on
the same underlying real property or a lower or otherwise more advantageous
interest rate through refinancing. If a mortgage loan includes some form of
prepayment restriction, the likelihood of prepayment should decline. These
restrictions may include--

      o     an absolute or partial prohibition against voluntary prepayments
            during some or all of the loan term, or

      o     a requirement that voluntary prepayments be accompanied by some form
            of prepayment premium, fee or charge during some or all of the loan
            term.

In many cases, however, there will be no restriction associated with the
application of insurance proceeds or condemnation proceeds as a prepayment of
principal.

      The Terms of the Underlying Mortgage Loans Do Not Provide Absolute
Certainty as to the Rate, Timing and Amount of Payments on Your Offered
Certificates. Notwithstanding the terms of the mortgage loans backing your
offered certificates, the amount, rate and timing of payments and other
collections on those mortgage loans will, to some degree, be unpredictable
because of borrower defaults and because of casualties and condemnations with
respect to the underlying real properties.

      The investment performance of your offered certificates may vary
materially and adversely from your expectations due to--

      o     the rate of prepayments and other unscheduled collections of
            principal on the underlying mortgage loans being faster or slower
            than you anticipated, or


                                      -20-



      o     the rate of defaults on the underlying mortgage loans being faster,
            or the severity of losses on the underlying mortgage loans being
            greater, than you anticipated.

      The actual yield to you, as a holder of an offered certificate, may not
equal the yield you anticipated at the time of your purchase, and the total
return on investment that you expected may not be realized. In deciding whether
to purchase any offered certificates, you should make an independent decision as
to the appropriate prepayment, default and loss assumptions to be used. If the
trust assets underlying your offered certificates include mortgage-backed
securities, the terms of those securities may soften or enhance the effects to
you that may result from prepayments, defaults and losses on the mortgage loans
that ultimately back those securities.

      Prepayments on the Underlying Mortgage Loans Will Affect the Average Life
of Your Offered Certificates; and the Rate and Timing of Those Prepayments May
Be Highly Unpredictable. Payments of principal and/or interest on your offered
certificates will depend upon, among other things, the rate and timing of
payments on the related underlying mortgage loans or mortgage-backed securities.
Prepayments on the underlying mortgage loans may result in a faster rate of
principal payments on your offered certificates, thereby resulting in a shorter
average life for your offered certificates than if those prepayments had not
occurred. The rate and timing of principal prepayments on pools of mortgage
loans varies among pools and is influenced by a variety of economic,
demographic, geographic, social, tax and legal factors. Accordingly, neither you
nor we can predict the rate and timing of principal prepayments on the mortgage
loans underlying your offered certificates. As a result, repayment of your
offered certificates could occur significantly earlier or later, and the average
life of your offered certificates could be significantly shorter or longer, than
you expected.

      The extent to which prepayments on the underlying mortgage loans
ultimately affect the average life of your offered certificates depends on the
terms and provisions of your offered certificates. A class of offered
certificates may entitle the holders to a pro rata share of any prepayments on
the underlying mortgage loans, to all or a disproportionately large share of
those prepayments, or to none or a disproportionately small share of those
prepayments. If you are entitled to a disproportionately large share of any
prepayments on the underlying mortgage loans, your offered certificates may be
retired at an earlier date. If, however, you are only entitled to a small share
of the prepayments on the underlying mortgage loans, the average life of your
offered certificates may be extended. Your entitlement to receive payments,
including prepayments, of principal of the underlying mortgage loans may--

      o     vary based on the occurrence of specified events, such as the
            retirement of one or more other classes of certificates of the same
            series, or

      o     be subject to various contingencies, such as prepayment and default
            rates with respect to the underlying mortgage loans.

      We will describe the terms and provisions of your offered certificates
more fully in the related prospectus supplement.

      Prepayments on the Underlying Mortgage Loans Will Affect the Yield on Your
Offered Certificates; and the Rate and Timing of Those Prepayments May Be Highly
Unpredictable. If you purchase your offered certificates at a discount or
premium, the yield on your offered certificates will be sensitive to prepayments
on the underlying mortgage loans. If you purchase your offered certificates at a
discount, you should consider the risk that a slower than anticipated rate of
principal payments on the underlying mortgage loans could result in your actual
yield being lower than your anticipated yield. Alternatively, if you purchase
your offered certificates at a premium, you should consider the risk that a
faster than anticipated rate of principal payments on the underlying mortgage
loans could result in your actual yield being lower than your anticipated yield.
The potential effect that prepayments may have on


                                      -21-



the yield of your offered certificates will increase as the discount deepens or
the premium increases. If the amount of interest payable on your offered
certificates is disproportionately large as compared to the amount of principal
payable on your offered certificates, or if your offered certificates entitle
you to receive payments of interest but no payments of principal, then you may
fail to recover your original investment under some prepayment scenarios. The
rate and timing of principal prepayments on pools of mortgage loans varies among
pools and is influenced by a variety of economic, demographic, geographic,
social, tax and legal factors. Accordingly, neither you nor we can predict the
rate and timing of principal prepayments on the mortgage loans underlying your
offered certificates.

      Delinquencies, Defaults and Losses on the Underlying Mortgage Loans May
Affect the Amount and Timing of Payments on Your Offered Certificates; and the
Rate and Timing of Those Delinquencies and Defaults, and the Severity of Those
Losses, are Highly Unpredictable. The rate and timing of delinquencies and
defaults, and the severity of losses, on the underlying mortgage loans will
impact the amount and timing of payments on a series of offered certificates to
the extent that their effects are not offset by delinquency advances or some
form of credit support.

      Unless otherwise covered by delinquency advances or some form of credit
support, defaults on the underlying mortgage loans may delay payments on a
series of offered certificates while the defaulted mortgage loans are worked-out
or liquidated. However, liquidations of defaulted mortgage loans prior to
maturity could affect the yield and average life of an offered certificate in a
manner similar to a voluntary prepayment.

      If you calculate your anticipated yield to maturity based on an assumed
rate of default and amount of losses on the underlying mortgage loans that is
lower than the default rate and amount of losses actually experienced, then, to
the extent that you are required to bear the additional losses, your actual
yield to maturity will be lower than you calculated and could, under some
scenarios, be negative. Furthermore, the timing of losses on the underlying
mortgage loans can affect your yield. In general, the earlier you bear any loss
on an underlying mortgage loan, the greater the negative effect on your yield.

      See "--Repayment of a Commercial or Multifamily Mortgage Loan Depends on
the Performance and Value of the Underlying Real Property, Which May Decline
Over Time, and the Related Borrower's Ability to Refinance the Property, of
Which There Is No Assurance" below.

      There Is an Increased Risk of Default Associated with Balloon Payments.
Any of the mortgage loans underlying your offered certificates may be
nonamortizing or only partially amortizing. The borrower under a mortgage loan
of that type is required to make substantial payments of principal and interest,
which are commonly called balloon payments, on the maturity date of the loan.
The ability of the borrower to make a balloon payment depends upon the
borrower's ability to refinance or sell the real property securing the loan. The
ability of the borrower to refinance or sell the property will be affected by a
number of factors, including:

      o     the fair market value and condition of the underlying real property;

      o     the level of interest rates;

      o     the borrower's equity in the underlying real property;

      o     the borrower's financial condition;

      o     occupancy levels at or near the time of refinancing;

      o     the operating history of the underlying real property;


                                      -22-



      o     changes in zoning and tax laws;

      o     changes in competition in the relevant geographic area;

      o     changes in rental rates in the relevant geographic area;

      o     changes in governmental regulation and fiscal policy;

      o     prevailing general and regional economic conditions;

      o     the state of the fixed income and mortgage markets; and

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

      See "--Repayment of a Commercial or Multifamily Mortgage Loan Depends on
the Performance and Value of the Underlying Real Property, Which May Decline
Over Time, and the Related Borrower's Ability to Refinance the Property, of
Which There is No Assurance" below.

      Neither we nor any of our affiliates will be obligated to refinance any
mortgage loan underlying your offered certificates.

      The related master servicer or special servicer may, within prescribed
limits, extend and modify mortgage loans underlying your offered certificates
that are in default or as to which a payment default is imminent in order to
maximize recoveries on the defaulted loans. The related master servicer or
special servicer is only required to determine that any extension or
modification is reasonably likely to produce a greater recovery than a
liquidation of the real property securing the defaulted loan. There is a risk
that the decision of the master servicer or special servicer to extend or modify
a mortgage loan may not in fact produce a greater recovery.

REPAYMENT OF A COMMERCIAL OR MULTIFAMILY MORTGAGE LOAN DEPENDS ON THE
PERFORMANCE AND VALUE OF THE UNDERLYING REAL PROPERTY, WHICH MAY DECLINE OVER
TIME, AND THE RELATED BORROWER'S ABILITY TO REFINANCE THE PROPERTY, OF WHICH
THERE IS NO ASSURANCE

      Most of the Mortgage Loans Underlying Your Offered Certificates Will Be
Nonrecourse. You should consider all of the mortgage loans underlying your
offered certificates to be nonrecourse loans. This means that, in the event of a
default, recourse will be limited to the related real property or properties
securing the defaulted mortgage loan. In the event that the income generated by
a real property were to decline as a result of the poor economic performance of
that real property with the result that the real property is not able to support
debt service payments on the related mortgage loan, neither the related borrower
nor any other person would be obligated to remedy the situation by making
payments out of their own funds. In such a situation, the borrower could choose
instead to surrender the related mortgaged property to the lender or let it be
foreclosed upon.

      In those cases where recourse to a borrower or guarantor is permitted by
the loan documents, we generally will not undertake any evaluation of the
financial condition of that borrower or guarantor. Consequently, full and timely
payment on each mortgage loan underlying your offered certificates will depend
on one or more of the following:

      o     the sufficiency of the net operating income of the applicable real
            property;

      o     the market value of the applicable real property at or prior to
            maturity; and

      o     the ability of the related borrower to refinance or sell the
            applicable real property.


                                      -23-



      In general, the value of a multifamily or commercial property will depend
on its ability to generate net operating income. The ability of an owner to
finance a multifamily or commercial property will depend, in large part, on the
property's value and ability to generate net operating income.

      Unless we state otherwise in the related prospectus supplement, none of
the mortgage loans underlying your offered certificates will be insured or
guaranteed by any governmental entity or private mortgage insurer.

      The risks associated with lending on multifamily and commercial properties
are inherently different from those associated with lending on the security of
single-family residential properties. This is because, among other reasons,
multifamily rental and commercial real estate lending generally involves larger
loans and, as described above, repayment is dependent upon the successful
operation and value of the related mortgaged property and the related borrower's
ability to refinance the mortgage loan or sell the related mortgaged property.

      Many Risk Factors Are Common to Most or All Multifamily and Commercial
Properties. The following factors, among others, will affect the ability of a
multifamily or commercial property to generate net operating income and,
accordingly, its value:

      o     the location, age, functionality, design and construction quality of
            the subject property;

      o     perceptions regarding the safety, convenience and attractiveness of
            the property;

      o     the characteristics of the neighborhood where the property is
            located;

      o     the degree to which the subject property competes with other
            properties in the area;

      o     the proximity and attractiveness of competing properties;

      o     the existence and construction of competing properties;

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

      o     tenant mix and concentration;

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

      o     local real estate conditions, including an increase in or oversupply
            of comparable commercial or residential space;

      o     demographic factors;

      o     customer confidence, tastes and preferences;

      o     retroactive changes in building codes and other applicable laws;

      o     changes in governmental rules, regulations and fiscal policies,
            including environmental legislation; and

      o     vulnerability to litigation by tenants and patrons.


                                      -24-



      Particular factors that may adversely affect the ability of a multifamily
or commercial property to generate net operating income include:

      o     an increase in interest rates, real estate taxes and other operating
            expenses;

      o     an increase in the capital expenditures needed to maintain the
            property or make improvements;

      o     a decline in the financial condition of a major tenant and, in
            particular, a sole tenant or anchor tenant;

      o     an increase in vacancy rates;

      o     a decline in rental rates as leases are renewed or replaced;

      o     natural disasters and civil disturbances such as earthquakes,
            hurricanes, floods, eruptions, terrorist attacks or riots; and

      o     environmental contamination.

      The volatility of net operating income generated by a multifamily or
commercial property over time will be influenced by many of the foregoing
factors, as well as by:

      o     the length of tenant leases;

      o     the creditworthiness of tenants;

      o     the rental rates at which leases are renewed or replaced;

      o     the percentage of total property expenses in relation to revenue;

      o     the ratio of fixed operating expenses to those that vary with
            revenues; and

      o     the level of capital expenditures required to maintain the property
            and to maintain or replace tenants.

      Therefore, commercial and multifamily properties with short-term or less
creditworthy sources of revenue and/or relatively high operating costs, such as
those operated as hospitality and self-storage properties, can be expected to
have more volatile cash flows than commercial and multifamily properties with
medium- to long-term leases from creditworthy tenants and/or relatively low
operating costs. A decline in the real estate market will tend to have a more
immediate effect on the net operating income of commercial and multifamily
properties with short-term revenue sources and may lead to higher rates of
delinquency or defaults on the mortgage loans secured by those properties.

      The Successful Operation of a Multifamily or Commercial Property Depends
on Tenants. Generally, multifamily and commercial properties are subject to
leases. The owner of a multifamily or commercial property typically uses lease
or rental payments for the following purposes:

      o     to pay for maintenance and other operating expenses associated with
            the property;

      o     to fund repairs, replacements and capital improvements at the
            property; and

      o     to service mortgage loans secured by, and any other debt obligations
            associated with operating, the property.


                                      -25-



Accordingly, mortgage loans secured by income-producing properties will be
affected by the expiration of leases and the ability of the respective borrowers
to renew the leases or relet the space on comparable terms and on a timely
basis.

      Factors that may adversely affect the ability of an income-producing
property to generate net operating income from lease and rental payments
include:

      o     a general inability to lease space;

      o     an increase in vacancy rates, which may result from tenants deciding
            not to renew an existing lease or discontinuing operations;

      o     an increase in tenant payment defaults or any other inability to
            collect rental payments;

      o     a decline in rental rates as leases are entered into, renewed or
            extended at lower rates;

      o     an increase in leasing costs and/or the costs of performing landlord
            obligations under existing leases;

      o     an increase in the capital expenditures needed to maintain the
            property or to make improvements; and

      o     a decline in the financial condition and/or bankruptcy or insolvency
            of a significant or sole tenant.

      With respect to any mortgage loan backing a series of offered
certificates, you should anticipate that, unless the related mortgaged real
property is owner occupied, one or more--and possibly all--of the leases at the
related mortgaged real property will expire at varying rates during the term of
that mortgage loan and some tenants will have, and may exercise, termination
options. In addition, some government-sponsored tenants will have the right as a
matter of law to cancel their leases for lack of appropriations.

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

      Some mortgage loans that back offered certificates may be secured by
mortgaged real properties with tenants that are related to or affiliated with a
borrower. In those cases a default by the borrower may coincide with a default
by the affiliated tenants. Additionally, even if the property becomes a
foreclosure property, it is possible that an affiliate of the borrower may
remain as a tenant.

      Dependence on a Single Tenant or a Small Number of Tenants Makes a
Property Riskier Collateral. In those cases where an income-producing property
is leased to a single tenant or is primarily leased to one or a small number of
major tenants, a deterioration in the financial condition or a change in the
plan of operations of any of those tenants can have particularly significant
effects on the net operating income generated by the property. If any of those
tenants defaults under or fails to renew its lease, the resulting adverse
financial effect on the operation of the property will be substantially more
severe than would be the case with respect to a property occupied by a large
number of less significant tenants.


                                      -26-



      An income-producing property operated for retail, office or industrial
purposes also may be adversely affected by a decline in a particular business or
industry if a concentration of tenants at the property is engaged in that
business or industry.

      Accordingly, factors that will affect the operation and value of a
commercial property include:

      o     the business operated by the tenants;

      o     the creditworthiness of the tenants; and

      o     the number of tenants.

      Tenant Bankruptcy Adversely Affects Property Performance. The bankruptcy
or insolvency of a major tenant, or a number of smaller tenants, at a commercial
property may adversely affect the income produced by the property. Under the
U.S. Bankruptcy Code, a tenant has the option of assuming or rejecting any
unexpired lease. If the tenant rejects the lease, the landlord's claim for
breach of the lease would be a general unsecured claim against the tenant unless
there is collateral securing the claim. The claim would be limited to:

      o     the unpaid rent reserved under the lease for the periods prior to
            the bankruptcy petition or any earlier surrender of the leased
            premises, plus

      o     an amount, not to exceed three years' rent, equal to the greater of
            one year's rent and 15% of the remaining reserved rent.

      The Success of an Income-Producing Property Depends on Reletting Vacant
Spaces. The operations at an income-producing property will be adversely
affected if the owner or property manager is unable to renew leases or relet
space on comparable terms when existing leases expire and/or become defaulted.
Even if vacated space is successfully relet, the costs associated with
reletting, including tenant improvements and leasing commissions in the case of
income-producing properties operated for retail, office or industrial purposes,
can be substantial, could exceed any reserves maintained for that purpose and
could reduce cash flow from the income-producing properties. Moreover, if a
tenant at a income-producing property defaults in its lease obligations, the
landlord may incur substantial costs and experience significant delays
associated with enforcing its rights and protecting its investment, including
costs incurred in renovating and reletting the property.

      If an income-producing property has multiple tenants, re-leasing
expenditures may be more frequent than in the case of a property with fewer
tenants, thereby reducing the cash flow generated by the multi-tenanted
property. Multi-tenanted properties may also experience higher continuing
vacancy rates and greater volatility in rental income and expenses.

      Property Value May Be Adversely Affected Even When Current Operating
Income is Not. Various factors may affect the value of multifamily and
commercial properties without affecting their current net operating income,
including:

      o     changes in interest rates;

      o     the availability of refinancing sources;

      o     changes in governmental regulations, licensing or fiscal policy;

      o     changes in zoning or tax laws; and

      o     potential environmental or other legal liabilities.


                                      -27-



      Property Management May Affect Property Operations and Value. The
operation of an income-producing property will depend upon the property
manager's performance and viability. The property manager generally is
responsible for:

      o     responding to changes in the local market;

      o     planning and implementing the rental structure, including staggering
            durations of leases and establishing levels of rent payments;

      o     operating the property and providing building services;

      o     managing operating expenses; and

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

      Income-producing properties that derive revenues primarily from short-term
rental commitments, such as hospitality or self-storage properties, generally
require more intensive management than properties leased to tenants under
long-term leases.

      By controlling costs, providing appropriate and efficient services to
tenants and maintaining improvements in good condition, a property manager can--

      o     maintain or improve occupancy rates, business and cash flow,

      o     reduce operating and repair costs, and

      o     preserve building value.

On the other hand, management errors can, in some cases, impair the long term
viability of an income-producing property.

      Maintaining a Property in Good Condition is Expensive. The owner may be
required to expend a substantial amount to maintain, renovate or refurbish a
commercial or multifamily property. Failure to do so may materially impair the
property's ability to generate cash flow. The effects of poor construction
quality will increase over time in the form of increased maintenance and capital
improvements. Even superior construction will deteriorate over time if
management does not schedule and perform adequate maintenance in a timely
fashion. There can be no assurance that an income-producing property will
generate sufficient cash flow to cover the increased costs of maintenance and
capital improvements in addition to paying debt service on the mortgage loan(s)
that may encumber that property.

      Competition Will Adversely Affect the Profitability and Value of an
Income-Producing Property. Some income-producing properties are located in
highly competitive areas. Comparable income-producing properties located in the
same area compete on the basis of a number of factors including:

      o     rental rates;

      o     location;

      o     type of business or services and amenities offered; and

      o     nature and condition of the particular property.


                                      -28-



      The profitability and value of an income-producing property may be
adversely affected by a comparable property that:

      o     offers lower rents;

      o     has lower operating costs;

      o     offers a more favorable location; or

      o     offers better facilities.

Costs of renovating, refurbishing or expanding an income-producing property in
order to remain competitive can be substantial.

      The Prospective Performance of the Multifamily and Commercial Mortgage
Loans to be Included in Any of Our Trusts Should be Evaluated Separately from
the Performance of the Multifamily and Commercial Mortgage Loans in Any of Our
Other Trusts. Notwithstanding that there are many common factors affecting the
profitability and value of income-producing properties in general, those factors
do not apply equally to all income-producing properties and, in many cases,
there are special factors that will affect the profitability and/or value of a
particular income-producing property. See, for example, "--Various Types of
Income-Producing Properties May Secure Mortgage Loans Underlying a Series of
Offered Certificates and Each Type of Income-Producing Property May Present
Special Risks as Collateral for a Loan" below. Each income-producing property
represents a separate and distinct business venture; and, as a result, each of
the multifamily and commercial mortgage loans included in one of our trusts
requires a unique underwriting analysis. Furthermore, economic conditions,
whether worldwide, national, regional or local, vary over time. The performance
of a mortgage pool originated and outstanding under one set of economic
conditions may vary dramatically from the performance of an otherwise comparable
mortgage pool originated and outstanding under a different set of economic
conditions. Accordingly, investors should evaluate the mortgage loans underlying
a series of offered certificates independently from the performance of the
mortgage loans underlying any other series of offered certificates.

VARIOUS TYPES OF INCOME-PRODUCING PROPERTIES MAY SECURE MORTGAGE LOANS
UNDERLYING A SERIES OF OFFERED CERTIFICATES AND EACH TYPE OF INCOME-PRODUCING
PROPERTY MAY PRESENT SPECIAL RISKS AS COLLATERAL FOR A LOAN

      General. The mortgage loans underlying a series of offered certificates
may be secured by numerous types of multifamily and commercial properties. As
discussed under "--Repayment of a Commercial or Multifamily Mortgage Loan
Depends on the Performance and Value of the Underlying Real Property, Which May
Decline Over Time, and the Related Borrower's Ability to Refinance the Property,
of Which There is No Assurance" above, the adequacy of an income-producing
property as security for a mortgage loan depends in large part on its value and
ability to generate net operating income. The relative importance of any factor
affecting the value or operation of an income-producing property will depend on
the type and use of the property, and the type and use of a particular
income-producing property may present special risks. Additionally, many types of
commercial properties are not readily convertible to alternative uses if the
original use is not successful or may require significant capital expenditures
to effect any conversion to an alternative use. As a result, the liquidation
value of any of those types of property would be substantially less than would
otherwise be the case. Set forth below is a discussion of some of the various
factors that may affect the value and operations of the indicated types of
multifamily and commercial properties.


                                      -29-



      Multifamily Rental Properties. Factors affecting the value and operation
of a multifamily rental property include:

      o     the physical attributes of the property, such as its age,
            appearance, amenities and construction quality in relation to
            competing buildings;

      o     the types of services or amenities offered at the property;

      o     the location of the property;

      o     distance from employment centers and shopping areas;

      o     local factory or other large employer closings;

      o     the characteristics of the surrounding neighborhood, which may
            change over time;

      o     the rents charged for dwelling units at the property relative to the
            rents charged for comparable units at competing properties;

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

      o     the property's reputation;

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

      o     the existence or construction of competing or alternative
            residential properties in the local market, including other
            apartment buildings and complexes, manufactured housing communities,
            mobile home parks and single-family housing;

      o     compliance with and continuance of any government housing rental
            subsidy programs and/or low income housing tax credit or incentive
            programs from which the property receives benefits;

      o     the ability of management to respond to competition;

      o     the tenant mix and whether the property is primarily occupied by
            workers from a particular company or type of business, or personnel
            from a local military base;

      o     in the case of student housing facilities, the reliance on the
            financial well-being of the college or university to which it
            relates, competition from on-campus housing units, and the
            relatively higher turnover rate compared to other types of
            multifamily tenants;

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

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

      o     the extent to which the property is subject to land use restrictive
            covenants or contractual covenants that require that units be rented
            to low income tenants;


                                      -30-



      o     the extent to which the cost of operating the property, including
            the cost of utilities and the cost of required capital expenditures,
            may increase;

      o     the extent to which increases in operating costs may be passed
            through to tenants; and

      o     the financial condition of the owner of the property.

      Because units in a multifamily rental property are leased to individuals,
usually for no more than a year, the property is likely to respond relatively
quickly to a downturn in the local economy or to the closing of a major employer
in the area.

      In addition, multifamily rental properties are typically in markets that,
in general, are characterized by low barriers to entry. Thus, a particular
multifamily rental property market with historically low vacancies could
experience substantial new construction and a resultant oversupply of rental
units within a relatively short period of time. Since apartments within a
multifamily rental property are typically leased on a short-term basis, the
tenants residing at a particular property may easily move to alternative
multifamily rental properties with more desirable amenities or locations or to
single family housing.

      Some states regulate the relationship of an owner and its tenants at a
multifamily rental property. Among other things, these states may--

      o     require written leases;

      o     require good cause for eviction;

      o     require disclosure of fees;

      o     prohibit unreasonable rules;

      o     prohibit retaliatory evictions;

      o     prohibit restrictions on a resident's choice of unit vendors;

      o     limit the bases on which a landlord may increase rent; or

      o     prohibit a landlord from terminating a tenancy solely by reason of
            the sale of the owner's building.

      Apartment building owners have been the subject of suits under state
Unfair and Deceptive Practices Acts and other general consumer protection
statutes for coercive, abusive or unconscionable leasing and sales practices.

      Some counties and municipalities also impose rent control or rent
stabilization regulations on apartment buildings. These regulations may limit
rent increases to--

      o     fixed percentages,

      o     percentages of increases in the consumer price index,

      o     increases set or approved by a governmental agency, or

      o     increases determined through mediation or binding arbitration.


                                      -31-



      In many cases, the rent control or rent stabilization laws do not provide
for decontrol of rental rates upon vacancy of individual units. Any limitations
on a landlord's ability to raise rents at a multifamily rental property may
impair the landlord's ability to repay a mortgage loan secured by the property
or to meet operating costs.

      Some multifamily rental properties are subject to land use restrictive
covenants or contractual covenants in favor of federal or state housing
agencies. These covenants generally require that a minimum number or percentage
of units be rented to tenants who have incomes that are substantially lower than
median incomes in the area or region. These covenants may limit the potential
rental rates that may be charged at a multifamily rental property, the potential
tenant base for the property or both. An owner may subject a multifamily rental
property to these covenants in exchange for tax credits or rent subsidies. When
the credits or subsidies cease, net operating income will decline. The
differences in rents between subsidized or supported properties and other
multifamily rental properties in the same area may not be a sufficient economic
incentive for some eligible tenants to reside at a subsidized or supported
property that may have fewer amenities or be less attractive as a residence. As
a result, occupancy levels at a subsidized or supported property may decline,
which may adversely affect the value and successful operation of the property.

      Cooperatively-Owned Apartment Buildings. Some multifamily properties are
owned or leased by cooperative corporations. In general, each shareholder in the
corporation is entitled to occupy a particular apartment unit under a long-term
proprietary lease or occupancy agreement.

      A tenant/shareholder of a cooperative corporation must make a monthly
maintenance payment to the corporation. The monthly maintenance payment
represents a tenant/shareholder's pro rata share of the corporation's--

      o     mortgage loan payments,

      o     real property taxes,

      o     maintenance expenses, and

      o     other capital and ordinary expenses of the property.

These monthly maintenance payments are in addition to any payments of principal
and interest the tenant/shareholder must make on any loans of the
tenant/shareholder secured by its shares in the corporation.

      A cooperative corporation is directly responsible for building maintenance
and payment of real estate taxes and hazard and liability insurance premiums. A
cooperative corporation's ability to meet debt service obligations on a mortgage
loan secured by, and to pay all other operating expenses of, the cooperatively
owned property depends primarily upon the receipt of--

      o     maintenance payments from the tenant/shareholders, and

      o     any rental income from units or commercial space that the
            cooperative corporation might control.

      A cooperative corporation may have to impose special assessments on the
tenant/shareholders in order to pay unanticipated expenditures. Accordingly, a
cooperative corporation is highly dependent on the financial well being of its
tenant/shareholders. A cooperative corporation's ability to pay the amount of
any balloon payment due at the maturity of a mortgage loan secured by the
cooperatively owned


                                      -32-



property depends primarily on its ability to refinance the property. Additional
factors likely to affect the economic performance of a cooperative corporation
include--

      o     the failure of the corporation to qualify for favorable tax
            treatment as a "cooperative housing corporation" each year, which
            may reduce the cash flow available to make debt service payments on
            a mortgage loan secured by cooperatively owned property; and

      o     the possibility that, upon foreclosure, if the cooperatively-owned
            property becomes a rental property, certain units could be subject
            to rent control, stabilization and tenants' rights laws, at below
            market rents, which may affect rental income levels and the
            marketability and sale proceeds of the ensuing rental property as a
            whole.

      In a typical cooperative conversion plan, the owner of a rental apartment
building contracts to sell the building to a newly formed cooperative
corporation. Shares are allocated to each apartment unit by the owner or
sponsor. The current tenants have a specified period to subscribe at prices
discounted from the prices to be offered to the public after that period. As
part of the consideration for the sale, the owner or sponsor receives all the
unsold shares of the cooperative corporation. In general the sponsor controls
the corporation's board of directors and management for a limited period of
time. If the sponsor of the cooperative corporation holds the shares allocated
to a large number of apartment units, the lender on a mortgage loan secured by a
cooperatively owned property may be adversely affected by a decline in the
creditworthiness of that sponsor.

      Many cooperative conversion plans are non-eviction plans. Under a
non-eviction plan, a tenant at the time of conversion who chooses not to
purchase shares is entitled to reside in its apartment unit as a subtenant from
the owner of the shares allocated to that unit. Any applicable rent control or
rent stabilization laws would continue to be applicable to the subtenancy. In
addition, the subtenant may be entitled to renew its lease for an indefinite
number of years with continued protection from rent increases above those
permitted by any applicable rent control and rent stabilization laws. The
owner/shareholder is responsible for the maintenance payments to the cooperative
corporation without regard to whether it receives rent from the subtenant or
whether the rent payments are lower than maintenance payments on the unit.
Newly-formed cooperative corporations typically have the greatest concentration
of non-tenant/shareholders.

      Retail Properties. The term "retail property" encompasses a broad range of
properties at which businesses sell consumer goods and other products and
provide various entertainment, recreational or personal services to the general
public. Some examples of retail properties include--

      o     shopping centers,

      o     factory outlet centers,

      o     malls,

      o     automotive sales and service centers,

      o     consumer oriented businesses,

      o     department stores,

      o     grocery stores,

      o     convenience stores,


                                      -33-



      o     specialty shops,

      o     gas stations,

      o     movie theaters,

      o     fitness centers,

      o     bowling alleys,

      o     salons, and

      o     dry cleaners.

      A number of factors may affect the value and operation of a retail
property. Some of these factors include:

      o     the strength, stability, number and quality of the tenants;

      o     tenants' sales;

      o     tenant mix;

      o     whether the property is in a desirable location;

      o     the physical condition and amenities of the building in relation to
            competing buildings;

      o     whether a retail property is anchored, shadow anchored or unanchored
            and, if anchored or shadow anchored, the strength, stability,
            quality and continuous occupancy of the anchor tenant or the shadow
            anchor, as the case may be, are particularly important factors; and

      o     the financial condition of the owner of the property.

      Unless owner occupied, retail properties generally derive all or a
substantial percentage of their income from lease payments from commercial
tenants. Therefore, it is important for the owner of a retail property to
attract and keep tenants, particularly significant tenants, that are able to
meet their lease obligations. In order to attract tenants, the owner of a retail
property may be required to--

      o     lower rents,

      o     grant a potential tenant a free rent or reduced rent period,

      o     improve the condition of the property generally, or

      o     make at its own expense, or grant a rent abatement to cover, tenant
            improvements for a potential tenant.

      A prospective tenant will also be interested in the number and type of
customers that it will be able to attract at a particular retail property. The
ability of a tenant at a particular retail property to attract customers will be
affected by a number of factors related to the property and the surrounding
area, including:

      o     competition from other retail properties;


                                      -34-



      o     perceptions regarding the safety, convenience and attractiveness of
            the property;

      o     perceptions regarding the safety of the surrounding area;

      o     demographics of the surrounding area;

      o     the strength and stability of the local, regional and national
            economies;

      o     traffic patterns and access to major thoroughfares;

      o     the visibility of the property;

      o     availability of parking;

      o     the particular mixture of the goods and services offered at the
            property;

      o     customer tastes, preferences and spending patterns; and

      o     the drawing power of other tenants.

      The success of a retail property is often dependent on the success of its
tenants' businesses. A significant component of the total rent paid by tenants
of retail properties is often tied to a percentage of gross sales or revenues.
Declines in sales or revenues of the tenants will likely cause a corresponding
decline in percentage rents and/or impair the tenants' ability to pay their rent
or other occupancy costs. A default by a tenant under its lease could result in
delays and costs in enforcing the landlord's rights. Retail properties would be
directly and adversely affected by a decline in the local economy and reduced
consumer spending.

      Repayment of a mortgage loan secured by a retail property will be affected
by the expiration of space leases at the property and the ability of the
borrower to renew or relet the space on comparable terms. Even if vacant space
is successfully relet, the costs associated with reletting, including tenant
improvements, leasing commissions and free rent, may be substantial and could
reduce cash flow from a retail property.

      With respect to some retail properties, one or more tenants may have the
option, at any time or after the expiration of a specified period, to terminate
their leases at the property. In many cases, the tenant is required to provide
notice and/or pay penalties in connection with the exercise of its termination
option. Notwithstanding any disincentives with respect to a termination option,
there can be no assurance a tenant will not exercise such an option, especially
if the rent paid by that tenant is in excess of market rent.

      The presence or absence of an anchor tenant in a multi-tenanted retail
property can be important. Anchor tenants play a key role in generating customer
traffic and making the center desirable for other tenants. Retail properties
that are anchored have traditionally been perceived as less risky than
unanchored properties. As to any given retail property, an anchor tenant is
generally understood to be a nationally or regionally recognized tenant whose
space is, in general, materially larger in size than the space occupied by other
tenants at the same retail property and is important in attracting customers to
the retail property.

      A retail property may also benefit from a shadow anchor. A shadow anchor
is a store or business that satisfies the criteria for an anchor store or
business, but which may be located at an adjoining property or on a portion of
the subject retail property that is not collateral for the related mortgage
loan. A shadow anchor may own the space it occupies. In those cases where the
property owner does not


                                      -35-



control the space occupied by the anchor store or business, the property owner
may not be able to take actions with respect to the space that it otherwise
typically would, such as granting concessions to retain an anchor tenant or
removing an ineffective anchor tenant.

      In some cases, an anchor tenant or a shadow anchor may cease to operate at
the property, thereby leaving its space unoccupied even though it continues to
pay rent on or even own the vacant space. If an anchor tenant or a shadow anchor
ceases operations at a retail property or if its sales do not reach a specified
threshold, other tenants at the property may be entitled to terminate their
leases prior to the scheduled expiration date or to pay rent at a reduced rate
for the remaining term of the lease.

      Accordingly, the following factors, among others, will adversely affect
the economic performance of an anchored retail property, including:

      o     an anchor tenant's failure to renew its lease;

      o     termination of an anchor tenant's lease;

      o     the bankruptcy or economic decline of an anchor tenant or a shadow
            anchor;

      o     the cessation of the business of a self-owned anchor or of an anchor
            tenant, notwithstanding its continued ownership of the previously
            occupied space or its continued payment of rent, as the case may be;
            or

      o     a loss of an anchor tenant's ability to attract shoppers.

      Retail properties may also face competition from sources outside a given
real estate market or with lower operating costs. For example, all of the
following compete with more traditional department stores and specialty shops
for consumer dollars:

      o     factory outlet centers;

      o     discount shopping centers and clubs;

      o     catalogue retailers;

      o     home shopping networks and programs;

      o     internet web sites and electronic media shopping; and

      o     telemarketing.

      Similarly, home movie rentals and pay-per-view movies provide alternate
sources of entertainment to movie theaters. Continued growth of these
alternative retail outlets and entertainment sources, which are often
characterized by lower operating costs, could adversely affect the rents
collectible at retail properties.

      Gas stations, automotive sales and service centers and dry cleaners also
pose unique environmental risks because of the nature of their businesses and
the types of products used or sold in those businesses.

      Office Properties. Factors affecting the value and operation of an office
property include:

      o     the strength, stability, number and quality of the tenants,
            particularly significant tenants, at the property;


                                      -36-



      o     the physical attributes and amenities of the building in relation to
            competing buildings, including the condition of the HVAC system.
            parking and the building's compatibility with current business
            wiring requirements;

      o     whether the area is a desirable business location, including local
            labor cost and quality, tax environment, including tax benefits, and
            quality of life issues, such as schools and cultural amenities;

      o     the location of the property with respect to the central business
            district or population centers;

      o     demographic trends within the metropolitan area to move away from or
            towards the central business district;

      o     social trends combined with space management trends, which may
            change towards options such as telecommuting or hoteling to satisfy
            space needs;

      o     tax incentives offered to businesses or property owners by cities or
            suburbs adjacent to or near where the building is located;

      o     local competitive conditions, such as the supply of office space or
            the existence or construction of new competitive office buildings;

      o     the quality and philosophy of building management;

      o     access to mass transportation;

      o     accessibility from surrounding highways/streets;

      o     changes in zoning laws; and

      o     the financial condition of the owner.

      With respect to some office properties, one or more tenants may have the
option, at any time or after the expiration of a specified period, to terminate
their leases at the property. In many cases, the tenant is required to provide
notice and/or pay penalties in connection with the exercise of its termination
option. Notwithstanding any disincentives with respect to a termination option,
there can be no assurance a tenant will not exercise such an option, especially
if the rent paid by that tenant is in excess of market rent.

      Office properties may be adversely affected by an economic decline in the
business operated by their tenants. The risk associated with that economic
decline is increased if revenue is dependent on a single tenant or if there is a
significant concentration of tenants in a particular business or industry.

      Office properties are also subject to competition with other office
properties in the same market. Competitive factors affecting an office property
include:

      o     rental rates;

      o     the building's age, condition and design, including floor sizes and
            layout;

      o     access to public transportation and availability of parking; and

      o     amenities offered to its tenants, including sophisticated building
            systems, such as fiber optic cables, satellite communications or
            other base building technological features.


                                      -37-



      The cost of refitting office space for a new tenant is often higher than
for other property types.

      The success of an office property also depends on the local economy.
Factors influencing a company's decision to locate in a given area include:

      o     the cost and quality of labor;

      o     tax incentives; and

      o     quality of life considerations, such as schools and cultural
            amenities.

      The strength and stability of the local or regional economy will affect an
office property's ability to attract stable tenants on a consistent basis. A
central business district may have a substantially different economy from that
of a suburb.

      Hospitality Properties. Hospitality properties may involve different types
of hotels and motels, including:

      o     full service hotels;

      o     resort hotels with many amenities;

      o     limited service hotels;

      o     hotels and motels associated with national or regional franchise
            chains;

      o     hotels that are not affiliated with any franchise chain but may have
            their own brand identity; and

      o     other lodging facilities.

      Factors affecting the value, operation and economic performance of a
hospitality property include:

      o     the location of the property and its proximity to major population
            centers or attractions;

      o     the seasonal nature of business at the property;

      o     the level of room rates relative to those charged by competitors;

      o     quality and perception of the franchise affiliation, if any;

      o     economic conditions, either local, regional or national, which may
            limit the amount that can be charged for a room and may result in a
            reduction in occupancy levels;

      o     the existence or construction of competing hospitality properties;

      o     nature and quality of the services and facilities;

      o     financial strength and capabilities of the owner and operator;

      o     the need for continuing expenditures for modernizing, refurbishing
            and maintaining existing facilities;


                                      -38-



      o     increases in operating costs, which may not be offset by increased
            room rates;

      o     the property's dependence on business and commercial travelers and
            tourism;

      o     changes in travel patterns caused by changes in access, energy
            prices, labor strikes, relocation of highways, the reconstruction of
            additional highways or other factors; and

      o     changes in travel patterns caused by perceptions of travel safety,
            which perceptions can be significantly and adversely influenced by
            terrorist acts and foreign conflict as well as apprehension
            regarding the possibility of such acts or conflicts.

      Because limited service hotels and motels are relatively quick and
inexpensive to construct and may quickly reflect a positive value, an
over-building of these hotels and motels could occur in any given region, which
would likely adversely affect occupancy and daily room rates. Further, because
rooms at hospitality properties are generally rented for short periods of time,
hospitality properties tend to be more sensitive to adverse economic conditions
and competition than many other types of commercial properties. Additionally,
the revenues of some hospitality properties, particularly those located in
regions whose economies depend upon tourism, may be highly seasonal in nature
and/or may be adversely affected by prolonged unfavorable weather conditions.

      Hospitality properties may be operated under franchise agreements. The
continuation of a franchise is typically subject to specified operating
standards and other terms and conditions. The franchisor periodically inspects
its licensed properties to confirm adherence to its operating standards. The
failure of the hospitality property to maintain those standards or adhere to
those other terms and conditions could result in the loss or cancellation of the
franchise license. It is possible that the franchisor could condition the
continuation of a franchise license on the completion of capital improvements or
the making of capital expenditures that the owner of the hospitality property
determines are too expensive or are otherwise unwarranted in light of the
operating results or prospects of the property. In that event, the owner of the
hospitality property may elect to allow the franchise license to lapse. In any
case, if the franchise is terminated, the owner of the hospitality property may
seek to obtain a suitable replacement franchise, which may be at significantly
higher fees than the previous franchise, or to operate property independently of
a franchise license. The loss of a franchise license could have a material
adverse effect upon the operations or value of the hospitality property because
of the loss of associated name recognition, marketing support and centralized
reservation systems provided by the franchisor.

      The viability of any hospitality property that is a franchise of a
national or a regional hotel or motel chain is dependent upon:

      o     the continued existence and financial strength of the franchisor;

      o     the public perception of the franchise service mark; and

      o     the duration of the franchise licensing agreement.

      The transferability of franchise license agreements may be restricted. The
consent of the franchisor would be required for the continued use of the
franchise license by the hospitality property following a foreclosure.
Conversely, a lender may be unable to remove a franchisor that it desires to
replace following a foreclosure. Additionally, any provision in a franchise
agreement or management agreement providing for termination because of a
bankruptcy of a franchisor or manager will generally not be enforceable. In the
event of a foreclosure on a hospitality property, the lender or other purchaser
of the hospitality property may not be entitled to the rights under any
associated operating, liquor and other licenses. That party would be required to
apply in its own right for new operating, liquor and other


                                      -39-



licenses. There can be no assurance that a new license could be obtained or that
it could be obtained promptly. The lack of a liquor license in a hospitality
property could have an adverse impact on the revenue from that property or on
its occupancy rate.

      Casino Properties. Factors affecting the economic performance of a casino
property include:

      o     location, including proximity to or easy access from major
            population centers;

      o     appearance;

      o     economic conditions, either local, regional or national, which may
            limit the amount of disposable income that potential patrons may
            have for gambling;

      o     the existence or construction of competing casinos;

      o     dependence on tourism; and

      o     local or state governmental regulation.

      Competition among major casinos may involve attracting patrons by--

      o     providing alternate forms of entertainment, such as performers and
            sporting events, and

      o     offering low-priced or free food and lodging.

      Casino owners may expend substantial sums to modernize, refurbish and
maintain existing facilities.

      Because of their dependence on disposable income of patrons, casino
properties are likely to respond quickly to a downturn in the economy.

      The ownership, operation, maintenance and/or financing of casino
properties is often subject to local or state governmental regulation. A
government agency or authority may have jurisdiction over or influence with
respect to the foreclosure of a casino property or the bankruptcy of its owner
or operator. In some jurisdictions, it may be necessary to receive governmental
approval before foreclosing, thereby resulting in substantial delays to a
lender. Gaming licenses are not transferable, including in connection with a
foreclosure. There can be no assurance that a lender or another purchaser in
foreclosure or otherwise will be able to obtain the requisite approvals to
continue operating the foreclosed property as a casino.

      Any given state or municipality that currently allows legalized gambling
could pass legislation banning it.

      The loss of a gaming license for any reason would have a material adverse
effect on the value of a casino property.

      Health Care-Related Properties.  Health care-related properties include:

      o     hospitals;

      o     medical offices;

      o     skilled nursing facilities;


                                      -40-



      o     nursing homes;

      o     congregate care facilities; and

      o     in some cases, assisted living centers and housing for seniors.

      Health care-related facilities, particularly nursing homes, may receive a
substantial portion of their revenues from government reimbursement programs,
primarily Medicaid and Medicare. Medicaid and Medicare are subject to:

      o     statutory and regulatory changes;

      o     retroactive rate adjustments;

      o     administrative rulings;

      o     policy interpretations;

      o     delays by fiscal intermediaries; and

      o     government funding restrictions.

All of the foregoing can adversely affect revenues from the operation a health
care-related facility. Moreover, governmental payors have employed
cost-containment measures that limit payments to health care providers. In
addition, there are currently under consideration various proposals for national
health care relief that could further limit these payments.

      Health care-related facilities are subject to significant governmental
regulation of the ownership, operation, maintenance and/or financing of those
properties. Providers of long-term nursing care and other medical services are
highly regulated by federal, state and local law. They are subject to numerous
factors which can increase the cost of operation, limit growth and, in extreme
cases, require or result in suspension or cessation of operations, including:

      o     federal and state licensing requirements;

      o     facility inspections;

      o     rate setting;

      o     reimbursement policies; and

      o     laws relating to the adequacy of medical care, distribution of
            pharmaceuticals, use of equipment, personnel operating policies and
            maintenance of and additions to facilities and services.

      Under applicable federal and state laws and regulations, Medicare and
Medicaid reimbursements generally may not be made to any person other than the
provider who actually furnished the related material goods and services.
Accordingly, in the event of foreclosure on a health care-related facility,
neither a lender nor other subsequent lessee or operator of the property would
generally be entitled to obtain from federal or state governments any
outstanding reimbursement payments relating to services furnished at the
property prior to foreclosure. Furthermore, in the event of foreclosure, there
can be no assurance that a lender or other purchaser in a foreclosure sale would
be entitled to the rights under any required licenses and regulatory approvals.
The lender or other purchaser may have to apply in its own


                                      -41-



right for those licenses and approvals. There can be no assurance that a new
license could be obtained or that a new approval would be granted.

      Health care-related facilities are generally special purpose properties
that could not be readily converted to general residential, retail or office
use. This will adversely affect their liquidation value. Furthermore, transfers
of health care-related facilities are subject to regulatory approvals under
state, and in some cases federal, law not required for transfers of most other
types of commercial properties.

      Industrial Properties. Industrial properties may be adversely affected by
reduced demand for industrial space occasioned by a decline in a particular
industry segment and/or by a general slowdown in the economy. In addition, an
industrial property that suited the particular needs of its original tenant may
be difficult to relet to another tenant or may become functionally obsolete
relative to newer properties. Also, lease terms with respect to industrial
properties are generally for shorter periods of time and may result in a
substantial percentage of leases expiring in the same year at any particular
industrial property.

      The value and operation of an industrial property depends on:

      o     location of the property, the desirability of which in a particular
            instance may depend on--

            1.    availability of labor services,

            2.    proximity to supply sources and customers, and

            3.    accessibility to various modes of transportation and shipping,
                  including railways, roadways, airline terminals and ports;

      o     building design of the property, the desirability of which in a
            particular instance may depend on--

            1.    ceiling heights,

            2.    column spacing,

            3.    number and depth of loading bays,

            4.    divisibility,

            5.    floor loading capacities,

            6.    truck turning radius,

            7.    overall functionality, and

            8.    adaptability of the property, because industrial tenants often
                  need space that is acceptable for highly specialized
                  activities; and

      o     the quality and creditworthiness of individual tenants, because
            industrial properties frequently have higher tenant concentrations.

      Industrial properties are generally special purpose properties that could
not be readily converted to general residential, retail or office use. This will
adversely affect their liquidation value. In addition, properties used for many
industrial purposes are more prone to environmental concerns than other property
types.


                                      -42-



      Warehouse, Mini-Warehouse and Self-Storage Facilities. Warehouse,
mini-warehouse and self-storage properties are considered vulnerable to
competition because both acquisition costs and break-even occupancy are
relatively low. Depending on their location, mini-warehouses and self-storage
facilities tend to be adversely affected more quickly by a general economic
downturn than other types of commercial properties. In addition, it would
require substantial capital expenditures to convert a warehouse, mini-warehouse
or self-storage property to an alternative use. This will materially impair the
liquidation value of the property if its operation for storage purposes becomes
unprofitable due to decreased demand, competition, age of improvements or other
factors.

      Successful operation of a warehouse, mini-warehouse or self-storage
property depends on--

      o     building design,

      o     location and visibility,

      o     tenant privacy,

      o     efficient access to the property,

      o     proximity to potential users, including apartment complexes or
            commercial users,

      o     services provided at the property, such as security,

      o     age and appearance of the improvements, and

      o     quality of management.

      In addition, it is difficult to assess the environmental risks posed by
warehouse, mini-warehouse and self-storage properties due to tenant privacy
restrictions, tenant anonymity and unsupervised access to these facilities.
Therefore, these facilities may pose additional environmental risks to
investors. Environmental site assessments performed with respect to warehouse,
mini-warehouse and self-storage properties would not include an inspection of
the contents of the facilities. Therefore, it would not be possible to provide
assurance that any of the units included in these kinds of facilities are free
from hazardous substances or other pollutants or contaminants.

      Restaurants and Taverns. Factors affecting the economic viability of
individual restaurants, taverns and other establishments that are part of the
food and beverage service industry include:

      o     competition from facilities having businesses similar to a
            particular restaurant or tavern;

      o     perceptions by prospective customers of safety, convenience,
            services and attractiveness;

      o     the cost, quality and availability of food and beverage products;

      o     negative publicity, resulting from instances of food contamination,
            food-borne illness and similar events;

      o     changes in demographics, consumer habits and traffic patterns;

      o     the ability to provide or contract for capable management; and

      o     retroactive changes to building codes, similar ordinances and other
            legal requirements.


                                      -43-



      Adverse economic conditions, whether local, regional or national, may
limit the amount that may be charged for food and beverages and the extent to
which potential customers dine out. Because of the nature of the business,
restaurants and taverns tend to respond to adverse economic conditions more
quickly than do many other types of commercial properties. Furthermore, the
transferability of any operating, liquor and other licenses to an entity
acquiring a bar or restaurant, either through purchase or foreclosure, is
subject to local law requirements.

      The food and beverage service industry is highly competitive. The
principal means of competition are--

      o     market segment,

      o     product,

      o     price,

      o     value,

      o     quality,

      o     service,

      o     convenience,

      o     location, and

      o     the nature and condition of the restaurant facility.

      A restaurant or tavern operator competes with the operators of comparable
establishments in the area in which its restaurant or tavern is located. Other
restaurants could have--

      o     lower operating costs,

      o     more favorable locations,

      o     more effective marketing,

      o     more efficient operations, or

      o     better facilities.

      The location and condition of a particular restaurant or tavern will
affect the number of customers and, to an extent, the prices that may be
charged. The characteristics of an area or neighborhood in which a restaurant or
tavern is located may change over time or in relation to competing facilities.
Also, the cleanliness and maintenance at a restaurant or tavern will affect its
appeal to customers. In the case of a regionally- or nationally-known chain
restaurant, there may be costly expenditures for renovation, refurbishment or
expansion, regardless of its condition.

      Factors affecting the success of a regionally- or nationally-known chain
restaurant include:

      o     actions and omissions of any franchisor, including management
            practices that--

            1.    adversely affect the nature of the business, or

            2.    require renovation, refurbishment, expansion or other
                  expenditures;


                                      -44-



      o     the degree of support provided or arranged by the franchisor,
            including its franchisee organizations and third-party providers of
            products or services; and

      o     the bankruptcy or business discontinuation of the franchisor or any
            of its franchisee organizations or third-party providers.

      Chain restaurants may be operated under franchise agreements. Those
agreements typically do not contain provisions protective of lenders. A
borrower's rights as franchisee typically may be terminated without informing
the lender, and the borrower may be precluded from competing with the franchisor
upon termination. In addition, a lender that acquires title to a restaurant site
through foreclosure or similar proceedings may be restricted in the use of the
site or may be unable to succeed to the rights of the franchisee under the
related franchise agreement. The transferability of a franchise may be subject
to other restrictions. Also, federal and state franchise regulations may impose
additional risk, including the risk that the transfer of a franchise acquired
through foreclosure or similar proceedings may require registration with
governmental authorities or disclosure to prospective transferees.

      Manufactured Housing Communities, Mobile Home Parks and Recreational
Vehicle Parks. Manufactured housing communities and mobile home parks consist of
land that is divided into "spaces" or "home sites" that are primarily leased to
owners of the individual mobile homes or other housing units. The home owner
often invests in site-specific improvements such as carports, steps, fencing,
skirts around the base of the home, and landscaping. The land owner typically
provides private roads within the park, common facilities and, in many cases,
utilities. Due to relocation costs and, in some cases, demand for homesites, the
value of a mobile home or other housing unit in place in a manufactured housing
community or mobile home park is generally higher, and can be significantly
higher, than the value of the same unit not placed in a manufactured housing
community or mobile home park. As a result, a well-operated manufactured housing
community or mobile home park that has achieved stabilized occupancy is
typically able to maintain occupancy at or near that level. For the same reason,
a lender that provided financing for the home of a tenant who defaulted in his
or her space rent generally has an incentive to keep rental payments current
until the home can be resold in place, rather than to allow the unit to be
removed from the park. In general, the individual mobile homes and other housing
units will not constitute collateral for a mortgage loan underlying a series of
offered certificates.

      Recreational vehicle parks lease spaces primarily or exclusively for motor
homes, travel trailers and portable truck campers, primarily designed for
recreational, camping or travel use. In general, parks that lease recreational
vehicle spaces can be viewed as having a less stable tenant population than
parks occupied predominantly by mobile homes. However, it is not unusual for the
owner of a recreational vehicle to leave the vehicle at the park on a year-round
basis or to use the vehicle as low cost housing and reside in the park
indefinitely.

      Factors affecting the successful operation of a manufactured housing
community, mobile home park or recreational vehicle park include:

      o     location of the manufactured housing property;

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

      o     the number of comparable competing properties in the local market;

      o     the age, appearance, condition and reputation of the property;

      o     the quality of management; and

      o     the types of facilities and services it provides.


                                      -45-



      Manufactured housing communities and mobile home parks also compete
against alternative forms of residential housing, including--

      o     multifamily rental properties,

      o     cooperatively-owned apartment buildings,

      o     condominium complexes, and

      o     single-family residential developments.

      Recreational vehicle parks also compete against alternative forms of
recreation and short-term lodging, such as staying at a hotel at the beach.

      Manufactured housing communities, mobile home parks and recreational
vehicle parks are special purpose properties that could not be readily converted
to general residential, retail or office use. This will adversely affect the
liquidation value of the property if its operation as a manufactured housing
community, mobile home park or recreational vehicle park, as the case may be,
becomes unprofitable due to competition, age of the improvements or other
factors.

      Some states regulate the relationship of an owner of a manufactured
housing community or mobile home park and its tenants in a manner similar to the
way they regulate the relationship between a landlord and tenant at a
multifamily rental property. In addition, some states also regulate changes in
the use of a manufactured housing community or mobile home park and require that
the owner give written notice to its tenants a substantial period of time prior
to the projected change.

      In addition to state regulation of the landlord-tenant relationship,
numerous counties and municipalities impose rent control or rent stabilization
on manufactured housing communities and mobile home parks. These ordinances may
limit rent increases to--

      o     fixed percentages,

      o     percentages of increases in the consumer price index,

      o     increases set or approved by a governmental agency, or

      o     increases determined through mediation or binding arbitration.

      In many cases, the rent control or rent stabilization laws either do not
permit vacancy decontrol or permit vacancy decontrol only in the relatively rare
event that the mobile home or manufactured housing unit is removed from the
homesite. Local authority to impose rent control or rent stabilization on
manufactured housing communities and mobile home parks is pre-empted by state
law in some states and rent control or rent stabilization is not imposed at the
state level in those states. In some states, however, local rent control and/or
rent stabilization ordinances are not pre-empted for tenants having short-term
or month-to-month leases, and properties there may be subject to various forms
of rent control or rent stabilization with respect to those tenants.

      Recreational and Resort Properties. Any mortgage loan underlying a series
of offered certificates may be secured by a golf course, marina, ski resort,
amusement park or other property used for recreational purposes or as a resort.
Factors affecting the economic performance of a property of this type include:

      o     the location and appearance of the property;


                                      -46-



      o     the appeal of the recreational activities offered;

      o     the existence or construction of competing properties, whether are
            not they offer the same activities;

      o     the need to make capital expenditures to maintain, refurbish,
            improve and/or expand facilities in order to attract potential
            patrons;

      o     geographic location and dependence on tourism;

      o     changes in travel patterns caused by changes in energy prices,
            strikes, location of highways, construction of additional highways
            and similar factors;

      o     seasonality of the business, which may cause periodic fluctuations
            in operating revenues and expenses;

      o     sensitivity to weather and climate changes; and

      o     local, regional and national economic conditions.

      A marina or other recreational or resort property located next to water
will also be affected by various statutes and government regulations that govern
the use of, and construction on, rivers, lakes and other waterways.

      Because of the nature of the business, recreational and resort properties
tend to respond to adverse economic conditions more quickly than do many other
types of commercial properties. In addition, some recreational and resort
properties may be adversely affected by prolonged unfavorable weather
conditions.

      Recreational and resort properties are generally special purpose
properties that are not readily convertible to alternative uses. This will
adversely affect their liquidation value.

      Arenas and Stadiums. The success of an arena or stadium generally depends
on its ability to attract patrons to a variety of events, including:

      o     sporting events;

      o     musical events;

      o     theatrical events;

      o     animal shows; and/or

      o     circuses.

      The ability to attract patrons is dependent on, among others, the
following factors:

      o     the appeal of the particular event;

      o     the cost of admission;

      o     perceptions by prospective patrons of the safety, convenience,
            services and attractiveness of the arena or stadium;


                                      -47-



      o     perceptions by prospective patrons of the safety of the surrounding
            area; and

      o     the alternative forms of entertainment available in the particular
            locale.

      In some cases, an arena's or stadium's success will depend on its ability
to attract and keep a sporting team as a tenant. An arena or stadium may become
unprofitable, or unacceptable to a tenant of that type, due to decreased
attendance, competition and age of improvements. Often, substantial expenditures
must be made to modernize, refurbish and/or maintain existing facilities.

      Arenas and stadiums are special purpose properties which cannot be readily
convertible to alternative uses. This will adversely affect their liquidation
value.

      Churches and Other Religious Facilities. Churches and other religious
facilities generally depend on charitable donations to meet expenses and pay for
maintenance and capital expenditures. The extent of those donations is dependent
on the attendance at any particular religious facility and the extent to which
attendees are prepared to make donations, which is influenced by a variety of
social, political and economic factors. Donations may be adversely affected by
economic conditions, whether local, regional or national. Religious facilities
are special purpose properties that are not readily convertible to alternative
uses. This will adversely affect their liquidation value.

      Parking Lots and Garages. The primary source of income for parking lots
and garages is the rental fees charged for parking spaces. Factors affecting the
success of a parking lot or garage include:

      o     the number of rentable parking spaces and rates charged;

      o     the location of the lot or garage and, in particular, its proximity
            to places where large numbers of people work, shop or live;

      o     the amount of alternative parking spaces in the area;

      o     the availability of mass transit; and

      o     the perceptions of the safety, convenience and services of the lot
            or garage.

      Unimproved Land. The value of unimproved land is largely a function of its
potential use. This may depend on--

      o     its location,

      o     its size,

      o     the surrounding neighborhood, and

      o     local zoning laws.

ANY ANALYSIS OF THE VALUE OR INCOME PRODUCING ABILITY OF A COMMERCIAL OR
MULTIFAMILY PROPERTY IS HIGHLY SUBJECTIVE AND SUBJECT TO ERROR

      Mortgage loans secured by liens on income-producing properties are
substantially different from mortgage loans made on the security of
owner-occupied single-family homes. The repayment of a loan secured by a lien on
an income-producing property is typically dependent upon--

      o     the successful operation of the property, and


                                      -48-



      o     its ability to generate income sufficient to make payments on the
            loan.

This is particularly true because most or all of the mortgage loans underlying
the offered certificates will be nonrecourse loans.

      The debt service coverage ratio of a multifamily or commercial mortgage
loan is an important measure of the likelihood of default on the loan. In
general, the debt service coverage ratio of a multifamily or commercial mortgage
loan at any given time is the ratio of--

      o     the amount of income derived or expected to be derived from the
            related real property collateral for a given period that is
            available to pay debt service on the subject mortgage loan, to

      o     the scheduled payments of principal and/or interest during that
            given period on the subject mortgage loan and any other senior
            and/or pari passu loans that are secured by the related real
            property collateral.

The amount described in the first bullet point of the preceding sentence is
often a highly subjective number based on a variety of assumptions regarding,
and adjustments to, revenues and expenses with respect to the related real
property.

      The cash flow generated by a multifamily or commercial property will
generally fluctuate over time and may or may not be sufficient to--

      o     make the loan payments on the related mortgage loan,

      o     cover operating expenses, and

      o     fund capital improvements at any given time.

      Operating revenues of a nonowner occupied, income-producing property may
be affected by the condition of the applicable real estate market and/or area
economy. Properties leased, occupied or used on a short-term basis, such as--

      o     some health care-related facilities,

      o     hotels and motels,

      o     recreational vehicle parks, and

      o     mini-warehouse and self-storage facilities,

tend to be affected more rapidly by changes in market or business conditions
than do properties typically leased for longer periods, such as--

      o     warehouses,

      o     retail stores,

      o     office buildings, and

      o     industrial facilities.


                                      -49-



      Some commercial properties may be owner-occupied or leased to a small
number of tenants. Accordingly, the operating revenues may depend substantially
on the financial condition of the borrower or one or a few tenants. Mortgage
loans secured by liens on owner-occupied and single tenant properties may pose a
greater likelihood of default and loss than loans secured by liens on
multifamily properties or on multi-tenant commercial properties.

      Increases in property operating expenses can increase the likelihood of a
borrower default on a multifamily or commercial mortgage loan secured by the
property. Increases in property operating expenses may result from:

      o     increases in energy costs and labor costs;

      o     increases in interest rates and real estate tax rates; and

      o     changes in governmental rules, regulations and fiscal policies.

      Some net leases of commercial properties may provide that the lessee,
rather than the borrower/landlord, is responsible for payment of operating
expenses. However, a net lease will result in stable net operating income to the
borrower/landlord only if the lessee is able to pay the increased operating
expense while also continuing to make rent payments.

      Lenders also look to the loan-to-value ratio of a mortgage loan as a
factor in evaluating the likelihood of loss if a property is liquidated
following a default. In general, the loan-to-value ratio of a multifamily or
commercial mortgage loan at any given time is the ratio, expressed as a
percentage, of--

      o     the then outstanding principal balance of the mortgage loan and any
            other senior and/or pari passu loans that are secured by the related
            real property collateral, to

      o     the estimated value of the related real property based on an
            appraisal, a cash flow analysis, a recent sales price or another
            method or benchmark of valuation.

      A low loan-to-value ratio means the borrower has a large amount of its own
equity in the multifamily or commercial property that secures its loan. In these
circumstances--

      o     the borrower has a greater incentive to perform under the terms of
            the related mortgage loan in order to protect that equity, and

      o     the lender has greater protection against loss on liquidation
            following a borrower default.

      However, loan-to-value ratios are not necessarily an accurate measure of
the likelihood of liquidation loss in a pool of multifamily and commercial
mortgage loans. For example, the value of a multifamily or commercial property
as of the date of initial issuance of a series of offered certificates may be
less than the estimated value determined at loan origination. The value of any
real property, in particular a multifamily or commercial property, will likely
fluctuate from time to time. Moreover, even a current appraisal is not
necessarily a reliable estimate of value. Appraised values of income-producing
properties are generally based on--

      o     the market comparison method, which takes into account the recent
            resale value of comparable properties at the date of the appraisal;

      o     the cost replacement method, which takes into account the cost of
            replacing the property at the date of the appraisal;


                                      -50-



      o     the income capitalization method, which takes into account the
            property's projected net cash flow; or

      o     a selection from the values derived from the foregoing methods.

      Each of these appraisal methods presents analytical difficulties. For
example--

      o     it is often difficult to find truly comparable properties that have
            recently been sold;

      o     the replacement cost of a property may have little to do with its
            current market value; and

      o     income capitalization is inherently based on inexact projections of
            income and expense and the selection of an appropriate
            capitalization rate and discount rate.

      If more than one appraisal method is used and significantly different
results are produced, an accurate determination of value and, correspondingly, a
reliable analysis of the likelihood of default and loss, is even more difficult.

      The value of a multifamily or commercial property will be affected by
property performance. As a result, if a multifamily or commercial mortgage loan
defaults because the income generated by the related property is insufficient to
pay operating costs and expenses as well as debt service, then the value of the
property will decline and a liquidation loss may occur.

BORROWER CONCENTRATION WITHIN A TRUST EXPOSES INVESTORS TO GREATER RISK OF
DEFAULT AND LOSS

      A particular borrower or group of related borrowers may be associated with
multiple real properties securing the mortgage loans underlying a series of
offered certificates. The bankruptcy or insolvency of, or other financial
problems with respect to, that borrower or group of borrowers could have an
adverse effect on--

      o     the operation of all of the related real properties, and

      o     the ability of those properties to produce sufficient cash flow to
            make required payments on the related mortgage loans.

For example, if a borrower or group of related borrowers that owns or controls
several real properties experiences financial difficulty at one of those
properties, it could defer maintenance at another of those properties in order
to satisfy current expenses with respect to the first property. That borrower or
group of related borrowers could also attempt to avert foreclosure by filing a
bankruptcy petition that might have the effect of interrupting debt service
payments on all the related mortgage loans for an indefinite period. In
addition, multiple real properties owned by the same borrower or related
borrowers are likely to have common management. This would increase the risk
that financial or other difficulties experienced by the property manager could
have a greater impact on the owner of the related loans.

LOAN CONCENTRATION WITHIN A TRUST EXPOSES INVESTORS TO GREATER RISK OF DEFAULT
AND LOSS

      Any of the mortgage assets in one of our trusts may be substantially
larger than the other assets in that trust. In general, the inclusion in a trust
of one or more mortgage assets that have outstanding principal balances that are
substantially larger than the other mortgage assets in the trust can result in
losses that are more severe, relative to the size of the related mortgage asset
pool, than would be the case if the total principal balance of that pool were
distributed more evenly.


                                      -51-



GEOGRAPHIC CONCENTRATION WITHIN A TRUST EXPOSES INVESTORS TO GREATER RISK OF
DEFAULT AND LOSS

      If a material concentration of mortgage loans underlying a series of
offered certificates is secured by real properties in a particular locale, state
or region, then the holders of those certificates will have a greater exposure
to:

      o     any adverse economic developments that occur in the locale, state or
            region where the properties are located;

      o     changes in the real estate market where the properties are located;

      o     changes in governmental rules and fiscal policies in the
            governmental jurisdiction where the properties are located; and

      o     acts of nature, including floods, tornadoes and earthquakes, in the
            areas where properties are located.

CHANGES IN POOL COMPOSITION WILL CHANGE THE NATURE OF YOUR INVESTMENT

      The mortgage loans underlying any series of offered certificates will
amortize at different rates and mature on different dates. In addition, some of
those mortgage loans may be prepaid or liquidated. As a result, the relative
composition of the related mortgage asset pool will change over time.

      If you purchase offered certificates with a pass-through rate that is
equal to or calculated based upon a weighted average of interest rates on the
underlying mortgage loans, your pass-through rate will be affected, and may
decline, as the relative composition of the mortgage pool changes.

      In addition, as payments and other collections of principal are received
with respect to the underlying mortgage loans, the remaining mortgage pool
backing your offered certificates may exhibit an increased concentration with
respect to property type, number and affiliation of borrowers and geographic
location.

ADJUSTABLE RATE MORTGAGE LOANS MAY ENTAIL GREATER RISKS OF DEFAULT TO LENDERS
THAN FIXED RATE MORTGAGE LOANS

      Some or all of the mortgage loans underlying a series of offered
certificates may provide for adjustments to their respective mortgage interest
rates and corresponding adjustments to their respective periodic debt service
payments. As the periodic debt service payment for any of those mortgage loans
increases, the likelihood that cash flow from the underlying real property will
be insufficient to make that periodic debt service payment and pay operating
expenses also increases.

ADDITIONAL SECURED DEBT INCREASES THE LIKELIHOOD THAT A BORROWER WILL DEFAULT ON
A MORTGAGE LOAN UNDERLYING YOUR OFFERED CERTIFICATES

      Some or all of the mortgage loans included in one of our trusts may permit
the related borrower to encumber the related real property with additional
secured debt.

      Even if a mortgage loan prohibits further encumbrance of the related real
property, a violation of this prohibition may not become evident until the
affected mortgage loan otherwise defaults. Accordingly, a lender, such as one of
our trusts, may not realistically be able to prevent a borrower from incurring
subordinate debt.


                                      -52-



      The existence of any additional secured indebtedness increases the
difficulty of refinancing a mortgage loan at the loan's maturity. In addition,
the related borrower may have difficulty repaying multiple loans. Moreover, the
filing of a petition in bankruptcy by, or on behalf of, a junior lienholder may
stay the senior lienholder from taking action to foreclose out the junior lien.
See "LEGAL ASPECTS OF MORTGAGE LOANS--Subordinate Financing."

WITH RESPECT TO CERTAIN MORTGAGE LOANS INCLUDED IN OUR TRUSTS, THE MORTGAGED
PROPERTY OR PROPERTIES THAT SECURE THE SUBJECT MORTGAGE LOAN IN THE TRUST ALSO
SECURE ONE (1) OR MORE RELATED MORTGAGE LOANS THAT ARE NOT IN THE TRUST; THE
INTERESTS OF THE HOLDERS OF THOSE NON-TRUST MORTGAGE LOANS MAY CONFLICT WITH
YOUR INTERESTS

      Certain mortgage loans included in our trusts are each part of a loan
combination or split loan structure that includes one or more additional
mortgage loans (not included in the trust) that are secured by the same mortgage
instrument(s) encumbering the same mortgaged property or properties, as
applicable, as is the subject mortgage loan. See "THE TRUST FUND--Mortgage
Loans--Loan Combinations." Pursuant to one or more co-lender or similar
agreements, a holder of a particular non-trust mortgage loan in a subject loan
combination, or a group of holders of non-trust mortgage loans in a subject loan
combination (acting together), may be granted various rights and powers that
affect the mortgage loan in that loan combination that is in one of our trusts,
including (a) cure rights with respect to the mortgage loan in our trust, (b) a
purchase option with respect to the mortgage loan in our trust, (c) the right to
advise, direct and/or consult with the applicable servicer regarding various
servicing matters, including certain modifications, affecting that loan
combination, and/or (d) the right to replace the applicable special servicer
(without cause) with respect to the mortgage loan in our trust. In some cases,
those rights and powers may be assignable or may be exercised through a
representative or designee. In connection with exercising any of the foregoing
rights afforded to it, the holder of any non-trust mortgage loan in a loan
combination that includes a mortgage loan in one of our trusts--or, if
applicable, any representative, designee or assignee of that holder with respect
to the particular right--will likely not be an interested party with respect to
the related series of certificates, will have no obligation to consider the
interests of, or the impact of exercising such rights on, the related series of
certificates and may have interests that conflict with your interests. If any
such non-trust mortgage loan is included in a securitization, then the
representative, designee or assignee exercising any of the rights of the holder
of that non-trust mortgage loan may be a securityholder, an operating advisor, a
controlling class representative or other comparable party or a servicer from
that other unrelated securitization. You should expect that the holder or
beneficial owner of a non-trust mortgage loan will exercise its rights and
powers to protect its own economic interests, and will not be liable to the
related series of certificateholders for so doing.

      In addition, certain of mortgage loans included in our trusts that are
part of a loan combination will be serviced and administered pursuant to the
servicing agreement for the securitization of a non-trust mortgage loan that is
part of the same loan combination. Consequently, the certificateholders of the
related series of certificates will have limited ability to control the
servicing of those mortgage loans and the parties with control over the
servicing of those mortgage loans may have interests that conflict with your
interests. See "DESCRIPTION OF THE GOVERNING DOCUMENTS--Servicing Mortgage Loans
That Are Part of a Loan Combination."

THE BORROWER'S FORM OF ENTITY MAY CAUSE SPECIAL RISKS AND/OR HINDER RECOVERY

      Some of the mortgage loans underlying a series of offered certificates may
have borrowers that are individuals or, alternatively, are entities that either
have not been structured to diminish the likelihood of their becoming bankrupt
or do not satisfy all the characteristics of special purpose entities. Further,
some of the borrowing entities may have been in existence and conducting
business prior to the


                                      -53-



origination of the related underlying mortgage loans, may own other property
that is not part of the collateral for the related underlying mortgage loans
and, further, may not have always satisfied all the characteristics of special
purpose entities even if they currently do so. The related mortgage documents
and/or organizational documents of those borrowers may not contain the
representations, warranties and covenants customarily made by a borrower that is
a special purpose entity, such as limitations on indebtedness and affiliate
transactions and restrictions on the borrower's ability to dissolve, liquidate,
consolidate, merge, sell all or any material portion of its assets or amend its
organizational documents. These provisions are designed to mitigate the
possibility that the borrower's financial condition would be adversely impacted
by factors unrelated to the related mortgaged real property and the related
mortgage loan.

      Borrowers not structured as bankruptcy-remote entities may be more likely
to become insolvent or the subject of a voluntary or involuntary bankruptcy
proceeding because those borrowers may be:

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

      o     individuals that have personal liabilities unrelated to the
            property.

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

      With respect to those borrowers that are structured as special purposes
entities, although the terms of the borrower's organizational documents and/or
related loan documents require that the related borrower covenants to be a
special purpose entity, in some cases those borrowers are not required to
observe all covenants and conditions that typically are required in order for
such an entity to be viewed under the standard rating agency criteria as a
special purpose entity.

      Furthermore, with respect to any related borrowers, creditors of a common
parent in bankruptcy may seek to consolidate the assets of such borrowers with
those of the parent. Consolidation of the assets of such borrowers would likely
have an adverse effect on the funds available to make distributions on your
offered certificates, and may lead to a downgrade, withdrawal or qualification
of the ratings of your offered certificates. See "--Borrower Bankruptcy
Proceedings Can Delay and Impair Recovery on a Mortgage Loan Underlying Your
Offered Certificates" below and "LEGAL ASPECTS OF MORTGAGE LOANS--Bankruptcy
Laws."

      The mortgage loans underlying a series of offered certificates may have
borrowers that own the related mortgaged real properties as tenants-in-common or
may permit the related borrowers to convert into a tenant-in-common structure in
the future. Generally, in tenant-in-common ownership structures, each
tenant-in-common owns an undivided share in the subject real property. If a
tenant-in-common desires to sell its interest in the subject real property and
is unable to find a buyer or otherwise desires to force a partition, the
tenant-in-common has the ability to request that a court order a sale of the
subject real property and distribute the proceeds to each tenant-in-common owner
proportionally. To reduce the likelihood of a partition action, a
tenant-in-common borrower may be required to waive its partition right. However,
there can be no assurance that, if challenged, this waiver would be enforceable
or that it would be enforced in a bankruptcy proceeding.

      The enforcement of remedies against tenant-in-common borrowers may be
prolonged because each time a tenant-in-common borrower files for bankruptcy,
the bankruptcy court stay is reinstated.


                                      -54-



While a lender may seek to mitigate this risk after the commencement of the
first bankruptcy of a tenant-in-common by commencing an involuntary proceeding
against the other tenant-in-common borrowers and moving to consolidate all those
cases, there can be no assurance that a bankruptcy court would consolidate those
separate cases. Additionally, tenant-in-common borrowers may be permitted to
transfer portions of their interests in the subject mortgaged real property to
numerous additional tenant-in-common borrowers.

      The bankruptcy, dissolution or action for partition by one or more of the
tenants-in-common could result in an early repayment of the related mortgage
loan, a significant delay in recovery against the tenant-in-common borrowers, a
material impairment in property management and a substantial decrease in the
amount recoverable upon the related mortgage loan. Not all tenants-in-common for
these mortgage loans may be special purpose entities and some of those
tenants-in-common may be individuals.

BORROWER BANKRUPTCY PROCEEDINGS CAN DELAY AND IMPAIR RECOVERY ON A MORTGAGE LOAN
UNDERLYING YOUR OFFERED CERTIFICATES

      Under the U.S. Bankruptcy Code, the filing of a petition in bankruptcy by
or against a borrower will stay the sale of a real property owned by that
borrower, as well as the commencement or continuation of a foreclosure action.

      In addition, if a court determines that the value of a real property is
less than the principal balance of the mortgage loan it secures, the court may
reduce the amount of secured indebtedness to the then-value of the property.
This would make the lender a general unsecured creditor for the difference
between the then-value of the property and the amount of its outstanding
mortgage indebtedness.

      A bankruptcy court also may:

      o     grant a debtor a reasonable time to cure a payment default on a
            mortgage loan;

      o     reduce monthly payments due under a mortgage loan;

      o     change the rate of interest due on a mortgage loan; or

      o     otherwise alter a mortgage loan's repayment schedule.

      Furthermore, the borrower, as debtor-in-possession, or its bankruptcy
trustee has special powers to avoid, subordinate or disallow debts. In some
circumstances, the claims of a secured lender, such as one of our trusts, may be
subordinated to financing obtained by a debtor-in-possession subsequent to its
bankruptcy.

      Under the U.S. Bankruptcy Code, a lender will be stayed from enforcing a
borrower's assignment of rents and leases. The U.S. Bankruptcy Code also may
interfere with a lender's ability to enforce lockbox requirements. The legal
proceedings necessary to resolve these issues can be time consuming and may
significantly delay the receipt of rents. Rents also may escape an assignment to
the extent they are used by borrower to maintain its property or for other court
authorized expenses.

      As a result of the foregoing, the related trust's recovery with respect to
borrowers in bankruptcy proceedings may be significantly delayed, and the total
amount ultimately collected may be substantially less than the amount owed.


                                      -55-



ENVIRONMENTAL LIABILITIES WILL ADVERSELY AFFECT THE VALUE AND OPERATION OF THE
CONTAMINATED PROPERTY AND MAY DETER A LENDER FROM FORECLOSING

      There can be no assurance--

      o     as to the degree of environmental testing conducted at any of the
            real properties securing the mortgage loans that back your offered
            certificates;

      o     that the environmental testing conducted by or on behalf of the
            applicable originators or any other parties in connection with the
            origination of those mortgage loans or otherwise identified all
            adverse environmental conditions and risks at the related real
            properties;

      o     that the results of the environmental testing were accurately
            evaluated in all cases;

      o     that the related borrowers have implemented or will implement all
            operations and maintenance plans and other remedial actions
            recommended by any environmental consultant that may have conducted
            testing at the related real properties; or

      o     that the recommended action will fully remediate or otherwise
            address all the identified adverse environmental conditions and
            risks.

      Environmental site assessments vary considerably in their content, quality
and cost. Even when adhering to good professional practices, environmental
consultants will sometimes not detect significant environmental problems because
to do an exhaustive environmental assessment would be far too costly and
time-consuming to be practical.

      In addition, the current environmental condition of a real property
securing a mortgage loan underlying your offered certificates could be adversely
affected by--

      o     tenants at the property, such as gasoline stations or dry cleaners,
            or

      o     conditions or operations in the vicinity of the property, such as
            leaking underground storage tanks at another property nearby.

      Various environmental laws may make a current or previous owner or
operator of real property liable for the costs of removal or remediation of
hazardous or toxic substances on, under or adjacent to the property. Those laws
often impose liability whether or not the owner or operator knew of, or was
responsible for, the presence of the hazardous or toxic substances. For example,
there are laws that impose liability for release of asbestos containing
materials into the air or require the removal or containment of the materials.
The owner's liability for any required remediation generally is unlimited and
could exceed the value of the property and/or the total assets of the owner. In
addition, the presence of hazardous or toxic substances, or the failure to
remediate the adverse environmental condition, may adversely affect the owner's
or operator's ability to use the affected property. In some states,
contamination of a property may give rise to a lien on the property to ensure
the costs of cleanup. Depending on the state, this lien may have priority over
the lien of an existing mortgage, deed of trust or other security instrument. In
addition, third parties may seek recovery from owners or operators of real
property for personal injury associated with exposure to hazardous substances,
including asbestos and lead-based paint. Persons who arrange for the disposal or
treatment of hazardous or toxic substances may be liable for the costs of
removal or remediation of the substances at the disposal or treatment facility.

      The federal Comprehensive Environmental Response, Compensation and
Liability Act of 1980, as amended, as well as other federal and state laws,
provide that a secured lender, such as one of our


                                      -56-



trusts, may be liable as an "owner" or "operator" of the real property,
regardless of whether the borrower or a previous owner caused the environmental
damage, if--

      o     agents or employees of the lender are deemed to have participated in
            the management of the borrower, or

      o     the lender actually takes possession of a borrower's property or
            control of its day-to-day operations, including through the
            appointment of a receiver or foreclosure.

      Although recently enacted legislation clarifies the activities in which a
lender may engage without becoming subject to liability under the federal
Comprehensive Environmental Response, Compensation and Liability Act of 1980, as
amended, and similar federal laws, that legislation has no applicability to
state environmental laws. Moreover, future laws, ordinances or regulations could
impose material environmental liability.

      Federal law requires owners of residential housing constructed prior to
1978--

      o     to disclose to potential residents or purchasers information in
            their possession regarding the presence of known lead-based paint or
            lead-based paint-related hazards in such housing, and

      o     to deliver to potential residents or purchasers a United States
            Environmental Protection Agency approved information pamphlet
            describing the potential hazards to pregnant women and young
            children, including that the ingestion of lead-based paint chips
            and/or the inhalation of dust particles from lead-based paint by
            children can cause permanent injury, even at low levels of exposure.

      Property owners may be liable for injuries to their tenants resulting from
exposure under various laws that impose affirmative obligations on property
owners of residential housing containing lead-based paint.

SOME PROVISIONS IN THE MORTGAGE LOANS UNDERLYING YOUR OFFERED CERTIFICATES MAY
BE CHALLENGED AS BEING UNENFORCEABLE

      Cross-Collateralization Arrangements. It may be possible to challenge
cross-collateralization arrangements involving more than one borrower as a
fraudulent conveyance, even if the borrowers are related. If one of those
borrowers were to become a debtor in a bankruptcy case, creditors of the
bankrupt party or the representative of the bankruptcy estate of the bankrupt
party could seek to have the bankruptcy court avoid any lien granted by the
bankrupt party to secure repayment of another borrower's loan. In order to do
so, the court would have to determine that--

      o     the bankrupt party--

            1.    was insolvent at the time of granting the lien,

            2.    was rendered insolvent by the granting of the lien,

            3.    was left with inadequate capital, or

            4.    was not able to pay its debts as they matured; and


                                      -57-



      o     the bankrupt party did not, when it allowed its property to be
            encumbered by a lien securing the other borrower's loan, receive
            fair consideration or reasonably equivalent value for pledging its
            property for the equal benefit of the other borrower.

If the court were to conclude that the granting of the lien was an avoidable
fraudulent conveyance, it could nullify the lien or security instrument
effecting the cross-collateralization. The court could also allow the bankrupt
party to recover payments it made under the avoided cross-collateralization.

      Prepayment Premiums, Fees and Charges. Under the laws of a number of
states, the enforceability of any mortgage loan provisions that require payment
of a prepayment premium, fee or charge upon an involuntary prepayment, is
unclear. If those provisions were unenforceable, borrowers would have an
incentive to default in order to prepay their loans.

      Due-on-Sale and Debt Acceleration Clauses. Some or all of the mortgage
loans included in one of our trusts may contain a due-on-sale clause, which
permits the lender, with some exceptions, to accelerate the maturity of the
mortgage loan upon the sale, transfer or conveyance of--

      o     the related real property, or

      o     a majority ownership interest in the related borrower.

      We anticipate that all of the mortgage loans included in one of our trusts
will contain some form of debt-acceleration clause, which permits the lender to
accelerate the debt upon specified monetary or non-monetary defaults by the
related borrower.

      The courts of all states will enforce acceleration clauses in the event of
a material payment default. The equity courts of any state, however, may refuse
to allow the foreclosure of a mortgage, deed of trust or other security
instrument or to permit the acceleration of the indebtedness if:

      o     the default is deemed to be immaterial,

      o     the exercise of those remedies would be inequitable or unjust, or

      o     the circumstances would render the acceleration unconscionable.

      Assignments of Leases. Some or all of the mortgage loans included in one
of our trusts may be secured by, among other things, an assignment of leases and
rents. Under that document, the related borrower will assign its right, title
and interest as landlord under the leases on the related real property and the
income derived from those leases 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 borrower defaults, the license terminates
and the lender is entitled to collect rents. In some cases, those assignments
may not be perfected as security interests prior to actual possession of the
cash flow. Accordingly, state law may require that the lender take possession of
the property and obtain a judicial appointment of a receiver before becoming
entitled to collect the rents. In addition, the commencement of bankruptcy or
similar proceedings by or with respect to the borrower will adversely affect the
lender's ability to collect the rents. See "LEGAL ASPECTS OF MORTGAGE
LOANS--Bankruptcy Laws."

      Defeasance. A mortgage loan underlying a series of offered certificates
may permit the related borrower, during the periods specified and subject to the
conditions set forth in the loan, to pledge to the holder of the mortgage loan a
specified amount of U.S. Treasury obligations or other government securities and
thereby obtain a release of the related mortgaged property. The cash amount
which a borrower must expend to purchase, or must deliver to a master servicer
in order for the master servicer to purchase, the required United States
government securities may be in excess of the principal balance of


                                      -58-



the mortgage loan. A court could interpret that excess amount as a form of
prepayment premium or could take it into account for usury purposes. In some
states, some forms of prepayment premiums are unenforceable. If the payment of
that excess amount were held to be unenforceable, the remaining portion of the
cash amount to be delivered may be insufficient to purchase the requisite amount
of United States government securities.

CERTAIN ASPECTS OF SUBORDINATION AGREEMENTS, INCLUDING CO-LENDER AGREEMENTS
EXECUTED IN CONNECTION WITH MORTGAGE LOANS UNDERLYING YOUR OFFERED CERTIFICATES
THAT ARE PART OF A SPLIT LOAN STRUCTURE, MAY BE UNENFORCEABLE

      Pursuant to co-lender, intercreditor and similar agreements for certain of
the mortgage loans included in one of our trusts, which mortgage loans are, in
each case, intended to be senior to one or more other mortgage loans--not
included in the related trust--that encumber the related mortgaged property, the
subordinate lenders may have agreed that they will not take any direct actions
with respect to the related subordinated debt, including any actions relating to
the bankruptcy of the related borrower, and that the holder of the related
mortgage loan that is included in our trust--directly or through an applicable
servicer--will have all rights to direct all such actions. There can be no
assurance that in the event of the borrower's bankruptcy, a court will enforce
such restrictions against a subordinated lender. While subordination agreements
are generally enforceable in bankruptcy, in its decision in In re 203 North
LaSalle Street Partnership, 246 B.R. 325 (Bankr. N.D. Ill. March 10, 2000), the
United States Bankruptcy Court for the Northern District of Illinois refused to
enforce a provision of a subordination agreement that allowed a first mortgagee
to vote a second mortgagee's claim with respect to a Chapter 11 reorganization
plan on the grounds that pre-bankruptcy contracts cannot override rights
expressly provided by the Bankruptcy Code. This holding, which one court has
already followed, potentially limits the ability of a senior lender to accept or
reject a reorganization plan or to control the enforcement of remedies against a
common borrower over a subordinated lender's objections. In the event the
foregoing holding is followed with respect to a co-lender relationship related
to one of the mortgage loans underlying your offered certificates, the trustee's
recovery with respect to the related borrower in a bankruptcy proceeding may be
significantly delayed, and the aggregate amount ultimately collected may be
substantially less than the amount owed.

WORLD EVENTS AND NATURAL DISASTERS COULD HAVE AN ADVERSE IMPACT ON THE REAL
PROPERTIES SECURING THE MORTGAGE LOANS UNDERLYING YOUR OFFERED CERTIFICATES AND
CONSEQUENTLY COULD REDUCE THE CASH FLOW AVAILABLE TO MAKE PAYMENTS ON THE
OFFERED CERTIFICATES

      The economic impact of the United States' military operations in Iraq and
other parts of the world, as well as the possibility of any terrorist attacks
domestically or abroad, is uncertain, but could have a material effect on
general economic conditions, consumer confidence, and market liquidity. We can
give no assurance as to the effect of these events on consumer confidence and
the performance of the loans held by trust fund. Any adverse impact resulting
from these events would be borne by the holders of one or more classes of the
securities. In addition, natural disasters, including earthquakes, floods and
hurricanes, also may adversely affect the real properties securing the mortgage
loans that back your offered certificates. For example, real properties located
in California may be more susceptible to certain hazards (such as earthquakes or
widespread fires) than properties in other parts of the country and mortgaged
real properties located in coastal states generally may be more susceptible to
hurricanes than properties in other parts of the country. Hurricanes and related
windstorms, floods and tornadoes have caused extensive and catastrophic physical
damage in and to coastal and inland areas located in the Gulf Coast region of
the United States and certain other parts of the southeastern United States. The
underlying mortgage loans do not all require the maintenance of flood insurance
for the related real properties. We cannot assure you that any damage caused by
hurricanes, windstorms, floods or tornadoes would be covered by insurance.


                                      -59-



JURISDICTIONS WITH ONE ACTION OR SECURITY FIRST RULES AND/OR ANTI-DEFICIENCY
LEGISLATION MAY LIMIT THE ABILITY OF THE SPECIAL SERVICER TO FORECLOSE ON A REAL
PROPERTY OR TO REALIZE ON OBLIGATIONS SECURED BY A REAL PROPERTY

      Several states, including California, have laws that prohibit more than
one "judicial action" to enforce a mortgage obligation, requiring the lender to
exhaust the real property security for such obligation first and/or limiting the
ability of the lender to recover a deficiency judgment from the obligor
following the lender's realization upon the collateral. This could be
particularly problematic for cross-collateralized, cross-defaulted or
multi-property mortgage loans secured by real properties located in multiple
states where only some of those states have such rules. A lender who proceeds in
violation of these rules may run the risk of forfeiting collateral and/or
forfeiting the right to enforce the underlying obligation. In some
jurisdictions, the benefits of such laws may also be available to a guarantor of
the underlying obligation, thereby limiting the ability of the lender to recover
against a guarantor without first proceeding against the collateral and without
a judicial foreclosure. Accordingly, where real properties are located in
jurisdictions in which "one action," "security first" and/or "anti-deficiency"
rules may be applicable, the special servicer should seek to obtain advice of
counsel prior to enforcing any of the trust's rights under any of the related
mortgage loans and/or guarantees of those mortgage loans. As a result, the
special servicer may incur additional--and perhaps significant additional--delay
and expense in foreclosing on the underlying real properties located in states
affected by "one action," "security first" or "anti-deficiency" rules. See
"LEGAL ASPECTS OF MORTGAGE LOANS--Foreclosure--One Action and Security First
Rules" and "--Foreclosure--Anti-Deficiency Legislation."

LACK OF INSURANCE COVERAGE EXPOSES A TRUST TO RISK FOR PARTICULAR SPECIAL HAZARD
LOSSES

      In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the improvements of a property by fire,
lightning, explosion, smoke, windstorm and hail, and riot, strike and civil
commotion, subject to the conditions and exclusions specified in the related
policy. Most insurance policies typically do not cover any physical damage
resulting from, among other things:

      o     war,

      o     riot, strike and civil commotion,

      o     terrorism,

      o     nuclear, biological or chemical materials,

      o     revolution,

      o     governmental actions,

      o     floods and other water-related causes,

      o     earth movement, including earthquakes, landslides and mudflows,

      o     wet or dry rot,

      o     mold,

      o     vermin, and

      o     domestic animals.


                                      -60-



      Unless the related mortgage loan documents specifically require the
borrower to insure against physical damage arising from these causes, then the
resulting losses may be borne by you as a holder of offered certificates.

      Not all of the mortgaged real properties that secure mortgage loans
included in one of our trusts will be insured against acts of terrorism. Some of
those mortgage loans may not require terrorism insurance coverage. In other
cases, because of heightened concern over future terrorist activities in the
United States, it may be difficult for borrowers to obtain or renew terrorism
insurance coverage at commercially reasonable rates.

      There is also a possibility of casualty losses on a real property for
which insurance proceeds, together with land value, may not be adequate to pay
the mortgage loan in full or rebuild the improvements. Consequently, there can
be no assurance that each casualty loss incurred with respect to a real property
securing one of the mortgage loans included in one of our trusts will be fully
covered by insurance or that the mortgage loan will be fully repaid in the event
of a casualty.

      Furthermore, various forms of insurance maintained with respect to any of
the real properties for the mortgage loans included in one of our trusts,
including casualty insurance, environmental insurance and earthquake insurance,
may be provided under a blanket insurance policy. That blanket insurance policy
will also cover other real properties, some of which may not secure loans in
that trust. As a result of total limits under any of those blanket policies,
losses at other properties covered by the blanket insurance policy may reduce
the amount of insurance coverage with respect to a property securing one of the
loans in our trust.

LENDING ON CONDOMINIUM UNITS CREATES RISKS FOR LENDERS THAT ARE NOT PRESENT WHEN
LENDING ON NON-CONDOMINIUMS

      Some mortgage loans underlying the offered certificates will be secured
by--

      o     the related borrower's interest in a commercial condominium unit or
            multiple units in a residential condominium project, and

      o     the related voting rights in the owners' association for the subject
            building, development or project.

      Condominiums may create risks for lenders that are not present when
lending on properties that are not condominiums. In the case of condominiums, a
condominium owner is generally responsible for the payment of common area
maintenance charges. In the event those charges are not paid when due, the
condominium association may have a lien for those unpaid charges against the
owner of the subject condominium unit, and, in some cases, pursuant to the
condominium declaration, the lien of the mortgage for a related mortgage loan is
subordinate to that lien for unpaid common area maintenance charges. In
addition, pursuant to many condominium declarations, the holders of the
remaining units would become responsible for the common area maintenance charges
that remain unpaid by any particular unit holder.

      Further, in the case of condominiums, a board of managers generally has
discretion to make decisions affecting the condominium building and there is no
assurance that the borrower under a mortgage loan secured by one or more
interests in that condominium will have any control over decisions made by the
related board of managers. Thus, decisions made by that board of managers,
including regarding assessments to be paid by the unit owners, insurance to be
maintained on the condominium building, restoration following a casualty and
many other decisions affecting the maintenance of that building, may not be
consistent with the mortgage loan documents and may have an adverse impact on
the mortgage loans that are secured by real properties consisting of such
condominium interests.


                                      -61-



      There can be no assurance that the related board of managers will act in
the best interests of the borrower under those mortgage loans. Further, because
of the nature of condominiums, a default on the part of the borrower with
respect to such real properties will not allow the special servicer the same
flexibility in realizing on the collateral as is generally available with
respect to commercial properties that are not condominiums. The rights of other
unit owners, the documents governing the management of the condominium units and
the state and local laws applicable to condominium units must be considered. In
addition, in the event of a casualty with respect to the subject real property,
because of the possible existence of multiple loss payees on any insurance
policy covering the property, there could be a delay in the restoration of the
property and/or the allocation of related insurance proceeds, if any.
Consequently, if any of the mortgage loans underlying the offered certificates
are secured by the related borrower's interest in a condominium, servicing and
realizing upon such mortgage loan could subject the holders of such offered
certificates to a greater delay, expense and risk than with respect to a
mortgage loan secured by a commercial property that is not a condominium.

LENDING ON GROUND LEASES CREATES RISKS FOR LENDERS THAT ARE NOT PRESENT WHEN
LENDING ON AN ACTUAL OWNERSHIP INTEREST IN A REAL PROPERTY

      In order to secure a mortgage loan, a borrower may grant a lien on its
leasehold interest in a real property as tenant under a ground lease. If the
ground lease does not provide for notice to a lender of a default under the
ground lease on the part of the borrower, together with a reasonable opportunity
for the lender to cure the default, the lender may be unable to prevent
termination of the lease and may lose its collateral.

      In addition, upon the bankruptcy of a landlord or a tenant under a ground
lease, the debtor entity has the right to assume or reject the ground lease. If
a debtor landlord rejects the lease, the tenant has the right to remain in
possession of its leased premises at the rent reserved in the lease for the
term, including renewals. If a debtor tenant rejects any or all of its leases,
the tenant's lender may not be able to succeed to the tenant's position under
the lease unless the landlord has specifically granted the lender that right. If
both the landlord and the tenant are involved in bankruptcy proceedings, the
trustee for your offered certificates may be unable to enforce the bankrupt
tenant's obligation to refuse to treat as terminated a ground lease rejected by
a bankrupt landlord. In those circumstances, it is possible that the trustee
could be deprived of its security interest in the leasehold estate,
notwithstanding lender protection provisions contained in the lease or mortgage
loan documents.

      Further, in a recent decision by the United States Court of Appeals for
the Seventh Circuit (Precision Indus. v. Qualitech Steel SBQ, LLC, 2003 U.S.
App. LEXIS 7612 (7th Cir. Apr. 23, 2003)), the court ruled that where a
statutory sale of the leased property occurs under Section 363(f) of the U.S.
Bankruptcy Code upon the bankruptcy of a landlord, the sale terminates a
lessee's possessory interest in the property, and the purchaser assumes title
free and clear of any interest, including any leasehold estates. Pursuant to
Section 363(e) of the U.S. Bankruptcy Code, a lessee may request the bankruptcy
court to prohibit or condition the statutory sale of the property so as to
provide adequate protection of the leasehold interest; however, the court ruled
that this provision does not ensure continued possession of the property, but
rather entitles the lessee to compensation for the value of its leasehold
interest, typically from the sale proceeds. As a result, there can be no
assurance that, in the event of a statutory sale of leased property pursuant to
Section 363(f) of the Bankruptcy Code, the lessee may be able to maintain
possession of the property under the ground lease. In addition, there can be no
assurance that the lessee and/or the lender (to the extent it can obtain
standing to intervene) will be able to recuperate the full value of the
leasehold interest in bankruptcy court.


                                      -62-



CHANGES IN ZONING LAWS MAY ADVERSELY AFFECT THE USE OR VALUE OF A REAL PROPERTY

      Due to changes in zoning requirements since construction, an
income-producing property may not comply with current zoning laws, including
density, use, parking and set back requirements. Accordingly, the property may
be a permitted non-conforming structure or the operation of the property may be
a permitted non-conforming use. This means that the owner is not required to
alter the property's structure or use to comply with the new law, but the owner
may be limited in its ability to rebuild the premises "as is" in the event of a
substantial casualty loss. This may adversely affect the cash flow available
following the casualty. If a substantial casualty were to occur, insurance
proceeds may not be sufficient to pay a mortgage loan secured by the property in
full. In addition, if the property were repaired or restored in conformity with
the current law, its value or revenue-producing potential may be less than that
which existed before the casualty.

COMPLIANCE WITH THE AMERICANS WITH DISABILITIES ACT OF 1990 MAY BE EXPENSIVE

      Under the Americans with Disabilities Act of 1990, all public
accommodations are required to meet federal requirements related to access and
use by disabled persons. If a property does not currently comply with that Act,
the property owner may be required to incur significant costs in order to effect
that compliance. This will reduce the amount of cash flow available to cover
other required maintenance and capital improvements and to pay debt service on
the mortgage loan(s) that may encumber that property. There can be no assurance
that the owner will have sufficient funds to cover the costs necessary to comply
with that Act. In addition, noncompliance could result in the imposition of
fines by the federal government or an award or damages to private litigants.

LITIGATION AND OTHER LEGAL PROCEEDINGS MAY ADVERSELY AFFECT A BORROWER'S ABILITY
TO REPAY ITS MORTGAGE LOAN

      From time to time, there may be legal proceedings pending or threatened
against the borrowers and their affiliates relating to the business of, or
arising out of the ordinary course of business of, the borrowers and their
affiliates. It is possible that such legal proceedings may have a material
adverse effect on any borrower's ability to meet its obligations under the
related mortgage loan and, therefore, on distributions on your certificates.

      The owner of a multifamily or commercial property may be a defendant in a
litigation arising out of, among other things, the following:

      o     breach of contract involving a tenant, a supplier or other party;

      o     negligence resulting in a personal injury, or

      o     responsibility for an environmental problem.

      Litigation will divert the owner's attention from operating its property.
If the litigation were decided adversely to the owner, the award to the
plaintiff may adversely affect the owner's ability to repay a mortgage loan
secured by the property.

      From time to time, there may be condemnations pending or threatened
against one or more of the mortgaged real properties securing the mortgage loans
in one of our trusts. The proceeds payable in connection with a total
condemnation may not be sufficient to restore the related mortgaged real
property or to satisfy the remaining indebtedness of the related mortgage loan.
The occurrence of a partial condemnation may have a material adverse effect on
the continued use of, or income generated by, the affected mortgaged real
property. Therefore, we cannot assure you that the occurrence of any
condemnation will not have a negative impact upon distributions on your offered
certificates.


                                      -63-



TAXES ON FORECLOSURE PROPERTY WILL REDUCE AMOUNTS AVAILABLE TO MAKE PAYMENTS ON
THE OFFERED CERTIFICATES

      One of our trusts may be designated, in whole or in part, as a real estate
mortgage investment conduit for federal income tax purposes. If that trust
acquires a real property through a foreclosure or deed in lieu of foreclosure,
then the related special servicer may be required to retain an independent
contractor to operate and manage the property. Receipt of the following types of
income on that property will subject the trust to federal, and possibly state or
local, tax on that income at the highest marginal corporate tax rate:

      o     any net income from that operation and management that does not
            consist of qualifying rents from real property within the meaning of
            Section 856(d) of the Internal Revenue Code of 1986, and

      o     any rental income based on the net profits of a tenant or sub-tenant
            or allocable to a service that is non-customary in the area and for
            the type of building involved.

The risk of taxation being imposed on income derived from the operation of
foreclosed real property is particularly present in the case of hospitality and
health care-related properties. These taxes, and the cost of retaining an
independent contractor, would reduce the net proceeds available for payment with
respect to the related offered certificates.

      In addition, in connection with the trust's acquisition of a real
property, through foreclosure or similar action, and/or its liquidation of such
property, the trust may in certain jurisdictions, particularly in New York and
California, be required to pay state or local transfer or excise taxes. Such
state or local taxes may reduce net proceeds available for distribution to the
offered certificates.

RESIDUAL INTERESTS IN A REAL ESTATE MORTGAGE INVESTMENT CONDUIT HAVE ADVERSE TAX
CONSEQUENCES

      Inclusion of Taxable Income in Excess of Cash Received. If you own a
certificate that is a residual interest in a real estate mortgage investment
conduit, or REMIC, for federal income tax purposes, you will have to report on
your income tax return as ordinary income your pro rata share of the taxable
income of that REMIC, regardless of the amount or timing of your possible
receipt of any cash on the certificate. As a result, your offered certificate
may have phantom income early in the term of the REMIC because the taxable
income from the certificate may exceed the amount of economic income, if any,
attributable to the certificate. While you will have a corresponding amount of
tax losses later in the term of the REMIC, the present value of the phantom
income may significantly exceed the present value of the tax losses. Therefore,
the after-tax yield on any REMIC residual certificate may be significantly less
than that of a corporate bond or other instrument having similar cash flow
characteristics. In fact, some offered certificates that are residual interests,
may have a negative value.

      You will have to report your share of the taxable income and net loss of
the REMIC until all the certificates in the related series have a principal
balance of zero. See "FEDERAL INCOME TAX CONSEQUENCES--REMICs."

      Some Taxable Income of a Residual Interest Cannot Be Offset Under the
Internal Revenue Code of 1986. A portion of the taxable income from a REMIC
residual certificate may be treated as excess inclusions under the Internal
Revenue Code of 1986. You will have to pay tax on the excess inclusions
regardless of whether you have other credits, deductions or losses. In
particular, the tax on excess inclusion:

      o     generally will not be reduced by losses from other activities,


                                      -64-



      o     for a tax-exempt holder, will be treated as unrelated business
            taxable income, and

      o     for a foreign holder, will not qualify for any exemption from
            withholding tax.

      Individuals and Some Entities Should Not Invest in REMIC Residual
Certificates. The fees and non-interest expenses of a REMIC will be allocated
pro rata to certificates that are residual interests in the REMIC. However,
individuals will only be able to deduct these expenses as miscellaneous itemized
deductions, which are subject to numerous restrictions and limitations under the
Internal Revenue Code of 1986. Therefore, the certificates that are residual
interests generally are not appropriate investments for:

      o     individuals,

      o     estates,

      o     trusts beneficially owned by any individual or estate, and

      o     pass-through entities having any individual, estate or trust as a
            shareholder, member or partner.

      In addition, the REMIC residual certificates will be subject to numerous
transfer restrictions. These restrictions will reduce your ability to liquidate
a REMIC residual certificate. For example, unless we indicate otherwise in the
related prospectus supplement, you will not be able to transfer a REMIC residual
certificate to:

      o     a foreign person under the Internal Revenue Code of 1986, or

      o     a U.S. person that is classified as a partnership under the Internal
            Revenue Code of 1986, unless all of its beneficial owners are U.S.
            persons, or

      o     a foreign permanent establishment or fixed base (within the meaning
            of an applicable income tax treaty) of a U.S. person.

      It is possible that a class of offered certificates would also evidence a
residual interest in a REMIC and therefore that class of offered certificates or
the portion thereof that represents the residual interest in the REMIC would
exhibit the characteristics, and be subject to the risks, described above in
this "--Residual Interests in a Real Estate Mortgage Investment Conduit Have
Adverse Tax Consequences" section.

      See "FEDERAL INCOME TAX CONSEQUENCES--REMICs--Taxation of Owners of REMIC
Residual Certificates."

ADDITIONAL COMPENSATION TO THE MASTER SERVICER AND THE SPECIAL SERVICER AND
INTEREST ON ADVANCES WILL AFFECT YOUR RIGHT TO RECEIVE DISTRIBUTIONS ON YOUR
OFFERED CERTIFICATES

      To the extent described in the related prospectus supplement, the master
servicer, the special servicer, the trustee and any fiscal agent will each be
entitled to receive interest on unreimbursed advances made by that party with
respect to the mortgage assets. This interest will generally accrue from the
date on which the related advance was made or the related expense was incurred
through the date of reimbursement. In addition, under certain circumstances,
including a default by the borrower in the payment of principal and interest on
a mortgage asset, that mortgage asset will become specially serviced and the
related special servicer will be entitled to compensation for performing special
servicing functions pursuant to the related governing document(s). The right to
receive interest on advances or special servicing compensation is senior to the
rights of certificateholders to receive distributions on the offered


                                      -65-



certificates. Thus, the payment of interest on advances and the payment of
special servicing compensation may lead to shortfalls in amounts otherwise
distributable on your offered certificates.

INABILITY TO REPLACE THE MASTER SERVICER COULD AFFECT COLLECTIONS AND RECOVERIES
ON THE MORTGAGE ASSETS

      The structure of the servicing fee payable to the master servicer might
affect the ability to find a replacement master servicer. Although the trustee
is required to replace the master servicer if the master servicer is terminated
or resigns, if the trustee is unwilling (including for example because the
servicing fee is insufficient) or unable (including for example, because the
trustee does not have the systems to service mortgage loans), it may be
necessary to appoint a replacement master servicer. Because the master servicing
fee is structured as a percentage of the stated principal balance of each
mortgage asset, it may be difficult to replace the servicer at a time when the
balance of the mortgage loans has been significantly reduced because the fee may
be insufficient to cover the costs associated with servicing the mortgage assets
and/or related REO properties remaining in the mortgage pool. The performance of
the mortgage assets may be negatively impacted, beyond the expected transition
period during a servicing transfer, if a replacement master servicer is not
retained within a reasonable amount of time.

PROBLEMS WITH BOOK-ENTRY REGISTRATION

      Your offered certificates may be issued in book-entry form through the
facilities of the Depository Trust Company. As a result--

      o     you will be able to exercise your rights as a certificateholder only
            indirectly through the Depository Trust Company and its
            participating organizations;

      o     you may have only limited access to information regarding your
            offered certificates;

      o     you may suffer delays in the receipt of payments on your offered
            certificates; and

      o     your ability to pledge or otherwise take action with respect to your
            offered certificates may be limited due to the lack of a physical
            certificate evidencing your ownership of those certificates.

      See "DESCRIPTION OF THE CERTIFICATES--Book-Entry Registration and
Definitive Certificates."

POTENTIAL CONFLICTS OF INTEREST CAN AFFECT A SERVICER'S PERFORMANCE

      A master servicer, special servicer or sub-servicer for one of our trusts,
or any of their respective affiliates, may purchase certificates evidencing
interests in that trust.

      In addition, a master servicer, special servicer or sub-servicer for one
of our trusts, or any of their respective affiliates, may have interests in, or
other financial relationships with, borrowers under the related mortgage loans.
These relationships may create conflicts of interest.

      In servicing mortgage loans in any of our trusts, a master servicer,
special servicer or sub-servicer will each be required to observe the terms of
the governing document(s) for the related series of offered certificates--or, in
the case of a sub-servicer, a consistent sub-servicing agreement--and, in
particular, to act in accordance with the servicing standard described in the
related prospectus supplement. You should consider, however, that if any of
these parties or an affiliate owns certificates or has financial interests in or
other financial dealings with any of the related borrowers, then it may have
interests when dealing with the mortgage loans underlying your offered
certificates that are in conflict with your interests. For


                                      -66-



example, if the related special servicer or an affiliate thereof or any other
related entity owns any certificates, and in particular a class of non-offered
certificates, it could seek to mitigate the potential loss on its certificates
from a troubled mortgage loan by delaying acceleration or other enforcement in
the hope of realizing greater proceeds in the future. However, this action or
failure to take immediate action by a special servicer could pose a greater risk
to the trust and ultimately result in a lower recovery to the related trust than
would have been the case if the special servicer had not delayed in taking
enforcement action.

      Furthermore, a master servicer, special servicer or sub-servicer for any
of our trusts may service existing and new loans for third parties, including
portfolios of loans similar to the mortgage loans included in that trust. The
properties securing these other loans may be in the same markets as and compete
with the properties securing mortgage loans in our trust. Accordingly, that
master servicer, special servicer or sub-servicer may be acting on behalf of
parties with conflicting interests.

THE RISK OF TERRORISM IN THE UNITED STATES AND MILITARY ACTION MAY ADVERSELY
AFFECT THE VALUE OF THE OFFERED CERTIFICATES AND PAYMENTS ON THE MORTGAGE ASSETS

      It is impossible to predict the extent to which terrorist activities may
occur in the United States. Furthermore, it is uncertain what effects any past
or future terrorist activities and/or consequent actions on the part of the
United States Government and others, including military action, will have on
U.S. and world financial markets; local, regional and national economies; real
estate markets across the U.S.; and/or particular business segments, including
those that are important to the performance of the real properties that secure
the mortgage loans underlying any series of offered certificates. Among other
things, reduced investor confidence could result in substantial volatility in
securities markets and a decline in real estate-related investments. In
addition, reduced consumer confidence, as well as a heightened concern for
personal safety, could result in a material decline in personal spending and
travel.

      As a result of the foregoing, defaults on commercial real estate loans
could increase; and, regardless of the performance of the mortgage loans
underlying any series of offered certificates, the liquidity and market value of
those offered certificates may be impaired.

                    CAPITALIZED TERMS USED IN THIS PROSPECTUS

      From time to time we use capitalized terms in this prospectus. Frequently
used capitalized terms will have the respective meanings assigned to them in the
glossary attached to this prospectus.

                                 THE TRUST FUND

ISSUING ENTITIES

      The issuing entity with respect to each series of offered certificates is
the entity that will own and hold the related underlying mortgage loans or
mortgage-backed securities and in whose name those certificates will be issued.
Each issuing entity will be a statutory trust or a common law trust organized at
our direction under the laws of the State or other jurisdiction specified in the
related prospectus supplement. As described in the related prospectus
supplement, the Governing Document for each series of offered certificates will
set forth the permissible activities and restrictions on the activities of the
related issuing entity and will govern the servicing and administration of the
related trust assets. Each series of offered certificates will represent
interests only in, and be payable solely from assets of, the related trust.
However, a series of offered certificates may be issued together with other
certificates of the same series, which other certificates will not be offered
pursuant to this prospectus.


                                      -67-



DESCRIPTION OF THE TRUST ASSETS

      The trust assets backing a series of offered certificates will
collectively constitute the related trust fund. Each such trust fund will
primarily consist of:

      o     various types of multifamily and/or commercial mortgage loans;

      o     mortgage participations, pass-through certificates, collateralized
            mortgage obligations or other mortgage-backed securities that
            directly or indirectly evidence interests in, or are secured by
            pledges of, one or more of various types of multifamily and/or
            commercial mortgage loans; or

      o     a combination of mortgage loans and mortgage-backed securities of
            the types described above.

      In addition to the asset classes described above in this "--Description of
the Trust Assets"--section, we may include in the trust fund with respect to any
series of offered certificates loans secured by equipment or inventory related
to the real property collateral securing a mortgage loan in that trust fund,
provided that such other asset classes in the aggregate will not exceed 10% by
principal balance of the related asset pool.

      We will describe the specific characteristics of the mortgage assets
underlying a series of offered certificates in the related prospectus
supplement.

      Unless we indicate otherwise in the related prospectus supplement, we will
acquire, directly or through one of our affiliates, in the secondary market, any
mortgage-backed security to be included in one of our trusts.

      Neither we nor any of our affiliates will guarantee payment of any of the
mortgage assets included in one of our trusts. Furthermore, unless we indicate
otherwise in the related prospectus supplement, no governmental agency or
instrumentality will guarantee or insure payment of any of those mortgage
assets.

MORTGAGE LOANS

      General. Each mortgage loan underlying the offered certificates will
constitute the obligation of one or more persons to repay a debt. That
obligation will be evidenced by a promissory note or bond. In addition, that
obligation will be secured by a mortgage, deed of trust or other security
instrument that creates a first or junior lien on, or security interest in, an
interest in one or more of the following types of real property:

      o     rental or cooperatively-owned buildings with multiple dwelling
            units;

      o     retail properties related to the sale of consumer goods and other
            products to the general public, such as shopping centers, malls,
            factory outlet centers, automotive sales centers, department stores
            and other retail stores, grocery stores, specialty shops,
            convenience stores and gas stations;

      o     retail properties related to providing entertainment, recreational
            and personal services to the general public, such as movie theaters,
            fitness centers, bowling alleys, salons, dry cleaners and automotive
            service centers;

      o     office properties;


                                      -68-



      o     hospitality properties, such as hotels, motels and other lodging
            facilities;

      o     casino properties;

      o     health care-related properties, such as hospitals, skilled nursing
            facilities, nursing homes, congregate care facilities and, in some
            cases, assisted living centers and senior housing;

      o     industrial properties;

      o     warehouse facilities, mini-warehouse facilities and self-storage
            facilities;

      o     restaurants, taverns and other establishments involved in the food
            and beverage industry;

      o     manufactured housing communities, mobile home parks and recreational
            vehicle parks;

      o     recreational and resort properties, such as golf courses, marinas,
            ski resorts and amusement parks;

      o     arenas and stadiums;

      o     churches and other religious facilities;

      o     parking lots and garages;

      o     mixed use properties;

      o     other income-producing properties; and

      o     unimproved land.

      The adequacy of an income-producing property as security for a mortgage
loan depends in large part on its value and ability to generate net operating
income. Set forth under "RISK FACTORS--Various Types of Income-Producing
Properties May Secure Mortgage Loans Underlying a Series of Offered Certificates
and Each Type of Income-Producing Property May Present Special Risks as
Collateral for a Loan" is a discussion of some of the various factors that may
affect the value and operations of each of the indicated types of multifamily
and commercial properties.

      The real property interests that may be encumbered in order to secure a
mortgage loan underlying your offered certificates, include--

      o     a fee interest or estate, which consists of ownership of the
            property for an indefinite period,

      o     an estate for years, which consists of ownership of the property for
            a specified period of years,

      o     a leasehold interest or estate, which consists of a right to occupy
            and use the property for a specified period of years, subject to the
            terms and conditions of a lease,

      o     shares in a cooperative corporation which owns the property, or

      o     any other real estate interest under applicable local law.


                                      -69-



Any of these real property interests may be subject to deed restrictions,
easements, rights of way and other matters of public record with respect to the
related property. In addition, the use of, and improvements that may be
constructed on, any particular real property will, in most cases, be subject to
zoning laws and other legal restrictions.

      Most, if not all, of the mortgage loans underlying a series of offered
certificates will be secured by liens on real properties located in the United
States, its territories and possessions. However, some of those mortgage loans
may be secured by liens on real properties located outside the United States,
its territories and possessions, provided that foreign mortgage loans do not
represent more than 10% of the related mortgage asset pool, by balance.

      Junior Mortgage Loans. If we so indicate in the related prospectus
supplement, one or more of the mortgage loans underlying a series of offered
certificates may be secured by a junior lien on the related real property.
However, the loan or loans secured by the more senior liens on that property may
not be included in the related trust fund. The primary risk to the holder of a
mortgage loan secured by a junior lien on a real property is the possibility
that the foreclosure proceeds remaining after payment of the loans secured by
more senior liens on that property will be insufficient to pay the junior loan
in full. In a foreclosure proceeding, the sale proceeds are generally applied--

      o     first, to the payment of court costs and fees in connection with the
            foreclosure,

      o     second, to the payment of real estate taxes, and

      o     third, to the payment of any and all principal, interest, prepayment
            or acceleration penalties, and other amounts owing to the holder of
            the senior loans.

The claims of the holders of the senior loans must be satisfied in full before
the holder of the junior loan receives any payments with respect to the junior
loan. If a lender forecloses on a junior loan, it does so subject to any related
senior loans.

      Delinquent Mortgage Loans. If we so indicate in the related prospectus
supplement, the mortgage loans underlying a series of offered certificates may
be delinquent as of the date the certificates are initially issued. In those
cases, we will describe in the related prospectus supplement--

      o     the period of the delinquency,

      o     any forbearance arrangement then in effect,

      o     the condition of the related real property, and

      o     the ability of the related real property to generate income to
            service the mortgage debt.

      We will not, however, transfer any mortgage loan to a trust if we know
that the mortgage loan is, at the time of transfer, more than 90 days delinquent
with respect to any scheduled payment of principal or interest or in
foreclosure. Furthermore, delinquent mortgage loans will not constitute 20% or
more, as measured by dollar volume, of the mortgage asset pool for a series of
offered certificates as of the relevant measurement date.

      Payment Provisions of the Mortgage Loans. Each of the mortgage loans
included in one of our trusts will have the following features:

      o     an original term to maturity of not more than approximately 40
            years; and


                                      -70-



      o     scheduled payments of principal, interest or both, to be made on
            specified dates, that occur monthly, bi-monthly, quarterly,
            semi-annually, annually or at some other interval.

      A mortgage loan included in one of our trusts may also include terms that:

      o     provide for the accrual of interest at a mortgage interest rate that
            is fixed over its term, that resets on one or more specified dates
            or that otherwise adjusts from time to time;

      o     provide for the accrual of interest at a mortgage interest rate that
            may be converted at the borrower's election from an adjustable to a
            fixed interest rate or from a fixed to an adjustable interest rate;

      o     provide for no accrual of interest;

      o     provide for level payments to stated maturity, for payments that
            reset in amount on one or more specified dates or for payments that
            otherwise adjust from time to time to accommodate changes in the
            coupon rate or to reflect the occurrence of specified events;

      o     be fully amortizing or, alternatively, may be partially amortizing
            or nonamortizing, with a substantial payment of principal due on its
            stated maturity date;

      o     permit the negative amortization or deferral of accrued interest;

      o     permit defeasance and the release of the real property collateral in
            connection with that defeasance; and/or

      o     prohibit some or all voluntary prepayments or require payment of a
            premium, fee or charge in connection with those prepayments.

      Loan Combinations. Certain of the mortgage loans included in one of our
trust funds may be part of a loan combination. A loan combination will generally
consist of the particular mortgage loan or loans that we will include in the
subject trust fund and one or more other mortgage loans that we will not include
in the trust fund. Each mortgage loan comprising a particular loan combination
is evidenced by a separate promissory note. The aggregate debt represented by
the entire loan combination, however, is secured by the same mortgage(s) or
deed(s) of trust on the related mortgaged property or properties. The mortgage
loans constituting a particular loan combination are obligations of the same
borrower and, in general, are cross-defaulted. The allocation of payments to the
respective mortgage loans comprising a loan combination, whether on a
senior/subordinated or a pari passu basis (or some combination thereof), is
either effected through a co-lender, intercreditor or similar agreement to which
the respective holders of the subject promissory notes are parties and/or may be
reflected in the subject promissory notes, a common loan agreement or other
common loan document. Such co-lender, intercreditor or similar agreement will,
in general, govern the respective rights of the noteholders, including in
connection with the servicing of the respective mortgage loans comprising a loan
combination. Further, each such co-lender agreement or other intercreditor
arrangement may impose restrictions of the transferability of the ownership of
any mortgage loan that is part of a loan combination. See "RISK FACTORS--With
Respect to Certain Mortgage Loans Included in Our Trusts, the Mortgaged Property
or Properties that Secure the Subject Mortgage Loan in the Trust Also Secure One
(1) or More Related Mortgage Loans That Are Not in the Trust; The Interests of
the Holders of Those Non-Trust Mortgage Loans May Conflict with Your Interests."


                                      -71-



      Real Property and Other Collateral. Following a foreclosure, acceptance of
a deed in lieu of foreclosure or any enforcement action, trust assets may
include real property or other collateral for a defaulted mortgage loan pending
the liquidation of that collateral.

      Mortgage Loan Information in Prospectus Supplements. We will describe in
the related prospectus supplement the characteristics of the mortgage loans that
we will include in any of our trusts. In general, we will provide in the related
prospectus supplement, among other items, the following information on the
particular mortgage loans in one of our trusts:

      o     the total outstanding principal balance and the largest, smallest
            and average outstanding principal balance of the mortgage loans;

      o     the type or types of property that provide security for repayment of
            the mortgage loans;

      o     the earliest and latest maturity date for the mortgage loans;

      o     the original and remaining terms to maturity of the mortgage loans,
            or the range of each of those terms to maturity, and the weighted
            average original and remaining terms to maturity of the mortgage
            loans;

      o     loan-to-value ratios of the mortgage loans either at origination or
            as of a more recent date, or the range of those loan-to-value
            ratios, and the weighted average of those loan-to-value ratios;

      o     the mortgage interest rates of the mortgage loans, or the range of
            those mortgage interest rates, and the weighted average mortgage
            interest rate of the mortgage loans;

      o     if any mortgage loans have adjustable mortgage interest rates, the
            index or indices upon which the adjustments are based, the
            adjustment dates, the range of gross margins and the weighted
            average gross margin, and any limits on mortgage interest rate
            adjustments at the time of any adjustment and over the life of the
            loan;

      o     information on the payment characteristics of the mortgage loans,
            including applicable prepayment restrictions;

      o     debt service coverage ratios of the mortgage loans either at
            origination or as of a more recent date, or the range of those debt
            service coverage ratios, and the weighted average of those debt
            service coverage ratios; and

      o     the geographic distribution of the properties securing the mortgage
            loans on a state-by-state basis.

      If we are unable to provide the specific information described above at
the time a series of offered certificates is initially offered, we will
provide--

      o     more general information in the related prospectus supplement, and

      o     specific information in a report which will be filed with the SEC as
            part of a Current Report on Form 8-K within 15 days following the
            issuance of those certificates.

      In addition, with respect to any obligor or group of affiliated obligors
with respect to any pool asset or group of pool assets, or property or group of
related properties securing any pool asset or group of pool assets, if such pool
asset or group of pool assets represents a material concentration within the


                                      -72-



mortgage asset pool, we will include in the related prospectus supplement
financial statements or other financial information on the related real property
or properties as required under the Securities Act and the Exchange Act.

      Originators. Some or all of the mortgage loans included in one of our
trusts may be originated by Merrill Lynch Mortgage Lending, Inc. or by one of
our other affiliates. In addition, there may be other third-party originators of
the mortgage loans to be included in one of our trusts. Accordingly, we will
acquire each of the mortgage loans to be included in one of our trusts from the
originator or a subsequent assignee, in privately negotiated transactions. See
"THE SPONSOR." We will identify in the related prospectus supplement any
originator or group of affiliated originators--apart from any sponsor and/or its
affiliates--that will or is expected to originate mortgage loans representing
10% or more of the related mortgage asset pool, by balance.

      Method and Criteria by Which Mortgage Loans are Selected for Inclusion in
a Securitization. There is no formal method or established criteria by which
mortgage loans are selected for inclusion in any particular asset
securitization. Merrill Lynch Mortgage Lending, Inc. ("MLML"), which is expected
to be one of the sponsors, and its affiliates generally originate mortgage loans
in accordance with the underwriting criteria described under the heading "THE
SPONSOR." When any such mortgage loan is originated, MLML or one of its
affiliates will generally determine whether the subject mortgage loan is to be
targeted for securitization. Mortgage loans targeted for securitization are
usually securitized as soon as possible after origination. Accordingly, all such
mortgage loans held by MLML pending securitization would be expected to be
securitized as soon thereafter as possible.

      Notwithstanding the foregoing, we or MLML could decide not to include one
or more mortgage loans in a particular securitization transaction for business
reasons. For example, MLML or one of its affiliates could hold a mortgage loan
out of securitization transactions until the related mortgaged property
"stabilizes" (such as following significant renovations, a lease-up period or a
free rent period for a significant portion of the tenants). A mortgage loan may
not be included in a securitization transaction because it would have adverse
effects on the diversity of the subject asset pool (including by reason of its
size, the related property type or the related geographic property location),
which in turn could make the related certificates less appealing to investors or
adversely affect rating levels. Also, MLML or an affiliate could remove a
mortgage loan from the potential asset pool in response to investor feedback.
Likewise, we could request another sponsor or mortgage loan seller that is
contributing mortgage loans to one of our securitizations not to include one or
more of those mortgage loans for reasons similar to those above or because of
material inconsistencies with MLML's underwriting standards.

MORTGAGE-BACKED SECURITIES

      The mortgage-backed securities underlying a series of offered certificates
may include:

      o     mortgage participations, mortgage pass-through certificates,
            collateralized mortgage obligations or other mortgage-backed
            securities that are not insured or guaranteed by any governmental
            agency or instrumentality, or

      o     certificates issued and/or insured or guaranteed by Freddie Mac,
            Fannie Mae, Ginnie Mae, Farmer Mac, or another federal or state
            governmental agency or instrumentality.

      In addition, each of those mortgage-backed securities will directly or
indirectly evidence an interest in, or be secured by a pledge of, multifamily
and/or commercial mortgage loans.


                                      -73-



      Each mortgage-backed security included in one of our trusts--

      o     will have been registered under the Securities Act, or

      o     will be exempt from the registration requirements of the Securities
            Act, or will have been held for at least the holding period
            specified in Rule 144(k) under that Act, or

      o     may otherwise be resold by us publicly without registration under
            the Securities Act.

      We will register the offering of any mortgage-backed security to be
included in one of our trusts with the SEC if--

      o     the issuer of the subject mortgage-backed securities has a direct or
            indirect agreement, arrangement, relationship or understanding with
            the issuing entity, the depositor, any sponsor or an underwriter,
            relating to inclusion of those mortgage-backed securities in our
            trust,

      o     the issuer of the subject mortgage-backed securities or any of its
            affiliates is an affiliate of the issuing entity, the depositor, any
            sponsor or an underwriter of a series of offered certificates, or

      o     the depositor would not be free to publicly resell the subject
            mortgage-backed securities without registration under the Securities
            Act.

      Any registration of underlying securities will be made in compliance with
the provisions of Rule 190 under the Securities Act. In connection with any such
registration--

      o     the prospectus supplement for the related series of offered
            certificates will describe the plan of distribution for both that
            series of offered certificates and the underlying mortgage-backed
            securities; and

      o     the separate prospectus relating to the offering of the underlying
            mortgage-backed securities will be delivered simultaneously with the
            delivery of the prospectus relating to the series of offered
            certificates described in the prospectus supplement that relates to
            that series of offered certificates, which prospectus supplement
            will either state that the prospectus for the offering of the
            underlying mortgage-backed securities is being delivered along with
            the prospectus for the underlying mortgage-backed securities, or
            will be combined with the prospectus for the offering of the
            underlying mortgage-backed securities.

      If the offering of the subject series of offered certificates and the
underlying mortgage-backed securities is not made on a firm commitment basis,
the issuing entity or the underwriters for the offering of the subject series of
offered certificates will be required to distribute a preliminary prospectus for
both the subject series of offered certificates and the underlying
mortgage-backed securities to any person who is expected to receive a
confirmation of sale of the subject series of offered certificates at least 48
hours prior to sending such confirmation.

      We will describe in the related prospectus supplement the characteristics
of the mortgage-backed securities that we will include in any of our trusts. In
general, we will provide in the related prospectus supplement, among other
items, the following information on the particular mortgage-backed securities
included in one of our trusts:

      o     the initial and outstanding principal amount(s) and type of the
            securities;


                                      -74-



      o     the original and remaining term(s) to stated maturity of the
            securities;

      o     the pass-through or bond rate(s) of the securities or the formula
            for determining those rate(s);

      o     the payment characteristics of the securities;

      o     the identity of the issuer(s), servicer(s) and trustee(s) for the
            securities;

      o     a description of the related credit support, if any;

      o     the type of mortgage loans underlying the securities;

      o     the circumstances under which the related underlying mortgage loans,
            or the securities themselves, may be purchased prior to maturity;

      o     the terms and conditions for substituting mortgage loans backing the
            securities; and

      o     the characteristics of any agreements or instruments providing
            interest rate protection to the securities.

      With respect to any mortgage-backed security included in one of our
trusts, we will provide in our reports filed under the Exchange Act, the same
information regarding the security as is provided by the issuer of the security
in its own reports filed under that Act, if the security was publicly offered,
or in the reports the issuer of the security provides to the related trustee, if
the security was privately issued.

SUBSTITUTION, ACQUISITION AND REMOVAL OF MORTGAGE ASSETS

      We will generally acquire the mortgage assets to be included in one of our
trusts from Merrill Lynch Mortgage Lending, Inc. or another of our affiliates or
from another seller of commercial and multifamily mortgage loans. We will then
transfer those mortgage assets to the issuing entity for the related
securitization transaction.

      If and to the extent described in the related prospectus supplement, we, a
mortgage asset seller or another specified person or entity may make or assign
to or for the benefit of one of our trusts various representations and
warranties, or may be obligated to deliver to one of our trusts various
documents, in either case relating to some or all of the mortgage assets
transferred to that trust. A material breach of one of those representations and
warranties or a failure to deliver a material document may, under the
circumstances described in the related prospectus supplement, give rise to an
obligation to repurchase the affected mortgage asset(s) out of the subject trust
or to replace the affected mortgage asset(s) with other mortgage asset(s) that
satisfy the criteria specified in the related prospectus supplement.

      In general, the total outstanding principal balance of the mortgage assets
transferred by us to any particular trust will equal or exceed the initial total
outstanding principal balance of the related series of certificates. In the
event that the total outstanding principal balance of the related underlying
mortgage loans or mortgage-backed securities initially delivered by us to the
related trustee is less than the initial total outstanding principal balance of
any series of certificates, the subject securitization transaction may include a
prefunding feature, in which case we may deposit or arrange for the deposit of
cash or liquid investments on an interim basis with the related trustee to cover
the shortfall. For a specified period, as set forth in the related prospectus
supplement, following the date of initial issuance of that series of
certificates, which will constitute the prefunding period, we or our designee
will be entitled to obtain a release of the deposited cash or investments if we
deliver or arrange for delivery of a corresponding amount of mortgage assets. If
we fail, however, to deliver or arrange for the delivery of mortgage assets


                                      -75-



sufficient to make up the entire shortfall within the prefunding period, any of
the cash or, following liquidation, investments remaining on deposit with the
related trustee will be used by the related trustee to pay down the total
principal balance of the related series of certificates, as described in the
related prospectus supplement.

      If the subject securitization transaction involves a prefunding period,
then we will indicate in the related prospectus supplement, among other things:

      o     the term or duration of the prefunding period, which period may not
            extend more than one year beyond the date of initial issuance of the
            related offered certificates;

      o     the amount of proceeds to be deposited in the prefunding account and
            the percentage of the mortgage asset pool and any class or series of
            offered certificates represented by those proceeds, which proceeds
            may not exceed 50% of the related offering proceeds;

      o     triggers or events that would trigger limits on or terminate the
            prefunding period and the effects of such triggers;

      o     when and how new pool assets may be acquired during the prefunding
            period, and any limits on the amount, type or speed with which pool
            assets may be acquired;

      o     the acquisition or underwriting criteria for additional pool assets
            to be acquired during the prefunding period, including any
            differences from the criteria used to select the current asset pool;

      o     which party has the authority to add assets to the asset pool or
            determine if such pool assets meet the acquisition or underwriting
            criteria for additional pool assets, and whether or not there will
            be any independent verification of such person's exercise of
            authority or determinations;

      o     any requirements to add minimum amounts of pool assets and any
            effects of not meeting those requirements;

      o     if applicable, the procedures and standards for the temporary
            investment of funds in a prefunding account pending use (including
            the disposition of gains and losses on pending funds) and a
            description of the financial products or instruments eligible for
            such accounts;

      o     the circumstances under which funds in a prefunding account will be
            returned to investors or otherwise disposed of; and

      o     a statement of whether, and if so, how investors will be notified of
            changes to the asset pool.

      If so specified in the related prospectus supplement, we or another
specified person or entity may be permitted, at our or its option, but subject
to the conditions specified in that prospectus supplement, to acquire from the
related trust particular mortgage assets underlying a series of certificates in
exchange for:

      o     cash that would be applied to pay down the principal balances of
            certificates of that series; and/or


                                      -76-



      o     other mortgage loans or mortgage-backed securities that--

            1.    conform to the description of mortgage assets in this
                  prospectus, and

            2.    satisfy the criteria set forth in the related prospectus
                  supplement.

      For example, if a mortgage loan backing a series of offered certificates
defaults, then it may be subject to (a) a purchase option on the part of another
lender whose loan is secured by a lien on the same real estate collateral or by
a lien on an equity interest in the related borrower and/or (b) a fair value
purchase option under the applicable governing document(s) for the subject
securitization transaction or another servicing agreement.

      In addition, if so specified in the related prospectus supplement, but
subject to the conditions specified in that prospectus supplement, one or more
holders of certificates may exchange those certificates for one or more of the
mortgage loans or mortgage-backed securities constituting part of the mortgage
pool underlying those certificates.

      Further, if so specified in the related prospectus supplement, a special
servicer or other specified party for one of our trusts may be obligated, under
the circumstances described in that prospectus supplement, to sell on behalf of
the trust a delinquent or defaulted mortgage asset.

      See also "DESCRIPTION OF THE CERTIFICATES--Termination and Redemption."

CASH, ACCOUNTS AND PERMITTED INVESTMENTS

      The trust assets underlying a series of offered certificates will include
cash from various sources, including initial deposits and payments and
collections received or advanced on the related mortgage loans, mortgage-backed
securities, instruments of credit enhancement, guaranteed investment contracts,
interest rate exchange agreements, interest rate floor or cap agreements and/or
currency exchange agreements, as applicable.

      The trust assets underlying a series of offered certificates will also
include one or more accounts established and maintained on behalf of the
holders. All initial deposits, payments and collections received or advanced on
the related mortgage loans, mortgage-backed securities, instruments of credit
enhancement, guaranteed investment contracts, interest rate exchange agreements,
interest rate floor or cap agreements and/or currency exchange agreements, as
the case may be, and any other cash held by one of our trusts will be deposited
and held in those accounts. We will identify and describe those accounts, and
will further describe the deposits to and withdrawals from those accounts, in
the related prospectus supplement.

      Funds on deposit in any account established and maintained on behalf of
certificateholders may be invested in Permitted Investments. In the related
prospectus supplement, we will provide a summary description of those Permitted
Investments and identify the beneficiary of any interest and other income earned
on funds in an account established and maintained on behalf of
certificateholders.

CREDIT SUPPORT

      The holders of any class of offered certificates may be the beneficiaries
of credit support designed to protect them partially or fully against all or
particular defaults and losses on the related underlying mortgage loans or
mortgage-backed securities. The types of credit support that may benefit the
holders of a class of offered certificates include:

      o     the subordination of one or more other classes of certificates of
            the same series;


                                      -77-



      o     overcollateralization;

      o     a letter of credit;

      o     a surety bond;

      o     an insurance policy;

      o     a guarantee; and/or

      o     a reserve fund.

      See "DESCRIPTION OF CREDIT SUPPORT."

      In the related prospectus supplement, we will describe the amount and
types of any credit support benefiting the holders of a class of offered
certificates and, if applicable, we will identify the provider of that credit
support.

ARRANGEMENTS PROVIDING REINVESTMENT, INTEREST RATE AND CURRENCY RELATED
PROTECTION

      The trust assets for a series of offered certificates may include
guaranteed investment contracts in accordance with which moneys held in the
funds and accounts established for that series will be invested at a specified
rate. Those trust assets may also include:

      o     interest rate exchange agreements;

      o     interest rate cap agreements;

      o     interest rate floor agreements; or

      o     currency exchange agreements.

      An interest rate exchange agreement, which is a type of swap agreement, is
an arrangement whereby two parties (called counterparties) enter into an
agreement to exchange periodic interest payments. The dollar amount the
counterparties pay each other is an agreed-upon periodic interest rate
multiplied by a predetermined dollar principal amount (which may decline over
time according to an agreed-upon schedule), called the notional principal
amount. No principal (notional amount) is exchanged between the parties to the
transaction; only interest is exchanged. In its most common form, one party
agrees to the pay the other a fixed rate of interest in exchange for a floating
rate.

      An interest rate cap agreement is an arrangement whereby two parties (also
called counterparties) enter into an agreement that places a ceiling (a "cap
strike") on a floating rate of interest on a specified notional principal amount
for a specific term. The buyer of the interest rate cap agreement uses the
interest rate cap agreement to limit its maximum payable interest rate in
respect of an obligation it has to make payments at a floating rate. If the
buyer's floating rate rises above the cap strike, the interest rate cap
agreement provides for payments from the seller to the buyer for the difference
between the floating rate and the cap strike. If the floating rate remains below
the cap strike, no payments are required. The cap buyer is required to pay an
up-front fee for the cap agreement.

      An interest rate floor agreement is an arrangement whereby two parties
(also called counterparties) enter into an agreement that places a minimum value
(a "floor strike") on a floating rate of interest on a specified notional
principal amount for a specific term. The buyer of the interest rate floor
agreement uses the interest rate floor agreement to limit its minimum receivable
interest rate in respect of


                                      -78-



an entitlement it has to receive payments at a floating rate. The seller of the
interest rate floor agreement accepts a minimum on the interest rate it will pay
in return for the receipt of a premium payment. If the floating rate drops below
the floor strike, the floor agreement provides for payments from the seller to
the buyer for the difference between the floor strike and the floating rate.

      A currency exchange agreement, which is a type of swap agreement, is an
arrangement whereby two parties (also called counterparties) enter into an
agreement to exchange interest and/or principal payments in different currencies
on a periodic or one-time basis.

      In the related prospectus supplement, we will describe any agreements or
other arrangements designed to protect the holders of a class of offered
certificates against shortfalls resulting from movements or fluctuations in
interest rates or currency exchange rates. If applicable, we will also identify
any obligor under the agreement or other arrangement.

                                   THE SPONSOR

GENERAL CHARACTER OF THE SPONSOR AND ITS BUSINESS

      Unless otherwise specified in the related prospectus supplement, Merrill
Lynch Mortgage Lending, Inc. ("MLML") will act as the sole sponsor or a
co-sponsor for each securitization transaction involving the issuance of a
series of offered certificates. Any other entity which acts as a sponsor or as a
co-sponsor with MLML will be described in the related prospectus supplement.

      MLML is a Delaware corporation formerly known as ML Health Care Servicing,
Inc., and is a wholly-owned subsidiary of Merrill Lynch Mortgage Capital Inc.,
which is an indirect wholly owned subsidiary of Merrill Lynch & Co., Inc. MLML
makes, and purchases from lenders, commercial and multifamily mortgage loans for
the purpose of securitizing them in commercial mortgage-backed securitization
("CMBS") transactions. MLML and its affiliates also purchase prime, subprime,
nonperforming and subperforming residential mortgage loans from originators of
these loans and aggregates these loans for sale in asset-backed securitization
transactions.

      MLML is licensed as a Title II Nonsupervised Mortgagee approved by the
United States Department of Housing and Urban Development to originate and
service mortgage loans. MLML acts as servicer of record for a small number of
FHA-insured loans that are serviced by a sub-servicer. MLML does not service the
commercial and multifamily loans that it originates or acquires for
securitization in CMBS transactions.

      MLML also engages in the origination, and/or buying and selling, of
mortgages and other interests in mortgage loans for investment purposes.
Further, MLML enters into resale and repurchase agreements to finance trading
inventory positions.

THE SPONSOR'S SECURITIZATION PROGRAM

      MLML and its affiliates, directly or through correspondents, originate
multifamily and commercial mortgage loans throughout the United States and
abroad. MLML and its affiliates have been engaged in the origination of
multifamily and commercial mortgage loans for securitization since 1994. The
multifamily and commercial mortgage loans originated and securitized by MLML and
its affiliates include both fixed-rate loans and floating-rate loans and both
conduit balance loans--which are average-sized by industry standards--and large
balance loans. Most of the multifamily and commercial mortgage loans included in
commercial mortgage securitizations sponsored by MLML and its affiliates have
been originated, directly or through correspondents, by MLML or an affiliate.


                                      -79-



      In addition, in the normal course of its securitization program, MLML and
its affiliates, may also acquire multifamily and commercial mortgage loans from
various third party originators. These mortgage loans may have been originated
using underwriting guidelines not established by MLML or any of its affiliates.
The trust fund relating to a series of offered certificates may include mortgage
loans originated by one or more of these third parties.

      MLML and its affiliates may also originate multifamily and commercial
mortgage loans in conjunction with third-party correspondents and, in those
cases, the third-party correspondents would perform the underwriting based on
various criteria established or reviewed by MLML, and MLML or an affiliate would
originate the subject mortgage loan on a specified closing date prior to
inclusion in the subject securitization.

      In connection with its commercial mortgage securitization transactions,
MLML or an affiliate generally transfers the subject mortgage assets to a
depositor, who then transfers those mortgage assets to the issuing entity for
the related securitization. In return for the transfer of the subject mortgage
assets by the depositor to the issuing entity, the issuing entity issues
commercial mortgage pass-through certificates backed by, and supported by the
cash flows generated by, those mortgage assets.

      MLML and its affiliates also work with rating agencies, unaffiliated
mortgage loan sellers and servicers in structuring the securitization
transaction. MLML will generally act as sponsor, originator and mortgage loan
seller in its commercial mortgage securitization transactions. With respect to
certain of its commercial mortgage securitization transactions, there may be a
co-sponsor and/or other mortgage loan sellers and originators. We will identify
any co-sponsor in the related prospectus supplement. Neither MLML nor any of its
affiliates acts as servicer of the multifamily and commercial mortgage loans in
its commercial mortgage securitizations. Instead, MLML and/or the related
depositor contract with other entities to service the multifamily and commercial
mortgage loans following their transfer into a trust fund for a series of
offered certificates.

      In connection with MLML or an affiliate contributing mortgage loans to a
commercial mortgage securitization transaction, MLML or that affiliate may be
obligated, specifically with respect to the mortgage loans that it is
contributing, generally pursuant to a mortgage loan purchase agreement or other
comparable agreement, to:

      o     deliver various specified loan documents;

      o     file and/or record various specified loan documents and assignments
            of those documents; and

      o     make various loan-specific representations and warranties.

      If it is later determined that any mortgage asset contributed by MLML or
an affiliate fails to conform to the specified representations and warranties or
there is a defect in or an omission with respect to certain specified mortgage
loan documents related to that mortgage asset, which breach, defect or omission,
as the case may be, is determined to have a material adverse effect on the value
of the subject mortgage asset or such other standard as is described in the
related prospectus supplement, then MLML or such affiliate will generally have
an obligation to cure the subject defect, omission or breach or to repurchase or
replace the subject mortgage asset.

UNDERWRITING STANDARDS

      General. Set forth below is a discussion of certain general underwriting
guidelines of MLML with respect to multifamily and commercial mortgage loans
originated by MLML. The underwriting


                                      -80-



guidelines described below may not--and generally will not--apply to multifamily
and commercial mortgage loans acquired by MLML from third party originators.

      Notwithstanding the discussion below, given the unique nature of
income-producing real properties, the underwriting and origination procedures
and the credit analysis with respect to any particular multifamily or commercial
mortgage loan may differ significantly from one asset to another, and will be
driven by circumstances particular to that property, including, among others,
its type, current use, physical quality, size, environmental condition,
location, market conditions, capital reserve requirements and additional
collateral, tenants and leases, borrower identity, borrower sponsorship and/or
performance history. Consequently, there can be no assurance that the
underwriting of any particular multifamily or commercial mortgage loan will
conform to the general guidelines described in this "--Underwriting Standards"
section.

      Loan Analysis. MLML performs both a credit analysis and a collateral
analysis with respect to each multifamily and commercial mortgage loan it
originates. The credit analysis of the borrower may include a review of
third-party credit reports, reports resulting from judgment, lien, bankruptcy
and pending litigation searches and, if applicable, the loan payment history of
the borrower and its principals. Generally, borrowers are required to be
single-purpose entities, although exceptions may be made from time to time on a
case-by-case basis. The collateral analysis includes an analysis, in each case
to the extent available, of historical property operating statements, rent rolls
and a projection of future performance and a review of tenant leases. Depending
on the type of real property collateral involved and other relevant
circumstances, MLML's underwriting staff and/or legal counsel will review leases
of significant tenants. MLML may also perform a limited qualitative review with
respect to certain tenants located at the real property collateral, particularly
significant tenants, credit tenants and sole tenants. MLML generally requires
third-party appraisals, as well as environmental reports, building condition
reports and, if applicable, seismic reports. Each report is reviewed for
acceptability by a MLML staff member or a third-party reviewer. The results of
these reviews are incorporated into the underwriting report.

      Loan Approval. Prior to commitment, all multifamily and commercial
mortgage loans to be originated by MLML must be approved by one or
more--depending on loan size--specified officers of MLML. The officer or
officers responsible for loan approval may approve a mortgage loan as
recommended, request additional due diligence, modify the loan terms or decline
a loan transaction.

      Debt Service Coverage Ratio. The repayment of a multifamily or commercial
mortgage loan is typically dependent upon the successful operation of the
related real property collateral and the ability of that property to generate
income sufficient to make payments on the loan. Accordingly, in connection with
the origination of any multifamily or commercial mortgage loan, MLML will
analyze whether cash flow expected to be derived from the subject real property
collateral will be sufficient to make the required payments under that mortgage
loan, taking into account, among other things, revenues and expenses for, and
other debt currently secured by, or that in the future may be secured by, the
subject real property collateral as well as debt secured by pledges of the
ownership interests in the related borrower.

      The debt service coverage ratio of a multifamily or commercial mortgage
loan is an important measure of the likelihood of default on the loan. In
general, the debt service coverage ratio of a multifamily or commercial mortgage
loan at any given time is the ratio of--

      o     the amount of income, net of operating expenses, capital
            expenditures and other amounts required to be reserved for various
            purposes, derived or expected to be derived from the related real
            property collateral for a given period that is available to pay debt
            service on the subject mortgage loan, to


                                      -81-



      o     the scheduled payments of principal and/or interest during that
            given period on the subject mortgage loan and any other loans that
            are secured by liens of senior or equal priority on the related real
            property collateral.

However, the amount described in the first bullet of the preceding sentence is
often a highly subjective number based on variety of assumptions regarding, and
adjustments to, revenues and expenses with respect to the related real property
collateral.

      For example, when calculating the debt service coverage ratio for a
multifamily or commercial mortgage loan, MLML may utilize annual net cash flow
that was calculated based on assumptions regarding projected rental income,
expenses and/or occupancy, including, without limitation, one or more of the
following:

      o     the assumption that a particular tenant at the subject real property
            collateral that has executed a lease, but has not yet taken
            occupancy and/or has not yet commenced paying rent, will take
            occupancy and commence paying rent on a future date;

      o     the assumption that an unexecuted lease that is currently being
            negotiated with respect to a particular tenant at the subject real
            property collateral or is out for signature will be executed and in
            place on a future date;

      o     the assumption that a portion of currently vacant and unleased space
            at the subject real property collateral will be leased at current
            market rates and consistent with occupancy rates of comparable
            properties in the subject market;

      o     the assumption that certain rental income that is to be payable
            commencing on a future date under a signed lease, but where the
            subject tenant is in an initial rent abatement or free rent period
            or has not yet taken occupancy, will be paid commencing on such
            future date;

      o     assumptions regarding the probability of renewal of particular
            leases and/or the re-leasing of certain space at the subject real
            property collateral and the anticipated effect on capital and
            re-leasing expenditures; and

      o     various additional lease-up assumptions and other assumptions
            regarding the payment of rent not currently being paid.

      There is no assurance that the foregoing assumptions made with respect to
any prospective multifamily or commercial mortgage loan will, in fact, be
consistent with actual property performance.

      Generally, the debt service coverage ratio for multifamily and commercial
mortgage loans originated by MLML, calculated as described above, will be equal
to or greater than 1.20:1 (subject to the discussion under "--Additional Debt"
below); however, exceptions may be made when consideration is given to
circumstances particular to the mortgage loan or related real property
collateral. For example, MLML may originate a multifamily or commercial mortgage
loan with a debt service coverage ratio below 1.20:1 based on, among other
things, the amortization features of the mortgage loan (for example, if the
mortgage loan provides for relatively rapid amortization) the type of tenants
and leases at the subject real property collateral, the taking of additional
collateral such as reserves, letters of credit and/or guarantees, MLML's
judgment of improved property performance in the future and/or other relevant
factors.


                                      -82-



      We expect to provide in the related prospectus supplement debt service
coverage ratios for each mortgage loan backing a series of offered certificates
and a more detailed discussion of the calculation of net cash flow used in
determining those debt service coverage ratios.

      Loan-to-Value Ratio. MLML also looks at the loan-to-value ratio of a
prospective multifamily or commercial mortgage loan as one of the factors it
takes into consideration in evaluating the likelihood of recovery if a property
is liquidated following a default. In general, the loan-to-value ratio of a
multifamily or commercial mortgage loan at any given time is the ratio,
expressed as a percentage, of--

      o     the then outstanding principal balance of the subject mortgage loan
            and any other loans that are secured by liens of senior or equal
            priority on the related real property collateral, to

      o     the estimated value of the related real property collateral based on
            an appraisal, a cash flow analysis, a recent sales price or another
            method or benchmark of valuation.

      Generally, the loan-to-value ratio for multifamily and commercial mortgage
loans originated by MLML, calculated as described above, will be equal to or
less than 80% (subject to the discussion under "--Additional Debt" below);
however, exceptions may be made when consideration is given to circumstances
particular to the mortgage loan or related real property collateral. For
example, MLML may originate a multifamily or commercial mortgage loan with a
loan-to-value ratio above 80% based on, among other things, the amortization
features of the mortgage loan (for example, if the mortgage loan provides for
relatively rapid amortization), the type of tenants and leases at the subject
real property collateral, the taking of additional collateral such as reserves,
letters of credit and/or guarantees, MLML's judgment of improved property
performance in the future and/or other relevant factors.

      We expect to provide in the related prospectus supplement loan-to-value
ratios for each mortgage loan backing a series of offered certificates and the
property valuation used in determining those loan-to-value ratios.

      Additional Debt. When underwriting a multifamily or commercial mortgage
loan, MLML will take into account whether the subject real property collateral
and/or direct or indirect interest in a related borrower are encumbered by
additional debt and will analyze the likely effect of that additional debt on
repayment of the subject mortgage loan. It is possible that MLML or an affiliate
will be the lender on that additional debt.

      The debt service coverage ratios described above under "--Debt Service
Coverage Ratio" and the loan-to-value ratios described above under
"--Loan-to-Value Ratio" may be below 1.20:1 and above 80%, respectively, based
on the existence of additional debt secured by the related real property
collateral or directly or indirectly by equity interests in the related
borrower.

      Assessments of Property Condition. As part of the underwriting process,
MLML will analyze the condition of the real property collateral for a
prospective multifamily or commercial mortgage loan. To aid in that analysis,
MLML may, subject to certain exceptions, inspect or retain a third party to
inspect the property and will obtain the property assessments and reports
described below.

      Appraisals. MLML will, in most cases, require that the real property
collateral for a prospective multifamily or commercial mortgage loan be
appraised by a state certified appraiser or an appraiser belonging to the
Appraisal Institute, a membership association of professional real estate
appraisers. In addition, MLML will generally require that those appraisals be
conducted in accordance with the Uniform Standards of Professional Appraisal
Practices developed by The Appraisal Foundation, a not-for-profit organization
established by the appraisal profession. Furthermore, the appraisal report will
usually


                                      -83-



include or be accompanied by a separate letter that includes a statement by the
appraiser that the guidelines in Title XI of the Financial Institutions Reform,
Recovery and Enforcement Act of 1989 were followed in preparing the appraisal.
In some cases, however, MLML may establish the value of the subject real
property collateral based on a cash flow analysis, a recent sales price or
another method or benchmark of valuation.

      Environmental Assessment. MLML may require a Phase I environmental
assessment with respect to the real property collateral for a prospective
multifamily or commercial mortgage loan. However, when circumstances warrant,
MLML may utilize an update of a prior environmental assessment, a transaction
screen or a desktop review. Alternatively, MLML might forego an environmental
assessment in limited circumstances, such as when it has obtained the benefits
of an environmental insurance policy or an environmental guarantee. Furthermore,
an environmental assessment conducted at any particular real property collateral
will not necessarily cover all potential environmental issues. For example, an
analysis for radon, lead-based paint and lead in drinking water will usually be
conducted only at multifamily rental properties and only when MLML or the
environmental consultant believes that such an analysis is warranted under the
circumstances.

      Depending on the findings of the initial environmental assessment, MLML
may require additional record searches or environmental testing, such as a Phase
II environmental assessment with respect to the subject real property
collateral.

      Engineering Assessment. In connection with the origination process, MLML
may require that an engineering firm inspect the real property collateral for
any prospective multifamily or commercial mortgage loan to assess the structure,
exterior walls, roofing, interior structure and/or mechanical and electrical
systems. Based on the resulting report, MLML will determine the appropriate
response to any recommended repairs, corrections or replacements and any
identified deferred maintenance.

      Seismic Report. If the subject real property collateral includes any
material improvements and is located in California or in seismic zones 3 or 4,
MLML may require a report to establish the probable maximum or bounded loss for
the improvements at the property as a result of an earthquake. If that loss is
in excess of 20% of the estimated replacement cost for the improvements at the
property, MLML may require retrofitting of the improvements or that the borrower
obtain earthquake insurance if available at a commercially reasonable price. It
should be noted, however, that because the seismic assessments may not
necessarily have used the same assumptions in assessing probable maximum loss,
it is possible that some of the real properties that were considered unlikely to
experience a probable maximum loss in excess of 20% of estimated replacement
cost might have been the subject of a higher estimate had different assumptions
been used.

      Zoning and Building Code Compliance. In connection with the origination of
a multifamily or commercial mortgage loan, MLML will generally examine whether
the use and occupancy of the related real property collateral is in material
compliance with zoning, land-use, building rules, regulations and orders then
applicable to that property. Evidence of this compliance may be in the form of
one or more of the following: legal opinions; surveys; recorded documents;
temporary or permanent certificates of occupancy; letters from government
officials or agencies; title insurance endorsements; engineering or consulting
reports; and/or representations by the related borrower.

      Where a property as currently operated is a permitted nonconforming use
and/or structure and the improvements may not be rebuilt to the same dimensions
or used in the same manner in the event of a major casualty, MLML will analyze
whether--

      o     any major casualty that would prevent rebuilding has a sufficiently
            remote likelihood of occurring;


                                      -84-



      o     casualty insurance proceeds together with the value of any
            additional collateral would be available in an amount estimated by
            MLML to be sufficient to pay off the related mortgage loan in full;

      o     the real property collateral, if permitted to be repaired or
            restored in conformity with current law, would in MLML's judgment
            constitute adequate security for the related mortgage loan; and/or

      o     to require the related borrower to obtain law and ordinance
            insurance.

      Escrow Requirements. Based on its analysis of the real property
collateral, the borrower and the principals of the borrower, MLML may require a
borrower under a multifamily or commercial mortgage loan to fund various escrows
for taxes and/or insurance, capital expenses, replacement reserves and/or
environmental remediation. MLML conducts a case-by-case analysis to determine
the need for a particular escrow or reserve. Consequently, the aforementioned
escrows and reserves are not established for every multifamily and commercial
mortgage loan originated by MLML. Furthermore, MLML may accept an alternative to
a cash escrow or reserve from a borrower, such as a letter of credit or a
guarantee from the borrower or an affiliate of the borrower or periodic evidence
that the items for which the escrow or reserve would have been established are
being paid or addressed.

      Notwithstanding the foregoing discussion under this "--Underwriting
Guidelines" section, we may purchase mortgage loans for inclusion in a trust
fund which vary from, or do not comply with, MLML's underwriting guidelines. In
addition, in some cases, MLML's and/or its affiliates may not have strictly
applied these underwriting guidelines as the result of a case-by-case permitted
exception based upon other compensating factors.

                                  THE DEPOSITOR

      We are Merrill Lynch Mortgage Investors, Inc., the depositor with respect
to each series of certificates offered by this prospectus. We are a corporation
organized under the laws of the State of Delaware. We were initially
incorporated on June 13, 1986. We are a wholly owned, direct subsidiary of
Merrill Lynch Mortgage Capital Inc., which is an indirect wholly owned
subsidiary of Merrill Lynch & Co., Inc. Our principal executive offices are
located at 4 World Financial Center, 10th Floor 250 Vesey Street, New York, New
York 10080. Our telephone number is 212-449-1000. There can be no assurance that
at any particular time we will have any significant assets. We do not file with
the SEC annual reports on Form 10-K or any other reports with respect to
ourselves or our financial condition pursuant to Section 13(a) or 15(d) of the
Exchange Act.

      We were organized, among other things, for the purposes of:

      o     issuing and selling one or more series of bonds secured primarily by
            mortgage collateral and manufactured housing conditional sales
            contracts and loan agreements, investing in certain mortgage
            collateral and manufactured housing conditional sales contracts and
            loan agreements to be purchased with the proceeds of bonds secured
            thereby and taking certain other actions with respect thereto;

      o     selling interests in mortgage loans, mortgage collateral and
            manufactured housing conditional sales contracts and loan
            agreements, evidencing those interests with pass-through
            certificates, using the proceeds of the sale of the pass-through
            certificates to acquire the mortgage loans, mortgage collateral and
            manufactured housing conditional sales contracts and loan
            agreements, retaining an interest, including a subordinated
            interest, in the mortgage loans, mortgage collateral or manufactured
            housing conditional


                                      -85-



            sales contracts and loan agreements acquired and sold and taking
            certain other actions with respect thereto;

      o     acting as settlor or depositor of trusts formed to issue, sell and
            deliver series of bonds secured by a pledge or assignment of
            mortgage obligations, pass-through certificates in mortgage loans or
            other mortgage collateral and manufactured housing conditional sales
            contracts and loan agreements and investing in or selling beneficial
            interests in the same, acquiring, owning, holding and pledging or
            selling interests in residential mortgage loans, mortgage collateral
            and manufactured housing conditional sales contracts and loan
            agreements and investing cash balances on an interim basis in
            certain short term investments; and

      o     doing all such things as are reasonable or necessary to enable us to
            carry out any of the above, including entering into loan agreements,
            servicing agreements and reimbursements agreements and selling
            certificates of interest in any trust for which we serve as
            depositor.

      Since our incorporation in 1986, we have been engaged in the
securitization of commercial and multifamily mortgage loans and in acting as
depositor of one or more trusts formed to issue commercial mortgage pass-through
certificates that are secured by or represent interests in, pools of mortgage
loans.

      We will generally acquire the mortgage assets that are to back each series
of offered certificates from the sponsor(s) for the subject securitization
transaction or, if specified in the prospectus supplement, from one or more
other mortgage asset sellers, in each case in privately negotiated transactions.
We will thereupon transfer those mortgage assets to the related trust.

      After the issuance of a series of offered certificates, we may be
required, to the extent specified in the related Governing Document, to perform
certain actions on a continual basis, including but not limited to:

      o     to remove the trustee upon the occurrence of certain specified
            events, including certain events of bankruptcy or insolvency,
            failure to deliver certain required reports or imposition of a tax
            upon the trust fund, and thereupon appoint a successor trustee;

      o     to appoint a successor trustee in the event that the trustee
            resigns, is removed or becomes ineligible to continue serving in
            such capacity under the related Governing Document;

      o     to provide the trustee, the master servicer and the special servicer
            with any reports, certifications and information--other than with
            respect to the mortgage loans--that they may reasonably require to
            comply with the terms of the related Governing Document; and

      o     to provide to the related tax administrator in respect of the
            related trust such information as it may reasonably require to
            perform its reporting and other tax compliance obligations under the
            related Governing Document.

      Generally, it is expected that the functions and/or duties set out under
this "The Depositor" section will be performed by our agents or affiliates.


                                      -86-



                        YIELD AND MATURITY CONSIDERATIONS

GENERAL

      The yield on your offered certificates will depend on--

      o     the price you paid for your offered certificates,

      o     the pass-through rate on your offered certificates, and

      o     the amount and timing of payments on your offered certificates.

      The following discussion contemplates a trust established by us that
consists only of mortgage loans. If one of our trusts also includes a
mortgage-backed security, the payment terms of that security will soften or
enhance the effects that the characteristics and behavior of mortgage loans
backing that security can have on the yield to maturity and/or weighted average
life of a class of offered certificates. If one of our trusts includes a
mortgage-backed security, we will discuss in the related prospectus supplement
the effect, if any, that the security may have on the yield to maturity and
weighted average lives of the related offered certificates.

PASS-THROUGH RATE

      A class of interest-bearing offered certificates may have a fixed,
variable or adjustable pass-through rate. We will specify in the related
prospectus supplement the pass-through rate for each class of interest-bearing
offered certificates or, if the pass-through rate is variable or adjustable, the
method of determining the pass-through rate.

PAYMENT DELAYS

      There will be a delay between the date on which payments on the underlying
mortgage loans are due and the date on which those payments are passed through
to you and other investors. That delay will reduce the yield that would
otherwise be produced if those payments were passed through on your offered
certificates on the same date that they were due.

YIELD AND PREPAYMENT CONSIDERATIONS

      The yield to maturity on your offered certificates will be affected by the
rate of principal payments on the underlying mortgage loans and the allocation
of those principal payments to reduce the principal balance or notional amount
of your offered certificates. The rate of principal payments on those mortgage
loans will be affected by the following:

      o     the amortization schedules of the mortgage loans, which may change
            from time to time to reflect, among other things, changes in
            mortgage interest rates or partial prepayments of principal;

      o     the dates on which any balloon payments are due; and

      o     the rate of principal prepayments on the mortgage loans, including
            voluntary prepayments by borrowers and involuntary prepayments
            resulting from liquidations, casualties or purchases of mortgage
            loans.


                                      -87-



      Because the rate of principal prepayments on the mortgage loans underlying
your offered certificates will depend on future events and a variety of factors,
we cannot give you any assurance as to that rate.

      The extent to which the yield to maturity of your offered certificates may
vary from your anticipated yield will depend upon--

      o     whether you purchased your offered certificates at a discount or
            premium and, if so, the extent of that discount or premium, and

      o     when, and to what degree, payments of principal on the underlying
            mortgage loans are applied or otherwise result in the reduction of
            the principal balance or notional amount of your offered
            certificates.

      If you purchase your offered certificates at a discount, then you should
consider the risk that a slower than anticipated rate of principal payments on
the underlying mortgage loans could result in an actual yield to you that is
lower than your anticipated yield. If you purchase your offered certificates at
a premium, then you should consider the risk that a faster than anticipated rate
of principal payments on the underlying mortgage loans could result in an actual
yield to you that is lower than your anticipated yield.

      If your offered certificates entitle you to payments of interest, with
disproportionate, nominal or no payments of principal, then you should consider
that your yield will be extremely sensitive to prepayments on the underlying
mortgage loans and, under some prepayment scenarios, may be negative.

      If a class of offered certificates accrues interest on a notional amount,
that notional amount will, in general, either--

      o     be based on the principal balances of some or all of the mortgage
            assets in the related trust, or

      o     equal the total principal balance, or a designated portion of the
            total principal balance, of one or more of the other classes of
            certificates of the same series.

Accordingly, the yield on that class of certificates will be inversely related
to, as applicable, the rate at which--

      o     payments and other collections of principal are received on the
            mortgage assets referred to in the first bullet point of the prior
            sentence, and/or

      o     payments are made in reduction of the total principal balance of the
            class or classes of certificates, or the designated portion of that
            total principal balance, referred to in the second bullet point of
            the prior sentence.

      The extent of prepayments of principal of the mortgage loans underlying
your offered certificates may be affected by a number of factors, including:

      o     the availability of mortgage credit;

      o     the relative economic vitality of the area in which the related real
            properties are located;

      o     the quality of management of the related real properties;

      o     the servicing of the mortgage loans;


                                      -88-




      o     possible changes in tax laws; and

      o     other opportunities for investment.

      In general, those factors that increase--

      o     the attractiveness of selling or refinancing a commercial or
            multifamily property, or

      o     the likelihood of default under a commercial or multifamily mortgage
            loan,

would be expected to cause the rate of prepayment to accelerate. In contrast,
those factors having an opposite effect would be expected to cause the rate of
prepayment to slow.

      The rate of principal payments on the mortgage loans underlying your
offered certificates may also be affected by the existence and enforceability of
prepayment restrictions, such as--

      o     prepayment lock-out periods, and

      o     requirements that voluntary principal prepayments be accompanied by
            prepayment premiums, fees or charges.

If enforceable, those provisions could constitute either an absolute
prohibition, in the case of a prepayment lock-out period, or a disincentive, in
the case of a prepayment premium, fee or charge, to a borrower's voluntarily
prepaying its mortgage loan, thereby slowing the rate of prepayments.

      The rate of prepayment on a pool of mortgage loans is likely to be
affected by prevailing market interest rates for mortgage loans of a comparable
type, term and risk level. As prevailing market interest rates decline, a
borrower may have an increased incentive to refinance its mortgage loan. Even in
the case of adjustable rate mortgage loans, as prevailing market interest rates
decline, the related borrowers may have an increased incentive to refinance for
the following purposes:

      o     to convert to a fixed rate loan and thereby lock in that rate, or

      o     to take advantage of a different index, margin or rate cap or floor
            on another adjustable rate mortgage loan.

      Subject to prevailing market interest rates and economic conditions
generally, a borrower may sell a real property in order to--

      o     realize its equity in the property,

      o     meet cash flow needs or

      o     make other investments.

      Additionally, some borrowers may be motivated by federal and state tax
laws, which are subject to change, to sell their properties prior to the
exhaustion of tax depreciation benefits.

      We make no representation as to--

      o     the particular factors that will affect the prepayment of the
            mortgage loans underlying any series of offered certificates,

      o     the relative importance of those factors,


                                      -89-



      o     the percentage of the principal balance of those mortgage loans that
            will be paid as of any date, or

      o     the overall rate of prepayment on those mortgage loans.

WEIGHTED AVERAGE LIFE AND MATURITY

      The rate at which principal payments are received on the mortgage loans
underlying any series of offered certificates will affect the ultimate maturity
and the weighted average life of one or more classes of those certificates. In
general, weighted average life refers to the average amount of time that will
elapse from the date of issuance of an instrument until each dollar allocable as
principal of that instrument is repaid to the investor.

         The weighted average life and maturity of a class of offered
certificates will be influenced by the rate at which principal on the underlying
mortgage loans is paid to that class, whether in the form of--

      o     scheduled amortization, or

      o     prepayments, including--

            1.    voluntary prepayments by borrowers, and

            2.    involuntary prepayments resulting from liquidations,
                  casualties or condemnations and purchases of mortgage loans
                  out of the related trust.

      In the prospectus supplement for a series of offered certificates, we will
specify the projected weighted average life of each class of those offered
certificates with principal balances, based on the assumptions stated in that
prospectus supplement, including assumptions regarding prepayments on the
underlying mortgage loans. Those weighted average lives and assumptions are not
intended to predict, or to provide information that will enable you to predict,
the actual weighted average lives of your offered certificates.

PREPAYMENT MODELS

      Prepayment rates on loans are commonly measured relative to a prepayment
standard or model, such as the CPR prepayment model or the SPA prepayment model.
CPR represents an assumed constant rate of prepayment each month, expressed as
an annual percentage, relative to the then outstanding principal balance of a
pool of mortgage loans for the life of those loans. SPA represents an assumed
variable rate of prepayment each month, expressed as an annual percentage,
relative to the then outstanding principal balance of a pool of mortgage loans,
with different prepayment assumptions often expressed as percentages of SPA. For
example, a prepayment assumption of 100% of SPA assumes prepayment rates of 0.2%
per annum of the then outstanding principal balance of those loans in the first
month of the life of the loans and an additional 0.2% per annum in each month
thereafter until the 30th month. Beginning in the 30th month, and in each month
thereafter during the life of the loans, 100% of SPA assumes a constant
prepayment rate of 6% per annum each month.

      Neither CPR nor SPA nor any other prepayment model or assumption is a
historical description of prepayment experience or a prediction of the
anticipated rate of prepayment of any particular pool of mortgage loans.
Moreover, the CPR and SPA models were developed based upon historical prepayment
experience for single-family mortgage loans. It is unlikely that the prepayment
experience of the mortgage loans underlying your offered certificates will
conform to any particular level of CPR or SPA.


                                      -90-



OTHER FACTORS AFFECTING YIELD, WEIGHTED AVERAGE LIFE AND MATURITY

      Balloon Payments; Extensions of Maturity. Some or all of the mortgage
loans underlying a series of offered certificates may require that balloon
payments be made at maturity. The ability of a borrower to make a balloon
payment typically will depend upon its ability either--

      o     to refinance the loan, or

      o     to sell the related real property.

If a borrower is unable to refinance or sell the related real property, there is
a possibility that the borrower may default on the mortgage loan or that the
maturity of the mortgage loan may be extended in connection with a workout. If a
borrower defaults, recovery of proceeds may be delayed by--

      o     the bankruptcy of the borrower, or

      o     adverse economic conditions in the market where the related real
            property is located.

      In order to minimize losses on defaulted mortgage loans, the related
master servicer or special servicer may be authorized within prescribed limits
to modify mortgage loans that are in default or as to which a payment default is
reasonably foreseeable. Any defaulted balloon payment or modification that
extends the maturity of a mortgage loan may delay payments of principal on your
offered certificates and extend the weighted average life of your offered
certificates.

      Negative Amortization. The weighted average life of a class of offered
certificates can be affected by mortgage loans that permit negative amortization
to occur. Those are the mortgage loans that provide for the current payment of
interest calculated at a rate lower than the rate at which interest accrues on
the mortgage loan, with the unpaid portion of that interest being added to the
related principal balance. Negative amortization most commonly occurs with
respect to an adjustable rate mortgage loan that:

      o     limits the amount by which its scheduled payment may adjust in
            response to a change in its mortgage interest rate;

      o     provides that its scheduled payment will adjust less frequently than
            its mortgage interest rate; or

      o     provides for constant scheduled payments regardless of adjustments
            to its mortgage interest rate.

      Negative amortization on one or more mortgage loans in any of our trusts
may result in negative amortization on a related class of offered certificates.
We will describe in the related prospectus supplement, if applicable, the manner
in which negative amortization with respect to the underlying mortgage loans is
allocated among the respective classes of a series of offered certificates.

      The portion of any mortgage loan negative amortization allocated to a
class of offered certificates may result in a deferral of some or all of the
interest payable on those certificates. Deferred interest may be added to the
total principal balance of a class of offered certificates. In addition, an
adjustable rate mortgage loan that permits negative amortization would be
expected during a period of increasing interest rates to amortize, if at all, at
a slower rate than if interest rates were declining or were remaining constant.
This slower rate of mortgage loan amortization would be reflected in a slower
rate of amortization for one or more classes of certificates of the related
series. Accordingly, there may be an increase in the weighted average lives of
those classes of certificates to which any mortgage loan negative amortization
would be allocated or that would bear the effects of a slower rate of
amortization of the underlying mortgage loans.


                                      -91-



      The extent to which the yield on your offered certificates may be affected
by any negative amortization on the underlying mortgage loans will depend, in
part, upon whether you purchase your offered certificates at a premium or a
discount.

      During a period of declining interest rates, the scheduled payment on an
adjustable rate mortgage loan may exceed the amount necessary to amortize the
loan fully over its remaining amortization schedule and pay interest at the then
applicable mortgage interest rate. The result is the accelerated amortization of
the mortgage loan. The acceleration in amortization of a mortgage loan will
shorten the weighted average lives of those classes of certificates that entitle
their holders to a portion of the principal payments on the mortgage loan.

      Foreclosures and Payment Plans. The weighted average life of and yield on
your offered certificates will be affected by--

      o     the number of foreclosures with respect to the underlying mortgage
            loans; and

      o     the principal amount of the foreclosed mortgage loans in relation to
            the principal amount of those mortgage loans that are repaid in
            accordance with their terms.

      Servicing decisions made with respect to the underlying mortgage loans,
including the use of payment plans prior to a demand for acceleration and the
restructuring of mortgage loans in bankruptcy proceedings or otherwise, may also
affect the payment patterns of particular mortgage loans and, as a result, the
weighted average life of and yield on your offered certificates.

      Losses and Shortfalls on the Mortgage Assets. The yield on your offered
certificates will directly depend on the extent to which you are required to
bear the effects of any losses or shortfalls in collections on the underlying
mortgage loans and the timing of those losses and shortfalls. In general, the
earlier that you bear any loss or shortfall, the greater will be the negative
effect on the yield of your offered certificates.

      The amount of any losses or shortfalls in collections on the mortgage
assets in any of our trusts will, to the extent not covered or offset by draws
on any reserve fund or under any instrument of credit support, be allocated
among the various classes of certificates of the related series in the priority
and manner, and subject to the limitations, that we specify in the related
prospectus supplement. As described in the related prospectus supplement, those
allocations may be effected by the following:

      o     a reduction in the entitlements to interest and/or the total
            principal balances of one or more classes of certificates; and/or

      o     the establishment of a priority of payments among classes of
            certificates.

      If you purchase subordinated certificates, the yield to maturity on those
certificates may be extremely sensitive to losses and shortfalls in collections
on the underlying mortgage loans.

      Additional Certificate Amortization. If your offered certificates have a
principal balance, then they entitle you to a specified portion of the principal
payments received on the underlying mortgage loans. They may also entitle you to
payments of principal from the following sources:

      o     amounts attributable to interest accrued but not currently payable
            on one or more other classes of certificates of the applicable
            series;

      o     interest received or advanced on the underlying mortgage assets that
            is in excess of the interest currently accrued on the certificates
            of the applicable series;


                                      -92-



      o     prepayment premiums, fees and charges, payments from equity
            participations or any other amounts received on the underlying
            mortgage assets that do not constitute interest or principal; or

      o     any other amounts described in the related prospectus supplement.

      The amortization of your offered certificates out of the sources described
in the prior paragraph would shorten their weighted average life and, if your
offered certificates were purchased at a premium, reduce their yield to
maturity.

                     DESCRIPTION OF THE GOVERNING DOCUMENTS

GENERAL

      The "Governing Document" for purposes of issuing the offered certificates
of each series will be a pooling and servicing agreement or other similar
agreement or collection of agreements. In general, the parties to the Governing
Document for a series of offered certificates will include us, a trustee, one or
more master servicers and one or more special servicers. However, if the related
trust assets include mortgage-backed securities, the Governing Document may
include a manager as a party, but may not include a master servicer, special
servicer or other servicer as a party. We will identify in the related
prospectus supplement the parties to the Governing Document for the subject
series of offered certificates.

      If we so specify in the related prospectus supplement, the originator of
the mortgage assets or a party from whom we acquire mortgage assets or one of
their respective affiliates may perform the functions of master servicer,
special servicer, primary servicer, sub-servicer or manager for the trust to
which we transfer those assets. The same person or entity may act as both master
servicer and special servicer for one of our trusts.

      Any party to the Governing Document for a series of offered certificates,
or any of its affiliates, may own certificates issued thereunder. However,
except in limited circumstances, including with respect to required consents to
amendments to the Governing Document for a series of offered certificates,
certificates that are held by the related master servicer, special servicer or
manager will not be allocated voting rights.

      A form of a pooling and servicing agreement has been filed as an exhibit
to the registration statement of which this prospectus is a part. However, the
provisions of the Governing Document for each series of offered certificates
will vary depending upon the nature of the certificates to be issued thereunder
and the nature of the related trust assets. The following summaries describe
select provisions that may appear in the Governing Document for each series of
offered certificates. The prospectus supplement for each series of offered
certificates will provide material additional information regarding the
Governing Document for that series. The summaries in this prospectus do not
purport to be complete, and you should refer to the provisions of the Governing
Document for your offered certificates and, further, to the description of those
provisions in the related prospectus supplement. We will provide a copy of the
Governing Document, exclusive of exhibits, that relates to your offered
certificates, without charge, upon written request addressed to our principal
executive offices specified under "The Depositor."

ASSIGNMENT OF MORTGAGE ASSETS

      At the time of initial issuance of any series of offered certificates, we
will acquire and assign, or cause to be directly assigned, to the designated
trustee those mortgage loans or mortgage-backed


                                      -93-



securities and any other assets to be included in the related trust fund. We
will specify in the related prospectus supplement all material documents to be
delivered, and all other material actions to be taken, by us or any prior holder
of the related underlying mortgage loans or mortgage-backed securities in
connection with that assignment. We will also specify in the related prospectus
supplement any remedies available to the related certificateholders, or the
related trustee on their behalf, in the event that any of those material
documents are not delivered or any of those other material actions are not taken
as required. Concurrently with that assignment, the related trustee will deliver
to us or our designee the certificates of that series in exchange for the
mortgage assets and the other assets to be included in the related trust.

      Each mortgage asset included in one of our trusts will be identified in a
schedule appearing as an exhibit to the related Governing Document. That
schedule generally will include detailed information about each mortgage asset
transferred to the related trust, including:

      o     in the case of a mortgage loan--

            1.    the address of the related real property,

            2.    the mortgage interest rate and, if applicable, the applicable
                  index, gross margin, adjustment date and any rate cap
                  information,

            3.    the remaining term to maturity,

            4.    if the mortgage loan is a balloon loan, the remaining
                  amortization term, and

            5.    the outstanding principal balance; and

      o     in the case of a mortgage-backed security--

            1.    the outstanding principal balance, and

            2.    the pass-through rate or coupon rate.

REPRESENTATIONS AND WARRANTIES WITH RESPECT TO MORTGAGE ASSETS

      If and to the extent set forth in the prospectus supplement for any series
of offered certificates, we will, with respect to each mortgage asset in the
related trust, make or assign, or cause to be made or assigned, a limited set of
representations and warranties covering, by way of example:

      o     the accuracy of the information set forth for each mortgage asset on
            the schedule of mortgage assets appearing as an exhibit to the
            Governing Document for that series;

      o     the warranting party's title to each mortgage asset and the
            authority of the warranting party to sell that mortgage asset; and

      o     in the case of a mortgage loan--

            1.    the enforceability of the related mortgage note and mortgage,

            2.    the existence of title insurance insuring the lien priority of
                  the related mortgage, and

            3.    the payment status of the mortgage loan.


                                      -94-



      We will identify the warranting party, and give a more detailed summary of
the representations and warranties made thereby, in the related prospectus
supplement. In most cases, the warranting party will be a prior holder of the
particular mortgage assets. We will also specify in the related prospectus
supplement any remedies against the warranting party available to the related
certificateholders, or the related trustee on their behalf, in the event of a
material breach of any of those representations and warranties.

COLLECTION AND OTHER SERVICING PROCEDURES WITH RESPECT TO MORTGAGE LOANS

      The Governing Document for each series of offered certificates will govern
the servicing and administration of any mortgage loans included in the related
trust.

      In general, the related master servicer and special servicer, directly or
through primary servicers or sub-servicers, will be obligated to service and
administer for the benefit of the related certificateholders the mortgage loans
in any of our trusts. The master servicer and the special servicer will be
required to service and administer those mortgage loans in accordance with
applicable law and, further, in accordance with the terms of the related
Governing Document, the mortgage loans themselves and any instrument of credit
support included in that trust. Subject to the foregoing, the master servicer
and the special servicer will each have full power and authority to do any and
all things in connection with that servicing and administration that it may deem
necessary and desirable.

      As part of its servicing duties, each of the master servicer and the
special servicer for one of our trusts will be required to make reasonable
efforts to collect all payments called for under the terms and provisions of the
related mortgage loans that it services. In general, each of the master servicer
and the special servicer for one of our trusts will be obligated to follow those
collection procedures as are consistent with the servicing standard set forth in
the related Governing Document. Consistent with the foregoing, the master
servicer and the special servicer will each be permitted, in its discretion, to
waive any default interest or late payment charge in connection with collecting
a late payment on any defaulted mortgage loan.

      The master servicer and/or the special servicer for one or our trusts,
directly or through primary servicers or sub-servicers, will also be required to
perform various other customary functions of a servicer of comparable loans,
including:

      o     maintaining escrow or impound accounts for the payment of taxes,
            insurance premiums, ground rents and similar items, or otherwise
            monitoring the timely payment of those items;

      o     ensuring that the related properties are properly insured;

      o     attempting to collect delinquent payments;

      o     supervising foreclosures;

      o     negotiating modifications;

      o     responding to borrower requests for partial releases of the
            encumbered property, easements, consents to alteration or demolition
            and similar matters;

      o     protecting the interests of certificateholders with respect to
            senior lienholders;

      o     conducting inspections of the related real properties on a periodic
            or other basis;


                                      -95-



      o     collecting and evaluating financial statements for the related real
            properties;

      o     managing or overseeing the management of real properties acquired on
            behalf of the trust through foreclosure, deed-in-lieu of foreclosure
            or otherwise; and

      o     maintaining servicing records relating to mortgage loans in the
            trust.

      We will specify in the related prospectus supplement when, and the extent
to which, servicing of a mortgage loan is to be transferred from a master
servicer to a special servicer. In general, a special servicer for any of our
trusts will be responsible for the servicing and administration of:

      o     mortgage loans that are delinquent with respect to a specified
            number of scheduled payments;

      o     mortgage loans as to which there is a material non-monetary default;

      o     mortgage loans as to which the related borrower has--

            1.    entered into or consented to bankruptcy, appointment of a
                  receiver or conservator or similar insolvency proceeding, or

            2.    become the subject of a decree or order for such a proceeding
                  which has remained in force undischarged or unstayed for a
                  specified number of days; and

      o     real properties acquired as part of the trust with respect to
            defaulted mortgage loans.

      The related Governing Document may also provide that if, in the judgment
of the related master servicer or other specified party, a payment default or a
material non-monetary default is reasonably foreseeable, the related master
servicer may elect or be required to transfer the servicing of that mortgage
loan, in whole or in part, to the related special servicer. When the
circumstances no longer warrant a special servicer's continuing to service a
particular mortgage loan, such as when the related borrower is paying in
accordance with the forbearance arrangement entered into between the special
servicer and that borrower, the master servicer will generally resume the
servicing duties with respect to the particular mortgage loan.

      A borrower's failure to make required mortgage loan payments may mean that
operating income from the related real property is insufficient to service the
mortgage debt, or may reflect the diversion of that income from the servicing of
the mortgage debt. In addition, a borrower that is unable to make mortgage loan
payments may also be unable to make timely payment of taxes and otherwise to
maintain and insure the related real property. In general, with respect to each
series of offered certificates, the related special servicer will be required to
monitor any mortgage loan in the related trust that is in default, evaluate
whether the causes of the default can be corrected over a reasonable period
without significant impairment of the value of the related real property,
initiate corrective action in cooperation with the mortgagor if cure is likely,
inspect the related real property and take any other actions as it deems
necessary and appropriate. A significant period of time may elapse before a
special servicer is able to assess the success of any corrective action or the
need for additional initiatives. The time period within which a special servicer
can--

      o     make the initial determination of appropriate action,

      o     evaluate the success of corrective action,

      o     develop additional initiatives,


                                      -96-



      o     institute foreclosure proceedings and actually foreclose, or

      o     accept a deed to a real property in lieu of foreclosure, on behalf
            of the certificateholders of the related series,

may vary considerably depending on the particular mortgage loan, the related
real property, the borrower, the presence of an acceptable party to assume the
mortgage loan and the laws of the jurisdiction in which the related real
property is located. If a borrower files a bankruptcy petition, the special
servicer may not be permitted to accelerate the maturity of the defaulted loan
or to foreclose on the related real property for a considerable period of time.
See "LEGAL ASPECTS OF MORTGAGE LOANS--Bankruptcy Laws."

      A special servicer for one of our trusts may also perform limited duties
with respect to mortgage loans in that trust for which the related master
servicer is primarily responsible, such as--

      o     performing property inspections and collecting, and

      o     evaluating financial statements.

      A master servicer for one of our trusts may perform limited duties with
respect to any mortgage loan in that trust for which the related special
servicer is primarily responsible, such as--

      o     continuing to receive payments on the mortgage loan,

      o     making calculations with respect to the mortgage loan, and

      o     making remittances and preparing reports to the related trustee
            and/or certificateholders with respect to the mortgage loan.

      The duties of the master servicer and special servicer for your series
will be more fully described in the related prospectus supplement.

      If and to the extent set forth in the related prospectus supplement, the
master servicer for your series will be responsible for filing and settling
claims with respect to particular mortgage loans for your series under any
applicable instrument of credit support. See "Description of Credit Support" in
this prospectus.

SERVICING MORTGAGE LOANS THAT ARE PART OF A LOAN COMBINATION

      Certain of the mortgage loans that are included in our trusts will be part
of a loan combination as described under "The Trust Fund--Mortgage Loans--Loan
Combinations." With respect to certain of those mortgage loans, the entire loan
combination may be serviced under the applicable Governing Document for our
trust, in which case the servicers under the Governing Document will have to
service the loan combination with regard to and considering the interests of the
holders of the non-trust mortgage loans included in the related loan
combination. With respect to other mortgage loans in our trusts that are part of
a loan combination, the entire loan combination may be serviced under a
servicing agreement for the securitization of a related non-trust loan in that
loan combination, in which case our servicers and the certificateholders of the
related series of certificates will have limited ability to control the
servicing of those mortgage loans. In any event, the related non-trust mortgage
loan noteholders may be permitted to exercise certain rights and direct certain
servicing actions with respect to the entire loan combination, including the
mortgage loan in our trust. See "RISK FACTORS--With Respect to Certain Mortgage
Loans Included in Our Trusts, the Mortgaged Property or Properties that Secure
the Subject Mortgage Loan in the Trust Also Secure One (1) or More Related
Mortgage Loans That Are Not in the Trust; The Interests of the Holders of Those
Non-Trust Mortgage Loans May Conflict with Your Interests."


                                      -97-



PRIMARY SERVICERS AND SUB-SERVICERS

      A master servicer or special servicer may delegate its servicing
obligations to one or more third-party servicers, primary servicers and
sub-servicers. In addition, an originator or a seller of a mortgage loan may act
as primary servicer or sub-servicer with respect to that mortgage loan after it
is included in one of our trusts. A primary servicer or sub-servicer with
respect to a particular mortgage loan will often have direct contact with the
related borrower and may effectively perform all of the related primary
servicing functions (other than special servicing functions), with related
collections and reports being forwarded by that primary servicer or sub-servicer
to the master servicer for aggregation of such items with the remaining mortgage
pool. However, unless we specify otherwise in the related prospectus supplement,
the master servicer or special servicer will remain obligated for performance of
the delegated duties under the related Governing Document. Each sub-servicing
agreement between a master servicer or special servicer, as applicable, and a
sub-servicer must provide for servicing of the applicable mortgage loans
consistent with the related Governing Document.

      Unless we specify otherwise in the related prospectus supplement, any
master servicer or special servicer for one of our trusts will be solely liable
for all fees owed by it to any sub-servicer, regardless of whether the master
servicer's or special servicer's compensation under the related Governing
Document is sufficient to pay those fees. Each sub-servicer will be entitled to
reimbursement from the related trust, through the master servicer or special
servicer, as the case may be, that retained it, for expenditures that it makes,
generally to the same extent that such master servicer or special servicer, as
the case may be, would be reimbursed under the related Governing Document.

      We will identify in the related prospectus supplement any primary servicer
or sub-servicer that, at the time of initial issuance of the subject offered
certificates, is affiliated with us or with the issuing entity or any sponsor
for the subject securitization transaction or is expected to be a servicer of
mortgage loans representing 10% or more of the related mortgage asset pool, by
balance.

COLLECTION OF PAYMENTS ON MORTGAGE-BACKED SECURITIES

      Unless we specify otherwise in the related prospectus supplement, if a
mortgage-backed security is included among the trust assets underlying any
series of offered certificates, then--

      o     that mortgage-backed security will be registered in the name of the
            related trustee or its designee;

      o     the related trustee will receive payments on that mortgage-backed
            security; and

      o     subject to any conditions described in the related prospectus
            supplement, the related trustee or a designated manager will, on
            behalf and at the expense of the trust, exercise all rights and
            remedies with respect to that mortgaged-backed security, including
            the prosecution of any legal action necessary in connection with any
            payment default.

ADVANCES

      If any trust established by us includes mortgage loans, then as and to the
extent described in the related prospectus supplement, the related master
servicer, the related special servicer, the related trustee, any related
provider of credit support and/or any other specified person may be obligated to
make, or may have the option of making, advances with respect to those mortgage
loans to cover--

      o     delinquent payments of principal and/or interest, other than balloon
            payments,

      o     property protection expenses,


                                      -98-



      o     other servicing expenses, or

      o     any other items specified in the related prospectus supplement.

      If there are any limitations with respect to a party's advancing
obligations, we will discuss those limitations in the related prospectus
supplement.

      Advances are intended to maintain a regular flow of scheduled interest and
principal payments to certificateholders. Advances are not a guarantee against
losses. The advancing party will be entitled to recover all of its advances out
of--

      o     subsequent recoveries on the related mortgage loans, including
            amounts drawn under any fund or instrument constituting credit
            support, and

      o     any other specific sources identified in the related prospectus
            supplement.

      If and to the extent that we so specify in the related prospectus
supplement, any entity making advances will be entitled to receive interest on
some or all of those advances for a specified period during which they are
outstanding at the rate specified in that prospectus supplement. That entity may
be entitled to payment of interest on its outstanding advances--

      o     periodically from general collections on the mortgage assets in the
            related trust, prior to any payment to the related series of
            certificateholders, or

      o     at any other times and from any sources as we may describe in the
            related prospectus supplement.

      If any trust established by us includes mortgage-backed securities, we
will discuss in the related prospectus supplement any comparable advancing
obligations with respect to those securities or the mortgage loans that back
them.

MATTERS REGARDING THE MASTER SERVICER, THE SPECIAL SERVICER, THE MANAGER AND US

      Unless we specify otherwise in the related prospectus supplement, the
master servicer, special servicer or manager for any of our trusts may each
resign from its obligations in that capacity, upon--

      o     the appointment of, and the acceptance of that appointment by, a
            successor to the resigning party and receipt by the related trustee
            of written confirmation from each applicable rating agency that the
            resignation and appointment will not result in a withdrawal or
            downgrade of any rating assigned by that rating agency to any class
            of certificates of the related series, or

      o     a determination that those obligations are no longer permissible
            under applicable law or are in material conflict by reason of
            applicable law with any other activities carried on by the resigning
            party.

      In general, no resignation will become effective until the related trustee
or other successor has assumed the obligations and duties of the resigning
master servicer, special servicer or manager, as the case may be. In some cases,
the appointment of a successor master servicer may require our consent, but if
we have not responded to a request for consent to a successor within the
requisite time period, that consent may be deemed to have been given. If the
duties of the master servicer or the special servicer are transferred to a
successor thereto, the master servicing fee and the special servicing fee and,
except as otherwise described in the related prospectus supplement, any workout
fee and/or any liquidation fee, as


                                      -99-



applicable, that accrues or otherwise becomes payable under the Governing
Document from and after the date of such transfer will be payable to such
successor. The Governing Document will require the resigning master servicer or
special servicer to pay all costs and expenses in connection with its
resignation and the resulting transfer of servicing.

      With respect to each series of offered certificates, we and the related
master servicer, special servicer and/or manager, if any, will, in each case, be
obligated to perform only those duties specifically required under the related
Governing Document.

      In no event will we, any master servicer, special servicer or manager for
one of our trusts, or any of our or their respective members, managers,
directors, officers, employees or agents, be under any liability to that trust
or the related certificateholders for any action taken, or not taken, in good
faith under the related Governing Document or for errors in judgment. Neither we
nor any of those other parties to the related Governing Document will be
protected, however, against any liability that would otherwise be imposed by
reason of--

      o     willful misfeasance, bad faith or gross negligence in the
            performance of obligations or duties under the related Governing
            Document for any series of offered certificates, or

      o     reckless disregard of those obligations and duties.

      Furthermore, the Governing Document for each series of offered
certificates will entitle us, the master servicer, special servicer and/or
manager for the related trust, and our and their respective members, managers,
directors, officers, employees and agents, to indemnification out of the related
trust assets for any loss, liability or expense incurred in connection with any
legal action or claim that relates to that Governing Document or series of
offered certificates or to the related trust. The indemnification will not
extend, however, to any such loss, liability or expense:

      o     specifically required to be borne by the relevant party, without
            right of reimbursement, under the terms of that Governing Document;

      o     incurred in connection with any legal action or claim against the
            relevant party resulting from any breach of a representation or
            warranty made in that Governing Document; or

      o     incurred in connection with any legal action or claim against the
            relevant party resulting from any willful misfeasance, bad faith or
            gross negligence in the performance of obligations or duties under
            that Governing Document or reckless disregard of those obligations
            and duties.

      Neither we nor any master servicer, special servicer or manager for the
related trust will be under any obligation to appear in, prosecute or defend any
legal action unless:

      o     the action is related to the respective responsibilities of that
            party under the Governing Document for the affected series of
            offered certificates; and

      o     either--

            1.    that party is specifically required to bear the expense of the
                  action, or

            2.    the action will not, in its opinion, involve that party in any
                  ultimate expense or liability for which it would not be
                  reimbursed under the Governing Document for the affected
                  series of offered certificates.


                                      -100-



      However, we and each of those other parties may undertake any legal action
that may be necessary or desirable with respect to the enforcement or protection
of the rights and duties of the parties to the Governing Document for any series
of offered certificates and the interests of the certificateholders of that
series under that Governing Document. In that event, the legal expenses and
costs of the action, and any liability resulting from the action, will be
expenses, costs and liabilities of the related trust and payable out of related
trust assets.

      With limited exception, any person or entity--

      o     into which we or any related master servicer, special servicer or
            manager may be merged or consolidated, or

      o     resulting from any merger or consolidation to which we or any
            related master servicer, special servicer or manager is a party, or

      o     succeeding to all or substantially all of our business or the
            business of any related master servicer, special servicer or
            manager,

will be the successor of us or that master servicer, special servicer or
manager, as the case may be, under the Governing Document for a series of
offered certificates.

      The compensation arrangements with respect to any master servicer, special
servicer or manager for any of our trusts will be set forth in the related
prospectus supplement. In general, that compensation will be payable out of the
related trust assets.

EVENTS OF DEFAULT

      We will identify in the related prospectus supplement the various events
of default under the Governing Document for each series of offered certificates
for which any related master servicer, special servicer or manager may be
terminated in that capacity. In general, the Governing Document for each series
of offered certificates will provide that if the defaulting party is terminated
as a result of any such event of default, and if a non-defaulting party to that
Governing Document incurs any costs or expenses in connection with the
termination of the defaulting party and the transfer of the defaulting party's
duties under that Governing Document, then those costs and expenses of such
non-defaulting party must be borne by the defaulting party, and if not paid by
the defaulting party within a specified period after its termination, such
non-defaulting party will be entitled to indemnification for those costs and
expenses from the related trust fund, although the defaulting party will not
thereby be relieved of its liability for those costs and expenses.

AMENDMENT

      The Governing Document for each series of offered certificates may be
amended by the parties thereto, without the consent of any of the holders of
those certificates, or of any non-offered certificates of the same series, for
the following reasons:

      1.    to cure any ambiguity;

      2.    to correct, modify or supplement any provision in the Governing
            Document which may be inconsistent with any other provision in that
            document or with the description of that document set forth in this
            prospectus or the related prospectus supplement;


                                      -101-



      3.    to add any other provisions with respect to matters or questions
            arising under the Governing Document that are not inconsistent with
            the existing provisions of that document;

      4.    to the extent applicable, to relax or eliminate any requirement
            under the Governing Document imposed by the provisions of the
            Internal Revenue Code relating to REMICs or grantor trusts if the
            provisions of the Internal Revenue Code are amended or clarified so
            as to allow for the relaxation or elimination of that requirement;

      5.    to relax or eliminate any requirement under the Governing Document
            imposed by the Securities Act, or the rules under that Act if that
            Act or those rules are amended or clarified so as to allow for the
            relaxation or elimination of that requirement;

      6.    to comply with any requirements imposed by the Internal Revenue Code
            or any final, temporary or, in some cases, proposed regulation,
            revenue ruling, revenue procedure or other written official
            announcement or interpretation relating to federal income tax laws,
            or to avoid a prohibited transaction or reduce the incidence of any
            tax that would arise from any actions taken with respect to the
            operation of any REMIC or grantor trust created under the Governing
            Document;

      7.    to the extent applicable, to modify, add to or eliminate the
            transfer restrictions relating to the certificates which are
            residual interests in a REMIC;

      8.    to further clarify or amend any provision of the Governing Document
            to reflect the new agreement between the parties regarding SEC
            reporting and filing obligations and related matters; or

      9.    to otherwise modify or delete existing provisions of the Governing
            Document.

      However, no amendment of the Governing Document for any series of offered
certificates that is covered solely by clauses 3. or 8. above, may adversely
affect in any material respect the interests of any holders of offered or
non-offered certificates of that series. In addition, if the related trust is
intended to be a "qualifying special purpose entity" under FASB 140, then no
such amendment may significantly change the activities of the related trust.

      In general, the Governing Document for a series of offered certificates
may also be amended by the parties to that document, with the consent of the
holders of offered and non-offered certificates representing, in total, not less
than 66 2/3%, or any other percentage specified in the related prospectus
supplement, of all the voting rights allocated to the certificateholders of that
series. However, the Governing Document for a series of offered certificates may
not be amended to--

      o     reduce in any manner the amount of, or delay the timing of, payments
            received on the related underlying mortgage loans or mortgage-backed
            securities that are required to be distributed on any offered or
            non-offered certificate of that series without the consent of the
            holder of that certificate; or

      o     adversely affect in any material respect the interests of the
            holders of any class of offered or non-offered certificates of that
            series in any other manner without the consent of the holders of all
            certificates of that class; or

      o     modify the provisions of the Governing Document relating to
            amendments of that document without the consent of the holders of
            all offered and non-offered certificates of that series then
            outstanding; or


                                      -102-



      o     modify the specified percentage of voting rights which is required
            to be held by certificateholders to consent, approve or object to
            any particular action under the Governing Document without the
            consent of the holders of all offered and non-offered certificates
            of that series then outstanding; or

      o     if the related trust is intended to be a "qualifying special purpose
            entity" under FASB 140, significantly change the activities of the
            related trust without the consent of the holders of offered and
            non-offered certificates of that series representing, in total, not
            less than a majority of the voting rights for that series, without
            regard to any of those certificates held by us or any of our
            affiliates or agents.

Notwithstanding the foregoing, the Governing Document for any series of offered
certificates may provide that we need not be a party to any amendment to that
Governing Document, but rather may provide that any such amendment may not
adversely affect our rights and/or interests without our consent.

LIST OF CERTIFICATEHOLDERS

      Upon written request of three or more certificateholders of record of any
series made for purposes of communicating with other holders of certificates of
the same series with respect to their rights under the related Governing
Document, the related trustee or other certificate registrar of that series will
afford the requesting certificateholders access during normal business hours to
the most recent list of certificateholders of that series. However, the trustee
may first require a copy of the communication that the requesting
certificateholders propose to send.

THE TRUSTEE

      The trustee for each series of offered certificates will be named in the
related prospectus supplement. The commercial bank, banking association, banking
corporation or trust company that serves as trustee for any series of offered
certificates may have typical banking relationships with the us and our
affiliates and with any of the other parties to the related Governing Document
and its affiliates.

DUTIES OF THE TRUSTEE

      The trustee for each series of offered certificates will not--

      o     make any representation as to the validity or sufficiency of those
            certificates, the related Governing Document or any underlying
            mortgage asset or related document, or

      o     be accountable for the use or application by or on behalf of any
            other party to the related Governing Document of any funds paid to
            that party with respect to those certificates or the underlying
            mortgage assets.

      If no event of default has occurred and is continuing under the related
Governing Document, the trustee for each series of offered certificates will be
required to perform only those duties specifically required under the related
Governing Document. However, upon receipt of any of the various certificates,
reports or other instruments required to be furnished to it under the related
Governing Document, the trustee must examine those documents and determine
whether they conform to the requirements of that Governing Document.


                                      -103-



MATTERS REGARDING THE TRUSTEE

      As and to the extent described in the related prospectus supplement, the
fees and normal disbursements of the trustee for any series of offered
certificates may be the expense of the related master servicer or other
specified person or may be required to be paid by the related trust assets.

      The trustee for each series of offered certificates and each of its
directors, officers, employees, affiliates, agents and "control persons" within
the meaning of the Securities Act will be entitled to indemnification, out of
related trust assets, for any loss, liability or expense incurred by that
trustee or any of those other persons in connection with that trustee's
acceptance or administration of its trusts under the related Governing Document.
However, the indemnification of a trustee or any of its directors, officers,
employees, affiliates, agents and "control persons" will not extend to any loss,
liability or expense incurred by reason of willful misfeasance, bad faith or
gross negligence on the part of the trustee in the performance of its
obligations and duties under the related Governing Document.

      No trustee for any series of offered certificates will be liable for any
action reasonably taken, suffered or omitted by it in good faith and believed by
it to be authorized by the related Governing Document.

      No trustee for any series of offered certificates will be under any
obligation to exercise any of the trusts or powers vested in it by the related
Governing Document or to institute, conduct or defend any litigation under or in
relation to that Governing Document at the request, order or direction of any of
the certificateholders of that series, unless those certificateholders have
offered the trustee reasonable security or indemnity against the costs, expenses
and liabilities that may be incurred as a result.

      No trustee for any series of offered certificates will be required to
expend or risk its own funds or otherwise incur any financial liability in the
performance of any of its duties under the related Governing Document, or in the
exercise of any of its rights or powers, if it has reasonable grounds for
believing that repayment of those funds or adequate indemnity against that risk
or liability is not reasonably assured to it.

      The trustee for each series of offered certificates will be entitled to
execute any of its trusts or powers and perform any of its duties under the
related Governing Document, either directly or by or through agents or
attorneys. The trustee will not be responsible for any willful misconduct or
gross negligence on the part of any agent or attorney appointed by it with due
care.

      The protections, immunities and indemnities afforded to the trustee for
one of our trusts will also be available to it in its capacity as authenticating
agent, certificate registrar, tax administrator and custodian for that trust.

RESIGNATION AND REMOVAL OF THE TRUSTEE

      The trustee for any series of offered certificates may resign at any time
by giving written notice thereof to us, the master servicer, the special
servicer and all certificateholders. Upon receiving such notice, we will be
obligated to appoint a successor to a resigning trustee. If no successor trustee
has been appointed and has accepted appointment within 30 days after the giving
of such notice of resignation, the resigning trustee may petition any court of
competent jurisdiction for the appointment of a successor trustee.


                                      -104-



      In general, if--

      o     at any time the trustee ceases to be eligible in accordance with the
            provisions of the Governing Document and fails to resign after we
            make a written request for the trustee to resign, or

      o     if at any time the trustee becomes incapable of acting, or is
            adjudged bankrupt or insolvent, or a receiver of the trustee or of
            its property is appointed, or any public officer takes charge or
            control of the trustee or of its property or affairs for the purpose
            of rehabilitation, conservation or liquidation, or

      o     if the trustee fails (other than by reason of the failure of either
            the master servicer or the special servicer to timely perform its
            obligations or as a result of other circumstances beyond the
            trustee's reasonable control) to timely deliver or otherwise make
            available in accordance with the Governing Document certain reports
            or statements required under the Governing Document and such failure
            continues unremedied for a period set forth in the Governing
            Document after receipt of written notice by the trustee of such
            failure, or

      o     if a tax is imposed or threatened with respect to the trust fund by
            any state in which the trustee is located or in which it holds any
            portion of the trust fund,

then we may remove the trustee and appoint a successor trustee acceptable to us
and the master servicer by written instrument, in duplicate, which instrument
must be delivered to the trustee so removed and to the successor trustee.

      In addition, unless we indicate otherwise in the related prospectus
supplement, the holders of the offered and non-offered certificates of a subject
series of certificates evidencing not less than 51%--or any other percentage
specified in the related prospectus supplement--of the voting rights for that
series may at any time remove the trustee and appoint a successor trustee by
written instrument(s), signed by such holders or their attorneys-in-fact,
delivered to the master servicer, the trustee so removed and the successor
trustee so appointed.

      In the event that the trustee is terminated or removed, all of its rights
and obligations under the Governing Document and in and to the trust assets will
be terminated, other than any rights or obligations that accrued prior to the
date of such termination or removal, including the right to receive all fees,
expenses, advances, interest on advances and other amounts accrued or owing to
it under the Governing Document with respect to periods prior to the date of
such termination or removal, and no termination without cause will be effective
until the payment of those amounts to the trustee. Any resignation or removal of
the trustee and appointment of a successor trustee will not become effective
until acceptance of appointment by the successor trustee. The Governing Document
will generally provide that the predecessor trustee is required to deliver to
the successor trustee--at the expense of the certificateholders that effected
the removal if the trustee has been removed without cause, otherwise, if the
trustee has been removed with cause or not at the request of certificateholders,
or if such expenses are not paid by such certificateholders within a specified
period, at the expense of the trust--all documents related to the mortgage
assets held by it or its agent and statements held by it under the Governing
Document.

                         DESCRIPTION OF THE CERTIFICATES

GENERAL

      Each series of offered certificates, together with any non-offered
certificates of the same series, will represent the entire beneficial ownership
interests in a trust established by us. Each series of offered


                                      -105-



certificates will consist of one or more classes. Any non-offered certificates
of that series will likewise consist of one or more classes.

      A series of certificates consists of all those certificates that--

      o     have the same series designation;

      o     were issued under the same Governing Document; and

      o     represent beneficial ownership interests in the same trust.

      A class of certificates consists of all those certificates of a particular
series that--

      o     have the same class designation; and

      o     have the same payment terms.

      The respective classes of offered and non-offered certificates of any
series may have a variety of payment terms. An offered certificate may entitle
the holder to receive:

      o     a stated principal amount, which will be represented by its
            principal balance, if any;

      o     interest on a principal balance or notional amount, at a fixed,
            floating, adjustable or variable pass-through rate, which
            pass-through rate may change as of a specified date or upon the
            occurrence of specified events or for any other reason from one
            accrual or payment period to another, as described in the related
            prospectus supplement;

      o     specified, fixed or variable portions of the interest, principal or
            other amounts received on the related underlying mortgage loans or
            mortgage-backed securities;

      o     payments of principal, with disproportionate, nominal or no payments
            of interest;

      o     payments of interest, with disproportionate, nominal or no payments
            of principal;

      o     payments of interest on a deferred or partially deferred basis,
            which deferred interest may be added to the principal balance, if
            any, of the subject class of offered certificates or which deferred
            interest may or may not accrue interest, all as set forth in the
            related prospectus supplement;

      o     payments of interest or principal that commence only as of a
            specified date or only after the occurrence of specified events,
            such as the payment in full of the interest and principal
            outstanding on one or more other classes of certificates of the same
            series;

      o     payments of interest or principal that are, in whole or in part,
            calculated based on or payable specifically or primarily from
            payments or other collections on particular related underlying
            mortgage loans or mortgage-backed securities;

      o     payments of principal to be made, from time to time or for
            designated periods, at a rate that is--

            1.    faster and, in some cases, substantially faster, or


                                      -106-



            2.    slower and, in some cases, substantially slower, than the rate
                  at which payments or other collections of principal are
                  received on the related underlying mortgage loans or
                  mortgage-backed securities;

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

      o     payments of principal that may be accelerated or slowed in response
            to a change in the rate of principal payments on the related
            underlying mortgage loans or mortgage-backed securities in order to
            protect the subject class of offered certificates or, alternatively,
            to protect one or more other classes of certificates of the same
            series from prepayment and/or extension risk;

      o     payments of principal out of amounts other than payments or other
            collections of principal on the related underlying mortgage loans or
            mortgage-backed securities such as excess spread on the related
            underlying mortgage loans or mortgage-backed securities or amounts
            otherwise payable as interest with respect to another class of
            certificates of the same series, which other class of certificates
            provides for the deferral of interest payments thereon;

      o     payments of residual amounts remaining after required payments have
            been made with respect to other classes of certificates of the same
            series; or

      o     payments of all or part of the prepayment or repayment premiums,
            fees and charges, equity participations payments or other similar
            items received on the related underlying mortgage loans or
            mortgage-backed securities.

      Any class of offered certificates may be senior or subordinate to or pari
passu with one or more other classes of certificates of the same series,
including a non-offered class of certificates of that series, for purposes of
some or all payments and/or allocations of losses or other shortfalls.

      A class of offered certificates may have two or more component parts, each
having characteristics that are described in this prospectus as being
attributable to separate and distinct classes. For example, a class of offered
certificates may have a total principal balance on which it accrues interest at
a fixed, floating, adjustable or variable rate. That class of offered
certificates may also accrue interest on a total notional amount at a different
fixed, floating, adjustable or variable rate. In addition, a class of offered
certificates may accrue interest on one portion of its total principal balance
or notional amount at one fixed, floating, adjustable or variable rate and on
another portion of its total principal balance or notional amount at a different
fixed, floating, adjustable or variable rate. Furthermore, a class of offered
certificates may be senior to another class of certificates of the same series
in some respects, such as receiving payments out of payments and other
collections on particular related underlying mortgage loans or mortgage-backed
securities, but subordinate in other respects, such as receiving payments out of
the payments and other collections on different related underlying mortgage
loans or mortgage-backed securities.

      Each class of offered certificates will be issued in minimum denominations
corresponding to specified principal balances, notional amounts or percentage
interests, as described in the related prospectus supplement. A class of offered
certificates may be issued in fully registered, definitive form and evidenced by
physical certificates or may be issued in book-entry form through the facilities
of The Depository Trust Company. Offered certificates held in fully registered,
definitive form may be transferred or exchanged, subject to any restrictions on
transfer described in the related prospectus supplement, at the location
specified in the related prospectus supplement, without the payment of any


                                      -107-



service charges, except for any tax or other governmental charge payable in
connection with the transfer or exchange. Interests in offered certificates held
in book-entry form will be transferred on the book-entry records of DTC and its
participating organizations. If we so specify in the related prospectus
supplement, we will arrange for clearance and settlement through Clearstream
Banking, societe anonyme or the Euroclear System, for so long as they are
participants in DTC.

PAYMENTS ON THE CERTIFICATES

      General. Payments on a series of offered certificates may occur monthly,
bi-monthly, quarterly, semi-annually, annually or at any other specified
interval. Payments and other collections on or with respect to the related
underlying mortgage loans or mortgage-backed securities will be the primary
source of funds payable on a series of offered certificates. In the prospectus
supplement for each series of offered certificates, we will identify:

      o     the frequency of distributions and the periodic distribution date
            for that series,

      o     the relevant collection period for payments and other collections on
            or with respect to the related underlying mortgage loans or
            mortgage-backed securities that are payable on that series on any
            particular distribution date; and

      o     the record date as of which certificateholders entitled to payments
            on any particular distribution date will be established.

      All payments with respect to a class of offered certificates on any
distribution date will be allocated pro rata among the outstanding certificates
of that class in proportion to the respective principal balances, notional
amounts or percentage interests, as the case may be, of those certificates.
Payments on an offered certificate will be made to the holder entitled thereto
either--

      o     by wire transfer of immediately available funds to the account of
            that holder at a bank or similar entity, provided that the holder
            has furnished the party making the payments with wiring instructions
            no later than the applicable record date, or in most cases, a
            specified number of days, generally no more than five, prior to that
            date, and has satisfied any other conditions specified in the
            related prospectus supplement, or

      o     by check mailed to the address of that holder as it appears in the
            certificate register, in all other cases.

      In general, the final payment on any offered certificate will be made only
upon presentation and surrender of that certificate at the location specified to
the holder in notice of final payment.

      In connection with the offering and issuance of each series of offered
certificates, we will include the following information in the related
prospectus supplement:

      o     the flow of funds for the transaction, including the payment
            allocations, rights and distribution priorities among all classes of
            the subject offered certificates, and within each class of those
            offered certificates, with respect to cash flows;

      o     any specified changes to the transaction structure that would be
            triggered upon a default or event of default on the related trust
            assets, such as a change in distribution priority among classes;

      o     any credit enhancement, guaranteed investment contracts, interest
            rate exchange agreements, interest rate floor or cap agreements
            and/or currency exchange agreements,


                                      -108-



            that are designed to enhance credit, facilitate the timely payment
            of monies due on the mortgage assets or owing to certificateholders,
            adjust the rate of return on those offered certificates, or preserve
            monies that will or might be distributed to certificateholders;

      o     how cash held pending distribution or other uses is held and
            invested, the length of time cash will be held pending distributions
            to certificateholders, the identity of the party or parties with
            access to cash balances and the authority to invest cash balances,
            the identity of the party or parties making decisions regarding the
            deposit, transfer or disbursement of mortgage asset cash flows and
            whether there will be any independent verification of the
            transaction accounts or account activity; and

      o     an itemized list (in tabular format) of fees and expenses to be paid
            or payable out of the cash flows from the related underlying
            mortgage loans or mortgage-backed securities.

      In the flow of funds discussion in any prospectus supplement, we will
provide information regarding any directing of cash flows from the trust
assets--such as to reserve accounts, cash collateral accounts or expenses--and
the purpose and operation of those requirements.

      Payments of Interest. In the case of a class of interest-bearing offered
certificates, interest will accrue from time to time, at the applicable
pass-through rate and in accordance with the applicable interest accrual method,
on the total outstanding principal balance or notional amount of that class.
However, in some cases, the interest payable with respect to a class of
interest-bearing offered certificates will equal a specified percentage or other
specified portion, calculated as described in the related prospectus supplement,
of the interest accrued or payable, as applicable, on some or all of the related
underlying mortgage loans or mortgage-backed securities or on a particular
related underlying mortgage loan or mortgage-backed security.

      The pass-through rate for a class of interest-bearing offered certificates
may be fixed, floating, adjustable or variable. For example, the pass-through
rate for a class of interest-bearing offered certificates may be:

      o     a specified fixed rate;

      o     a rate based on the interest rate for a particular related mortgage
            asset;

      o     a rate based on a weighted average of the interest rates for some or
            all of the related underlying mortgage loans or mortgage-backed
            securities, except that for purposes of calculating that weighted
            average rate any or all of the underlying rates may first be subject
            to a cap or floor or be increased or decreased by a specified spread
            or percentage or a spread or percentage calculated based on a
            specified formula, with any such underlying rate adjustments
            permitted to vary from mortgage asset to mortgage asset or, in the
            case of any particular mortgage asset, from one accrual or payment
            period to another;

      o     a rate that resets periodically based upon, and that varies either
            directly or indirectly with, the value from time to time of a
            designated objective index, such as the London interbank offered
            rate, a particular prime lending rate, a particular Treasury rate,
            the average cost of funds of one or more financial institutions or
            another similar index rate, as determined from time to time as set
            forth in the related prospectus supplement;

      o     a rate that is equal to the product of (a) a rate described in any
            of the foregoing bullets in this sentence, multiplied by (b) a
            specified percentage or a percentage calculated based on


                                      -109-



            a specified formula, which specified percentage or specified formula
            may vary from one accrual or payment period to another;

      o     a rate that is equal to (a) a rate described in any of the foregoing
            bullets in this sentence, increased or decreased by (b) a specified
            spread or a spread calculated based on a specified formula, which
            specified spread or specified formula may vary from one accrual or
            payment period to another;

      o     a floating, adjustable or otherwise variable rate that is described
            in any of the foregoing bullets in this sentence, except that it is
            limited by (a) a cap or ceiling that establishes either a maximum
            rate or a maximum number of basis points by which the rate may
            increase from one accrual or payment period to another or over the
            life of the subject offered certificates or (b) a floor that
            establishes either a minimum rate or a maximum number of basis
            points by which the rate may decrease from one accrual or payment
            period to another or over the life of the subject offered
            certificates;

      o     a rate that is described in any of the foregoing bullets in this
            sentence, except that it is subject to a limit on the amount of
            interest to be paid on the subject offered certificates in any
            accrual or payment period that is based on the total amount
            available for distribution;

      o     the highest, lowest or average of any two or more of the rates
            described in the foregoing bullets in this sentence, or the
            differential between any two of the rates described in the foregoing
            bullets in this sentence; or

      o     a rate that is based on (a) one fixed rate during one or more
            accrual or payment periods and a different fixed rate or rates, or
            any other rate or rates described in any of the foregoing bullets in
            this sentence, during other accrual or payment periods or (b) a
            floating, adjustable or otherwise variable rate described in any of
            the foregoing bullets in this sentence, during one or more accrual
            or payment periods and a fixed rate or rates, or a different
            floating, adjustable or otherwise variable rate or rates described
            in any of the foregoing bullets in this sentence during other
            accrual or payment periods.

      We will specify in the related prospectus supplement the pass-through rate
for each class of interest-bearing offered certificates or, in the case of a
floating, adjustable or variable pass-through rate, the method for determining
that pass-through rate and how frequently it will be determined. If the rate to
be paid with respect to any class of offered certificates can be a combination
of two or more rates, we will provide information in the related prospectus
supplement regarding each of those rates and when it applies.

      Interest may accrue with respect to any offered certificate on the basis
of:

      o     a 360-day year consisting of 12 30-day months,

      o     the actual number of days elapsed during each relevant period in a
            year assumed to consist of 360 days,

      o     the actual number of days elapsed during each relevant period in a
            normal calendar year, or

      o     any other method identified in the related prospectus supplement.

      We will identify the interest accrual method for each class of offered
certificates in the related prospectus supplement.


                                      -110-



      Subject to available funds and any adjustments to interest entitlements
described in the related prospectus supplement, accrued interest with respect to
each class of interest-bearing offered certificates will normally be payable on
each distribution date. However, in the case of some classes of interest-bearing
offered certificates, payments of accrued interest will only begin on a
particular distribution date or under the circumstances described in the related
prospectus supplement. Prior to that time, the amount of accrued interest
otherwise payable on that class will be added to its total principal balance on
each date or otherwise deferred as described in the related prospectus
supplement.

      If a class of offered certificates accrues interest on a total notional
amount, that total notional amount, in general, will be either:

      o     based on the principal balances of some or all of the related
            underlying mortgage loans or mortgage-backed securities; or

      o     equal to the total principal balances of one or more other classes
            of certificates of the same series.

      Reference to the notional amount of any certificate is solely for
convenience in making calculations of interest and does not represent the right
to receive any payments of principal.

      We will describe in the related prospectus supplement the extent to which
the amount of accrued interest that is payable on, or that may be added to the
total principal balance of, a class of interest-bearing offered certificates may
be reduced as a result of any contingencies, including shortfalls in interest
collections due to prepayments, delinquencies, losses and deferred interest on
the related underlying mortgage loans or mortgage-backed securities.

      Payments of Principal. An offered certificate may or may not have a
principal balance. If it does, that principal balance outstanding from time to
time will represent the maximum amount that the holder of that certificate will
be entitled to receive as principal out of the future cash flow on the related
underlying mortgage loans or mortgage-backed securities and the other related
trust assets (which will be of the type described under "THE TRUST FUND").

      The total outstanding principal balance of any class of offered
certificates will be reduced by--

      o     payments of principal actually made to the holders of that class,
            and

      o     if and to the extent that we so specify in the related prospectus
            supplement, losses of principal on the related underlying mortgage
            loans or mortgage-backed securities that are allocated to or are
            required to be borne by that class.

      A class of interest-bearing offered certificates may provide that payments
of accrued interest will only begin on a particular distribution date or under
the circumstances described in the related prospectus supplement. If so, the
total outstanding principal balance of that class may be increased by the amount
of any interest accrued, but not currently payable, on that class.

      We will describe in the related prospectus supplement any other
adjustments to the total outstanding principal balance of a class of offered
certificates.

      We will specify the expected initial total principal balance of each class
of offered certificates in the related prospectus supplement. Unless we so state
in the related prospectus supplement, the initial total principal balance of a
series of certificates will not be greater than the total outstanding principal
balance of the related underlying mortgage loans or mortgage-backed securities
transferred by us to the related trust. We will specify in the related
prospectus supplement, if applicable the extent, expressed as a


                                      -111-



percentage, initial total principal balance of a series of certificates is
greater than or less than the total outstanding principal balance of the related
underlying mortgage loans or mortgage-backed securities that we transfer to the
trust

      The payments of principal to be made on a series of offered certificates
from time to time will, in general, be a function of the payments, other
collections and advances of principal received or made with respect to the
mortgage assets. Payments of principal on a series of offered certificates may
also be made from the following sources:

      o     amounts attributable to interest accrued but not currently payable
            on one or more other classes of certificates of the applicable
            series;

      o     interest received or advanced on the underlying mortgage assets that
            is in excess of the interest currently accrued on the certificates
            of the applicable series;

      o     prepayment premiums, fees and charges, payments from equity
            participations or any other amounts received on the underlying
            mortgage assets that do not constitute interest or principal; or

      o     any other amounts described in the related prospectus supplement.

      We will describe in the related prospectus supplement the principal
entitlement of each class of offered certificates on each distribution date
including any principal distribution schedules and formulas for calculating
principal distributions from cash flows on the trust assets. Payment priorities
among, principal distribution schedules for and formulas for calculating
principal, distributions from cash flows on the related trust assets with
respect to various classes of certificates of any particular series may be
affected by and/or subject to change based upon defaults and/or losses with
respect to the related trust assets or one or more particular trust assets
and/or liquidation, amortization, performance or similar riggers or events with
respect to the related trust assets or one or more particular trust assets. We
will identify in the related prospectus supplement the rights of
certificateholders and changes to the transaction structure or flow of funds if
the events or triggers described in the preceding sentence occur.

      The offered certificates will not have maturity dates in a traditional
sense, and it will not be an event of default if a class of offered certificates
is not paid in full by a specified date. However, if the offered certificates of
any particular class or series are not paid in full by a specified date, then,
as and to the extent described in the related prospectus supplement, the
applicable Governing Document may provide for a liquidation of a sufficient
amount of related underlying mortgage loans or mortgage-backed securities to
retire that class or series.

ALLOCATION OF LOSSES AND SHORTFALLS

      If and to the extent that any losses or shortfalls in collections on the
mortgage assets in any of our trusts are not covered or offset by delinquency
advances or draws on any reserve fund or under any instrument of credit support,
they will be allocated among the various classes of certificates of the related
series in the priority and manner, and subject to the limitations, specified in
the related prospectus supplement. As described in the related prospectus
supplement, the allocations may be effected as follows:

      o     by reducing the entitlements to interest and/or the total principal
            balances of one or more of those classes; and/or

      o     by establishing a priority of payments among those classes.


                                      -112-



      See "DESCRIPTION OF CREDIT SUPPORT."

INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE; REPORTS FILED WITH THE SEC

      All documents filed for the trust relating to a series of offered
certificates after the date of this prospectus and before the end of the related
offering with the SEC pursuant to Section 13(a), 13(c), 14 or 15(d) of the
Exchange Act, are incorporated by reference in this prospectus and are a part of
this prospectus from the date of their filing. Any statement contained in a
document incorporated by reference in this prospectus is modified or superseded
for all purposes of this prospectus to the extent that a statement contained in
this prospectus--or in the related prospectus supplement--or in any other
subsequently filed document that also is incorporated by reference differs from
that statement. Any statement so modified or superseded shall not, except as so
modified or superseded, constitute a part of this prospectus.

      We or another transaction party on behalf of the trust for a series of
offered certificates will file the reports required under the Securities Act and
under Section 13(a), 13(c), 14 or 15(d) of the Exchange Act. These reports
include but are not limited to:

      o     Reports on Form 8-K (Current Report), following the issuance of the
            series of certificates of the related trust fund, including as
            Exhibits to the Form 8-K, various agreements or other documents
            specified in the related prospectus supplement, if applicable;

      o     Reports on Form 8-K (Current Report), following the occurrence of
            events specified in Form 8-K requiring disclosure, which are
            required to be filed within the time-frame specified in Form 8-K
            related to the type of event;

      o     Reports on Form 10-D (Asset-Backed Issuer Distribution Report),
            containing the distribution and pool performance information
            required on Form 10-D, which are required to be filed 15 days
            following each related distribution date; and

      o     Report on Form 10-K (Annual Report), containing the items specified
            in Form 10-K with respect to a fiscal year and filing or furnishing,
            as appropriate, the required exhibits and the certification
            delivered pursuant to Section 302(a) of the Sarbanes-Oxley Act of
            2002.

      We do not intend, and no other transaction party will be required, to file
with the SEC any reports required under Section 13(a), 13(c), 14 or 15(d) of the
Exchange Act with respect to any of our trusts following completion of the
reporting period required by Rule 15d-1 or Regulation 15D under the Securities
Exchange Act of 1934. Unless specifically stated in the report, the reports and
any information included in the report will neither be examined nor reported on
by an independent public accountant. Each of our trusts will have a separate
file number assigned by the SEC, which unless otherwise specified in the related
prospectus supplement is not available until filing of the final prospectus
supplement related to the series. Reports filed with the SEC with respect to one
of our trusts after the final prospectus supplement is filed will be available
under trust's specific number, which will be a series number assigned to the
file number for our registration statement as shown under "AVAILABLE
INFORMATION."

      We anticipate that, with respect to each of our trusts, the annual reports
on Form 10-K, the distribution reports on Form 10-D, the current reports on Form
8-K and amendments to those reports filed or furnished pursuant to section 13(a)
or 15(d) of the Exchange Act will be made available on the website of the
related trustee or the website of such other transaction party as may be
identified in the prospectus supplement for the related series of offered
certificates, as soon as reasonably practicable after such material is
electronically filed with, or furnished to, the SEC. If this is the case, we
will identify in the


                                      -113-



applicable prospectus supplement the address of that website. If the foregoing
reports will not be made available in this manner, then we will, in the related
prospectus supplement, state whether an identified transaction party voluntarily
will provide electronic or paper copies of the subject filings free of charge
upon request.

      We will, or will cause another transaction party to, provide to each
person, including any beneficial owner, to whom a prospectus is delivered in
connection with any offered certificates, free of charge upon written or oral
request, a copy of any and all of the information that is incorporated by
reference in that prospectus but not delivered with that prospectus. We will, in
the related prospectus supplement, state the name, address and telephone number
to which the request for this information must be made.

REPORTS TO CERTIFICATEHOLDERS

      On or about each distribution date, the related master servicer, manager
or trustee will forward to each offered certificateholder a statement
substantially in the form, or specifying the information, set forth in the
related prospectus supplement. In general, that statement will include
information regarding--

      o     the payments made on that distribution date with respect to the
            applicable class of offered certificates, and

      o     the recent performance of the mortgage assets.

      Within a reasonable period of time after the end of each calendar year,
the related master servicer, manager or trustee, as the case may be, will be
required to furnish to each person who at any time during the calendar year was
a holder of an offered certificate, upon request, a statement containing
information regarding the principal, interest and other amounts paid on the
applicable class of offered certificates, aggregated for--

      o     that calendar year, or

      o     the applicable portion of that calendar year during which the person
            was a certificateholder.

The obligation to provide that annual statement will be deemed to have been
satisfied by the related master servicer, manager or trustee, as the case may
be, to the extent that substantially comparable information is provided in
accordance with any requirements of the Internal Revenue Code.

      If one of our trusts includes mortgage-backed securities, the ability of
the related master servicer, manager or trustee, as the case may be, to include
in any distribution date statement information regarding the mortgage loans that
back those securities will depend on comparable reports being received with
respect to them.

      Except as described in the related prospectus supplement, neither the
master servicer nor any other party to a Governing Document will be required to
provide certificateholders, or a trustee on their behalf, periodic evidence of
the absence of a default under, or of compliance with the terms of, that
Governing Document.


                                      -114-



VOTING RIGHTS

      Voting rights will be allocated among the respective classes of offered
and non-offered certificates of each series in the manner described in the
related prospectus supplement. Certificateholders will generally not have a
right to vote, except--

      o     with respect to those amendments to the governing documents
            described under "DESCRIPTION OF THE GOVERNING DOCUMENTS--Amendment,"
            or

      o     as otherwise specified in this prospectus or in the related
            prospectus supplement.

      As and to the extent described in the related prospectus supplement, the
certificateholders entitled to a specified amount of the voting rights for a
particular series will have the right to act as a group to remove or replace the
related trustee, master servicer, special servicer or manager. In general, that
removal or replacement must be for cause. We will identify exceptions in the
related prospectus supplement.

TERMINATION AND REDEMPTION

      The trust for each series of offered certificates will terminate and cease
to exist following:

      o     the final payment or other liquidation of the last mortgage asset in
            that trust; and

      o     the payment, or provision for payment (i) to the certificateholders
            of that series of all amounts required to be paid to them and (ii)
            to the trustee, the fiscal agent, the master servicer, the special
            servicer and the members, managers, officers, directors, employees
            and/or agents of each of them of all amounts which may have become
            due and owing to any of them under the Governing Document.

      Written notice of termination of a trust will be given to each affected
certificateholder prior to the date of termination. The final payment will be
made only upon presentation and surrender of the certificates of the related
series at the location to be specified in the notice of termination.

      If we so specify in the related prospectus supplement, one or more
designated parties will be entitled to purchase all of the mortgage assets
underlying a series of offered certificates, thereby effecting early retirement
of the certificates and early termination of the related trust. We will describe
in the related prospectus supplement which parties may exercise that purchase
option, the circumstances under which those parties may exercise that purchase
option and the price or the formula for determining the price.

      If we so specify in the related prospectus supplement, following the date
on which the total principal balances of the offered certificates are reduced to
zero, if all of the remaining certificates (but excluding any class of
certificates evidencing a residual interest in a REMIC) are held by the same
certificateholder, that certificateholder will be entitled to exchange all of
the remaining certificates for all of the mortgage assets underlying that
series, thereby effecting the early termination of the related trust. We will
describe in the related prospectus supplement the specific circumstances under
which that exchange may occur.

      In addition, if we so specify in the related prospectus supplement, on a
specified date or upon the reduction of the total principal balance of a
specified class or classes of certificates by a specified percentage or amount,
a party designated in the related prospectus supplement may be authorized or
required to solicit bids for the purchase of all the mortgage assets of the
related trust or of a sufficient portion of the mortgage assets to retire that
class or those classes of certificates. The solicitation of bids


                                      -115-



must be conducted in a commercially reasonable manner, and assets will, in
general, be sold at their fair market value or at such other price as may be set
forth in, or as may be calculated in accordance with the formula set forth in,
the related prospectus supplement. If the price at which the mortgage assets are
sold is less than their unpaid balance, plus accrued interest, then the holders
of one or more classes of certificates of the applicable series may receive an
amount less than the total principal balance of, and accrued and unpaid interest
on, their certificates.

      The title for any class of offered certificates with an optional
redemption or termination feature that may be exercised when 25% or more of the
original principal balance of the related mortgage asset pool is still
outstanding, will include the word "callable."

BOOK-ENTRY REGISTRATION

      General. Any class of offered certificates may be issued in book-entry
form through the facilities of DTC. If so, that class will be represented by one
or more global certificates registered in the name of DTC or its nominee. If we
so specify in the related prospectus supplement, we will arrange for clearance
and settlement through the Euroclear System or Clearstream Banking Luxembourg
for so long as they are participants in DTC.

      DTC, Euroclear and Clearstream.  DTC is:

      o     a limited-purpose trust company organized under the New York Banking
            Law,

      o     a "banking corporation" within the meaning of the New York Banking
            Law,

      o     a member of the Federal Reserve System,

      o     a "clearing corporation" within the meaning of the New York Uniform
            Commercial Code, and

      o     a "clearing agency" registered under the provisions of Section 17A
            of the Securities Exchange Act.

      DTC was created to hold securities for participants in the DTC system and
to facilitate the clearance and settlement of securities transactions between
those participants through electronic computerized book-entry changes in their
accounts, thereby eliminating the need for physical movement of securities
certificates. Organizations that maintain accounts with DTC include securities
brokers and dealers, banks, trust companies and clearing corporations and may
include other organizations. DTC is owned by a number of its participating
organizations and by the New York Stock Exchange, Inc., the American Stock
Exchange, Inc. and the National Association of Securities Dealers, Inc. Access
to the DTC system is also available to others such as banks, brokers, dealers
and trust companies that directly or indirectly clear through or maintain a
custodial relationship with one of the organizations that maintains an account
with DTC. The rules applicable to DTC and its participating organizations are on
file with the SEC.

      It is our understanding that Clearstream Banking Luxembourg holds
securities for its member organizations and facilitates the clearance and
settlement of securities transactions between its member organizations through
electronic book-entry changes in accounts of those organizations, thereby
eliminating the need for physical movement of certificates. Transactions may be
settled in Clearstream in any of 31 currencies, including United States dollars.
Clearstream provides to its member organizations, among other things, services
for safekeeping, administration, clearance and settlement of internationally
traded securities and securities lending and borrowing. Clearstream interfaces
with domestic securities markets in over 39 countries through established
depository and custodial relationships. As a professional


                                      -116-



depositary, Clearstream is subject to regulation by the Luxembourg Monetary
Institute. Clearstream is registered as a bank in Luxembourg. It is subject to
regulation by the Commission de Surveillance du Secteur Financier, which
supervises Luxembourg banks. Clearstream's customers are world-wide financial
institutions including underwriters, securities brokers and dealers, banks,
trust companies and clearing corporations. Clearstream's U.S. customers are
limited to securities brokers and dealers, and banks. Currently, Clearstream has
approximately 2,500 customers located in over 94 countries, including all major
European countries, Canada and the United States. Indirect access to Clearstream
is available to other institutions that clear through or maintain a custodial
relationship with an account holder of Clearstream. Clearstream and Euroclear
have established an electronic bridge between their two systems across which
their respective participants may settle trades with each other.

      It is our understanding that Euroclear holds securities for its member
organizations and facilitates clearance and settlement of securities
transactions between its member organizations through simultaneous electronic
book-entry delivery against payment, thereby eliminating the need for physical
movement of certificates and any risk from lack of simultaneous transfers of
securities and cash. Over 150,000 different securities are accepted for
settlement through Euroclear, the majority of which are domestic securities from
over 32 markets. Transactions may be settled in Euroclear in any of over 30
currencies, including United States dollars. The Euroclear system includes
various other services, including securities lending and borrowing and
interfaces with domestic markets in several countries generally similar to the
arrangements for cross-market transfers with DTC described below in this
"--Book-Entry Registration" section. Euroclear is operated by Euroclear Bank
S.A./N.V., as Euroclear Operator, under a license agreement with Euroclear
Clearance System Public Limited Company. The Euroclear Operator is regulated and
examined by the Belgian Banking and Finance Commission and the National Bank of
Belgium. All operations are conducted by the Euroclear Operator, and all
Euroclear securities clearance accounts and Euroclear cash accounts are accounts
with the Euroclear Operator, not Euroclear Clearance System. Indirect access to
the Euroclear system is also available to other firms that clear through or
maintain a custodial relationship with a member organization of Euroclear,
either directly or indirectly. Euroclear and Clearstream have established an
electronic bridge between their two systems across which their respective
participants may settle trades with each other.

      Securities clearance accounts and cash accounts with the Euroclear
Operator are governed by the Euroclear Terms and Conditions. The Euroclear Terms
and Conditions govern transfers of securities and cash within the Euroclear
system, withdrawal of securities and cash from the Euroclear system, and
receipts of payments with respect to securities in the Euroclear system. All
securities in the Euroclear system are held on a fungible basis without
attribution of specific securities to specific securities clearance accounts.
The Euroclear Operator acts under the Euroclear Terms and Conditions only on
behalf of member organizations of Euroclear and has no record of or relationship
with persons holding through those member organizations.

      The information in this prospectus concerning DTC, Euroclear and
Clearstream, and their book-entry systems, has been obtained from sources
believed to be reliable, but we do not take any responsibility for the accuracy
or completeness of that information.

      Holding and Transferring Book-Entry Certificates. Purchases of book-entry
certificates under the DTC system must be made by or through, and will be
recorded on the records of, the Financial Intermediary that maintains the
beneficial owner's account for that purpose. In turn, the Financial
Intermediary's ownership of those certificates will be recorded on the records
of DTC or, alternatively, if the Financial Intermediary does not maintain an
account with DTC, on the records of a participating firm that acts as agent for
the Financial Intermediary, whose interest will in turn be recorded on the
records of DTC. A beneficial owner of book-entry certificates must rely on the
foregoing procedures to evidence its beneficial ownership of those certificates.
DTC has no knowledge of the actual beneficial owners of the book-entry
certificates. DTC's records reflect only the identity of the direct participants
to whose


                                      -117-



accounts those certificates are credited, which may or may not be the actual
beneficial owners. The participants in the DTC system will remain responsible
for keeping account of their holdings on behalf of their customers.

      Transfers between participants in the DTC system will be effected in the
ordinary manner in accordance with DTC's rules and will be settled in same-day
funds. Transfers between direct account holders at Euroclear and Clearstream, or
between persons or entities participating indirectly in Euroclear or
Clearstream, will be effected in the ordinary manner in accordance with their
respective procedures and in accordance with DTC's rules.

      Cross-market transfers between direct participants in DTC, on the one
hand, and member organizations at Euroclear or Clearstream, on the other, will
be effected through DTC in accordance with DTC's rules and the rules of
Euroclear or Clearstream, as applicable. These cross-market transactions will
require, among other things, delivery of instructions by the applicable member
organization to Euroclear or Clearstream, as the case may be, in accordance with
the rules and procedures and within deadlines, Brussels time, established in
Euroclear or Clearstream, as the case may be. If the transaction complies with
all relevant requirements, Euroclear or Clearstream, as the case may be, will
then deliver instructions to its depositary to take action to effect final
settlement on its behalf.

      Because of time-zone differences, the securities account of a member
organization of Euroclear or Clearstream purchasing an interest in a global
certificate from a DTC participant that is not a member organization, 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. Transactions in interests in a book-entry
certificate settled during any securities settlement processing day will be
reported to the relevant member organization of Euroclear or Clearstream on the
same day. Cash received in Euroclear or Clearstream as a result of sales of
interests in a book-entry certificate by or through a member organization of
Euroclear or Clearstream, as the case may be, to a DTC participant that is not a
member organization will be received with value on the DTC settlement date, but
will not be available in the relevant Euroclear or Clearstream cash account
until the business day following settlement in DTC. The related prospectus
supplement will contain additional information regarding clearance and
settlement procedures for the book-entry certificates and with respect to tax
documentation procedures relating to the book-entry certificates.

      Conveyance of notices and other communications by DTC to DTC participants,
and by DTC participants to Financial Intermediaries and beneficial owners, will
be governed by arrangements among them, subject to any statutory or regulatory
requirements as may be in effect from time to time.

      Payments on the book-entry certificates will be made to DTC. DTC's
practice is to credit DTC participants' accounts on the related distribution
date in accordance with their respective holdings shown on DTC's records, unless
DTC has reason to believe that it will not receive payment on that date.
Disbursement of those payments by DTC participants to Financial Intermediaries
and beneficial owners will be--

      o     governed by standing instructions and customary practices, as is the
            case with securities held for the accounts of customers in bearer
            form or registered in street name, and

      o     the sole responsibility of each of those DTC participants, subject
            to any statutory or regulatory requirements in effect from time to
            time.

      Under a book-entry system, beneficial owners may receive payments after
the related distribution date.


                                      -118-



      The only "certificateholder" of book-entry certificates will be DTC or its
nominee. Parties to the governing documents for any series of offered
certificates need not recognize beneficial owners of book-entry certificates as
"certificateholders." The beneficial owners of book-entry certificates will be
permitted to exercise the rights of "certificateholders" only indirectly through
the DTC participants, who in turn will exercise their rights through DTC. We
have been informed that DTC will take action permitted to be taken by a
"certificateholder" only at the direction of one or more DTC participants. DTC
may take conflicting actions with respect to the book-entry certificates to the
extent that those actions are taken on behalf of Financial Intermediaries whose
holdings include those certificates.

      Because DTC can act only on behalf of DTC participants, who in turn act on
behalf of Financial Intermediaries and beneficial owners of the applicable
book-entry securities, the ability of a beneficial owner to pledge its interest
in a class of book-entry certificates to persons or entities that do not
participate in the DTC system, or otherwise to take actions with respect to its
interest in a class of book-entry certificates, may be limited due to the lack
of a physical certificate evidencing that interest.

      Issuance of Definitive Certificates. Unless we specify otherwise in the
related prospectus supplement, beneficial owners of affected offered
certificates initially issued in book-entry form will not be able to obtain
physical certificates that represent those offered certificates, unless:

      o     we advise the related trustee in writing that DTC is no longer
            willing or able to discharge properly its responsibilities as
            depository with respect to those offered certificates and we are
            unable to locate a qualified successor; or

      o     we notify DTC of our intent to terminate the book-entry system
            through DTC with respect to those offered certificates and, in the
            event applicable law and/or DTC's procedures require that the DTC
            participants holding beneficial interests in those offered
            certificates submit a withdrawal request to DTC in order to so
            terminate the book-entry system, we additionally notify those DTC
            participants and they submit a withdrawal request with respect to
            such termination.

      Upon the occurrence of either of the two events described in the prior
paragraph, the trustee or other designated party will be required to notify all
DTC participants, through DTC, of the availability of physical certificates with
respect to the affected offered certificates. Upon surrender by DTC of the
certificate or certificates representing a class of book-entry offered
certificates, together with instructions for registration, the related trustee
or other designated party will be required to issue to the beneficial owners
identified in those instructions physical certificates representing those
offered certificates.

                          DESCRIPTION OF CREDIT SUPPORT

GENERAL

      Credit support may be provided with respect to one or more classes of the
offered certificates of any series or with respect to the related underlying
mortgage loans or mortgage-backed securities. That credit support may be in the
form of any of the following:

      o     the subordination of one or more other classes of certificates of
            the same series;

      o     overcollateralization, whether in the form of mortgage assets or
            otherwise;

      o     the use of a letter of credit, a surety bond, an insurance policy, a
            guarantee;

      o     the establishment of one or more reserve funds; or


                                      -119-



      o     any combination of the foregoing.

      If and to the extent described in the related prospectus supplement, any
of the above forms of credit support may provide credit enhancement for
non-offered certificates, as well as offered certificates, or for more than one
series of certificates.

      If you are the beneficiary of any particular form of credit support, that
credit support may not protect you against all risks of loss and will not
guarantee payment to you of all amounts to which you are entitled under your
offered certificates. If losses or shortfalls occur that exceed the amount
covered by that credit support or that are of a type not covered by that credit
support, you will bear your allocable share of deficiencies. Moreover, if that
credit support covers the offered certificates of more than one class or series
and total losses on the related underlying mortgage loans or mortgage-backed
securities exceed the amount of that credit support, it is possible that the
holders of offered certificates of other classes and/or series will be
disproportionately benefited by that credit support to your detriment.

      If you are the beneficiary of any particular form of credit support, we
will include in the related prospectus supplement a description of the
following:

      o     the nature and amount of coverage under that credit support;

      o     any conditions to payment not otherwise described in this
            prospectus;

      o     any conditions under which the amount of coverage under that credit
            support may be reduced and under which that credit support may be
            terminated or replaced; and

      o     the material provisions relating to that credit support.

      Additionally, we will set forth in the related prospectus supplement
information with respect to the obligor, if any, under any instrument of credit
support.

SUBORDINATE CERTIFICATES

      If and to the extent described in the related prospectus supplement, one
or more classes of certificates of any series may be subordinate to one or more
other classes of certificates of that series. If you purchase subordinate
certificates, your right to receive payments out of collections and advances on
the related trust assets on any distribution date will be subordinated to the
corresponding rights of the holders of the more senior classes of certificates.
If and to the extent described in the related prospectus supplement, the
subordination of a class of certificates may not cover all types of losses or
shortfalls. In the related prospectus supplement, we will set forth information
concerning the method and amount of subordination provided by a class or classes
of subordinate certificates in a series and the circumstances under which that
subordination will be available.

      If the mortgage assets in any trust established by us are divided into
separate groups, each supporting a separate class or classes of certificates of
the related series, credit support may be provided by cross-support provisions
requiring that payments be made on senior certificates evidencing interests in
one group of those mortgage assets prior to payments on subordinate certificates
evidencing interests in a different group of those mortgage assets. We will
describe in the related prospectus supplement the manner and conditions for
applying any cross-support provisions.

OVERCOLLATERALIZATION

      If and to the extent described in the related prospectus supplement, the
mortgage assets underlying any series of offered certificates may generate
cashflows for the benefit of the related trust


                                      -120-



that, in the absence of default, will be in excess of the amount needed to make
all required payments with respect to the offered and non-offered certificates
of that series. This may be as a result of excess spread or because the mortgage
assets have a greater total principal balance than the total principal balance
of the certificates of the subject series. As and to the extent described in the
related prospectus supplement, the additional cashflow may be available to cover
losses or other shortfalls on one or more classes of related offered
certificates and/or to amortize one or more classes of related certificates.

INSURANCE OR GUARANTEES WITH RESPECT TO MORTGAGE LOANS

      The mortgage loans included in any trust established by us may be covered
for some default and/or loss risks by insurance policies or guarantees. If so,
we will describe in the related prospectus supplement the nature of those
default and/or loss risks and the extent of that coverage.

LETTERS OF CREDIT

      If and to the extent described in the related prospectus supplement,
deficiencies in amounts otherwise payable on a series of offered certificates or
select classes of those certificates will be covered by one or more letters of
credit, issued by a bank or other financial institution specified in the related
prospectus supplement. The issuer of a letter of credit will be obligated to
honor draws under that letter of credit in a total fixed dollar amount, net of
unreimbursed payments under the letter of credit, generally equal to a
percentage specified in the related prospectus supplement of the total principal
balance of some or all of the related underlying mortgage loans or
mortgage-backed securities as of the date the related trust was formed or of the
initial total principal balance of one or more classes of certificates of the
applicable series. The letter of credit may permit draws only in the event of
select types of losses and shortfalls. The amount available under the letter of
credit will, in all cases, be reduced to the extent of the unreimbursed payments
under it and may otherwise be reduced as described in the related prospectus
supplement. The obligations of the letter of credit issuer under the letter of
credit for any series of offered certificates will expire at the earlier of the
date specified in the related prospectus supplement or the termination of the
related trust.

CERTIFICATE INSURANCE AND SURETY BONDS

      If and to the extent described in the related prospectus supplement,
deficiencies in amounts otherwise payable on a series of offered certificates or
select classes of those certificates will be covered by insurance policies or
surety bonds provided by one or more insurance companies or sureties. Those
instruments may cover, with respect to one or more classes of the offered
certificates of the related series, timely payments of interest and principal or
timely payments of interest and payments of principal on the basis of a schedule
of principal payments set forth in or determined in the manner specified in the
related prospectus supplement. We will describe in the related prospectus
supplement any limitations on the draws that may be made under any of those
instruments.

RESERVE FUNDS

      If and to the extent described in the related prospectus supplement,
deficiencies in amounts otherwise payable on a series of offered certificates or
select classes of those certificates will be covered, to the extent of available
funds, by one or more reserve funds in which cash, a letter of credit, Permitted
Investments, a demand note or a combination of the foregoing, will be deposited,
in the amounts specified in the related prospectus supplement. If and to the
extent described in the related prospectus supplement, the reserve fund for the
related series of offered certificates may also be funded over time.

      Amounts on deposit in any reserve fund for a series of offered
certificates will be applied for the purposes, in the manner, and to the extent
specified in the related prospectus supplement. If and to the


                                      -121-



extent described in the related prospectus supplement, reserve funds may be
established to provide protection only against select types of losses and
shortfalls. Following each distribution date for the related series of offered
certificates, amounts in a reserve fund in excess of any required balance may be
released from the reserve fund under the conditions and to the extent specified
in the related prospectus supplement.

CREDIT SUPPORT WITH RESPECT TO MORTGAGE-BACKED SECURITIES

      If and to the extent described in the related prospectus supplement, any
mortgage-backed security included in one of our trusts and/or the mortgage loans
that back that security may be covered by one or more of the types of credit
support described in this prospectus. We will specify in the related prospectus
supplement, as to each of those forms of credit support, the information
indicated above with respect to that mortgage-backed security, to the extent
that the information is material and available.

                         LEGAL ASPECTS OF MORTGAGE LOANS

      Most, if not all, of the mortgage loans underlying a series of offered
certificates will be secured by multifamily and commercial properties in the
United States, its territories and possessions. However, some of those mortgage
loans may be secured by multifamily and commercial properties outside the United
States, its territories and possessions.

      The following discussion contains general summaries of select legal
aspects of mortgage loans secured by multifamily and commercial properties in
the United States. Because these legal aspects are governed by applicable state
law, which may differ substantially from state to state, the summaries do not
purport to be complete, to reflect the laws of any particular state, or to
encompass the laws of all jurisdictions in which the security for the mortgage
loans underlying the offered certificates is situated. Accordingly, you should
be aware that the summaries are qualified in their entirety by reference to the
applicable laws of those states. See "THE TRUST FUND--Mortgage Loans."

      If a significant percentage of mortgage loans underlying a series of
offered certificates, are secured by properties in a particular state, we will
discuss the relevant state laws, to the extent they vary materially from this
discussion, in the related prospectus supplement.

GENERAL

      Each mortgage loan underlying a series of offered certificates will be
evidenced by a note or bond and secured by an instrument granting a security
interest in real property. The instrument granting a security interest in real
property may be a mortgage, deed of trust or a deed to secure debt, depending
upon the prevailing practice and law in the state in which that real property is
located. Mortgages, deeds of trust and deeds to secure debt are often
collectively referred to in this prospectus as "mortgages." A mortgage creates a
lien upon, or grants a title interest in, the real property covered by the
mortgage, and represents the security for the repayment of the indebtedness
customarily evidenced by a promissory note. The priority of the lien created or
interest granted will depend on--

      o     the terms of the mortgage,

      o     the terms of separate subordination agreements or intercreditor
            agreements with others that hold interests in the real property,

      o     the knowledge of the parties to the mortgage, and


                                      -122-



      o     in general, the order of recordation of the mortgage in the
            appropriate public recording office.

      However, the lien of a recorded mortgage will generally be subordinate to
later-arising liens for real estate taxes and assessments and other charges
imposed under governmental police powers.

TYPES OF MORTGAGE INSTRUMENTS

      There are two parties to a mortgage--

      o     a mortgagor, who is the owner of the encumbered interest in the real
            property, and

      o     a mortgagee, who is the lender.

      In general, the mortgagor is also the borrower.

      In contrast, a deed of trust is a three-party instrument. The parties to a
deed of trust are--

      o     the trustor, who is the equivalent of a mortgagor,

      o     the trustee to whom the real property is conveyed, and

      o     the beneficiary for whose benefit the conveyance is made, who is the
            lender.

      Under a deed of trust, the trustor grants the property, irrevocably until
the debt is paid, in trust and generally with a power of sale, to the trustee to
secure repayment of the indebtedness evidenced by the related note.

      A deed to secure debt typically has two parties. Under a deed to secure
debt, the grantor, who is the equivalent of a mortgagor, conveys title to the
real property to the grantee, who is the lender, generally with a power of sale,
until the debt is repaid.

      Where the borrower is a land trust, there would be an additional party
because legal title to the property is held by a land trustee under a land trust
agreement for the benefit of the borrower. At origination of a mortgage loan
involving a land trust, the borrower may execute a separate undertaking to make
payments on the mortgage note. In no event is the land trustee personally liable
for the mortgage note obligation.

      The mortgagee's authority under a mortgage, the trustee's authority under
a deed of trust and the grantee's authority under a deed to secure debt are
governed by:

      o     the express provisions of the related instrument,

      o     the law of the state in which the real property is located,

      o     various federal laws, and

      o     in some deed of trust transactions, the directions of the
            beneficiary.

INSTALLMENT CONTRACTS

      The mortgage loans underlying your offered certificates may consist of
installment contracts. Under an installment contract the seller retains legal
title to the property and enters into an agreement with the purchaser for
payment of the purchase price, plus interest, over the term of the installment


                                      -123-



contract. Only after full performance by the borrower of the contract is the
seller obligated to convey title to the real estate to the purchaser. During the
period that the installment contract is in effect, the purchaser is generally
responsible for maintaining the property in good condition and for paying real
estate taxes, assessments and hazard insurance premiums associated with the
property.

      The seller's enforcement of an installment contract varies from state to
state. Generally, installment contracts provide that upon a default by the
purchaser, the purchaser loses his or her right to occupy the property, the
entire indebtedness is accelerated, and the purchaser's equitable interest in
the property is forfeited. The seller in this situation does not have to
foreclose in order to obtain title to the property, although in some cases a
quiet title action is in order if the purchaser has filed the installment
contract in local land records and an ejectment action may be necessary to
recover possession. In a few states, particularly in cases of purchaser default
during the early years of an installment contract, the courts will permit
ejectment of the purchaser and a forfeiture of his or her interest in the
property.

      However, most state legislatures have enacted provisions by analogy to
mortgage law protecting borrowers under installment contracts from the harsh
consequences of forfeiture. Under those statutes, a judicial or nonjudicial
foreclosure may be required, the seller may be required to give notice of
default and the borrower may be granted some grace period during which the
contract may be reinstated upon full payment of the default amount and the
purchaser may have a post-foreclosure statutory redemption right. In other
states, courts in equity may permit a purchaser with significant investment in
the property under an installment contract for the sale of real estate to share
in the proceeds of sale of the property after the indebtedness is repaid or may
otherwise refuse to enforce the forfeiture clause. Nevertheless, generally
speaking, the seller's procedures for obtaining possession and clear title under
an installment contract for the sale of real estate in a given state are simpler
and less time-consuming and costly than are the procedures for foreclosing and
obtaining clear title to a mortgaged property.

LEASES AND RENTS

      A mortgage that encumbers an income-producing property often contains an
assignment of rents and leases and/or may be accompanied by a separate
assignment of rents and leases. Under an assignment of rents and leases, the
borrower assigns to the lender the borrower's right, title and interest as
landlord under each lease and the income derived from each lease. However, the
borrower retains a revocable license to collect the rents, provided there is no
default and the rents are not directly paid to the lender. If the borrower
defaults, the license terminates and the lender is entitled to collect the
rents. Local law may require that the lender take possession of the property
and/or obtain a court-appointed receiver before becoming entitled to collect the
rents.

      In most states, hotel and motel room rates are considered accounts
receivable under the UCC. Room rates are generally pledged by the borrower as
additional security for the loan when a mortgage loan is secured by a hotel or
motel. In general, the lender must file financing statements in order to perfect
its security interest in the room rates and must file continuation statements,
generally every five years, to maintain that perfection. Mortgage loans secured
by hotels or motels may be included in one of our trusts even if the security
interest in the room rates was not perfected or the requisite UCC filings were
allowed to lapse. A lender will generally be required to commence a foreclosure
action or otherwise take possession of the property in order to enforce its
rights to collect the room rates following a default, even if the lender's
security interest in room rates is perfected under applicable nonbankruptcy law.

      In the bankruptcy setting, the lender will be stayed from enforcing its
rights to collect hotel and motel room rates. However, the room rates will
constitute cash collateral and cannot be used by the bankrupt borrower--

      o     without a hearing or the lender's consent, or


                                      -124-



      o     unless the lender's interest in the room rates is given adequate
            protection.

      For purposes of the foregoing, the adequate protection may include a cash
payment for otherwise encumbered funds or a replacement lien on unencumbered
property, in either case equal in value to the amount of room rates that the
bankrupt borrower proposes to use. See "--Bankruptcy Laws" below.

PERSONALTY

      Some types of income-producing real properties, such as hotels, motels and
nursing homes, may include personal property, which may, to the extent it is
owned by the borrower and not previously pledged, constitute a significant
portion of the property's value as security. The creation and enforcement of
liens on personal property are governed by the UCC. Accordingly, if a borrower
pledges personal property as security for a mortgage loan, the lender generally
must file UCC financing statements in order to perfect its security interest in
the personal property and must file continuation statements, generally every
five years, to maintain that perfection. Mortgage loans secured in part by
personal property may be included in one of our trusts even if the security
interest in the personal property was not perfected or the requisite UCC filings
were allowed to lapse.

FORECLOSURE

      General. Foreclosure is a legal procedure that allows the lender to
recover its mortgage debt by enforcing its rights and available legal remedies
under the mortgage. If the borrower defaults in payment or performance of its
obligations under the note or mortgage, the lender has the right to institute
foreclosure proceedings to sell the real property security at public auction to
satisfy the indebtedness.

      Foreclosure Procedures Vary From State to State.  The two primary methods
of foreclosing a mortgage are--

      o     judicial foreclosure, involving court proceedings, and

      o     nonjudicial foreclosure under a power of sale granted in the
            mortgage instrument.

      Other foreclosure procedures are available in some states, but they are
either infrequently used or available only in limited circumstances.

      A foreclosure action is subject to most of the delays and expenses of
other lawsuits if defenses are raised or counterclaims are interposed. A
foreclosure action sometimes requires several years to complete.

      Judicial Foreclosure. A judicial foreclosure proceeding is conducted in a
court having jurisdiction over the mortgaged property. Generally, a lender
initiates the action by the service of legal pleadings upon--

      o     all parties having a subordinate interest of record in the real
            property, and

      o     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 necessary parties, including defendants. When the
lender's right to foreclose is contested, the legal proceedings can be
time-consuming. The court generally issues a judgment of foreclosure and
appoints a referee or other officer to conduct a public sale of the mortgaged
property upon successful completion of


                                      -125-



a judicial foreclosure proceeding. The proceeds of that public sale are used to
satisfy the judgment. The procedures that govern these public sales vary from
state to state.

      Equitable and Other Limitations on Enforceability of Particular
Provisions. United States courts have traditionally imposed general equitable
principles to limit the remedies available to lenders in foreclosure actions.
These principles are generally designed to relieve borrowers from the effects of
mortgage defaults perceived as harsh or unfair. Relying on these principles, a
court may:

      o     alter the specific terms of a loan to the extent it considers
            necessary to prevent or remedy an injustice, undue oppression or
            overreaching;

      o     require the lender to undertake affirmative actions to determine the
            cause of the borrower's default and the likelihood that the borrower
            will be able to reinstate the loan;

      o     require the lender to reinstate a loan or recast a payment schedule
            in order to accommodate a borrower that is suffering from a
            temporary financial disability; or

      o     limit the right of the lender to foreclose in the case of a
            nonmonetary default, such as--

            1.    a failure to adequately maintain the mortgaged property, or

            2.    an impermissible further encumbrance of the mortgaged
                  property.

      Some courts have addressed the issue of whether federal or state
constitutional provisions reflecting due process concerns for adequate notice
require that a borrower receive notice in addition to statutorily-prescribed
minimum notice. For the most part, these cases have--

      o     upheld the reasonableness of the notice provisions, or

      o     found that a public sale under a mortgage providing for a power of
            sale does not involve sufficient state action to trigger
            constitutional protections.

      In addition, some states may have statutory protection such as the right
of the borrower to reinstate its mortgage loan after commencement of foreclosure
proceedings but prior to a foreclosure sale.

      Nonjudicial Foreclosure/Power of Sale. In states permitting nonjudicial
foreclosure proceedings, foreclosure of a deed of trust is generally
accomplished by a nonjudicial trustee's sale under a power of sale typically
granted in the deed of trust. A power of sale may also be contained in any other
type of mortgage instrument if applicable law so permits. A power of sale under
a deed of trust allows a nonjudicial public sale to be conducted generally
following--

      o     a request from the beneficiary/lender to the trustee to sell the
            property upon default by the borrower, and

      o     notice of sale is given in accordance with the terms of the deed of
            trust and applicable state law.

      In some states, prior to a nonjudicial public sale, the trustee under the
deed of trust must--

      o     record a notice of default and notice of sale, and

      o     send a copy of those notices to the borrower and to any other party
            who has recorded a request for a copy of them.


                                      -126-



      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. Some
states require a reinstatement period during which the borrower or junior
lienholder may have the right to cure the default by paying the entire actual
amount in arrears, without regard to the acceleration of the indebtedness, plus
the lender's expenses incurred in enforcing the obligation. In other states, the
borrower or the junior lienholder has only the right to pay off the entire debt
to prevent the foreclosure sale. Generally, state law governs the procedure for
public sale, the parties entitled to notice, the method of giving notice and the
applicable time periods.

      Public Sale. A third party may be unwilling to purchase a mortgaged
property at a public sale because of--

      o     the difficulty in determining the exact status of title to the
            property due to, among other things, redemption rights that may
            exist, and

      o     the possibility that physical deterioration of the property may have
            occurred during the foreclosure proceedings.

      As a result of the foregoing, it is common for the lender to purchase the
mortgaged property and become its owner, subject to the borrower's right in some
states to remain in possession during a redemption period. In that case, the
lender will have both the benefits and burdens of ownership, including the
obligation to pay debt service on any senior mortgages, to pay taxes, to obtain
casualty insurance and to make repairs necessary to render the property suitable
for sale. The costs of operating and maintaining a commercial or multifamily
residential property may be significant and may be greater than the income
derived from that property. The lender also will commonly obtain the services of
a real estate broker and pay the broker's commission in connection with the sale
or lease of the property. Whether, the ultimate proceeds of the sale of the
property equal the lender's investment in the property depends upon market
conditions. Moreover, because of the expenses associated with acquiring, owning
and selling a mortgaged property, a lender could realize an overall loss on the
related mortgage loan even if the mortgaged property is sold at foreclosure, or
resold after it is acquired through foreclosure, for an amount equal to the full
outstanding principal amount of the loan plus accrued interest.

      The holder of a junior mortgage that forecloses on a mortgaged property
does so subject to senior mortgages and any other prior liens. In addition, it
may be obliged to keep senior mortgage loans current in order to avoid
foreclosure of its interest in the property. Furthermore, if the foreclosure of
a junior mortgage triggers the enforcement of a due-on-sale clause contained in
a senior mortgage, the junior mortgagee could be required to pay the full amount
of the senior mortgage indebtedness or face foreclosure.

      Rights of Redemption.  The purposes of a foreclosure action are--

      o     to enable the lender to realize upon its security, and

      o     to bar the borrower, and all persons who have interests in the
            property that are subordinate to that of the foreclosing lender,
            from exercising their equity of redemption.

      The doctrine of equity of redemption provides that, until the property
encumbered by a mortgage has been sold in accordance with a properly conducted
foreclosure and foreclosure sale, those having interests that are subordinate to
that of the foreclosing lender have an equity of redemption and may redeem the
property by paying the entire debt with interest. Those having an equity of
redemption must


                                      -127-



generally be made parties to the foreclosure proceeding in order for their
equity of redemption to be terminated.

      The equity of redemption is a common-law, nonstatutory right which should
be distinguished from post-sale statutory rights of redemption. In some states,
the borrower and foreclosed junior lienors are given a statutory period in which
to redeem the property after sale under a deed of trust or foreclosure of a
mortgage. In some states, statutory redemption may occur only upon payment of
the foreclosure sale price. In other states, redemption may be permitted if the
former borrower pays only a portion of the sums due. A statutory right of
redemption will diminish the ability of the lender to sell the foreclosed
property because the exercise of a right of redemption would defeat the title of
any purchaser through a foreclosure. Consequently, the practical effect of the
redemption right is to force the lender to maintain the property and pay the
expenses of ownership until the redemption period has expired. In some states, a
post-sale statutory right of redemption may exist following a judicial
foreclosure, but not following a trustee's sale under a deed of trust.

      One Action and Security First Rules. Some states (including California)
have laws that prohibit more than one "judicial action" to enforce a mortgage
obligation secured by a mortgage on real property or an interest therein, and
some courts have construed the term "judicial action" broadly. In addition, some
states (including California) require that the lender proceed first against any
real property security for such mortgage obligation before proceeding directly
upon the secured obligation itself. In the case where either a
cross-collateralized, cross-defaulted or a multi-property mortgage loan is
secured by real properties located in multiple states, the special servicer may
be required to foreclose first on properties located in states where such "one
action" and/or "security first" rules apply (and where non-judicial foreclosure
is permitted) before foreclosing on properties located in the states where
judicial foreclosure is the only permitted method of foreclosure. Otherwise, a
second action in a state with "one action" rules might be precluded because of a
prior first action, even if such first action occurred in a state without "one
action" rules. Moreover, while the consequences of breaching these rules will
vary from jurisdiction to jurisdiction, as a general matter, a lender who
proceeds in violation of these rules may run the risk of forfeiting collateral
and/or even the right to enforce the underlying obligation. In addition, under
certain circumstances, a lender with respect to a real property located in a
"one action" or "security first" jurisdiction may be precluded from obtaining a
deficiency judgment against the borrower following foreclosure or sale under a
deed of trust (unless there has been a judicial foreclosure). Finally, in some
jurisdictions, the benefits of such laws may be available not just to the
underlying obligor, but also to any guarantor of the underlying obligation,
thereby limiting the ability of the lender to recover against a guarantor
without first complying with the applicable anti-deficiency statutes.

      Anti-Deficiency Legislation. Some or all of the mortgage loans underlying
a series of offered certificates may be nonrecourse loans. Recourse in the case
of a default on a non-recourse mortgage loan will be limited to the mortgaged
property and any other assets that were pledged to secure the mortgage loan.
However, even if a mortgage loan by its terms provides for recourse to the
borrower's other assets, a lender's ability to realize upon those assets may be
limited by state law. For example, in some states, a lender cannot obtain a
deficiency judgment against the borrower following foreclosure or sale under a
deed of trust. A deficiency judgment is a personal judgment against the former
borrower equal to the difference between the net amount realized upon the public
sale of the real property and the amount due to the lender. Other state statutes
may require the lender to exhaust the security afforded under a mortgage before
bringing a personal action against the borrower. In other states, the lender has
the option of bringing a personal action against the borrower on the debt
without first exhausting the security, but in doing so, the lender may be deemed
to have elected a remedy and thus may be precluded from foreclosing upon the
security. Consequently, lenders will usually proceed first against the security
in states where an election of remedy provision exists. Other statutory
provisions limit any deficiency judgment to the excess of the outstanding debt
over the fair market value of the property at the time of the sale. These


                                      -128-



other statutory provisions are intended to protect borrowers from exposure to
large deficiency judgments that might result from bidding at below-market values
at the foreclosure sale. In some states, exceptions to the anti-deficiency
statutes are provided for in certain instances where the value of the lender's
security has been impaired by acts or omissions of the borrower such as for
waste upon the property. Finally, some statutes may preclude deficiency
judgments altogether with respect to certain kinds of obligations such as
purchase-money indebtedness. In some jurisdictions the courts have extended the
benefits of this legislation to the guarantors of the underlying obligation as
well.

      Leasehold Considerations. Some or all of the mortgage loans underlying a
series of offered certificates may be secured by a mortgage on the borrower's
leasehold interest under a ground lease. Leasehold mortgage loans are subject to
some risks not associated with mortgage loans secured by a lien on the fee
estate of the borrower. The most significant of these risks is that if the
borrower's leasehold were to be terminated upon a lease default, the leasehold
mortgagee would lose its security. This risk may be lessened if the ground
lease:

      o     requires the lessor to give the leasehold mortgagee notices of
            lessee defaults and an opportunity to cure them,

      o     permits the leasehold estate to be assigned to and by the leasehold
            mortgagee or the purchaser at a foreclosure sale, and

      o     contains other protective provisions typically required by prudent
            lenders to be included in a ground lease.

      Some mortgage loans underlying a series of offered certificates, however,
may be secured by ground leases which do not contain these provisions.

      Cooperative Shares. Some or all of the mortgage loans underlying a series
of offered certificates may be secured by a security interest on the borrower's
ownership interest in shares, and the proprietary leases belonging to those
shares, allocable to cooperative dwelling units that may be vacant or occupied
by nonowner tenants. Loans secured in this manner are subject to some risks not
associated with mortgage loans secured by a lien on the fee estate of a borrower
in real property. Loans secured in this manner typically are subordinate to the
mortgage, if any, on the cooperative's building. That mortgage, if foreclosed,
could extinguish the equity in the building and the proprietary leases of the
dwelling units derived from ownership of the shares of the cooperative. Further,
transfer of shares in a cooperative is subject to various regulations as well as
to restrictions under the governing documents of the cooperative. The shares may
be canceled in the event that associated maintenance charges due under the
related proprietary leases are not paid. Typically, a recognition agreement
between the lender and the cooperative provides, among other things, that the
lender may cure a default under a proprietary lease.

      Under the laws applicable in many states, "foreclosure" on cooperative
shares is accomplished by a sale in accordance with the provisions of Article 9
of the UCC and the security agreement relating to the shares. Article 9 of the
UCC requires that a sale be conducted in a commercially reasonable manner, which
may be dependent upon, among other things, the notice given the debtor and the
method, manner, time, place and terms of the sale. Article 9 of the UCC provides
that the proceeds of the sale will be applied first to pay the costs and
expenses of the sale and then to satisfy the indebtedness secured by the
lender's security interest. A recognition agreement, however, generally provides
that the lender's right to reimbursement is subject to the right of the
cooperative corporation to receive sums due under the proprietary leases. 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.


                                      -129-



      In the case of foreclosure on a building 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 that apply to certain tenants who elected to
remain in the building but who did not purchase shares in the cooperative when
the building was so converted.

BANKRUPTCY LAWS

      Operation of the U.S. Bankruptcy Code and related state laws may interfere
with or affect the ability of a lender to realize upon collateral or to enforce
a deficiency judgment. For example, under the U.S. Bankruptcy Code, virtually
all actions, including foreclosure actions and deficiency judgment proceedings,
to collect a debt are automatically stayed upon the filing of the bankruptcy
petition. Often, no interest or principal payments are made during the course of
the bankruptcy case. The delay caused by an automatic stay and its consequences
can be significant. Also, under the U.S. 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 the junior lien.

      Under the U.S. Bankruptcy Code, the amount and terms of a mortgage loan
secured by a lien on property of the debtor may be modified provided that
substantive and procedural safeguards protective of the lender are met. A
bankruptcy court may, among other things--

      o     reduce the secured portion of the outstanding amount of the loan to
            the then-current value of the property, thereby leaving the lender a
            general unsecured creditor for the difference between the
            then-current value of the property and the outstanding balance of
            the loan;

      o     reduce the amount of each scheduled payment, by means of a reduction
            in the rate of interest and/or an alteration of the repayment
            schedule, with or without affecting the unpaid principal balance of
            the loan;

      o     extend or shorten the term to maturity of the loan;

      o     permit the bankrupt borrower to cure of the subject loan default by
            paying the arrearage over a number of years; or

      o     permit the bankrupt borrower, through its rehabilitative plan, to
            reinstate the loan payment schedule even if the lender has obtained
            a final judgment of foreclosure prior to the filing of the debtor's
            petition.

      Federal bankruptcy law may also interfere with or affect the ability of a
secured lender to enforce the borrower's assignment of rents and leases related
to the mortgaged property. A lender may be stayed from enforcing the assignment
under the U.S. Bankruptcy Code. In addition, the legal proceedings necessary to
resolve the issue could be time-consuming, and result in delays in the lender's
receipt of the rents. However, recent amendments to the U.S. Bankruptcy Code may
minimize the impairment of the lender's ability to enforce the borrower's
assignment of rents and leases. In addition to the inclusion of hotel revenues
within the definition of cash collateral as noted above, the amendments provide
that a pre-petition security interest in rents or hotel revenues is designed to
overcome those cases holding that a security interest in rents is unperfected
under the laws of some states until the lender has taken some further action,
such as commencing foreclosure or obtaining a receiver prior to activation of
the assignment of rents.

      A borrower's ability to make payment on a mortgage loan may be impaired by
the commencement of a bankruptcy case relating to the tenant under a lease of
the related property. Under


                                      -130-



the U.S. Bankruptcy Code, the filing of a petition in bankruptcy by or on behalf
of a tenant results in a stay in bankruptcy against the commencement or
continuation of any state court proceeding for--

      o     past due rent,

      o     accelerated rent,

      o     damages, or

      o     a summary eviction order with respect to a default under the lease
            that occurred prior to the filing of the tenant's bankruptcy
            petition.

      In addition, the U.S. Bankruptcy Code generally provides that a trustee or
debtor-in-possession may, subject to approval of the court:

      o     assume the lease and either retain it or assign it to a third party,
            or

      o     reject the lease.

      If the lease is assumed, the trustee, debtor-in-possession or assignee, if
applicable, must cure any defaults under the lease, compensate the lessor for
its losses and provide the lessor with adequate assurance of future performance.
These remedies may be insufficient, and any assurances provided to the lessor
may be inadequate. If the lease is rejected, the lessor will be treated, except
potentially to the extent of any security deposit, as an unsecured creditor with
respect to its claim for damages for termination of the lease. The U.S.
Bankruptcy Code also limits a lessor's damages for lease rejection to:

      o     the rent reserved by the lease without regard to acceleration for
            the greater of one year, or 15%, not to exceed three years, of the
            remaining term of the lease, plus

      o     unpaid rent to the earlier of the surrender of the property or the
            lessee's bankruptcy filing.

ENVIRONMENTAL CONSIDERATIONS

      General. A lender may be subject to environmental risks when taking a
security interest in real property. Of particular concern may be properties that
are or have been used for industrial, manufacturing, military or disposal
activity. Those environmental risks include the possible diminution of the value
of a contaminated property or, as discussed below, potential liability for
clean-up costs or other remedial actions that could exceed the value of the
property or the amount of the lender's loan. In some circumstances, a lender may
decide to abandon a contaminated real property as collateral for its loan rather
than foreclose and risk liability for clean-up costs.

      Superlien Laws. Under the laws of many states, contamination on a property
may give rise to a lien on the property for clean-up costs. In several states,
that lien has priority over all existing liens, including those of existing
mortgages. In these states, the lien of a mortgage may lose its priority to that
superlien.

      CERCLA. The federal Comprehensive Environmental Response, Compensation and
Liability Act of 1980, as amended, imposes strict liability on present and past
"owners" and "operators" of contaminated real property for the costs of
clean-up. A secured lender may be liable as an "owner" or "operator" of a
contaminated mortgaged property if agents or employees of the lender have
participated in the management of the property or the operations of the
borrower. Liability may exist even if the lender did not cause or contribute to
the contamination and regardless of whether the lender has actually taken
possession of the contaminated mortgaged property through foreclosure, deed in
lieu of foreclosure or


                                      -131-



otherwise. Moreover, liability is not limited to the original or unamortized
principal balance of a loan or to the value of the property securing a loan.
Excluded from CERCLA's definition of "owner" or "operator," however, is a person
who, without participating in the management of the facility, holds indicia of
ownership primarily to protect his security interest. This is the so called
"secured creditor exemption."

      The Asset Conservation, Lender Liability and Deposit Insurance Act of 1996
(the "Lender Liability Act") amended, among other things, the provisions of
CERCLA with respect to lender liability and the secured creditor exemption. The
Lender Liability Act offers substantial protection to lenders by defining the
activities in which a lender can engage and still have the benefit of the
secured creditor exemption. In order for a lender to be deemed to have
participated in the management of a mortgaged property, the lender must actually
participate in the operational affairs of the property of the borrower. The
Lender Liability Act provides that "merely having the capacity to influence, or
unexercised right to control" operations does not constitute participation in
management. A lender will lose the protection of the secured creditor exemption
only if--

      o     it exercises decision-making control over a borrower's environmental
            compliance and hazardous substance handling and disposal practices,
            or

      o     assumes day-to-day management of operational functions of a
            mortgaged property.

      The Lender Liability Act also provides that a lender will continue to have
the benefit of the secured creditor exemption even if it forecloses on a
mortgaged property, purchases it at a foreclosure sale or accepts a deed-in-lieu
of foreclosure, provided that the lender seeks to sell that property at the
earliest practicable commercially reasonable time on commercially reasonable
terms.

      CERCLA does not apply to petroleum products, and the secured creditor
exclusion 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 storage tanks,
except heating oil tanks. The Environmental Protection Agency has adopted a
lender liability rule for underground storage tanks (USTs) under Subtitle I of
RCRA. Under that rule a lender with a security interest in an UST or real
property containing an UST is not liable as an "owner" or "operator" so long as
the lender does not engage in decision making control of the use, storage,
filing or dispensing of petroleum contained in the UST, exercise control over
the daily operation of the UST, or engage in petroleum production, refining or
marketing. Moreover, under the Lender Liability Act, the protections accorded to
lenders under CERCLA are also accorded to holders of security interests in
underground petroleum storage tanks. It should be noted, however, that liability
for cleanup of petroleum contamination may be governed by state law, which may
not provide for any specific protection for secured creditors, or alternatively,
may not impose liability on secured creditors at all.

      Other Federal and State Laws. Many states have statutes similar to CERCLA,
and not all those statutes provide for a secured creditor exemption. In
addition, under federal law, there is potential liability relating to hazardous
wastes and underground storage tanks under the federal Resource Conservation and
Recovery Act.

      Some federal, state and local laws, regulations and ordinances govern the
management, removal, encapsulation or disturbance of asbestos-containing
materials. These laws, as well as common law standards, may--

      o     impose liability for releases of or exposure to asbestos-containing
            materials, and


                                      -132-



      o     provide for third parties to seek recovery from owners or operators
            of real properties for personal injuries associated with those
            releases.

      Federal legislation requires owners of residential housing constructed
prior to 1978 to disclose to potential residents or purchasers any known
lead-based paint hazards and will impose treble damages for any failure to
disclose. In addition, the ingestion of lead-based paint chips or dust particles
by children can result in lead poisoning. If lead-based paint hazards exist at a
property, then the owner of that property may be held liable for injuries and
for the costs of removal or encapsulation of the lead-based paint.

      In a few states, transfers of some types of properties are conditioned
upon cleanup of contamination prior to transfer. In these cases, a lender that
becomes the owner of a property through foreclosure, deed in lieu of foreclosure
or otherwise, may be required to clean up the contamination before selling or
otherwise transferring the property.

      Beyond statute-based environmental liability, there exist common law
causes of action related to hazardous environmental conditions on a property,
such as actions based on nuisance or on toxic tort resulting in death, personal
injury or damage to property. While it may be more difficult to hold a lender
liable under common law causes of action, unanticipated or uninsured liabilities
of the borrower may jeopardize the borrower's ability to meet its loan
obligations.

      Federal, state and local environmental regulatory requirements change
often. It is possible that compliance with a new regulatory requirement could
impose significant compliance costs on a borrower. These costs may jeopardize
the borrower's ability to meet its loan obligations.

      Additional Considerations. The cost of remediating hazardous substance
contamination at a property can be substantial. If a lender becomes liable, it
can bring an action for contribution against the owner or operator who created
the environmental hazard. However, that individual or entity may be without
substantial assets. Accordingly, it is possible that the costs could become a
liability of the related trust and occasion a loss to the related
certificateholders.

      If the operations on a foreclosed property are subject to environmental
laws and regulations, the lender will be required to operate the property in
accordance with those laws and regulations. This compliance may entail
substantial expense, especially in the case of industrial or manufacturing
properties.

      In addition, a lender may be obligated to disclose environmental
conditions on a property to government entities and/or to prospective buyers,
including prospective buyers at a foreclosure sale or following foreclosure.
This disclosure may decrease the amount that prospective buyers are willing to
pay for the affected property, sometimes substantially.

DUE-ON-SALE AND DUE-ON-ENCUMBRANCE PROVISIONS

      Some or all of the mortgage loans underlying a series of offered
certificates may contain due-on-sale and due-on-encumbrance clauses that purport
to permit the lender to accelerate the maturity of the loan if the borrower
transfers or encumbers the mortgaged property. In recent years, court decisions
and legislative actions placed substantial restrictions on the right of lenders
to enforce these clauses in many states. However, the Garn-St Germain Depository
Institutions Act of 1982 generally preempts state laws that prohibit the
enforcement of due-on-sale clauses and permits lenders to enforce these clauses
in accordance with their terms, subject to the limitations prescribed in that
act and the regulations promulgated under that act. The inability to enforce a
due-on-sale clause may result in transfer of the related mortgaged property to
an uncreditworthy person, which could increase the likelihood of default


                                      -133-



and thereby may affect the average life of the mortgage loans and the number of
mortgage loans which may extend to maturity.

JUNIOR LIENS; RIGHTS OF HOLDERS OF SENIOR LIENS

      Any of our trusts may include mortgage loans secured by junior liens,
while the loans secured by the related senior liens may not be included in that
trust. The primary risk to holders of mortgage loans secured by junior liens is
the possibility that adequate funds will not be received in connection with a
foreclosure of the related senior liens to satisfy fully both the senior loans
and the junior loan.

      In the event that a holder of a senior lien forecloses on a mortgaged
property, the proceeds of the foreclosure or similar sale will be applied as
follows:

      o     first, to the payment of court costs and fees in connection with the
            foreclosure;

      o     second, to real estate taxes;

      o     third, in satisfaction of all principal, interest, prepayment or
            acceleration penalties, if any, and any other sums due and owing to
            the holder of the senior liens; and

      o     last, in satisfaction of all principal, interest, prepayment and
            acceleration penalties, if any, and any other sums due and owing to
            the holder of the junior mortgage loan.

SUBORDINATE FINANCING

      Some mortgage loans underlying a series of offered certificates may not
restrict the ability of the borrower to use the mortgaged property as security
for one or more additional loans, or the restrictions may be unenforceable.
Where a borrower encumbers a mortgaged property with one or more junior liens,
the senior lender is subjected to the following additional risks:

      o     the borrower may have difficulty servicing and repaying multiple
            loans;

      o     if the subordinate financing permits recourse to the borrower, as is
            frequently the case, and the senior loan does not, a borrower may
            have more incentive to repay sums due on the subordinate loan;

      o     acts of the senior lender that prejudice the junior lender or impair
            the junior lender's security, such as the senior lender's agreeing
            to an increase in the principal amount of or the interest rate
            payable on the senior loan, may create a superior equity in favor of
            the junior lender;

      o     if the borrower defaults on the senior loan and/or any junior loan
            or loans, the existence of junior loans and actions taken by junior
            lenders can impair the security available to the senior lender and
            can interfere with or delay the taking of action by the senior
            lender; and

      o     the bankruptcy of a junior lender may operate to stay foreclosure or
            similar proceedings by the senior lender.

DEFAULT INTEREST AND LIMITATIONS ON PREPAYMENTS

      Notes and mortgages may contain provisions that obligate the borrower to
pay a late charge or additional interest if payments are not timely made. They
may also contain provisions that prohibit prepayments for a specified period
and/or condition prepayments upon the borrower's payment of


                                      -134-



prepayment premium, fee or charge. In some states, there are or may be specific
limitations upon the late charges that a lender may collect from a borrower for
delinquent payments. Some states also limit the amounts that a lender may
collect from a borrower as an additional charge if the loan is prepaid. In
addition, the enforceability of provisions that provide for prepayment premiums,
fees and charges upon an involuntary prepayment is unclear under the laws of
many states.

APPLICABILITY OF USURY LAWS

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

AMERICANS WITH DISABILITIES ACT

      Under Title III of the Americans with Disabilities Act of 1990 and rules
promulgated under that act, in order to protect individuals with disabilities,
owners of public accommodations, such as hotels, restaurants, shopping centers,
hospitals, schools and social service center establishments, must remove
architectural and communication barriers which are structural in nature from
existing places of public accommodation to the extent "readily achievable." In
addition, under the ADA, alterations to a place of public accommodation or a
commercial facility are to be made so that, to the maximum extent feasible, the
altered portions are readily accessible to and usable by disabled individuals.
The "readily achievable" standard takes into account, among other factors, the
financial resources of the affected property owner, landlord or other applicable
person. In addition to imposing a possible financial burden on the borrower in
its capacity as owner or landlord, the ADA may also impose requirements on a
foreclosing lender who succeeds to the interest of the borrower as owner or
landlord. Furthermore, because the "readily achievable" standard may vary
depending on the financial condition of the owner or landlord, a foreclosing
lender that is financially more capable than the borrower of complying with the
requirements of the ADA may be subject to more stringent requirements than those
to which the borrower is subject.

SERVICEMEMBERS CIVIL RELIEF ACT

      Under the terms of the Servicemembers Civil Relief Act, as amended, a
borrower who enters military service after the origination of the borrower's
mortgage loan, including a borrower who was in reserve status and is called to
active duty after origination of the mortgage loan, may not be charged interest,
including fees and charges, above an annual rate of 6% during the period of the
borrower's active duty status, unless a court orders otherwise upon application
of the lender. The Relief Act applies to individuals who are members of the
Army, Navy, Air Force, Marines, National Guard, Reserves, Coast Guard and
officers of the U.S. Public Health Service assigned to duty with the military.
Because the Relief Act applies to individuals who enter military service,
including reservists who are called to active duty, after origination of the
related mortgage loan, no information can be provided as to the number of loans
with individuals as borrowers that may be affected by the Relief Act.

      Application of the Relief Act would adversely affect, for an indeterminate
period of time, the ability of a master servicer or special servicer to collect
full amounts of interest on an affected mortgage loan. Any shortfalls in
interest collections resulting from the application of the Relief Act would
result in a reduction of the amounts payable to the holders of certificates of
the related series, and would not be covered by advances or, unless otherwise
specified in the related prospectus supplement, any form of


                                     -135-



credit support provided in connection with the certificates. In addition, the
Relief Act imposes limitations that would impair the ability of a master
servicer or special servicer to foreclose on an affected mortgage loan during
the borrower's period of active duty status and, under some circumstances,
during an additional three month period after the active duty status ceases.

FORFEITURES IN DRUG, RICO AND MONEY LAUNDERING PROCEEDINGS

      Federal law provides that property purchased or improved with assets
derived from criminal activity or otherwise tainted, or used in the commission
of certain offenses can be seized by and ordered forfeited to the United States
of America. The offenses which can trigger such a seizure and forfeiture
include, among others, violations of the Racketeer Influenced and Corrupt
Organizations Act, the Bank Secrecy Act, the anti-money laundering laws and
regulations, including the Uniting and Strengthening America by Providing
Appropriate Tools Required to Intercept and Obstruct Terrorism Act (commonly
referred to as the Patriot Act) and the regulations issued pursuant to that Act,
as well as the narcotic drug laws. Under procedures contained in the
Comprehensive Crime Control Act of 1984, the government may seize the property
even before conviction. The government must publish notice of the forfeiture
proceeding and may give notice to all parties "known to have an alleged interest
in the property," including the holders of mortgage loans.

      A lender may avoid forfeiture of its interest in the property if it
establishes that--

      o     its mortgage was executed and recorded before commission of the
            illegal conduct from which the assets used to purchase or improve
            the property were derived or before any other crime upon which the
            forfeiture is based, or

      o     the lender was, at the time of execution of the mortgage,
            "reasonably without cause to believe" that the property was subject
            to forfeiture.

      However, there is no assurance that such defense will be successful.

                         FEDERAL INCOME TAX CONSEQUENCES

GENERAL

      This is a general discussion of the anticipated material federal income
tax consequences of purchasing, owning and transferring the offered
certificates. This discussion is directed to certificateholders that hold the
offered certificates as capital assets within the meaning of Section 1221 of the
Internal Revenue Code. This section does not discuss all federal income tax
consequences that may be relevant to owners of offered certificates,
particularly as to investors subject to special treatment under the Internal
Revenue Code, including:

      o     banks,

      o     insurance companies,

      o     foreign investors,

      o     tax exempt investors,

      o     holders whose "functional currency" is not the United States dollar,

      o     United States expatriates, and


                                      -136-



      o     holders holding the offered certificates as part of a hedge,
            straddle or conversion transaction.

      Further, this discussion does not address investors who treat items of
income, expense, gain or loss with respect to the offered certificates
differently for book and tax purposes.

      This discussion and any legal opinions referred to in this discussion are
based on current provisions and interpretations of the Internal Revenue Code and
the accompanying Treasury regulations and on current judicial and administrative
rulings. All of these authorities are subject to change and any change can apply
retroactively. No rulings have been or will be sought from the IRS with respect
to any of the federal income tax consequences discussed below. Accordingly, the
IRS may take contrary positions.

      Investors and preparers of tax returns should be aware that under
applicable Treasury regulations a provider of advice on specific issues of law
is not considered an income tax return preparer unless the advice is--

      o     given with respect to events that have occurred at the time the
            advice is rendered, and

      o     is directly relevant to the determination of an entry on a tax
            return.

      Accordingly, even if this discussion addresses an issue regarding the tax
treatment of the owner of the offered certificates, investors are encouraged to
consult their own tax advisors regarding that issue. Investors should do so not
only as to federal taxes, but also as to state and local taxes. See "STATE AND
OTHER TAX CONSEQUENCES."

      The following discussion addresses securities of two general types:

      o     REMIC certificates, representing interests in a trust, or a portion
            of the assets of that trust, as to which a specified person or
            entity will make a real estate mortgage investment conduit, or
            REMIC, election under Sections 860A through 860G of the Internal
            Revenue Code; and

      o     grantor trust certificates, representing interests in a trust, or a
            portion of the assets of that trust, as to which no REMIC election
            will be made.

      We will indicate in the prospectus supplement for each series of offered
certificates whether the related trustee, another party to the related Governing
Document or an agent appointed by that trustee or other party will make a REMIC
election and/or act as tax administrator for the related trust. If the related
tax administrator is required to make a REMIC election, we also will identify in
the related prospectus supplement all regular interests and residual interests
in the resulting REMIC.

      The following discussion is limited to certificates offered under this
prospectus. In addition, this discussion applies only to the extent that the
related trust holds only mortgage loans. If a trust holds assets other than
mortgage loans, such as mortgage-backed securities, we will disclose in the
related prospectus supplement the tax consequences associated with those other
assets being included. In addition, if agreements other than guaranteed
investment contracts are included in a trust to provide interest rate protection
for the related offered certificates, the anticipated material tax consequences
associated with those agreements also will be discussed in the related
prospectus supplement. See "THE TRUST FUND--Arrangements Providing Reinvestment,
Interest Rate and Currency Related Protection."

      The following discussion is based in part on the rules governing original
issue discount in Sections 1271-1273 and 1275 of the Internal Revenue Code and
in the Treasury regulations issued under


                                      -137-



those sections. It is also based in part on the rules governing REMICs in
Sections 860A-860G of the Internal Revenue Code and in the Treasury regulations
issued or proposed under those sections. The regulations relating to original
issue discount do not adequately address all issues relevant to, and in some
instances provide that they are not applicable to, securities such as the
offered certificates.

REMICS

      General. With respect to each series of offered certificates as to which
the related tax administrator will make a REMIC election, our counsel will
deliver its opinion generally to the effect that, assuming compliance with all
provisions of the related Governing Document, and subject to any other
assumptions set forth in the opinion:

      o     the related trust, or the relevant designated portion of the trust,
            will qualify as a REMIC, and

      o     those offered certificates will represent--

            1.    regular interests in the REMIC, or

            2.    residual interests in the REMIC.

      Any and all offered certificates representing interests in a REMIC will be
either--

      o     REMIC regular certificates, representing regular interests in the
            REMIC, or

      o     REMIC residual certificates, representing residual interests in the
            REMIC.

      If an entity electing to be treated as a REMIC fails to comply with the
ongoing requirements of the Internal Revenue Code for REMIC status, it may lose
its REMIC status. If so, the entity may become taxable as a corporation.
Therefore, the related certificates may not be given the tax treatment
summarized below. Although the Internal Revenue Code authorizes the Treasury
Department to issue regulations providing relief in the event of an inadvertent
termination of REMIC status, the Treasury Department has not done so. Any relief
mentioned above, moreover, may be accompanied by sanctions. These sanctions
could include the imposition of a corporate tax on all or a portion of a trust's
income for the period in which the requirements for REMIC status are not
satisfied. The Governing Document with respect to each REMIC will include
provisions designed to maintain its status as a REMIC under the Internal Revenue
Code.

      Characterization of Investments in REMIC Certificates. Unless we state
otherwise in the related prospectus supplement, the offered certificates that
are REMIC certificates will be treated as--

      o     "real estate assets" within the meaning of Section 856(c)(5)(B) of
            the Internal Revenue Code in the hands of a real estate investment
            trust, and

      o     "loans secured by an interest in real property" or other assets
            described in Section 7701(a)(19)(C) of the Internal Revenue Code in
            the hands of a thrift institution,

in the same proportion that the assets of the related REMIC are so treated.

      However, to the extent that the REMIC assets constitute mortgage loans on
property not used for residential or other prescribed purposes, the related
offered certificates will not be treated as assets qualifying under Section
7701(a)(19)(C). If 95% or more of the assets of the REMIC qualify for any of


                                      -138-



the foregoing characterizations at all times during a calendar year, the related
offered certificates will qualify for the corresponding status in their entirety
for that calendar year.

      In addition, unless we state otherwise in the related prospectus
supplement, offered certificates that are REMIC regular certificates will be
"qualified mortgages" within the meaning of Section 860G(a)(3) of the Internal
Revenue Code in the hands of another REMIC.

      Finally, interest, including original issue discount, on offered
certificates that are REMIC regular certificates, and income allocated to
offered certificates that are REMIC residual certificates, will be interest
described in Section 856(c)(3)(B) of the Internal Revenue Code if received by a
real estate investment trust, to the extent that these certificates are treated
as "real estate assets" within the meaning of Section 856(c)(5)(B) of the
Internal Revenue Code.

      The related tax administrator will determine the percentage of the REMIC's
assets that constitute assets described in the above-referenced sections of the
Internal Revenue Code with respect to each calendar quarter based on the average
adjusted basis of each category of the assets held by the REMIC during that
calendar quarter. The related tax administrator will report those determinations
to certificateholders in the manner and at the times required by applicable
Treasury regulations.

      The assets of the REMIC will include, in addition to mortgage loans--

      o     collections on mortgage loans held pending payment on the related
            offered certificates, and

      o     any property acquired by foreclosure held pending sale, and may
            include amounts in reserve accounts.

      It is unclear whether property acquired by foreclosure held pending sale,
and amounts in reserve accounts, would be considered to be part of the mortgage
loans, or whether these assets otherwise would receive the same treatment as the
mortgage loans for purposes of the above-referenced sections of the Internal
Revenue Code. In addition, in some instances, the mortgage loans may not be
treated entirely as assets described in those sections of the Internal Revenue
Code. If so, we will describe in the related prospectus supplement those
mortgage loans that are characterized differently. The Treasury regulations do
provide, however, that cash received from collections on mortgage loans held
pending payment is considered part of the mortgage loans for purposes of Section
856(c)(5)(B) of the Internal Revenue Code, relating to real estate investment
trusts.

      To the extent a REMIC certificate represents ownership of an interest in a
mortgage loan that is secured in part by the related borrower's interest in a
bank account, that mortgage loan is not secured solely by real estate.
Accordingly:

      o     a portion of that certificate may not represent ownership of "loans
            secured by an interest in real property" or other assets described
            in Section 7701(a)(19)(C) of the Internal Revenue Code;

      o     a portion of that certificate may not represent ownership of "real
            estate assets" under Section 856(c)(5)(B) of the Internal Revenue
            Code; and

      o     the interest on that certificate may not constitute "interest on
            obligations secured by mortgages on real property" within the
            meaning of Section 856(c)(3)(B) of the Internal Revenue Code.


                                      -139-



      Tiered REMIC Structures. For certain series of REMIC certificates, the
related tax administrator may make two or more REMIC elections as to the related
trust for federal income tax purposes. As to each of these series of REMIC
certificates, our counsel will opine that each portion of the related trust as
to which a REMIC election is to be made will qualify as a REMIC. Each of these
series will be treated as interests in one REMIC solely for purposes of
determining:

      o     whether the related REMIC certificates will be "real estate assets"
            within the meaning of Section 856(c)(5)(B) of the Internal Revenue
            Code,

      o     whether the related REMIC certificates will be "loans secured by an
            interest in real property" under Section 7701(a)(19)(C) of the
            Internal Revenue Code, and

      o     whether the interest/income on the related REMIC certificates is
            interest described in Section 856(c)(3)(B) of the Internal Revenue
            Code.

      Taxation of Owners of REMIC Regular Certificates.

      General. Except as otherwise stated in this discussion, the Internal
Revenue Code treats REMIC regular certificates as debt instruments issued by the
REMIC and not as ownership interests in the REMIC or its assets. Holders of
REMIC regular certificates that otherwise report income under the cash method of
accounting must nevertheless report income with respect to REMIC regular
certificates under the accrual method.

      Original Issue Discount. Some REMIC regular certificates may be issued
with original issue discount within the meaning of Section 1273(a) of the
Internal Revenue Code. Any holders of REMIC regular certificates issued with
original issue discount generally will have to include original issue discount
in income as it accrues, in accordance with a constant yield method described
below, prior to the receipt of the cash attributable to that income. The
Treasury Department has issued regulations under Sections 1271 to 1275 of the
Internal Revenue Code generally addressing the treatment of debt instruments
issued with original issue discount. Section 1272(a)(6) of the Internal Revenue
Code provides special rules applicable to the accrual of original issue discount
on, among other things, REMIC regular certificates. The Treasury Department has
not issued regulations under that section. You should be aware, however, that
Section 1272(a)(6) and the regulations under Sections 1271 to 1275 of the
Internal Revenue Code do not adequately address all issues relevant to, or are
not applicable to, prepayable securities such as the offered certificates. We
recommend that you consult with your own tax advisor concerning the tax
treatment of your offered certificates.

      The Internal Revenue Code requires, in computing the accrual of original
issue discount on REMIC regular certificates, that a reasonable assumption be
used concerning the rate at which borrowers will prepay the mortgage loans held
by the related REMIC. Further, adjustments must be made in the accrual of that
original issue discount to reflect differences between the prepayment rate
actually experienced and the assumed prepayment rate. The prepayment assumption
is to be determined in a manner prescribed in Treasury regulations that the
Treasury Department has not yet issued. The Committee Report indicates that the
regulations should provide that the prepayment assumption used with respect to a
REMIC regular certificate is determined once, at initial issuance, and must be
the same as that used in pricing. The prepayment assumption used in reporting
original issue discount for each series of REMIC regular certificates will be
consistent with this standard and will be disclosed in the related prospectus
supplement. However, neither we nor any other person will make any
representation that the mortgage loans underlying any series of REMIC regular
certificates will in fact prepay at a rate conforming to the prepayment
assumption or at any other rate or that the IRS will not challenge on audit the
prepayment assumption used.


                                      -140-



      The original issue discount, if any, on a REMIC regular certificate will
be the excess of its stated redemption price at maturity over its issue price.

      The issue price of a particular class of REMIC regular certificates will
be the first cash price at which a substantial amount of those certificates are
sold, excluding sales to bond houses, brokers and underwriters. If less than a
substantial amount of a particular class of REMIC regular certificates is sold
for cash on or prior to the related date of initial issuance of those
certificates, the issue price for that class will be the fair market value of
that class on the date of initial issuance.

      Under the Treasury regulations, the stated redemption price of a REMIC
regular certificate is equal to the total of all payments to be made on that
certificate other than qualified stated interest. Qualified stated interest is
interest that is unconditionally payable at least annually, during the entire
term of the instrument, at:

      o     a single fixed rate,

      o     a "qualified floating rate,"

      o     an "objective rate,"

      o     a combination of a single fixed rate and one or more "qualified
            floating rates,"

      o     a combination of a single fixed rate and one "qualified inverse
            floating rate," or

      o     a combination of "qualified floating rates" that does not operate in
            a manner that accelerates or defers interest payments on the REMIC
            regular certificate.

      In the case of REMIC regular certificates bearing adjustable interest
rates, the determination of the total amount of original issue discount and the
timing of the inclusion of that discount will vary according to the
characteristics of those certificates. If the original issue discount rules
apply to those certificates, we will describe in the related prospectus
supplement the manner in which those rules will be applied with respect to those
certificates in preparing information returns to the certificateholders and the
IRS.

      Some classes of REMIC regular certificates may provide that the first
interest payment with respect to those certificates be made more than one month
after the date of initial issuance, a period that is longer than the subsequent
monthly intervals between interest payments. Assuming the accrual period for
original issue discount is the monthly period that ends on each distribution
date, then, as a result of this long first accrual period, some or all interest
payments may be required to be included in the stated redemption price of the
REMIC regular certificate and accounted for as original issue discount. Because
interest on REMIC regular certificates must in any event be accounted for under
an accrual method, applying this analysis would result in only a slight
difference in the timing of the inclusion in income of the yield on the REMIC
regular certificates.

      In addition, if the accrued interest to be paid on the first distribution
date is computed with respect to a period that begins prior to the date of
initial issuance, a portion of the purchase price paid for a REMIC regular
certificate will reflect that accrued interest. In those cases, information
returns provided to the certificateholders and the IRS will be based on the
position that the portion of the purchase price paid for the interest accrued
prior to the date of initial issuance is treated as part of the overall cost of
the REMIC regular certificate. Therefore, the portion of the interest paid on
the first distribution date in excess of interest accrued from the date of
initial issuance to the first distribution date is included in the stated
redemption price of the REMIC regular certificate. However, the Treasury
regulations state that all or some portion of this accrued interest may be
treated as a separate asset, the cost of which is recovered


                                      -141-



entirely out of interest paid on the first distribution date. It is unclear how
an election to do so would be made under these regulations and whether this
election could be made unilaterally by a certificateholder.

      Notwithstanding the general definition of original issue discount,
original issue discount on a REMIC regular certificate will be considered to be
de minimis if it is less than 0.25% of the stated redemption price of the
certificate multiplied by its weighted average maturity. For this purpose, the
weighted average maturity of a REMIC regular certificate is computed as the sum
of the amounts determined, as to each payment included in the stated redemption
price of the certificate, by multiplying:

      o     the number of complete years, rounding down for partial years, from
            the date of initial issuance, until that payment is expected to be
            made, presumably taking into account the prepayment assumption, by

      o     a fraction--

            1.    the numerator of which is the amount of the payment, and

            2.    the denominator of which is the stated redemption price at
                  maturity of the certificate.

      Under the Treasury regulations, original issue discount of only a de
minimis amount, other than de minimis original issue discount attributable to a
so-called "teaser" interest rate or an initial interest holiday, will be
included in income as each payment of stated principal is made, based on the
product of:

      o     the total amount of the de minimis original issue discount, and

      o     a fraction--

            1.    the numerator of which is the amount of the principal payment,
                  and

            2.    the denominator of which is the outstanding stated principal
                  amount of the subject REMIC regular certificate.

      The Treasury regulations also would permit you to elect to accrue de
minimis original issue discount into income currently based on a constant yield
method. See "--REMICs--Taxation of Owners of REMIC Regular Certificates--Market
Discount" below for a description of that election under the applicable Treasury
regulations.

      If original issue discount on a REMIC regular certificate is in excess of
a de minimis amount, the holder of the certificate must include in ordinary
gross income the sum of the daily portions of original issue discount for each
day during its taxable year on which it held the certificate, including the
purchase date but excluding the disposition date. In the case of an original
holder of a REMIC regular certificate, the daily portions of original issue
discount will be determined as described below in this "--Original Issue
Discount" subsection.


                                      -142-



      As to each accrual period, the related tax administrator will calculate
the original issue discount that accrued during that accrual period. For these
purposes, an accrual period is, unless we otherwise state in the related
prospectus supplement, the period that begins on a date that corresponds to a
distribution date, or in the case of the first accrual period, begins on the
date of initial issuance, and ends on the day preceding the next following
distribution date. The portion of original issue discount that accrues in any
accrual period will equal the excess, if any, of:

      o     the sum of:

            1.    the present value, as of the end of the accrual period, of all
                  of the payments remaining to be made on the subject REMIC
                  regular certificate, if any, in future periods, presumably
                  taking into account the prepayment assumption, and

            2.    the payments made on that certificate during the accrual
                  period of amounts included in the stated redemption price,
                  over

      o     the adjusted issue price of the subject REMIC regular certificate at
            the beginning of the accrual period.

      The adjusted issue price of a REMIC regular certificate is:

      o     the issue price of the certificate, increased by

      o     the total amount of original issue discount previously accrued on
            the certificate, reduced by

      o     the amount of all prior payments of amounts included in its stated
            redemption price.

The present value of the remaining payments referred to in item 1. of the second
preceding sentence will be calculated:

      o     assuming that payments on the REMIC regular certificate will be
            received in future periods based on the related mortgage loans being
            prepaid at a rate equal to the prepayment assumption;

      o     using a discount rate equal to the original yield to maturity of the
            certificate, based on its issue price and the assumption that the
            related mortgage loans will be prepaid at a rate equal to the
            prepayment assumption; and

      o     taking into account events, including actual prepayments, that have
            occurred before the close of the accrual period.

      The original issue discount accruing during any accrual period, computed
as described above, will be allocated ratably to each day during the accrual
period to determine the daily portion of original issue discount for that day.

      A subsequent purchaser of a REMIC regular certificate that purchases the
certificate at a cost, excluding any portion of that cost attributable to
accrued qualified stated interest, that is less than its remaining stated
redemption price, will also be required to include in gross income the daily
portions of any original issue discount with respect to the certificate.
However, the daily portion will be reduced, if the cost is in excess of its
adjusted issue price, in proportion to the ratio that the excess bears to the
total original issue discount remaining to be accrued on the certificate. The
adjusted issue price of a REMIC regular certificate, as of any date of
determination, equals the sum of:


                                      -143-



      o     the adjusted issue price or, in the case of the first accrual
            period, the issue price, of the certificate at the beginning of the
            accrual period which includes that date of determination, and

      o     the daily portions of original issue discount for all days during
            that accrual period prior to that date of determination.

      If the foregoing method for computing original issue discount results in a
negative amount of original issue discount as to any accrual period with respect
to a REMIC regular certificate held by you, the amount of original issue
discount accrued for that accrual period will be zero. You may not deduct the
negative amount currently. Instead, you will only be permitted to offset the
negative amount against future positive original issue discount, if any,
attributable to the certificate. Although not free from doubt, it is possible
that you may be permitted to recognize a loss to the extent your basis in the
certificate exceeds the maximum amount of payments that you could ever receive
with respect to the certificate. However, the loss may be a capital loss, which
is limited in its deductibility. The foregoing considerations are particularly
relevant to certificates that have no, or a disproportionately small, amount of
principal because they can have negative yields if the mortgage loans held by
the related REMIC prepay more quickly than anticipated. See "RISK FACTORS--The
Investment Performance of Your Offered Certificate Will Depend Upon Payments,
Defaults and Losses on the Underlying Mortgage Loans; and Those Payments,
Defaults and Losses May Be Highly Unpredictable."

      The Treasury regulations in some circumstances permit the holder of a debt
instrument to recognize original issue discount under a method that differs from
that used by the issuer. Accordingly, it is possible that you may be able to
select a method for recognizing original issue discount that differs from that
used by the trust in preparing reports to you and the IRS. Prospective
purchasers of the REMIC regular certificates are encouraged to consult their tax
advisors concerning the tax treatment of these certificates in this regard.

      The Treasury Department proposed regulations on August 24, 2004 concerning
the accrual of interest income by the holders of REMIC regular interests. The
proposed regulations would create a special rule for accruing original issue
discount on REMIC regular certificates that provide for a delay between record
and distribution dates, such that the period over which original issue discount
accrues coincides with the period over which the certificate holder's right to
interest payment accrues under the governing contract provisions rather than
over the period between distribution dates. If the proposed regulations are
adopted in the same form as proposed, certificate holders would be required to
accrue interest from the issue date to the first record date, but would not be
required to accrue interest after the last record date. The proposed regulations
are limited to REMIC regular certificates with delayed payment periods of fewer
than 32 days. The proposed regulations are proposed to apply to any REMIC
regular certificate issued after the date the final regulations are published in
the Federal Register. The proposed regulations provide automatic consent for the
holder of a REMIC regular certificate to change its method of accounting for
original issue discount under the final regulations. The change is proposed to
be made on a cut-off basis and, thus, does not affect REMIC regular interests
certificates before the date the final regulations are published in the Federal
Register.

      The Treasury Department issued a notice of proposed rulemaking on the
timing of income and deductions attributable to interest-only regular interests
in a REMIC on August 24, 2004. In this notice, the Treasury Department and the
IRS requested comments on whether to adopt special rules for taxing regular
interests in a REMIC that are entitled only to a specified portion of the
interest in respect of one or more mortgage loans held by the REMIC, high-yield
REMIC regular interests, and apparent negative-yield instruments. The Treasury
Department and the IRS also requested comments on different methods for taxing
the foregoing instruments, including the possible recognition of negative
amounts of original issue discount, the formulation of special guidelines for
the application of Internal Revenue Code Section


                                     -144-



166 to REMIC IOs and similar instruments, and the adoption of a new alternative
method applicable to REMIC IOs and similar instruments. It is uncertain whether
IRS actually will propose any regulations as a consequence of the solicitation
of comments and when any resulting new rules would be effective.

      Market Discount. You will be considered to have purchased a REMIC regular
certificate at a market discount if--

      o     in the case of a certificate issued without original issue discount,
            you purchased the certificate at a price less than its remaining
            stated principal amount, or

      o     in the case of a certificate issued with original issue discount,
            you purchased the certificate at a price less than its adjusted
            issue price.

      If you purchase a REMIC regular certificate with more than a de minimis
amount of market discount, you will recognize gain upon receipt of each payment
representing stated redemption price. Under Section 1276 of the Internal Revenue
Code, you generally will be required to allocate the portion of each payment
representing some or all of the stated redemption price first to accrued market
discount not previously included in income. You must recognize ordinary income
to that extent. You 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, this election will apply to all market discount bonds
acquired by you on or after the first day of the first taxable year to which
this election applies.

      The Treasury regulations also permit you to elect to accrue all interest
and discount, including de minimis market or original issue discount, in income
as interest, and to amortize premium, based on a constant yield method. Your
making this election with respect to a REMIC regular certificate with market
discount would be deemed to be an election to include currently market discount
in income with respect to all other debt instruments with market discount that
you acquire during the taxable year of the election or thereafter, and possibly
previously acquired instruments. Similarly, your making this election as to a
certificate acquired at a premium would be deemed to be an election to amortize
bond premium, with respect to all debt instruments having amortizable bond
premium that you own or acquire. See "--REMICs--Taxation of Owners of REMIC
Regular Certificates--Premium" below.

      Each of the elections described above to accrue interest and discount, and
to amortize premium, with respect to a certificate on a constant yield method or
as interest would be irrevocable except with the approval of the IRS.

      However, market discount with respect to a REMIC regular certificate will
be considered to be de minimis for purposes of Section 1276 of the Internal
Revenue Code if the market discount is less than 0.25% of the remaining stated
redemption price of the certificate multiplied by the number of complete years
to maturity remaining after the date of its purchase. In interpreting a similar
rule with respect to original issue discount on obligations payable in
installments, the Treasury regulations refer to the weighted average maturity of
obligations. It is likely that the same rule will be applied with respect to
market discount, presumably taking into account the prepayment assumption. If
market discount is treated as de minimis under this rule, it appears that the
actual discount would be treated in a manner similar to original issue discount
of a de minimis amount. See "--REMICs--Taxation of Owners of REMIC Regular
Certificates--Original Issue Discount" above. This treatment would generally
result in discount being included in income at a slower rate than discount would
be required to be included in income using the method described above.

      Section 1276(b)(3) of the Internal Revenue Code specifically authorizes
the Treasury Department to issue regulations providing for the method for
accruing market discount on debt instruments, the principal of which is payable
in more than one installment. Until regulations are issued by the Treasury


                                      -145-



Department, the relevant rules described in the Committee Report apply. The
Committee Report indicates that in each accrual period, you may accrue market
discount on a REMIC regular certificate held by you, at your option:

      o     on the basis of a constant yield method,

      o     in the case of a certificate issued without original issue discount,
            in an amount that bears the same ratio to the total remaining market
            discount as the stated interest paid in the accrual period bears to
            the total amount of stated interest remaining to be paid on the
            certificate as of the beginning of the accrual period, or

      o     in the case of a certificate issued with original issue discount, in
            an amount that bears the same ratio to the total remaining market
            discount as the original issue discount accrued in the accrual
            period bears to the total amount of original issue discount
            remaining on the certificate at the beginning of the accrual period.

      The prepayment assumption used in calculating the accrual of original
issue discount is also used in calculating the accrual of market discount.

      To the extent that REMIC regular certificates provide for monthly or other
periodic payments throughout their term, the effect of these rules may be to
require market discount to be includible in income at a rate that is not
significantly slower than the rate at which the discount would accrue if it were
original issue discount. Moreover, in any event a holder of a REMIC regular
certificate generally will be required to treat a portion of any gain on the
sale or exchange of the certificate as ordinary income to the extent of the
market discount accrued to the date of disposition under one of the foregoing
methods, less any accrued market discount previously reported as ordinary
income.

      Further, Section 1277 of the Internal Revenue Code may require you to
defer a portion of your interest deductions for the taxable year attributable to
any indebtedness incurred or continued to purchase or carry a REMIC regular
certificate purchased with market discount. For these purposes, the de minimis
rule referred to above applies. Any deferred interest expense would not exceed
the market discount that accrues during the related taxable year and is, in
general, allowed as a deduction not later than the year in which the related
market discount is includible in income. If you have elected, however, to
include market discount in income currently as it accrues, the interest deferral
rule described above would not apply.

      Premium. A REMIC regular certificate purchased at a cost, excluding any
portion of the cost attributable to accrued qualified stated interest, that is
greater than its remaining stated redemption price will be considered to be
purchased at a premium. You may elect under Section 171 of the Internal Revenue
Code to amortize the premium over the life of the certificate as an offset
against qualified stated interest. If made, this election will apply to all debt
instruments having amortizable bond premium that you own or subsequently
acquire. The IRS has issued regulations on the amortization of bond premium, but
they specifically do not apply to holders of REMIC regular certificates.

      The Treasury regulations also permit you to elect to include all interest,
discount and premium in income based on a constant yield method, further
treating you as having made the election to amortize premium generally. See
"--Taxation of Owners of REMIC Regular Certificates--Market Discount" above. The
Committee Report states that the same rules that apply to accrual of market
discount and require the use of a prepayment assumption in accruing market
discount with respect to REMIC regular certificates without regard to whether
those certificates have original issue discount, will also apply in amortizing
bond premium under Section 171 of the Internal Revenue Code.


                                      -146-



      Whether you will be treated as holding a REMIC regular certificate with
amortizable bond premium will depend on--

      o     the purchase price paid for your offered certificate, and

      o     the payments remaining to be made on your offered certificate at the
            time of its acquisition by you.

      If you acquire an interest in any class of REMIC regular certificates
issued at a premium, you should consider consulting your own tax advisor
regarding the possibility of making an election to amortize the premium.

      Realized Losses. Under Section 166 of the Internal Revenue Code, if you
are either a corporate holder of a REMIC regular certificate or a noncorporate
holder of a REMIC regular certificate that acquires the certificate in
connection with a trade or business, you should be allowed to deduct, as
ordinary losses, any losses sustained during a taxable year in which your
offered certificate becomes wholly or partially worthless as the result of one
or more realized losses on the related mortgage loans. However, if you are a
noncorporate holder that does not acquire a REMIC regular certificate in
connection with a trade or business, it appears that--

      o     you will not be entitled to deduct a loss under Section 166 of the
            Internal Revenue Code until your offered certificate becomes wholly
            worthless, which is when its principal balance has been reduced to
            zero, and

      o     the loss will be characterized as a short-term capital loss.

      You will also have to accrue interest and original issue discount with
respect to your REMIC regular certificate, without giving effect to any
reductions in payments attributable to defaults or delinquencies on the related
mortgage loans, until it can be established that those payment reductions are
not recoverable. As a result, your taxable income in a period could exceed your
economic income in that period. If any of those amounts previously included in
taxable income are not ultimately received due to a loss on the related mortgage
loans, you should be able to recognize a loss or reduction in income. However,
the law is unclear with respect to the timing and character of this loss or
reduction in income.

      Taxation of Owners of REMIC Residual Certificates.

      General. Although a REMIC is a separate entity for federal income tax
purposes, the Internal Revenue Code does not subject a REMIC to entity-level
taxation, except with regard to prohibited transactions and the other
transactions described under "--REMICs--Prohibited Transactions Tax and Other
Taxes" below. Rather, a holder of REMIC residual certificates must generally
include in income the taxable income or net loss of the related REMIC.
Accordingly, the Internal Revenue Code treats the REMIC residual certificates
much differently than it would if they were direct ownership interests in the
related mortgage loans or as debt instruments issued by the related REMIC.

      Holders of REMIC residual certificates generally will be required to
report their daily portion of the taxable income or, subject to the limitations
noted in this discussion, the net loss of the related REMIC for each day during
a calendar quarter that they own those certificates. For this purpose, the
taxable income or net loss of the REMIC will be allocated to each day in the
calendar quarter ratably using a "30 days per month/90 days per quarter/360 days
per year" convention unless we otherwise disclose in the related prospectus
supplement. These daily amounts then will be allocated among the holders of the
REMIC residual certificates in proportion to their respective ownership
interests on that day. Any amount included in the residual certificateholders'
gross income or allowed as a loss to them by virtue of this paragraph will be
treated as ordinary income or loss. The taxable income of the REMIC will


                                      -147-



be determined under the rules described below in "--REMICs--Taxation of Owners
of REMIC Residual Certificates--Taxable Income of the REMIC." Holders of REMIC
residual certificates must report the taxable income of the related REMIC
without regard to the timing or amount of cash payments by the REMIC until the
REMIC's termination. Income derived from the REMIC residual certificates will be
"portfolio income" for the purposes of the limitations under Section 469 of the
Internal Revenue Code on the deductibility of "passive losses."

      A holder of a REMIC residual certificate that purchased the certificate
from a prior holder also will be required to report on its federal income tax
return amounts representing its daily share of the taxable income, or net loss,
of the related REMIC for each day that it holds the REMIC residual certificate.
These daily amounts generally will equal the amounts of taxable income or net
loss determined as described above. The Committee Report indicates that
modifications of the general rules may be made, by regulations, legislation or
otherwise to reduce, or increase, the income of a holder of a REMIC residual
certificate. These modifications would occur when a holder purchases the REMIC
residual certificate from a prior holder at a price other than the adjusted
basis that the REMIC residual certificate would have had in the hands of an
original holder of that certificate. The Treasury regulations, however, do not
provide for these modifications.

      Any payments that you receive from the seller of a REMIC residual
certificate in connection with the acquisition of that certificate will be
income to you.

      The Treasury Department has issued final regulations, effective May 11,
2004, which address the federal income tax treatment of "inducement fees"
received by transferees of noneconomic REMIC residual interests. The final
regulations require inducement fees to be included in income over a period
reasonably related to the period in which the related REMIC residual interest is
expected to generate taxable income or net loss to its holder. The final
regulations provide two safe harbor methods which permit transferees to include
inducement fees in income, either (i) in the same amounts and over the same
period that the taxpayer uses for financial reporting purposes, provided that
such period is not shorter than the period the REMIC is expected to generate
taxable income or (ii) ratably over the remaining anticipated weighted average
life of all the regular and residual interests issued by the REMIC, determined
based on actual distributions projected as remaining to be made on such
interests under the prepayment assumption. If the holder of a REMIC residual
interest sells or otherwise disposes of the residual certificate, any
unrecognized portion of the inducement fee must be taken into account at the
time of the sale or disposition. The final regulations also provide that an
inducement fee shall be treated as income from sources within the United States.
In addition, the IRS has issued administrative guidance addressing the
procedures by which transferees of noneconomic REMIC residual interests may
obtain automatic consent from the IRS to change the method of accounting for
REMIC inducement fee income to one of the safe harbor methods provided in these
final regulations (including a change from one safe harbor method to the other
safe harbor method). Prospective purchasers of the REMIC residual certificates
are encouraged to consult with their tax advisors regarding the effect of these
final regulations and the related guidance regarding the procedures for
obtaining automatic consent to change the method of accounting.

      Tax liability with respect to the amount of income that holders of REMIC
residual certificates will be required to report, will often exceed the amount
of cash payments received from the related REMIC for the corresponding period.
Consequently, you should have--

      o     other sources of funds sufficient to pay any federal income taxes
            due as a result of your ownership of REMIC residual certificates, or

      o     unrelated deductions against which income may be offset.


                                      -148-



See, however, the rules discussed below relating to:

      o     excess inclusions,

      o     residual interests without significant value, and

      o     noneconomic residual interests.

      The fact that the tax liability associated with this income allocated to
you may exceed the cash payments received by you for the corresponding period
may significantly and adversely affect their after-tax rate of return. This
disparity between income and payments may not be offset by corresponding losses
or reductions of income attributable to your REMIC residual certificates until
subsequent tax years. Even then, the extra income may not be completely offset
due to changes in the Internal Revenue Code, tax rates or character of the
income or loss. Therefore, REMIC residual certificates will ordinarily have a
negative value at the time of issuance. See "RISK FACTORS--Residual Interests in
a Real Estate Mortgage Investment Conduit Have Adverse Tax Consequences."


      Taxable Income of the REMIC. The taxable income of a REMIC will equal:

      o     the income from the mortgage loans and other assets of the REMIC;
            plus

      o     any cancellation of indebtedness income due to the allocation of
            realized losses to those REMIC certificates constituting regular
            interests in the REMIC; less the following items--

            1.    the deductions allowed to the REMIC for interest, including
                  original issue discount but reduced by any premium on
                  issuance, on any class of REMIC certificates constituting
                  regular interests in the REMIC, whether offered or not,

            2.    amortization of any premium on the mortgage loans held by the
                  REMIC,

            3.    bad debt losses with respect to the mortgage loans held by the
                  REMIC, and

            4.    except as described below in this "--Taxable Income of the
                  REMIC" subsection, servicing, administrative and other
                  expenses.

      For purposes of determining its taxable income, a REMIC will have an
initial aggregate basis in its assets equal to the sum of the issue prices of
all REMIC certificates, or in the case of REMIC certificates not sold initially,
their fair market values. The aggregate basis will be allocated among the
mortgage loans and the other assets of the REMIC in proportion to their
respective fair market values. The issue price of any REMIC certificates offered
hereby will be determined in the manner described above under
"--REMICs--Taxation of Owners of REMIC Regular Certificates--Original Issue
Discount." The issue price of a REMIC certificate received in exchange for an
interest in mortgage loans or other property will equal the fair market value of
the interests in the mortgage loans or other property. Accordingly, if one or
more classes of REMIC certificates are retained initially rather than sold, the
related tax administrator may be required to estimate the fair market value of
these interests in order to determine the basis of the REMIC in the mortgage
loans and other property held by the REMIC.

      Subject to possible application of the de minimis rules, the method of
accrual by a REMIC of original issue discount income and market discount income
with respect to mortgage loans that it holds will be equivalent to the method
for accruing original issue discount income for holders of REMIC regular
certificates. That method is a constant yield method taking into account the
prepayment assumption. However, a REMIC that acquires loans at a market discount
must include that market


                                     -149-



discount in income currently, as it accrues, on a constant yield basis. See
"--REMICs--Taxation of Owners of REMIC Regular Certificates" above, which
describes a method for accruing the discount income that is analogous to that
required to be used by a REMIC as to mortgage loans with market discount that it
holds.

      A REMIC will acquire a mortgage loan with discount, or premium, to the
extent that the REMIC's basis, determined as described in the preceding
paragraph, is different from its stated redemption price. Discount will be
includible in the income of the REMIC as it accrues, in advance of receipt of
the cash attributable to that income, under a method similar to the method
described above for accruing original issue discount on the REMIC regular
certificates. A REMIC probably will elect under Section 171 of the Internal
Revenue Code to amortize any premium on the mortgage loans that it holds.
Premium on any mortgage loan to which this election applies may be amortized
under a constant yield method, presumably taking into account the prepayment
assumption.

      A REMIC will be allowed deductions for interest, including original issue
discount, on all of the certificates that constitute regular interests in the
REMIC, whether or not offered hereby, as if those certificates were indebtedness
of the REMIC. Original issue discount will be considered to accrue for this
purpose as described above under "--REMICs--Taxation of Owners of REMIC Regular
Certificates--Original Issue Discount." However, the de minimis rule described
in that section will not apply in determining deductions.

      If a class of REMIC regular certificates is issued at a price in excess of
the stated redemption price of that class, the net amount of interest deductions
that are allowed to the REMIC in each taxable year with respect to those
certificates will be reduced by an amount equal to the portion of that excess
that is considered to be amortized in that year. It appears that this excess
should be amortized under a constant yield method in a manner analogous to the
method of accruing original issue discount described above under
"--REMICs--Taxation of Owners of REMIC Regular Certificates--Original Issue
Discount."

      As a general rule, the taxable income of a REMIC will be determined as if
the REMIC were an individual having the calendar year as its taxable year and
using the accrual method of accounting. However, no item of income, gain, loss
or deduction allocable to a prohibited transaction will be taken into account.
See "--REMICs--Prohibited Transactions Tax and Other Taxes" below. Further, the
limitation on miscellaneous itemized deductions imposed on individuals by
Section 67 of the Internal Revenue Code will not be applied at the REMIC level
so that the REMIC will be allowed full deductions for servicing, administrative
and other non-interest expenses in determining its taxable income. All those
expenses will be allocated as a separate item to the holders of the related
REMIC certificates, subject to the limitation of Section 67 of the Internal
Revenue Code. See "--REMICs--Taxation of Owners of REMIC Residual
Certificates--Possible Pass-Through of Miscellaneous Itemized Deductions" below.
If the deductions allowed to the REMIC exceed its gross income for a calendar
quarter, the excess will be the net loss for the REMIC for that calendar
quarter.

      Basis Rules, Net Losses and Distributions. The adjusted basis of a REMIC
residual certificate will be equal to:

      o     the amount paid for that REMIC residual certificate,

      o     increased by amounts included in the income of the holder of that
            REMIC residual certificate, and

      o     decreased, but not below zero, by payments made, and by net losses
            allocated, to the holder of that REMIC residual certificate.


                                      -150-



      A holder of a REMIC residual certificate is not allowed to take into
account any net loss for any calendar quarter to the extent that the net loss
exceeds the adjusted basis to that holder as of the close of that calendar
quarter, determined without regard to that net loss. Any loss that is not
currently deductible by reason of this limitation may be carried forward
indefinitely to future calendar quarters and, subject to the same limitation,
may be used only to offset income from the REMIC residual certificate.

      Any distribution on a REMIC residual certificate will be treated as a
nontaxable return of capital to the extent it does not exceed the holder's
adjusted basis in the REMIC residual certificate. To the extent a distribution
on a REMIC residual certificate exceeds the holder's adjusted basis, it will be
treated as gain from the sale of that REMIC residual certificate.

      A holder's basis in a REMIC residual certificate will initially equal the
amount paid for the certificate and will be increased by that holder's allocable
share of taxable income of the related REMIC. However, these increases in basis
may not occur until the end of the calendar quarter, or perhaps the end of the
calendar year, with respect to which the related REMIC's taxable income is
allocated to that holder. To the extent the initial basis of the holder of a
REMIC residual certificate is less than the distributions to that holder, and
increases in the initial basis either occur after these distributions or,
together with the initial basis, are less than the amount of these payments,
gain will be recognized to that holder on these distributions. This gain will be
treated as gain from the sale of its REMIC residual certificate.

      The effect of these rules is that a holder of a REMIC residual certificate
may not amortize its basis in a REMIC residual certificate, but may only recover
its basis:

      o     through distributions,

      o     through the deduction of any net losses of the REMIC, or

      o     upon the sale of its REMIC residual certificate.

See "--REMICs--Sales of REMIC Certificates" below.

      For a discussion of possible modifications of these rules that may require
adjustments to income of a holder of a REMIC residual certificate other than an
original holder see "--REMICs--Taxation of Owners of REMIC Residual
Certificates--General" above. These adjustments could require a holder of a
REMIC residual certificate to account for any difference between the cost of the
certificate to the holder and the adjusted basis of the certificate would have
been in the hands of an original holder.

      Excess Inclusions. Any excess inclusions with respect to a REMIC residual
certificate will be subject to federal income tax in all events. In general, the
excess inclusions with respect to a REMIC residual certificate for any calendar
quarter will be the excess, if any, of:

      o     the daily portions of REMIC taxable income allocable to that
            certificate, over

      o     the sum of the daily accruals for each day during the quarter that
            the certificate was held by that holder.


                                      -151-



      The daily accruals of a holder of a REMIC residual certificate will be
determined by allocating to each day during a calendar quarter its ratable
portion of a numerical calculation. That calculation is the product of the
adjusted issue price of the REMIC residual certificate at the beginning of the
calendar quarter and 120% of the long-term Federal rate in effect on the date of
initial issuance. For this purpose, the adjusted issue price of a REMIC residual
certificate as of the beginning of any calendar quarter will be equal to:

      o     the issue price of the certificate, increased by

      o     the sum of the daily accruals for all prior quarters, and decreased,
            but not below zero, by

      o     any payments made with respect to the certificate before the
            beginning of that quarter.

      The issue price of a REMIC residual certificate is the initial offering
price to the public at which a substantial amount of the REMIC residual
certificates were sold, but excluding sales to bond houses, brokers and
underwriters or, if no sales have been made, their initial value. The long-term
Federal rate is an average of current yields on Treasury securities with a
remaining term of greater than nine years, computed and published monthly by the
IRS.

      Although it has not done so, the Treasury Department has authority to
issue regulations that would treat the entire amount of income accruing on a
REMIC residual certificate as excess inclusions if the REMIC residual interest
evidenced by that certificate is considered not to have significant value.

      For holders of REMIC residual certificates, excess inclusions:

      o     will not be permitted to be offset by deductions, losses or loss
            carryovers from other activities,

      o     will be treated as unrelated business taxable income to an otherwise
            tax-exempt organization, and

      o     will not be eligible for any rate reduction or exemption under any
            applicable tax treaty with respect to the 30% United States
            withholding tax imposed on payments to holders of REMIC residual
            certificates that are foreign investors.

See, however, "--REMICs--Foreign Investors in REMIC Certificates" below.

      Furthermore, for purposes of the alternative minimum tax:

      o     excess inclusions will not be permitted to be offset by the
            alternative tax net operating loss deduction, and

      o     alternative minimum taxable income may not be less than the
            taxpayer's excess inclusions.

      This last rule has the effect of preventing non-refundable tax credits
from reducing the taxpayer's income tax to an amount lower than the alternative
minimum tax on excess inclusions.

      In the case of any REMIC residual certificates held by a real estate
investment trust, or REIT, the total excess inclusions with respect to these
REMIC residual certificates will be allocated among the shareholders of the REIT
in proportion to the dividends received by the shareholders from the REIT. 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. The total
excess inclusions referred to in the previous sentence will be


                                      -152-



reduced, but not below zero, by any REIT taxable income, within the meaning of
Section 857(b)(2) of the Internal Revenue Code, other than any net capital gain.
Treasury regulations yet to be issued could apply a similar rule to:

      o     regulated investment companies,

      o     common trusts, and

      o     some cooperatives.

The Treasury regulations, however, currently do not address this subject.

      Noneconomic REMIC Residual Certificates. Under the Treasury regulations,
transfers of noneconomic REMIC residual certificates will be disregarded for all
federal income tax purposes if "a significant purpose of the transfer was to
enable the transferor to impede the assessment or collection of tax." If a
transfer is disregarded, the purported transferor will continue to remain liable
for any taxes due with respect to the income on the noneconomic REMIC residual
certificate. The Treasury regulations provide that a REMIC residual certificate
is noneconomic unless, based on the prepayment assumption and on any required or
permitted clean up calls, or required liquidation provided for in the related
Governing Document:

      o     the present value of the expected future payments on the REMIC
            residual certificate equals at least the present value of the
            expected tax on the anticipated excess inclusions, and

      o     the transferor reasonably expects that the transferee will receive
            payments with respect to the REMIC residual certificate at or after
            the time the taxes accrue on the anticipated excess inclusions in an
            amount sufficient to satisfy the accrued taxes.

      The present value calculation referred to above is calculated using the
applicable Federal rate for obligations whose term ends on the close of the last
quarter in which excess inclusions are expected to accrue with respect to the
REMIC residual certificate. This rate is computed and published monthly by the
IRS.

      Accordingly, all transfers of REMIC residual certificates that may
constitute noneconomic residual interests will be subject to restrictions under
the terms of the related Governing Document that are intended to reduce the
possibility of any transfer being disregarded. These restrictions will require
an affidavit:

      o     from each party to the transfer, stating that no purpose of the
            transfer is to impede the assessment or collection of tax,

      o     from the prospective transferee, providing representations as to its
            financial condition and that it understands that, as the holder of a
            non-economic REMIC residual certificate, it may incur tax
            liabilities in excess of any cash flows generated by the REMIC
            residual certificate and that such transferee intends to pay its
            taxes associated with holding such REMIC residual certificate as
            they become due, and

      o     from the prospective transferor, stating that it has made a
            reasonable investigation to determine the transferee's historic
            payment of its debts and ability to continue to pay its debts as
            they come due in the future.


                                      -153-



      Final Treasury regulations issued on July 18, 2002 (the "Safe Harbor
Regulations"), provide that transfers of noneconomic residual interests must
meet two additional requirements to qualify for the safe harbor: (i) the
transferee must represent that it will not cause income from the noneconomic
residual interest to be attributable to a foreign permanent establishment or
fixed base (within the meaning of an applicable income tax treaty, hereafter a
"foreign branch") of the transferee or another U.S. taxpayer, and (ii) the
transfer must satisfy either an "asset test" or a "formula test" provided under
the REMIC Regulations. A transfer to an "eligible corporation," generally a
domestic corporation, will satisfy the asset test if: at the time of the
transfer, and at the close of each of the transferee's two fiscal years
preceding the transferee's fiscal year of transfer, the transferee's gross and
net assets for financial reporting purposes exceed $100 million and $10 million,
respectively, in each case, exclusive of any obligations of certain related
persons, the transferee agrees in writing that any subsequent transfer of the
interest will be to another eligible corporation in a transaction that satisfies
the asset test, and the transferor does not know or have reason to know, that
the transferee will not honor these restrictions on subsequent transfers, and a
reasonable person would not conclude, based on the facts and circumstances known
to the transferor on or before the date of the transfer (specifically including
the amount of consideration paid in connection with the transfer of the
noneconomic residual interest) that the taxes associated with the residual
interest will not be paid. In addition, the direct or indirect transfer of the
residual interest to a foreign branch of a domestic corporation is not treated
as a transfer to an eligible corporation under the asset test. The "formula
test" makes the safe harbor unavailable unless the present value of the
anticipated tax liabilities associated with holding the residual interest did
not exceed the sum of:

      o     the present value of any consideration given to the transferee to
            acquire the interest,

      o     the present value of the expected future distributions on the
            interest, and

      o     the present value (computed using a discount rate equal to the
            applicable Federal short-term rate) of the anticipated tax savings
            associated with the holding of the interest as the REMIC generates
            losses.

      If the transferee has been subject to the alternative minimum tax in the
preceding two years and will compute its taxable income in the current taxable
year using the alternative minimum tax rate, then it may use the alternative
minimum tax rate in lieu of the corporate tax rate. In addition, the direct or
indirect transfer of the residual interest to a foreign branch of a domestic
corporation is not treated as a transfer to an eligible corporation under the
formula test.

      The Governing Document will require that all transferees of residual
certificates furnish an affidavit as to the applicability of one of the safe
harbors of the Safe Harbor Regulations, unless the transferor has waived the
requirement that the transferee do so.

      Prospective investors are encouraged to consult their own tax advisors as
to the applicability and effect of these alternative safe harbor tests.

      Prior to purchasing a REMIC residual certificate, prospective purchasers
should consider the possibility that a purported transfer of a REMIC residual
certificate to another party at some future date may be disregarded in
accordance with the above-described rules. This would result in the retention of
tax liability by the transferor with respect to that purported transfer.

      We will disclose in the related prospectus supplement whether the offered
REMIC residual certificates may be considered noneconomic residual interests
under the Treasury regulations. However, we will base any disclosure that a
REMIC residual certificate will not be considered noneconomic upon


                                      -154-



various assumptions. Further, we will make no representation that a REMIC
residual certificate will not be considered noneconomic for purposes of the
above-described rules.

      See "--REMICs--Foreign Investors in REMIC Certificates" below for
additional restrictions applicable to transfers of REMIC residual certificates
to foreign persons.

      Mark-to-Market Rules. Regulations under Section 475 of the Internal
Revenue Code require that a securities dealer mark to market securities held for
sale to customers. This mark-to-market requirement applies to all securities
owned by a dealer, except to the extent that the dealer has specifically
identified a security as held for investment. These regulations provide that for
purposes of this mark-to-market requirement, a REMIC residual certificate is not
treated as a security for purposes of Section 475 of the Internal Revenue Code.
Thus, a REMIC residual certificate is not subject to the mark-to-market rules.
We recommend that prospective purchasers of a REMIC residual certificate consult
their tax advisors regarding these regulations.

      Transfers of REMIC Residual Certificates to Investors That Are Foreign
Persons. Unless we otherwise state in the related prospectus supplement,
transfers of REMIC residual certificates to investors that are foreign persons
under the Internal Revenue Code will be prohibited under the related Governing
Documents.

      Pass-Through of Miscellaneous Itemized Deductions. Fees and expenses of a
REMIC generally will be allocated to the holders of the related REMIC residual
certificates. The applicable Treasury regulations indicate, however, that in the
case of a REMIC that is similar to a single class grantor trust, all or a
portion of these fees and expenses should be allocated to the holders of the
related REMIC regular certificates. Unless we state otherwise in the related
prospectus supplement, however, these fees and expenses will be allocated to
holders of the related REMIC residual certificates in their entirety and not to
the holders of the related REMIC regular certificates.

      If the holder of a REMIC certificate receives an allocation of fees and
expenses in accordance with the preceding discussion, and if that holder is:

      o     an individual,

      o     an estate or trust, or

      o     a Pass-Through Entity beneficially owned by one or more individuals,
            estates or trusts,

      then--

      o     an amount equal to this individual's, estate's or trust's share of
            these fees and expenses will be added to the gross income of this
            holder, and

      o     the individual's, estate's or trust's share of these fees and
            expenses will be treated as a miscellaneous itemized deduction
            allowable subject to the limitation of Section 67 of the Internal
            Revenue Code, which permits the deduction of these fees and expenses
            only to the extent they exceed, in total, 2% of a taxpayer's
            adjusted gross income.

      In addition, Section 68 of the Internal Revenue Code currently provides
that the amount of itemized deductions otherwise allowable for an individual
whose adjusted gross income exceeds a specified amount will be reduced by the
lesser of:

      o     3% of the excess, if any, of such taxpayer's adjusted gross income,
            or


                                      -155-



      o     80% of the amount of itemized deductions otherwise allowable for
            such tax year.

      Under current law, the applicable limitation is reduced by one-third for
taxable years beginning in 2006 and 2007, and by two-thirds in taxable years
beginning in 2008 and 2009. For taxable years beginning after December 31, 2009,
the overall limitation on itemized deductions is repealed. Furthermore, in
determining the alternative minimum taxable income of a holder of a REMIC
certificate that is--

      o     an individual,

      o     an estate or trust, or

      o     a Pass-Through Entity beneficially owned by one or more individuals,
            estates or trusts,

no deduction will be allowed for the holder's allocable portion of servicing
fees and other miscellaneous itemized deductions of the REMIC, even though an
amount equal to the amount of these fees and other deductions will be included
in the holder's gross income.

      The amount of additional taxable income reportable by holders of REMIC
certificates that are subject to the limitations of either Section 67 or Section
68 of the Internal Revenue Code, or the complete disallowance of the related
expenses for alternative minimum tax purposes, may be substantial.

      Accordingly, REMIC certificates to which these expenses are allocated will
generally not be appropriate investments for:

      o     an individual,

      o     an estate or trust, or

      o     a Pass-Through Entity beneficially owned by one or more individuals,
            estates or trusts.

      We recommend that those prospective investors consult with their tax
advisors prior to making an investment in a REMIC certificate to which these
expenses are allocated.

      Sales of REMIC Certificates. If a REMIC certificate is sold, the selling
certificateholder will recognize gain or loss equal to the difference between
the amount realized on the sale and its adjusted basis in the REMIC certificate.
The adjusted basis of a REMIC regular certificate generally will equal:

      o     the cost of the certificate to that certificateholder, increased by

      o     income reported by that certificateholder with respect to the
            certificate, including original issue discount and market discount
            income, and reduced, but not below zero, by

      o     payments on the certificate received by that certificateholder,
            amortized premium and realized losses allocated to the certificate
            and previously deducted by the certificateholder.

      The adjusted basis of a REMIC residual certificate will be determined as
described above under "--REMICs--Taxation of Owners of REMIC Residual
Certificates--Basis Rules, Net Losses and Distributions." Except as described
below in this "--Sales of REMIC Certificates" subsection, any gain or loss from
your sale of a REMIC certificate will be capital gain or loss, provided that you
hold the certificate as a capital asset within the meaning of Section 1221 of
the Internal Revenue Code, which is generally property held for investment.


                                      -156-



      In addition to the recognition of gain or loss on actual sales, the
Internal Revenue Code requires the recognition of gain, but not loss, upon the
constructive sale of an appreciated financial position. A constructive sale of
an appreciated financial position occurs if a taxpayer enters into a transaction
or series of transactions that have the effect of substantially eliminating the
taxpayer's risk of loss and opportunity for gain with respect to the financial
instrument. Debt instruments that--

      o     entitle the holder to a specified principal amount,

      o     pay interest at a fixed or variable rate, and

      o     are not convertible into the stock of the issuer or a related party,

cannot be the subject of a constructive sale for this purpose. Because most
REMIC regular certificates meet this exception, Section 1259 will not apply to
most REMIC regular certificates. However, REMIC regular certificates that have
no, or a disproportionately small, amount of principal, can be the subject of a
constructive sale.

      Finally, a taxpayer may elect to have net capital gain taxed at ordinary
income rates rather than capital gains rates in order to include the net capital
gain in total net investment income for the taxable year. A taxpayer would do so
because of the rule that limits the deduction of interest on indebtedness
incurred to purchase or carry property held for investment to a taxpayer's net
investment income.

      As of the date of this prospectus, the Internal Revenue Code provides for
lower rates as to long-term capital gains than those applicable to the
short-term capital gains and ordinary income recognized or received by
individuals. No similar rate differential exists for corporations. In addition,
the distinction between a capital gain or loss and ordinary income or loss is
relevant for other purposes to both individuals and corporations.

      Gain from the sale of a REMIC regular certificate that might otherwise be
a capital gain will be treated as ordinary income to the extent that the gain
does not exceed the excess, if any, of:

      o     the amount that would have been includible in the seller's income
            with respect to that REMIC regular certificate assuming that income
            had accrued on the certificate at a rate equal to 110% of the
            applicable Federal rate determined as of the date of purchase of the
            certificate, which is a rate based on an average of current yields
            on Treasury securities having a maturity comparable to that of the
            certificate based on the application of the prepayment assumption to
            the certificate, over

      o     the amount of ordinary income actually includible in the seller's
            income prior to that sale.

      In addition, gain recognized on the sale of a REMIC regular certificate by
a seller who purchased the certificate at a market discount will be taxable as
ordinary income in an amount not exceeding the portion of that discount that
accrued during the period the certificate was held by the seller, reduced by any
market discount included in income under the rules described above under
"--REMICs--Taxation of Owners of REMIC Regular Certificates--Market Discount"
and "--Premium."

      REMIC certificates will be "evidences of indebtedness" within the meaning
of Section 582(c)(1) of the Internal Revenue Code, so that gain or loss
recognized from the sale of a REMIC certificate by a bank or thrift institution
to which that section of the Internal Revenue Code applies will be ordinary
income or loss.

      A portion of any gain from the sale of a REMIC regular certificate that
might otherwise be capital gain may be treated as ordinary income to the extent
that a holder holds the certificate as part of a


                                      -157-



"conversion transaction" within the meaning of Section 1258 of the Internal
Revenue Code. A conversion transaction generally is one in which the taxpayer
has taken two or more positions in the same or similar property that reduce or
eliminate market risk, if substantially all of the taxpayer's return is
attributable to the time value of the taxpayer's net investment in that
transaction. The amount of gain so realized in a conversion transaction that is
recharacterized as ordinary income generally will not exceed the amount of
interest that would have accrued on the taxpayer's net investment at 120% of the
appropriate applicable Federal rate at the time the taxpayer enters into the
conversion transaction, subject to appropriate reduction for prior inclusion of
interest and other ordinary income items from the transaction.

      Except as may be provided in Treasury regulations yet to be issued, a loss
realized on the sale of a REMIC residual certificate will be subject to the
"wash sale" rules of Section 1091 of the Internal Revenue Code, if during the
period beginning six months before, and ending six months after, the date of
that sale the seller of that certificate:

      o     reacquires that same REMIC residual certificate,

      o     acquires any other residual interest in a REMIC, or

      o     acquires any similar interest in a taxable mortgage pool, as defined
            in Section 7701(i) of the Internal Revenue Code.

In that event, any loss realized by the holder of a REMIC residual certificate
on the sale will not be recognized or deductible currently, but instead will be
added to that holder's adjusted basis in the newly-acquired asset.

      Prohibited Transactions Tax and Other Taxes. The Internal Revenue Code
imposes a tax on REMICs equal to 100% of the net income derived from prohibited
transactions. In general, subject to specified exceptions, a prohibited
transaction includes:

      o     the disposition of a non-defaulted mortgage loan,

      o     the receipt of income from a source other than a mortgage loan or
            other Permitted Investments,

      o     the receipt of compensation for services, or

      o     the gain from the disposition of an asset purchased with collections
            on the mortgage loans for temporary investment pending payment on
            the REMIC certificates.

      It is not anticipated that any REMIC will engage in any prohibited
transactions as to which it would be subject to this tax.

      In addition, some contributions to a REMIC made after the day on which the
REMIC issues all of its interests could result in the imposition of a tax on the
REMIC equal to 100% of the value of the contributed property. The related
Governing Document will include provisions designed to prevent the acceptance of
any contributions that would be subject to this tax.

      REMICs also are subject to federal income tax at the highest corporate
rate on Net Income From Foreclosure Property, determined by reference to the
rules applicable to REITs. The related Governing Documents may permit the
special servicer to conduct activities with respect to a mortgaged property
acquired by one of our trusts in a manner that causes the trust to incur this
tax, if doing so would, in the reasonable discretion of the special servicer,
maximize the net after-tax proceeds to certificateholders.


                                      -158-



However, under no circumstance may the special servicer allow the acquired
mortgaged property to cease to be a "Permitted Investment" under Section
860G(a)(5) of the Internal Revenue Code.

      Unless we state otherwise in the related prospectus supplement, and to the
extent permitted by then applicable laws, any tax on prohibited transactions,
particular contributions or Net Income From Foreclosure Property, and any state
or local income or franchise tax, that may be imposed on the REMIC will be borne
by the related trustee, tax administrator, master servicer, special servicer or
manager, in any case out of its own funds, provided that--

      o     the person has sufficient assets to do so, and

      o     the tax arises out of a breach of that person's obligations under
            select provisions of the related Governing Document.

      Any tax not borne by one of these persons would be charged against the
related trust resulting in a reduction in amounts payable to holders of the
related REMIC certificates.

      Tax and Restrictions on Transfers of REMIC Residual Certificates to
Particular Organizations. If a REMIC residual certificate is transferred to a
Disqualified Organization, a tax will be imposed in an amount equal to the
product of:

      o     the present value of the total anticipated excess inclusions with
            respect to the REMIC residual certificate for periods after the
            transfer, and

      o     the highest marginal federal income tax rate applicable to
            corporations.

      The value of the anticipated excess inclusions is discounted using the
applicable Federal rate for obligations whose term ends on the close of the last
quarter in which excess inclusions are expected to accrue with respect to the
REMIC residual certificate.

      The anticipated excess inclusions must be determined as of the date that
the REMIC residual certificate is transferred and must be based on:

      o     events that have occurred up to the time of the transfer,

      o     the prepayment assumption, and

      o     any required or permitted clean up calls or required liquidation
            provided for in the related Governing Document.

      The tax on transfers to Disqualified Organizations generally would be
imposed on the transferor of the REMIC residual certificate, except when the
transfer is through an agent for a Disqualified Organization. In that case, the
tax would instead be imposed on the agent. However, a transferor of a REMIC
residual certificate would in no event be liable for the tax with respect to a
transfer if:

      o     the transferee furnishes to the transferor an affidavit that the
            transferee is not a Disqualified Organization, and

      o     as of the time of the transfer, the transferor does not have actual
            knowledge that the affidavit is false.


                                      -159-



      In addition, if a Pass-Through Entity includes in income excess inclusions
with respect to a REMIC residual certificate, and a Disqualified Organization is
the record holder of an interest in that entity, then a tax will be imposed on
that entity equal to the product of:

      o     the amount of excess inclusions on the certificate that are
            allocable to the interest in the Pass-Through Entity held by the
            Disqualified Organization, and

      o     the highest marginal federal income tax rate imposed on
            corporations.

      A Pass-Through Entity will not be subject to this tax for any period,
however, if each record holder of an interest in that Pass-Through Entity
furnishes to that Pass-Through Entity:

      o     the holder's social security number and a statement under penalties
            of perjury that the social security number is that of the record
            holder, or

      o     a statement under penalties of perjury that the record holder is not
            a Disqualified Organization.

      If an Electing Large Partnership holds a REMIC residual certificate, all
interests in the Electing Large Partnership are treated as held by Disqualified
Organizations for purposes of the tax imposed on pass-through entities described
in the second preceding paragraph. This tax on Electing Large Partnerships must
be paid even if each record holder of an interest in that partnership provides a
statement mentioned in the prior paragraph.

      In addition, a person holding an interest in a Pass-Through Entity as a
nominee for another person will, with respect to that interest, be treated as a
Pass-Through Entity.

      Moreover, an entity will not qualify as a REMIC unless there are
reasonable arrangements designed to ensure that:

      o     the residual interests in the entity are not held by Disqualified
            Organizations, and

      o     the information necessary for the application of the tax described
            in this prospectus will be made available.

      We will include in the related Governing Document restrictions on the
transfer of REMIC residual certificates and other provisions that are intended
to meet this requirement, and we will discuss those restrictions and provisions
in any prospectus supplement relating to the offering of any REMIC residual
certificate.

      Termination. A REMIC will terminate immediately after the distribution
date following receipt by the REMIC of the final payment with respect to the
related mortgage loans or upon a sale of the REMIC's assets following the
adoption by the REMIC of a plan of complete liquidation. The last payment on a
REMIC regular certificate will be treated as a payment in retirement of a debt
instrument. In the case of a REMIC residual certificate, if the last payment on
that certificate is less than the REMIC residual certificateholder's adjusted
basis in the certificate, that holder should, but may not, be treated as
realizing a capital loss equal to the amount of that difference.

      Reporting and Other Administrative Matters. Solely for purposes of the
administrative provisions of the Internal Revenue Code, a REMIC will be treated
as a partnership and holders of the related REMIC residual certificates will be
treated as partners. Unless we otherwise state in the related prospectus
supplement, the related tax administrator will file REMIC federal income tax
returns on behalf


                                      -160-



of the REMIC, and will be designated as and will act as or on behalf of the tax
matters person with respect to the REMIC in all respects.

      As, or as agent for, the tax matters person, the related tax
administrator, subject to applicable notice requirements and various
restrictions and limitations, generally will have the authority to act on behalf
of the REMIC and the holders of the REMIC residual certificates in connection
with the administrative and judicial review of the REMIC's--

      o     income,

      o     deductions,

      o     gains,

      o     losses, and

      o     classification as a REMIC.

      Holders of REMIC residual certificates generally will be required to
report these REMIC items consistently with their treatment on the related
REMIC's tax return. In addition, these holders may in some circumstances be
bound by a settlement agreement between the related tax administrator, as, or as
agent for, the tax matters person, and the IRS concerning any REMIC item.
Adjustments made to the REMIC's tax return may require these holders to make
corresponding adjustments on their returns. An audit of the REMIC's tax return,
or the adjustments resulting from that audit, could result in an audit of a
holder's return.

      No REMIC will be registered as a tax shelter under section 6111 of the
Internal Revenue Code. Any person that holds a REMIC residual certificate as a
nominee for another person may be required to furnish to the related REMIC, in a
manner to be provided in Treasury regulations, the name and address of that
other person, as well as other information.

      Reporting of interest income, including any original issue discount, with
respect to REMIC regular certificates is required annually, and may be required
more frequently under Treasury regulations. These information reports generally
are required to be sent or made readily available through electronic means to
individual holders of REMIC regular certificates and the IRS. Holders of REMIC
regular certificates that are--

      o     corporations,

      o     trusts,

      o     securities dealers, and

      o     various other non-individuals,

will be provided interest and original issue discount income information and the
information set forth in the following paragraphs. This information will be
provided upon request in accordance with the requirements of the applicable
regulations. The information must be provided by the later of:

      o     30 days after the end of the quarter for which the information was
            requested, or

      o     two weeks after the receipt of the request.


                                      -161-



      Reporting with respect to REMIC residual certificates, including--

      o     income,

      o     excess inclusions,

      o     investment expenses, and

      o     relevant information regarding qualification of the REMIC's assets,

will be made as required under the Treasury regulations, generally on a
quarterly basis.

      As applicable, the REMIC regular certificate information reports will
include a statement of the adjusted issue price of the REMIC regular certificate
at the beginning of each accrual period. In addition, the reports will include
information required by regulations with respect to computing the accrual of any
market discount. Because exact computation of the accrual of market discount on
a constant yield method would require information relating to the holder's
purchase price that the REMIC may not have, the regulations only require that
information pertaining to the appropriate proportionate method of accruing
market discount be provided. See "--REMICs--Taxation of Owners of REMIC Regular
Certificates--Market Discount."

      Unless we otherwise specify in the related prospectus supplement, the
responsibility for complying with the foregoing reporting rules will be borne by
the related tax administrator for the subject REMIC.

      Backup Withholding with Respect to REMIC Certificates. Distributions made
on the REMIC regular certificates, and proceeds from the sale of the REMIC
regular certificates to or through some brokers, may be subject to a backup
withholding tax under Section 3406 of the Internal Revenue Code at a rate of 28%
(increasing to 31% after 2010) on reportable payments (including interest
distributions, original issue discount, and, under some circumstances, principal
distributions) unless the recipient is a U.S. Person and provides IRS Form W-9
with the correct taxpayer identification number; is a foreign person and
provides IRS Form W-8BEN identifying the foreign person and stating that the
beneficial owner is not a U.S. Person; or can be treated as an exempt recipient
within the meaning of Treasury regulations section 1.6049-4(c)(1)(ii).
Information reporting requirements may also apply regardless of whether
withholding is required. Any amounts to be withheld from distribution on the
regular certificates would be refunded or allowed as a credit against the
recipient's federal income tax liability.

      Foreign Investors in REMIC Certificates. Unless we otherwise disclose in
the related prospectus supplement, a holder of a REMIC regular certificate that
is--

      o     a foreign person, and

      o     not subject to federal income tax as a result of any direct or
            indirect connection to the United States in addition to its
            ownership of that certificate,

will normally not be subject to United States federal income or withholding tax
with respect to a payment on a REMIC regular certificate. To avoid withholding
tax, that holder must provide certain documentation. The appropriate
documentation includes Form W-8BEN, if the foreign person is a corporation or
individual eligible for the benefits of the portfolio interest exemption or an
exemption based on a treaty; Form W-8ECI if the foreign person is eligible for
an exemption on the basis of its income from the REMIC certificate being
effectively connected to a United States trade or business; Form W-8BEN or Form
W-8IMY if the foreign person is a trust, depending on whether such trust is
classified as the beneficial owner of the regular certificate; and Form W-8IMY,
with supporting


                                      -162-



documentation as specified in the Treasury regulations, required to substantiate
exemptions from withholding on behalf of its partners, if the foreign person is
a partnership. An intermediary (other than a partnership) must provide Form
W-8IMY, revealing all required information, including its name, address,
taxpayer identification number, the country under the laws of which it is
created, and certification that it is not acting for its own account. A
"qualified intermediary" must certify that it has provided, or will provide, a
withholding statement as required under Treasury regulations section
1.1441-1(e)(5)(v), but need not disclose the identity of its account holders on
its Form W-8IMY, and may certify its account holders' status without including
each beneficial owner's certification. A non-"qualified intermediary" must
additionally certify that it has provided, or will provide, a withholding
statement that is associated with the appropriate Forms W-8 and W-9 required to
substantiate exemptions from withholding on behalf of its beneficial owners. The
term "intermediary" means a person acting as a custodian, a broker, nominee or
otherwise as an agent for the beneficial owner of a regular certificate. A
"qualified intermediary" is generally a foreign financial institution or
clearing organization or a non-United States branch or office of a United States
financial institution or clearing organization that is a party to a withholding
agreement with the IRS. Special rules apply to partnerships, estates and trusts,
and in certain circumstances certifications as to foreign status and other
matters may be required to be provided by partners and beneficiaries thereof.

      For these purposes, a foreign person is anyone other than a U.S. Person.

      It is possible that the IRS may assert that the foregoing tax exemption
should not apply with respect to a REMIC regular certificate held by a person or
entity that owns directly or indirectly a 10% or greater interest in the related
REMIC residual certificates. If the holder does not qualify for exemption,
payments of interest, including payments in respect of accrued original issue
discount, to that holder may be subject to a tax rate of 30%, subject to
reduction under any applicable tax treaty.

      It is possible, under regulations promulgated under Section 881 of the
Internal Revenue Code concerning conduit financing transactions, that the
exemption from withholding taxes described above may also not be available to a
holder who is a foreign person and either--

      o     owns 10% or more of one or more underlying mortgagors, or

      o     if the holder is a controlled foreign corporation, is related to one
            or more mortgagors in the applicable trust.

      Further, it appears that a REMIC regular certificate would not be included
in the estate of a nonresident alien individual and would not be subject to
United States estate taxes. However, it is recommended that certificateholders
who are nonresident alien individuals consult their tax advisors concerning this
question.

      Unless we otherwise state in the related prospectus supplement, the
related Governing Document will prohibit transfers of REMIC residual
certificates to investors that are:

      o     foreign persons, or

      o     U.S. Persons, if classified as a partnership under the Internal
            Revenue Code, unless all of their beneficial owners are U.S.
            Persons.

GRANTOR TRUSTS

      Classification of Grantor Trusts. With respect to each series of grantor
trust certificates, our counsel will deliver its opinion to the effect that,
assuming compliance with all provisions of the related Governing Document, the
related trust, or relevant portion of that trust, will be classified as a
grantor trust


                                      -163-



under subpart E, part I of subchapter J of the Internal Revenue
Code and not as a partnership or an association taxable as a corporation.

      A grantor trust certificate may be classified as either of the following
types of certificate:

      o     a grantor trust fractional interest certificate representing an
            undivided equitable ownership interest in the principal of the
            mortgage loans constituting the related grantor trust, together with
            interest, if any, on those loans at a pass-through rate; or

      o     a grantor trust strip certificate representing ownership of all or a
            portion of the difference between--

            1.    interest paid on the mortgage loans constituting the related
                  grantor trust, minus

            2.    the sum of:

                  o     normal administration fees, and

                  o     interest paid to the holders of grantor trust fractional
                        interest certificates issued with respect to that
                        grantor trust

      A grantor trust strip certificate may also evidence a nominal ownership
interest in the principal of the mortgage loans constituting the related grantor
trust.

      Characterization of Investments in Grantor Trust Certificates.

      Grantor Trust Fractional Interest Certificates. Unless we otherwise
disclose in the related prospectus supplement, any offered certificates that are
grantor trust fractional interest certificates will generally represent
interests in:

      o     "loans . . . secured by an interest in real property" within the
            meaning of Section 7701(a)(19)(C)(v) of the Internal Revenue Code,
            but only to the extent that the underlying mortgage loans have been
            made with respect to property that is used for residential or other
            prescribed purposes;

      o     "obligation[s] (including any participation or certificate of
            beneficial ownership therein) which . . . [are] principally secured
            by an interest in real property" within the meaning of Section
            860G(a)(3) of the Internal Revenue Code; and

      o     "real estate assets" within the meaning of Section 856(c)(5)(B) of
            the Internal Revenue Code.

      In addition, interest on offered certificates that are grantor trust
fractional interest certificates will, to the same extent, be considered
"interest on obligations secured by mortgages on real property or on interests
in real property" within the meaning of Section 856(c)(3)(B) of the Internal
Revenue Code.

      Grantor Trust Strip Certificates. Even if grantor trust strip certificates
evidence an interest in a grantor trust--

      o     consisting of mortgage loans that are "loans . . . secured by an
            interest in real property" within the meaning of Section
            7701(a)(19)(C)(v) of the Internal Revenue Code,

      o     consisting of mortgage loans that are "real estate assets" within
            the meaning of Section 856(c)(5)(B) of the Internal Revenue Code,
            and


                                      -164-



      o     the interest on which is "interest on obligations secured by
            mortgages on real property" within the meaning of Section
            856(c)(3)(B) of the Internal Revenue Code,

it is unclear whether the grantor trust strip certificates, and the income from
those certificates, will be so characterized. We recommend that prospective
purchasers to which the characterization of an investment in grantor trust strip
certificates is material consult their tax advisors regarding whether the
grantor trust strip certificates, and the income from those certificates, will
be so characterized.

      o     The grantor trust strip certificates will be "obligation[s]
            (including any participation or certificate of beneficial ownership
            therein) which . . . [are] principally secured by an interest in
            real property" within the meaning of Section 860G(a)(3)(A) of the
            Internal Revenue Code.

      Taxation of Owners of Grantor Trust Fractional Interest Certificates.

      General. Holders of a particular series of grantor trust fractional
interest certificates generally:

      o     will be required to report on their federal income tax returns their
            shares of the entire income from the underlying mortgage loans,
            including amounts used to pay reasonable servicing fees and other
            expenses, and

      o     will be entitled to deduct their shares of any reasonable servicing
            fees and other expenses.

      Because of stripped interests, market or original issue discount, or
premium, the amount includible in income on account of a grantor trust
fractional interest certificate may differ significantly from interest paid or
accrued on the underlying mortgage loans.

      Section 67 of the Internal Revenue Code allows an individual, estate or
trust holding a grantor trust fractional interest certificate directly or
through some types of pass-through entities a deduction for any reasonable
servicing fees and expenses only to the extent that the total of the holder's
miscellaneous itemized deductions exceeds two percent of the holder's adjusted
gross income.

      Section 68 of the Internal Revenue Code currently reduces the amount of
itemized deductions otherwise allowable for an individual whose adjusted gross
income exceeds a specified amount. Under current law, the applicable limitation
is reduced by one-third for taxable years beginning in 2006 and 2007, and by
two-thirds in taxable years beginning in 2008 and 2009. For taxable years
beginning after December 31, 2009, the overall limitation on itemized deductions
is repealed.

      The amount of additional taxable income reportable by holders of grantor
trust fractional interest certificates who are subject to the limitations of
either Section 67 or Section 68 of the Internal Revenue Code may be substantial.
Further, certificateholders, other than corporations, subject to the alternative
minimum tax may not deduct miscellaneous itemized deductions in determining
their alternative minimum taxable income.

      Although it is not entirely clear, it appears that in transactions in
which multiple classes of grantor trust certificates, including grantor trust
strip certificates, are issued, any fees and expenses should be allocated among
those classes of grantor trust certificates. The method of this allocation
should recognize that each class benefits from the related services. In the
absence of statutory or administrative clarification as to the method to be
used, we currently expect that information returns or reports to the IRS and
certificateholders will be based on a method that allocates these fees and
expenses among classes of grantor trust certificates with respect to each period
based on the payments made to each class during that period.


                                      -165-



      The federal income tax treatment of grantor trust fractional interest
certificates of any series will depend on whether they are subject to the
stripped bond rules of Section 1286 of the Internal Revenue Code. Grantor trust
fractional interest certificates may be subject to those rules if:

      o     a class of grantor trust strip certificates is issued as part of the
            same series, or

      o     we or any of our affiliates retain, for our or its own account or
            for purposes of resale, a right to receive a specified portion of
            the interest payable on an underlying mortgage loan.

      Further, the IRS has ruled that an unreasonably high servicing fee
retained by a seller or servicer will be treated as a retained ownership
interest in mortgage loans that constitutes a stripped coupon. We will include
in the related prospectus supplement information regarding servicing fees paid
out of the assets of the related trust to:

      o     a master servicer,

      o     a special servicer,

      o     any sub-servicer, or

      o     their respective affiliates.

      With respect to certain categories of debt instruments, Section 1272(a)(6)
of the Internal Revenue Code requires the use of a reasonable prepayment
assumption in accruing original issue discount, and adjustments in the accrual
of original issue discount when prepayments do not conform to the prepayment
assumption.

      Legislation enacted in 1997 extended the scope of that section to cover
investments in any pool of debt instruments the yield on which may be affected
by reason of prepayments. The precise application of Section 1272(a)(6) of the
Internal Revenue Code to pools of debt instruments is unclear in certain
respects. For example, it is uncertain whether a prepayment assumption will be
applied collectively to all of a taxpayer's investments in these pools of debt
instruments, or on an investment-by-investment basis. Similarly, it is not clear
whether the assumed prepayment rate as to investments in grantor trust
fractional interest certificates is to be determined based on conditions at the
time of the first sale of the certificate or, with respect to any holder, at the
time of purchase of the certificate by that holder.

      We recommend that certificateholders consult their tax advisors concerning
reporting original issue discount, market discount and premium with respect to
grantor trust fractional interest certificates.

      In light of the application of Section 1286 of the Internal Revenue Code,
a beneficial owner of a stripped bond generally will be required to compute
accruals of original issue discount based on its yield, possibly taking into
account its own prepayment assumption. The information necessary to perform the
related calculations for information reporting purposes, however, generally will
not be available to the trustee. Accordingly, any information reporting provided
by the trustee with respect to these stripped bonds, which information will be
based on pricing information as of the closing date, will largely fail to
reflect the accurate accruals of original issue discount for these certificates.
Prospective investors therefore should be aware that the timing of accruals of
original issue discount applicable to a stripped bond generally will be
different than that reported to holders and the IRS. Prospective investors
should consult their own tax advisors regarding their obligation to compute and
include in income the correct amount of original issue discount accruals and any
possible tax consequences to them if they should fail to do so.


                                      -166-



      If Stripped Bond Rules Apply. If the stripped bond rules apply, each
grantor trust fractional interest certificate will be treated as having been
issued with original issue discount within the meaning of Section 1273(a) of the
Internal Revenue Code. This is subject, however, to the discussion below
regarding:

      o     the treatment of some stripped bonds as market discount bonds, and

      o     de minimis market discount.

      See "--Grantor Trusts--Taxation of Owners of Grantor Trust Fractional
Interest Certificates--Market Discount" below.

      The holder of a grantor trust fractional interest certificate will report
interest income from its grantor trust fractional interest certificate for each
month to the extent it constitutes "qualified stated interest" in accordance
with its normal method of accounting. See "REMICs--Taxation of Owners of REMIC
Regular Certificates--Original Issue Discount" in this prospectus for a
description of qualified stated interest.

      The original issue discount on a grantor trust fractional interest
certificate will be the excess of the certificate's stated redemption price over
its issue price. The issue price of a grantor trust fractional interest
certificate as to any purchaser will be equal to the price paid by that
purchaser of the grantor trust fractional interest certificate. The stated
redemption price of a grantor trust fractional interest certificate will be the
sum of all payments to be made on that certificate, other than qualified stated
interest, if any, and the certificate's share of reasonable servicing fees and
other expenses.

      See "--Grantor Trusts--Taxation of Owners of Grantor Trust Fractional
Interest Certificates--If Stripped Bond Rules Do Not Apply" for a definition of
"qualified stated interest." In general, the amount of that income that accrues
in any month would equal the product of:

      o     the holder's adjusted basis in the grantor trust fractional interest
            certificate at the beginning of the related month, as defined in
            "--Grantor Trusts--Sales of Grantor Trust Certificates," and

      o     the yield of that grantor trust fractional interest certificate to
            the holder.

      The yield would be computed at the rate, that, if used to discount the
holder's share of future payments on the related mortgage loans, would cause the
present value of those future payments to equal the price at which the holder
purchased the certificate. This rate is compounded based on the regular interval
between distribution dates. In computing yield under the stripped bond rules, a
certificateholder's share of future payments on the related mortgage loans will
not include any payments made with respect to any ownership interest in those
mortgage loans retained by us, a master servicer, a special servicer, a
sub-servicer or our or their respective affiliates, but will include the
certificateholder's share of any reasonable servicing fees and other expenses
and is based generally on the method described in Section 1272(a)(6) of the
Internal Revenue Code. The precise means of applying that method is uncertain in
various respects. See "--Grantor Trusts--Taxation of Owners of Grantor Trust
Fractional Interest Certificates--General."

      In the case of a grantor trust fractional interest certificate acquired at
a price equal to the principal amount of the related mortgage loans allocable to
that certificate, the use of a prepayment assumption generally would not have
any significant effect on the yield used in calculating accruals of interest
income. In the case, however, of a grantor trust fractional interest certificate
acquired at a price less than or greater than the principal amount,
respectively, the use of a reasonable prepayment assumption would


                                      -167-



increase or decrease the yield. Therefore, the use of this prepayment assumption
would accelerate or decelerate, respectively, the reporting of income.

      In the absence of statutory or administrative clarification, we currently
expect that information reports or returns to the IRS and certificateholders
will be based on:

      o     a prepayment assumption determined when certificates are offered and
            sold under this prospectus, which we will disclose in the related
            prospectus supplement, and

      o     a constant yield computed using a representative initial offering
            price for each class of certificates.

      However, neither we nor any other person will make any representation
that--

      o     the mortgage loans in any of our trusts will in fact prepay at a
            rate conforming to the prepayment assumption used or any other rate,
            or

      o     the prepayment assumption will not be challenged by the IRS on
            audit.

      Certificateholders also should bear in mind that the use of a
representative initial offering price will mean that the information returns or
reports that we send, even if otherwise accepted as accurate by the IRS, will in
any event be accurate only as to the initial certificateholders of each series
who bought at that price.

      Under Treasury regulation section 1.1286-1, some stripped bonds are to be
treated as market discount bonds. Accordingly, any purchaser of that bond is to
account for any discount on the bond as market discount rather than original
issue discount. This treatment only applies, however, if immediately after the
most recent disposition of the bond by a person stripping one or more coupons
from the bond and disposing of the bond or coupon:

      o     there is no original issue discount or only a de minimis amount of
            original issue discount, or

      o     the annual stated rate of interest payable on the original bond is
            no more than one percentage point lower than the gross interest rate
            payable on the related mortgage loans, before subtracting any
            servicing fee or any stripped coupon.

      If interest payable on a grantor trust fractional interest certificate is
more than one percentage point lower than the gross interest rate payable on the
related mortgage loans, we will disclose that fact in the related prospectus
supplement. If the original issue discount or market discount on a grantor trust
fractional interest certificate determined under the stripped bond rules is less
than the product of:

      o     0.25% of the stated redemption price, and

      o     the weighted average maturity of the related mortgage loans,

then the original issue discount or market discount will be considered to be de
minimis. Original issue discount or market discount of only a de minimis amount
will be included in income in the same manner as de minimis original issue
discount and market discount described in "--Grantor Trusts--Taxation of Owners
of Grantor Trust Fractional Interest Certificates--If Stripped Bond Rules Do Not
Apply" and "--Market Discount" below.


                                      -168-



      If Stripped Bond Rules Do Not Apply. Subject to the discussion below on
original issue discount, if the stripped bond rules do not apply to a grantor
trust fractional interest certificate, the certificateholder will be required to
report its share of the interest income on the related mortgage loans in
accordance with the certificateholder's normal method of accounting. In that
case, the original issue discount rules will apply, even if the stripped bond
rules do not apply, to a grantor trust fractional interest certificate to the
extent it evidences an interest in mortgage loans issued with original issue
discount.

      The original issue discount, if any, on mortgage loans will equal the
difference between:

      o     the stated redemption price of the mortgage loans, and

      o     their issue price.

      For a definition of "stated redemption price," see "--REMICs--Taxation of
Owners of REMIC Regular Certificates--Original Issue Discount" above. In
general, the issue price of a mortgage loan will be the amount received by the
borrower from the lender under the terms of the mortgage loan. If the borrower
separately pays points to the lender that are not paid for services provided by
the lender, such as commitment fees or loan processing costs, the amount of
those points paid reduces the issue price.

      The stated redemption price of a mortgage loan will generally equal its
principal amount. The determination as to whether original issue discount will
be considered to be de minimis will be calculated using the same test as in the
REMIC discussion. See "--REMICs--Taxation of Owners of REMIC Regular
Certificates--Original Issue Discount" above.

      In the case of mortgage loans bearing adjustable or variable interest
rates, we will describe in the related prospectus supplement the manner in which
these rules will be applied with respect to the mortgage loans by the related
trustee or master servicer, as applicable, in preparing information returns to
certificateholders and the IRS.

      If original issue discount is in excess of a de minimis amount, all
original issue discount with respect to a mortgage loan will be required to be
accrued and reported in income each month, based generally on the method
described in Section 1272(a)(6) of the Internal Revenue Code. The precise means
of applying that method is uncertain in various respects, however. See
"--Grantor Trusts--Taxation of Owners of Grantor Trust Fractional Interest
Certificates--General."

      A purchaser of a grantor trust fractional interest certificate may
purchase the grantor trust fractional interest certificate at a cost less than
the certificate's allocable portion of the total remaining stated redemption
price of the underlying mortgage loans. In that case, the purchaser will also be
required to include in gross income the certificate's daily portions of any
original issue discount with respect to those mortgage loans. However, each
daily portion will be reduced, if the cost of the grantor trust fractional
interest certificate to the purchaser is in excess of the certificate's
allocable portion of the aggregate adjusted issue prices of the underlying
mortgage loans. The reduction will be approximately in proportion to the ratio
that the excess bears to the certificate's allocable portion of the total
original issue discount remaining to be accrued on those mortgage loans.

      The adjusted issue price of a mortgage loan on any given day equals the
sum of:

      o     the adjusted issue price or the issue price, in the case of the
            first accrual period, of the mortgage loan at the beginning of the
            accrual period that includes that day, and

      o     the daily portions of original issue discount for all days during
            the accrual period prior to that day.


                                     -169-



      The adjusted issue price of a mortgage loan at the beginning of any
accrual period will equal:

      o     the issue price of the mortgage loan, increased by

      o     the total amount of original issue discount with respect to the
            mortgage loan that accrued in prior accrual periods, and reduced by

      o     the amount of any payments made on the mortgage loan in prior
            accrual periods of amounts included in its stated redemption price.

      In the absence of statutory or administrative clarification, we currently
expect that information reports or returns to the IRS and certificateholders
will be based on:

      o     a prepayment assumption determined when the certificates are offered
            and sold under this prospectus and disclosed in the related
            prospectus supplement, and

      o     a constant yield computed using a representative initial offering
            price for each class of certificates.

      However, neither we nor any other person will make any representation
that--

      o     the mortgage loans will in fact prepay at a rate conforming to the
            prepayment assumption or any other rate, or

      o     the prepayment assumption will not be challenged by the IRS on
            audit.

      Certificateholders also should bear in mind that the use of a
representative initial offering price will mean that the information returns or
reports, even if otherwise accepted as accurate by the IRS, will in any event be
accurate only as to the initial certificateholders of each series who bought at
that price.

      Market Discount. If the stripped bond rules do not apply to a grantor
trust fractional interest certificate, a certificateholder may be subject to the
market discount rules of Sections 1276 through 1278 of the Internal Revenue Code
to the extent an interest in a mortgage loan is considered to have been
purchased at a market discount. A mortgage loan is considered to have been
purchased at a market discount if--

      o     in the case of a mortgage loan issued without original issue
            discount, it is purchased at a price less than its remaining stated
            redemption price, or

      o     in the case of a mortgage loan issued with original issue discount,
            it is purchased at a price less than its adjusted issue price.

      If market discount is in excess of a de minimis amount, the holder
generally must include in income in each month the amount of the discount that
has accrued, under the rules described below, through that month that has not
previously been included in income. However, the inclusion will be limited, in
the case of the portion of the discount that is allocable to any mortgage loan,
to the payment of stated redemption price on the mortgage loan that is received
by or, for accrual method certificateholders, due to the trust in that month. A
certificateholder may elect to include market discount in income currently as it
accrues, under a constant yield method based on the yield of the certificate to
the holder, rather than including it on a deferred basis in accordance with the
foregoing. Such market discount will be accrued based generally on the method
described in Section 1272(a)(6) of the Internal Revenue Code. The precise means
of applying that method is uncertain in various respects, however. See "Grantor
Trusts--Taxation of Owners of Grantor Trust Fractional Interest
Certificates--General."


                                      -170-



      We recommend that certificateholders consult their own tax advisors
concerning accrual of market discount with respect to grantor trust fractional
interest certificates. Certificateholders should also refer to the related
prospectus supplement to determine whether and in what manner the market
discount will apply to the underlying mortgage loans purchased at a market
discount.

      To the extent that the underlying mortgage loans provide for periodic
payments of stated redemption price, you may be required to include market
discount in income at a rate that is not significantly slower than the rate at
which that discount would be included in income if it were original issue
discount.

      Market discount with respect to mortgage loans may be considered to be de
minimis and, if so, will be includible in income under de minimis rules similar
to those described under "--REMICs--Taxation of Owners of REMIC Regular
Certificates--Original Issue Discount" above.

      Further, under the rules described under "--REMICs--Taxation of Owners of
REMIC Regular Certificates--Market Discount" above, any discount that is not
original issue discount and exceeds a de minimis amount may require the deferral
of interest expense deductions attributable to accrued market discount not yet
includible in income, unless an election has been made to report market discount
currently as it accrues. This rule applies without regard to the origination
dates of the underlying mortgage loans.

      Premium. If a certificateholder is treated as acquiring the underlying
mortgage loans at a premium, which is a price in excess of their remaining
stated redemption price, the certificateholder may elect under Section 171 of
the Internal Revenue Code to amortize the portion of that premium allocable to
mortgage loans originated after September 27, 1985 using a constant yield
method. Amortizable premium is treated as an offset to interest income on the
related debt instrument, rather than as a separate interest deduction. However,
premium allocable to mortgage loans originated before September 28, 1985 or to
mortgage loans for which an amortization election is not made, should:

      o     be allocated among the payments of stated redemption price on the
            mortgage loan, and

      o     be allowed as a deduction as those payments are made or, for an
            accrual method certificateholder, due.

      It appears that a prepayment assumption should be used in computing
amortization of premium allowable under Section 171 of the Internal Revenue Code
similar to that described for calculating the accrual of market discount of
grantor trust fractional interest certificates based generally on the method
described in Section 1272(a)(6) of the Internal Revenue Code. The precise means
of applying that method is uncertain in various respects, however. See "Grantor
Trusts--Taxation of Owners of Grantor Trust Fractional Interest
Certificates--General."

      Taxation of Owners of Grantor Trust Strip Certificates. The stripped
coupon rules of section 1286 of the Internal Revenue Code will apply to the
grantor trust strip certificates. Except as described above under "--Grantor
Trusts--Taxation of Owners of Grantor Trust Fractional Interest Certificates--If
Stripped Bond Rules Apply," no regulations or published rulings under Section
1286 of the Internal Revenue Code have been issued and some uncertainty exists
as to how it will be applied to securities, such as the grantor trust strip
certificates. Accordingly, we recommend that you consult your tax advisors
concerning the method to be used in reporting income or loss with respect to
those certificates.

      The Treasury regulations promulgated under the original discount rules do
not apply to stripped coupons, although they provide general guidance as to how
the original issue discount sections of the Internal Revenue Code will be
applied.


                                     -171-



      Under the stripped coupon rules, it appears that original issue discount
will be required to be accrued in each month on the grantor trust strip
certificates based on a constant yield method. In effect, you would include as
interest income in each month an amount equal to the product of your adjusted
basis in the grantor trust strip certificate at the beginning of that month and
the yield of the grantor trust strip certificate to you. This yield would be
calculated based on:

      o     the price paid for that grantor trust strip certificate by you, and

      o     the projected payments remaining to be made on that grantor trust
            strip certificate at the time of the purchase, plus

      o     an allocable portion of the projected servicing fees and expenses to
            be paid with respect to the underlying mortgage loans.

      Such yield will accrue based generally on the method described in Section
1272(a)(6) of the Internal Revenue Code. The precise means of applying that
method is uncertain in various respects, however. See "Grantor Trusts--Taxation
of Owners of Grantor Trust Fractional Interest Certificates--General."

      If the method for computing original issue discount under Section
1272(a)(6) results in a negative amount of original issue discount as to any
accrual period with respect to a grantor trust strip certificate, the amount of
original issue discount allocable to that accrual period will be zero. That is,
no current deduction of the negative amount will be allowed to you. You will
instead only be permitted to offset that negative amount against future positive
original issue discount, if any, attributable to that certificate. Although not
free from doubt, it is possible that you may be permitted to deduct a loss to
the extent his or her basis in the certificate exceeds the maximum amount of
payments you could ever receive with respect to that certificate. However, the
loss may be a capital loss, which is limited in its deductibility. The foregoing
considerations are particularly relevant to grantor trust certificates with no,
or disproportionately small, amounts of principal, which can have negative
yields under circumstances that are not default related. See "RISK FACTORS--The
Investment Performance of Your Offered Certificates Will Depend Upon Payments,
Defaults and Losses on the Underlying Mortgage Loans; and Those Payments,
Defaults and Losses May Be Highly Unpredictable" above.

      The accrual of income on the grantor trust strip certificates will be
significantly slower using a prepayment assumption than if yield is computed
assuming no prepayments. In the absence of statutory or administrative
clarification, we currently expect that information returns or reports to the
IRS and certificateholders will be based on:

      o     the prepayment assumption we will disclose in the related prospectus
            supplement, and

      o     a constant yield computed using a representative initial offering
            price for each class of certificates.

      However, neither we nor any other person will make any representation
that--

      o     the mortgage loans in any of our trusts will in fact prepay at a
            rate conforming to the prepayment assumption or at any other rate or

      o     the prepayment assumption will not be challenged by the IRS on
            audit.

      We recommend that prospective purchasers of the grantor trust strip
certificates consult their tax advisors regarding the use of the prepayment
assumption.


                                      -172-



      Certificateholders also should bear in mind that the use of a
representative initial offering price will mean that the information returns or
reports, even if otherwise accepted as accurate by the IRS, will in any event be
accurate only as to the initial certificateholders of each series who bought at
that price.

      Sales of Grantor Trust Certificates. Any gain or loss recognized on the
sale or exchange of a grantor trust certificate by an investor who holds that
certificate as a capital asset, will be capital gain or loss, except as
described below in this "--Sales of Grantor Trust Certificates" subsection. The
amount recognized equals the difference between:

      o     the amount realized on the sale or exchange of a grantor trust
            certificate, and

      o     its adjusted basis.

      The adjusted basis of a grantor trust certificate generally will equal:

      o     its cost, increased by

      o     any income reported by the seller, including original issue discount
            and market discount income, and reduced, but not below zero, by

      o     any and all previously reported losses, amortized premium, and
            payments with respect to that grantor trust certificate.

      As of the date of this prospectus, the Internal Revenue Code provides for
lower rates as to long-term capital gains than those applicable to the
short-term capital gains and ordinary income realized or received by
individuals. No similar rate differential exists for corporations. In addition,
the distinction between a capital gain or loss and ordinary income or loss
remains relevant for other purposes.

      Gain or loss from the sale of a grantor trust certificate may be partially
or wholly ordinary and not capital in some circumstances. Gain attributable to
accrued and unrecognized market discount will be treated as ordinary income.
Gain or loss recognized by banks and other financial institutions subject to
Section 582(c) of the Internal Revenue Code will be treated as ordinary income.

      Furthermore, a portion of any gain that might otherwise be capital gain
may be treated as ordinary income to the extent that the grantor trust
certificate is held as part of a "conversion transaction" within the meaning of
Section 1258 of the Internal Revenue Code. A conversion transaction generally is
one in which the taxpayer has taken two or more positions in the same or similar
property that reduce or eliminate market risk, if substantially all of the
taxpayer's return is attributable to the time value of the taxpayer's net
investment in the transaction. The amount of gain realized in a conversion
transaction that is recharacterized as ordinary income generally will not exceed
the amount of interest that would have accrued on the taxpayer's net investment
at 120% of the appropriate applicable Federal rate at the time the taxpayer
enters into the conversion transaction, subject to appropriate reduction for
prior inclusion of interest and other ordinary income items from the
transaction.

      The Internal Revenue Code requires the recognition of gain upon the
constructive sale of an appreciated financial position. A constructive sale of
an appreciated financial position occurs if a taxpayer enters into a transaction
or series of transactions that have the effect of substantially eliminating the
taxpayer's risk of loss and opportunity for gain with respect to the financial
instrument. Debt instruments that--

      o     entitle the holder to a specified principal amount,

      o     pay interest at a fixed or variable rate, and


                                     -173-



      o     are not convertible into the stock of the issuer or a related party,

cannot be the subject of a constructive sale for this purpose. Because most
grantor trust certificates meet this exception, this Section will not apply to
most grantor trust certificates. However, some grantor trust certificates have
no, or a disproportionately small amount of, principal and these certificates
can be the subject of a constructive sale.

      Finally, a taxpayer may elect to have net capital gain taxed at ordinary
income rates rather than capital gains rates in order to include the net capital
gain in total net investment income for the relevant taxable year. This election
would be done for purposes of the rule that limits the deduction of interest on
indebtedness incurred to purchase or carry property held for investment to a
taxpayer's net investment income.

      Grantor Trust Reporting. Unless otherwise provided in the related
prospectus supplement, the related tax administrator will furnish or make
readily available through electronic means to each holder of a grantor trust
certificate with each payment a statement setting forth the amount of the
payment allocable to principal on the underlying mortgage loans and to interest
on those loans at the related pass-through rate. In addition, the related tax
administrator will furnish, within a reasonable time after the end of each
calendar year, to each person or entity that was the holder of a grantor trust
certificate at any time during that year, information regarding:

      o     the amount of servicing compensation received by a master servicer
            or special servicer, and

      o     all other customary factual information the reporting party deems
            necessary or desirable to enable holders of the related grantor
            trust certificates to prepare their tax returns.

      The reporting party will furnish comparable information to the IRS as and
when required by law to do so.

      Because the rules for accruing discount and amortizing premium with
respect to grantor trust certificates are uncertain in various respects, there
is no assurance the IRS will agree with the information reports of those items
of income and expense. Moreover, those information reports, even if otherwise
accepted as accurate by the IRS, will in any event be accurate only as to the
initial certificateholders that bought their certificates at the representative
initial offering price used in preparing the reports.

      On January 24, 2006, the Treasury Department published final regulations
which establish a reporting framework for interests in "widely held fixed
investment trusts" and place the responsibility of reporting on the person in
the ownership chain who holds an interest for a beneficial owner. A widely-held
fixed investment trust is defined as an arrangement classified as a "trust"
under Treasury regulation section 301.7701-4(c), in which any interest is held
by a middleman, which includes, but is not limited to:

      o     a custodian of a person's account,

      o     a nominee, and

      o     a broker holding an interest for a customer in street name.

      The trustee, or its designated agent, will be required to calculate and
provide information to requesting persons with respect to the trust in
accordance with these new regulations beginning with respect to the 2007
calendar year. The trustee (or its designated agent), or the applicable
middleman (in the case of interests held through a middleman), will be required
to file information returns with the IRS


                                     -174-



and provide tax information statements to holders in accordance with these new
regulations after December 31, 2007.

      Backup Withholding. In general, the rules described under
"--REMICs--Backup Withholding with Respect to REMIC Certificates" above will
also apply to grantor trust certificates.

      Foreign Investors. In general, the discussion with respect to REMIC
regular certificates under "--REMICs--Foreign Investors in REMIC Certificates"
above applies to grantor trust certificates. However, unless we otherwise
specify in the related prospectus supplement, grantor trust certificates will be
eligible for exemption from U.S. withholding tax, subject to the conditions
described in the discussion above, only to the extent the related mortgage loans
were originated after July 18, 1984.

      To the extent that interest on a grantor trust certificate would be exempt
under Sections 871(h)(1) and 881(c) of the Internal Revenue Code from United
States withholding tax, and the certificate is not held in connection with a
certificateholder's trade or business in the United States, the certificate will
not be subject to United States estate taxes in the estate of a nonresident
alien individual.

                        STATE AND OTHER TAX CONSEQUENCES

      In addition to the federal income tax consequences described in "FEDERAL
INCOME TAX CONSEQUENCES," potential investors should consider the state and
local tax consequences concerning the offered certificates. State tax law may
differ substantially from the corresponding federal law, and the discussion
above does not purport to describe any aspect of the tax laws of any state or
other jurisdiction. Therefore, we recommend that prospective investors consult
their tax advisors with respect to the various tax consequences of investments
in the offered certificates.

                              ERISA CONSIDERATIONS

GENERAL

      The following description is general in nature, is not intended to be
all-inclusive, is based on the law and practice existing at the date of this
document and is subject to any subsequent changes therein. In view of the
individual nature of ERISA and Internal Revenue Code consequences, each
potential investor that is a Plan is advised to consult its own legal advisor
with respect to the specific ERISA and Internal Revenue Code consequences of
investing in the offered certificates and to make its own independent decision.
The following is merely a summary and should not be construed as legal advice.

      ERISA imposes various requirements on--

      o     ERISA Plans, and

      o     persons that are fiduciaries with respect to ERISA Plans,

in connection with the investment of the assets of an ERISA Plan. For purposes
of this discussion, ERISA Plans include corporate pension and profit sharing
plans as well as separate accounts and collective investment funds, including as
applicable, insurance company general accounts, in which other ERISA Plans are
invested.

      Governmental plans and, if they have not made an election under Section
410(d) of the Internal Revenue Code, church plans are not subject to ERISA
requirements. However, those plans may be subject to provisions of other
applicable federal or state law that are materially similar to the provisions of
ERISA or the Internal Revenue Code discussed in this section. Any of those plans
which is qualified and


                                     -175-



exempt from taxation under Sections 401(a) and 501(a) of the Internal Revenue
Code, moreover, is subject to the prohibited transaction rules in Section 503 of
the Internal Revenue Code.

      ERISA imposes general fiduciary requirements on a fiduciary that is
investing the assets of an ERISA Plan, including--

      o     investment prudence and diversification, and

      o     compliance with the investing ERISA Plan's governing documents.

      Section 406 of ERISA also prohibits a broad range of transactions
involving the assets of an ERISA Plan and a Party in Interest with respect to
that ERISA Plan, unless a statutory, regulatory or administrative exemption
exists. Section 4975 of the Internal Revenue Code contains similar prohibitions
applicable to the assets of an I.R.C. Plan.

      The types of transactions between Plans and Parties in Interest that are
prohibited include:

      o     sales, exchanges or leases of property;

      o     loans or other extensions of credit; and

      o     the furnishing of goods and services.

      Parties in Interest that participate in a prohibited transaction may be
subject to an excise tax imposed under Section 4975 of the Internal Revenue Code
or a penalty imposed under Section 502(i) of ERISA, unless a statutory,
regulatory or administrative exemption is available. In addition, the persons
involved in the prohibited transaction may have to cancel the transaction and
pay an amount to the affected Plan for any losses realized by that Plan or
profits realized by those persons. In addition, individual retirement accounts
involved in the prohibited transaction may be disqualified, resulting in adverse
tax consequences to the owner of the account.

PLAN ASSET REGULATIONS

      A Plan's investment in offered certificates may cause the underlying
mortgage assets and other assets of the related trust to be deemed assets of
that Plan. The Plan Asset Regulation provides that when a Plan acquires an
equity interest in an entity, the assets of the Plan include both the equity
interest and an undivided interest in each of the underlying assets of the
entity, unless an exception applies. One exception is that the equity
participation in the entity by benefit plan investors, which include both Plans
and employee benefit plans not subject to ERISA or Section 4975 of the Internal
Revenue Code, is not significant. The equity participation by benefit plan
investors will be significant on any date if 25% or more of the value of any
class of equity interests in the entity is held by benefit plan investors. The
percentage owned by benefit plan investors is determined by excluding the
investments of the following persons:

      1.    those with discretionary authority or control over the assets of the
            entity,

      2.    those who provide investment advice directly or indirectly for a fee
            with respect to the assets of the entity, and

      3.    those who are affiliates of the persons described in the preceding
            clauses 1. and 2.


                                     -176-



      In the case of one of our trusts, investments by us, by the related
trustee, the related master servicer, the related special servicer or any other
party with discretionary authority over the related trust assets, or by the
affiliates of these persons, will be excluded.

      A fiduciary of an investing Plan is any person who--

      o     has discretionary authority or control over the management or
            disposition of the assets of the Plan, or

      o     provides investment advice with respect to the assets of the Plan
            for a fee.

      If the mortgage and other assets included in one of our trusts are Plan
assets, then any party exercising management or discretionary control regarding
those assets, such as the related trustee, master servicer or special servicer,
or affiliates of any of these parties, may be--

      o     deemed to be a fiduciary with respect to the investing Plan, and

      o     subject to the fiduciary responsibility provisions of ERISA.

In addition, if the mortgage and other assets included in one of our trusts are
Plan assets, then the operation of that trust may involve prohibited
transactions under ERISA or Section 4975 of the Internal
Revenue Code. For example, if a borrower with respect to a mortgage loan in that
trust is a Party in Interest to an investing Plan, then the purchase by that
Plan of offered certificates evidencing interests in that trust could be a
prohibited loan between that Plan and the Party in Interest.

      The Plan Asset Regulation provides that when a Plan purchases a
"guaranteed governmental mortgage pool certificate," the assets of the Plan
include the certificate but do not include any of the mortgages underlying the
certificate. The Plan Asset Regulation includes in the definition of a
"guaranteed governmental mortgage pool certificate" some certificates issued
and/or guaranteed by Freddie Mac, Ginnie Mae or Fannie Mae. Accordingly, even if
these types of mortgaged-backed securities were deemed to be assets of a Plan,
the underlying mortgages would not be treated as assets of that Plan. Private
label mortgage participations, mortgage pass-through certificates or other
mortgage-backed securities are not "guaranteed governmental mortgage pool
certificates" within the meaning of the Plan Asset Regulation.

      In addition, the acquisition or holding of offered certificates by or on
behalf of a Plan could give rise to a prohibited transaction if we or the
related trustee, master servicer or special servicer or any related underwriter,
sub-servicer, tax administrator, manager, borrower or obligor under any credit
enhancement mechanism, or one of their affiliates, is or becomes a Party in
Interest with respect to an investing Plan.

      If you are the fiduciary of a Plan, you are encouraged to consult your
counsel and review the ERISA discussion in the related prospectus supplement
before purchasing any offered certificates on behalf of or with assets of the
Plan.

PROHIBITED TRANSACTION EXEMPTIONS

      If you are a Plan fiduciary, then, in connection with your deciding
whether to purchase any of the offered certificates on behalf of, or with assets
of, a Plan, you should consider the availability of one of the following
prohibited transaction class exemptions issued by the U.S. Department of Labor:

      o     Prohibited Transaction Class Exemption 75-1, which exempts
            particular transactions involving Plans and broker-dealers,
            reporting dealers and banks;


                                     -177-



      o     Prohibited Transaction Class Exemption 90-1, which exempts
            particular transactions between insurance company separate accounts
            and Parties in Interest;

      o     Prohibited Transaction Class Exemption 91-38, which exempts
            particular transactions between bank collective investment funds and
            Parties in Interest;

      o     Prohibited Transaction Class Exemption 84-14, which exempts
            particular transactions effected on behalf of an ERISA Plan by a
            "qualified professional asset manager;"

      o     Prohibited Transaction Class Exemption 95-60, which exempts
            particular transactions between insurance company general accounts
            and Parties in Interest; and

      o     Prohibited Transaction Class Exemption 96-23, which exempts
            particular transactions effected on behalf of an ERISA Plan by an
            "in-house asset manager."

      We cannot provide any assurance that any of these class exemptions will
apply with respect to any particular investment by or on behalf of a Plan in any
class of offered certificates. Furthermore, even if any of them were deemed to
apply, that particular class exemption may not apply to all transactions that
could occur in connection with the investment. The prospectus supplement with
respect to the offered certificates of any series may contain additional
information regarding the availability of other exemptions with respect to those
certificates.

UNDERWRITER'S EXEMPTION

      It is expected that Merrill Lynch, Pierce, Fenner & Smith Incorporated
will be the sole underwriter or the lead or co-lead managing underwriter in each
underwritten offering of certificates made by this prospectus. The U.S.
Department of Labor issued PTE 90-29 to Merrill Lynch, Pierce, Fenner & Smith
Incorporated. Subject to the satisfaction of the conditions specified in that
exemption, PTE 90-29, as most recently amended by PTE 2002-41, generally exempts
from the application of the prohibited transaction provisions of ERISA and
Section 4975 of the Internal Revenue Code, various transactions relating to,
among other things--

      o     the servicing and operation of some mortgage asset pools, such as
            the types of mortgage asset pools that will be included in our
            trusts, and

      o     the purchase, sale and holding of some certificates such as
            particular classes of the offered certificates that evidence
            interests in those pools and are underwritten by Merrill Lynch,
            Pierce, Fenner & Smith Incorporated or any person affiliated with
            Merrill Lynch, Pierce, Fenner & Smith Incorporated.

      The related prospectus supplement will state whether PTE 90-29 is or may
be available with respect to any offered certificates underwritten by Merrill
Lynch, Pierce, Fenner & Smith Incorporated.

INSURANCE COMPANY GENERAL ACCOUNTS

      Section 401(c) of ERISA provides that the fiduciary and prohibited
transaction provisions of ERISA and the Internal Revenue Code do not apply to
transactions involving an insurance company general account where the assets of
the general account are not Plan assets. A Department of Labor regulation issued
under Section 401(c) of ERISA provides guidance for determining, in cases where
insurance policies supported by an insurer's general account are issued to or
for the benefit of a Plan on or before December 31, 1998, which general account
assets are Plan assets. That regulation generally


                                     -178-



provides that, if the specified requirements are satisfied with respect to
insurance policies issued on or before December 31, 1998, the assets of an
insurance company general account will not be Plan assets.

      Any assets of an insurance company general account which support insurance
policies issued to a Plan after December 31, 1998, or issued to a Plan on or
before December 31, 1998 for which the insurance company does not comply with
the requirements set forth in the Department of Labor regulation under Section
401(c) of ERISA, may be treated as Plan assets. In addition, because Section
401(c) of ERISA and the regulation issued under Section 401(c) of ERISA do not
relate to insurance company separate accounts, separate account assets are still
treated as Plan assets of Plans invested in the separate account. If you are an
insurance company and you are contemplating the investment of general account
assets in offered certificates, you should consult your legal counsel as to the
applicability of Section 401(c) of ERISA.

CONSULTATION WITH COUNSEL

      If you are a fiduciary of a Plan and you intend to purchase offered
certificates on behalf of or with assets of that Plan, you should:

      o     consider your general fiduciary obligations under ERISA, and

      o     consult with your legal counsel as to--

            1.    the potential applicability of ERISA and Section 4975 of the
                  Internal Revenue Code to that investment, and

            2.    the availability of any prohibited transaction exemption in
                  connection with that investment.

TAX EXEMPT INVESTORS

      A Plan that is exempt from federal income taxation under Section 501 of
the Internal Revenue Code will be subject to federal income taxation to the
extent that its income is "unrelated business taxable income" within the meaning
of Section 512 of the Internal Revenue Code. All excess inclusions of a REMIC
allocated to a REMIC residual certificate held by a tax-exempt Plan will be
considered unrelated business taxable income and will be subject to federal
income tax.

      See "FEDERAL INCOME TAX CONSEQUENCES--REMICs--Taxation of Owners of REMIC
Residual Certificates--Excess Inclusions" in this prospectus.

                                LEGAL INVESTMENT

      If and to the extent specified in the related prospectus supplement,
certain classes of the offered certificates of any series will constitute
mortgage related securities for purposes of the Secondary Mortgage Market
Enhancement Act of 1984, as amended.

      Generally, the only classes of offered certificates that will qualify as
"mortgage related securities" will be those that: (1) are rated in one of two
highest rating categories by at least one nationally recognized statistical
rating organization; and (2) are part of a series evidencing interests in a
trust fund consisting of loans originated by certain types of originators
specified in SMMEA and secured by first liens on real estate. The appropriate
characterization of offered certificates not qualifying as "mortgage related
securities" for purposes of SMMEA under various legal investment restrictions,
and thus the ability of investors subject to these restrictions to purchase such
certificates, may be subject to significant


                                     -179-



interpretive uncertainties. All investors whose investment activities are
subject to legal investment laws and regulations, regulatory capital
requirements, or review by regulatory authorities are encouraged to consult with
their own legal advisors in determining whether and to what extent the offered
certificates constitute legal investments for them.

      Mortgage related securities are legal investments for persons, trusts,
corporations, partnerships, associations, statutory trusts, and business
entities, including depository institutions, insurance companies, trustees and
pension funds--

      o     that are created or existing under the laws of the United States or
            any state, including the District of Columbia and Puerto Rico, and

      o     whose authorized investments are subject to state regulations,

to the same extent that, under applicable law, obligations issued by or
guaranteed as to principal and interest by the United States or any of its
agencies or instrumentalities are legal investments for those entities.

      Under SMMEA, a number of states enacted legislation, on or prior to the
October 3, 1991 cut-off for those enactments, limiting to various extents the
ability of some entities (in particular, insurance companies) to invest in
"mortgage related securities" secured by liens on residential, or mixed
residential and commercial properties, in most cases by requiring the affected
investors to rely solely upon existing state law, and not SMMEA. Pursuant to
Section 347 of the Riegle Community Development and Regulatory Improvement Act
of 1994, which amended the definition of "mortgage related security" to include,
in relevant part, certificates satisfying the rating and qualified originator
requirements for "mortgage related securities," but evidencing interests in a
trust fund consisting, in whole or in part, of first liens on one or more
parcels of real estate upon which are located one or more commercial structures,
states were authorized to enact legislation, on or before September 23, 2001,
specifically referring to Section 347 and prohibiting or restricting the
purchase, holding or investment by state-regulated entities in those types of
certificates. Accordingly, the investors affected by any state legislation
overriding the preemptive effect of SMMEA will be authorized to invest in
offered certificates qualifying as "mortgage related securities" only to the
extent provided in that legislation.

      SMMEA also amended the legal investment authority of federally chartered
depository institutions as follows:

      o     federal savings and loan associations and federal savings banks may
            invest in, sell or otherwise deal in mortgage related securities
            without limitation as to the percentage of their assets represented
            by those securities; and

      o     federal credit unions may invest in mortgage related securities and
            national banks may purchase mortgage related securities for their
            own account without regard to the limitations generally applicable
            to investment securities prescribed in 12 U.S.C. ss. 24 (Seventh),

subject in each case to the regulations that the applicable federal regulatory
authority may prescribe.

      Effective December 31, 1996, the OCC amended 12 C.F.R. Part 1 to authorize
national banks to purchase and sell for their own account, without limitation as
to a percentage of the bank's capital and surplus, but subject to compliance
with certain general standards concerning "safety and soundness" and retention
of credit information in 12 C.F.R. ss. 1.5, some Type IV securities, which are
defined in 12 C.F.R. ss. 1.2(m) to include certain commercial mortgage-related
securities and residential mortgage-related securities. As defined, "commercial
mortgage-related security" and "residential mortgage-related


                                     -180-



security" mean, in relevant part, a mortgage related security within the meaning
of SMMEA, provided that, in the case of a commercial mortgage-related security,
it "represents ownership of a promissory note or certificate of interest or
participation that is directly secured by a first lien on one or more parcels of
real estate upon which one or more commercial structures are located and that is
fully secured by interests in a pool of loans to numerous obligors." In the
absence of any rule or administrative interpretation by the OCC defining the
term "numerous obligors," we make no representation as to whether any class of
offered certificates will qualify as commercial mortgage-related securities, and
thus as Type IV securities, for investment by national banks.

      The NCUA has adopted rules, codified at 12 C.F.R. Part 703, which permit
federal credit unions to invest in mortgage related securities (other than
stripped mortgage related securities, residual interests in mortgage related
securities and commercial mortgage related securities) under limited
circumstances, subject to compliance with general rules governing investment
policies and practices; however, credit unions approved for the NCUA's
"investment pilot program" under 12 C.F.R. ss. 703.19 may be able to invest in
those prohibited forms of securities, while "RegFlex credit unions" may invest
in commercial mortgage related securities under certain conditions pursuant to
12 C.F.R. ss. 742.4(b)(2).

      The OTS has issued Thrift Bulletin 13a (December 1, 1998), "Management of
Interest Rate Risk, Investment Securities, and Derivatives Activities," and
Thrift Bulletin 73a (December 18, 2001), "Investing in Complex Securities,"
which thrift institutions subject to the jurisdiction of the OTS should consider
before investing in any of the offered certificates.

      All depository institutions considering an investment in the offered
certificates should review the "Supervisory Policy Statement on Investment
Securities and End-User Derivatives Activities" of the Federal Financial
Institutions Examination Council, which has been adopted by the Board of
Governors of the Federal Reserve System, the FDIC, the OCC and the OTS effective
May 26, 1998, and by the NCUA effective October 1, 1998. That statement sets
forth general guidelines which depository institutions must follow in managing
risks, including market, credit, liquidity, operational (transaction), and legal
risks, applicable to all securities, including mortgage pass-through securities
and mortgage-derivative products used for investment purposes.

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

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

      Except as to the status of some classes as "mortgage related securities,"
we make no representations as to the proper characterization of any class of
offered certificates for legal investment, financial institution regulatory or
other purposes. Also, we make no representations as to the ability of particular
investors to purchase any class of offered certificates under applicable legal
investment restrictions. These uncertainties (and any unfavorable future
determinations concerning legal investment or financial institution regulatory
characteristics of the certificates) may adversely affect the liquidity of any
class of offered certificates. Accordingly, if your investment activities are
subject to legal investment


                                     -181-



laws and regulations, regulatory capital requirements or review by regulatory
authorities, you are encouraged to consult with your legal advisor in
determining whether and to what extent--

      o     the offered certificates of any class and series constitute legal
            investments or are subject to investment, capital or other
            restrictions; and

      o     if applicable, SMMEA has been overridden in your state.

                                 USE OF PROCEEDS

      Unless otherwise specified in the related prospectus supplement, the net
proceeds to be received from the sale of the offered certificates of any series
will be applied by us to the purchase of assets for the related trust or will be
used by us to (a) cover expenses related to that purchase and the issuance of
those certificates, including legal and accounting costs, rating agency fees,
registration fees, upfront fees of any master servicer, special servicer,
manager or trustee, and payments to any provider of credit support or a
derivative instrument, (b) fund any prefunding account, (c) fund any reserve
accounts or (d) make any initial deposits to the trust necessary to make
payments on the related certificates. We expect to sell the offered certificates
from time to time, but the timing and amount of offerings of those certificates
will depend on a number of factors, including the volume of mortgage assets
acquired by us, prevailing interest rates, availability of funds and general
market conditions.

                             METHOD OF DISTRIBUTION

      The certificates offered by this prospectus and the related prospectus
supplements will be offered in series through one or more of the methods
described in the next paragraph. The prospectus supplement prepared for the
offered certificates of each series will describe the method of offering being
utilized for those certificates and will state the net proceeds to us from the
sale of those certificates.

      We intend that offered certificates will be offered through the following
methods from time to time. We further intend that offerings may be made
concurrently through more than one of these methods or that an offering of the
offered certificates of a particular series may be made through a combination of
two or more of these methods. The methods are as follows:

      1.    by negotiated firm commitment or best efforts underwriting and
            public offering by one or more underwriters specified in the related
            prospectus supplement;

      2.    by placements by us with institutional investors through dealers;
            and

      3.    by direct placements by us with institutional investors.

      In addition, if specified in the related prospectus supplement, the
offered certificates of a series may be offered in whole or in part to the
seller of the mortgage assets that would back those certificates. Furthermore,
the related trust assets for any series of offered certificates may include
other securities, the offering of which was registered under the registration
statement of which this prospectus is a part.

      If underwriters are used in a sale of any offered certificates, other than
in connection with an underwriting on a best efforts basis, the offered
certificates will be acquired by the underwriters for their own account. These
certificates may be resold from time to time in one or more transactions,
including negotiated transactions, at fixed public offering prices or at varying
prices to be determined at the time of sale or at the time of commitment
therefor. The managing underwriter or underwriters with respect to the offer and
sale of offered certificates of a particular series will be described on the
cover of the prospectus


                                     -182-



supplement relating to the series and the members of the underwriting syndicate,
if any, will be named in the relevant prospectus supplement.

      Underwriters may receive compensation from us or from purchasers of the
offered certificates in the form of discounts, concessions or commissions.
Underwriters and dealers participating in the payment of the offered
certificates may be deemed to be underwriters in connection with those
certificates. In addition, any discounts or commissions received by them from us
and any profit on the resale of those offered certificates by them may be deemed
to be underwriting discounts and commissions under the Securities Act of 1933,
as amended.

      It is anticipated that the underwriting agreement pertaining to the sale
of the offered certificates of any series will provide that--

      o     the obligations of the underwriters will be subject to various
            conditions precedent,

      o     the underwriters will be obligated to purchase all the certificates
            if any are purchased, other than in connection with an underwriting
            on a best efforts basis, and

      o     in limited circumstances, we will indemnify the several underwriters
            and the underwriters will indemnify us against civil liabilities
            relating to disclosure in our registration statement, this
            prospectus or any of the related prospectus supplements, including
            liabilities under the Securities Act, or will contribute to payments
            required to be made with respect to any liabilities.

      The prospectus supplement with respect to any series offered by placements
through dealers will contain information regarding the nature of the offering
and any agreements to be entered into between us and purchasers of offered
certificates of that series.

      We anticipate that the offered certificates will be sold primarily to
institutional investors. Purchasers of offered certificates, including dealers,
may, depending on the facts and circumstances of the purchases, be deemed to be
"underwriters" within the meaning of the Securities Act, in connection with
reoffers and sales by them of offered certificates. Holders of offered
certificates are encouraged to consult with their legal advisors in this regard
prior to any reoffer or sale.

      It is expected that Merrill Lynch, Pierce, Fenner & Smith Incorporated
will be the sole underwriter or the lead or co-lead managing underwriter in each
underwritten offering of certificates made by this prospectus. Merrill Lynch,
Pierce, Fenner & Smith Incorporated is an affiliate of Merrill Lynch Mortgage
Investors, Inc.

                                  LEGAL MATTERS

      Unless otherwise specified in the related prospectus supplement,
particular legal matters in connection with the certificates of each series,
including some federal income tax consequences, will be passed upon for us by--

      o     Sidley Austin LLP;

      o     Latham & Watkins LLP; or

      o     Cadwalader, Wickersham & Taft LLP.


                                     -183-



                              FINANCIAL INFORMATION

      A new trust will be formed with respect to each series of offered
certificates. None of those trusts will engage in any business activities or
have any assets or obligations prior to the issuance of the related series of
offered certificates. Accordingly, no financial statements with respect to any
trust will be included in this prospectus or in the related prospectus
supplement. We have determined that our financial statements will not be
material to the offering of any offered certificates.

                                     RATING

      It is a condition to the issuance of any class of offered certificates
that, at the time of issuance, at least one nationally recognized statistical
rating organization has rated those certificates in one of its generic rating
categories which signifies investment grade. Typically, the four highest rating
categories, within which there may be sub-categories or gradations indicating
relative standing, signify investment grade. We will, in the related prospectus
supplement, with respect to each class of offered certificates, identify the
applicable rating agency or agencies and specify the minimum rating(s) that must
be assigned thereto.

      Ratings on mortgage pass-through certificates address the likelihood of
receipt by the holders of all payments of interest and/or principal to which
they are entitled. These ratings address the structural, legal and
issuer-related aspects associated with the certificates, the nature of the
underlying mortgage assets and the credit quality of any third-party credit
enhancer. The rating(s) on a class of offered certificates will not represent
any assessment of--

      o     whether the price paid for those certificates is fair;

      o     whether those certificates are a suitable investment for any
            particular investor;

      o     the tax attributes of those certificates or of the related trust;

      o     the yield to maturity or, if they have principal balances, the
            average life of those certificates;

      o     the likelihood or frequency of prepayments of principal on the
            underlying mortgage loans;

      o     the degree to which the amount or frequency of prepayments on the
            underlying mortgage loans might differ from those originally
            anticipated;

      o     whether or to what extent the interest payable on those certificates
            may be reduced in connection with interest shortfalls resulting from
            the timing of voluntary prepayments;

      o     the likelihood that any amounts other than interest at the related
            mortgage interest rates and principal will be received with respect
            to the underlying mortgage loans; or

      o     if those certificates provide solely or primarily for payments of
            interest, whether the holders, despite receiving all payments of
            interest to which they are entitled, would ultimately recover their
            initial investments in those certificates.

      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.


                                     -184-



                                    GLOSSARY

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

      "ADA" means the Americans with Disabilities Act of 1990, as amended.

      "CERCLA" means the federal Comprehensive Environmental Response,
Compensation and Liability Act of 1980, as amended.

      "Committee Report" means the Conference Committee Report accompanying the
Tax Reform Act of 1986.

      "CPR" means an assumed constant rate of prepayment each month, which is
expressed on a per annum basis, relative to the then outstanding principal
balance of a pool of mortgage loans for the life of those loans.

      "Disqualified Organization" means:

      o     the United States,

      o     any State or political subdivision of the United States,

      o     any foreign government,

      o     any international organization,

      o     any agency or instrumentality of the foregoing, except for
            instrumentalities described in Section 168(h)(2)(D) of the Internal
            Revenue Code or the Freddie Mac,

      o     any organization, other than a cooperative described in Section 521
            of the Internal Revenue Code, that is exempt from federal income
            tax, except if it is subject to the tax imposed by Section 511 of
            the Internal Revenue Code, or

      o     any organization described in Section 1381(a)(2)(C) of the Internal
            Revenue Code.

      "Electing Large Partnership" means any partnership having more than 100
members during the preceding tax year which elects to apply simplified reporting
provisions under the Internal Revenue Code, except for some service partnerships
and commodity pools.

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

      "ERISA Plan" means any employee benefit plan that is subject to the
fiduciary responsibility provisions of ERISA.

      "Euroclear Operator" means Euroclear Bank, S.A./N.V., as operator of the
Euroclear System, or any successor entity.

      "Euroclear Terms and Conditions" means the Terms and Conditions Governing
Use of Euroclear and the related Operating Procedures of the Euroclear System
and, to the extent that it applies to the operation of the Euroclear System,
Belgian law.

      "Exchange Act" means the Exchange Act of 1934, as amended.


                                     -185-



      "Fannie Mae" means the Federal National Mortgage Association.

      "Farmer Mac" means the Federal Agricultural Mortgage Corporation.

      "FASB 140" means the Financial Accounting Standards Board's Statement No.
140, entitled "Accounting for Transfers and Servicing of Financial Assets and
Extinguishment of Liabilities," issued in September 2002.

      "FDIC" means the Federal Deposit Insurance Corporation.

      "Financial Intermediary" means a brokerage firm, bank, thrift institution
or other financial intermediary that maintains an account of a beneficial owner
of securities.

      "Freddie Mac" means the Federal Home Loan Mortgage Corporation.

      "Ginnie Mae" means the Government National Mortgage Association.

      "Governing Document" means the pooling and servicing agreement or other
similar agreement or collection of agreements, which governs the issuance of a
series of offered certificates.

      "Internal Revenue Code" means the Internal Revenue Code of 1986, as
amended.

      "I.R.C. Plan" means a plan, arrangement or account that is subject to
Section 4975 of the Internal Revenue Code, including individual retirement
accounts and certain Keogh plans.

      "IRS" means the Internal Revenue Service.

      "Lender Liability Act" means the Asset Conservation Lender Liability and
Deposit Insurance Act of 1996, as amended.

      "Net Income From Foreclosure Property" means income from foreclosure
property other than qualifying rents and other qualifying income for a REIT.

      "NCUA" means the National Credit Union Administration.

      "OCC" means the Office of the Comptroller of the Currency.

      "OTS" means the Office of Thrift Supervision.

      "Party In Interest" means any person that is a "party in interest" within
the meaning of Section 3(14) of ERISA or a "disqualified person" within the
meaning of Section 4975(e)(2) of the Internal Revenue Code.

      "Pass-Through Entity" means any:

      o     regulated investment company,

      o     real estate investment trust,

      o     trust,

      o     partnership, or

      o     other entities described in Section 860E(e)(6) of the Internal
            Revenue Code.


                                     -186-



      "Permitted Investments" means U.S. government securities and other
investment grade obligations, including:

      o     direct obligations of, or obligations fully guaranteed as to timely
            payment of principal and interest by, the United States or any
            agency or instrumentality thereof (having original maturities of not
            more than 365 days), provided that those obligations are backed by
            the full faith and credit of the United States;

      o     repurchase agreements or obligations with respect to any security
            described in the preceding bullet (having original maturities of not
            more than 365 days), provided that the short-term deposit or debt
            obligations of the party agreeing to repurchase the subject security
            are investment grade rated;

      o     federal funds, unsecured uncertified certificates of deposit, time
            deposits, demand deposits and bankers' acceptances of any bank or
            trust company organized under the laws of the United States or any
            state thereof (having original maturities of not more than 365
            days), the short-term obligations of which are investment grade
            rated;

      o     commercial paper (including both non-interest bearing discount
            obligations and interest-bearing obligations and having original
            maturities of not more than 365 days) of any corporation or other
            entity organized under the laws of the United States or any state
            thereof which commercial paper is investment grade rated;

      o     money market funds which are rated in one of the four highest
            applicable rating categories of a nationally recognized statistical
            rating organization; and

      o     any other obligation or security acceptable to each applicable
            rating agency for the related offered certificates, evidence of
            which acceptability will be provided in writing by each of those
            rating agencies to, among others, the related trustee;

provided that (1) no investment described above may evidence either the right to
receive (x) only interest with respect to such investment or (y) a yield to
maturity greater than 120% of the yield to maturity at par of the underlying
obligations; and (2) no investment described above may be purchased at a price
greater than par if such investment may be prepaid or called at a price less
than its purchase price prior to stated maturity.

      "Plan" means an ERISA Plan or an I.R.C. Plan.

      "Plan Asset Regulation" means U.S. Department of Labor Regulation Section
2510.3-101 promulgated under ERISA.

      "PTE" means a Prohibited Transaction Exemption issued by the U.S.
Department of Labor, as it may be amended from time to time, or any successor
thereto.

      "RCRA" means the federal Resource Conservation and Recovery Act.

      "REIT" means a real estate investment trust within the meaning of Section
856(a) of the Internal Revenue Code.

      "Relief Act" means the Servicemembers Civil Relief Act, as amended.


                                     -187-



      "REMIC" means a real estate mortgage investment conduit, within the
meaning of, and formed in accordance with, the Tax Reform Act of 1986 and
Sections 860A through 860G of the Internal Revenue Code.

      "REMIC IO" means a REMIC that is entitled to only a specified portion of
the interest in respect of one or more mortgage loans held by the REMIC.

      "REO Property" means any mortgaged property or interest therein that is
acquired by or on behalf of the trust through foreclosure, deed-in-lieu of
foreclosure or otherwise following a default on the corresponding underlying
mortgage loan.

      "Safe Harbor Regulations" means the final Treasury regulations issued on
July 18, 2002.

      "SEC" means the Securities and Exchange Commission.

      "Securities Act" means the Securities Act of 1933, as amended.

      "SMMEA" means the Secondary Mortgage Market Enhancement Act of 1984, as
amended.

      "SPA" means standard prepayment assumption.

      "Title V" means Title V of the Depository Institutions Deregulation and
Monetary Control Act of 1980.

      "Treasury Department" means the United States Department of the Treasury.

      "UCC" means, for any jurisdiction, the Uniform Commercial Code as in
effect in that jurisdiction.

      "U.S. Person" means:

      o     a citizen or resident of the United States;

      o     a corporation, partnership or other entity created or organized in,
            or under the laws of, the United States, any state or the District
            of Columbia;

      o     an estate whose income from sources without the United States is
            includible in gross income for United States federal income tax
            purposes regardless of its connection with the conduct of a trade or
            business in the United States; or

      o     a trust as to which--

            1.    a court in the United States is able to exercise primary
                  supervision over the administration of the trust, and

            2.    one or more United States persons have the authority to
                  control all substantial decisions of the trust.

      In addition, to the extent provided in the Treasury regulations, a trust
will be a U.S. Person if it was in existence on August 20, 1996 and it elected
to be treated as a U.S. Person.


                                      -188-




                     [THIS PAGE INTENTIONALLY LEFT BLANK.]





                     [THIS PAGE INTENTIONALLY LEFT BLANK.]








































The attached CD-ROM contains one spreadsheet file that can be put on a
user-specified hard drive or network drive. This spreadsheet file is "MLMT
2006-C2.xls." The spreadsheet file "MLMT 2006-C2.xls" is a Microsoft Excel(1),
Version 5.0 spreadsheet. The file provides, in electronic format, some of the
statistical information that appears under the caption "Description of the
Mortgage Pool" in this prospectus supplement and on Annexes A-1, A-2, A-4 and B
to this prospectus supplement. Defined terms used, but not otherwise defined,
in the spreadsheet file will have the respective meanings assigned to them in
the glossary to this prospectus supplement. All the information contained in
the spreadsheet file is subject to the same limitations and qualifications
contained in this prospectus supplement. Prospective investors are strongly
urged to read this prospectus supplement and the accompanying base prospectus
in their respective entireties prior to accessing the spreadsheet file.

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

(1)   Microsoft Excel is a registered trademark of Microsoft Corporation.



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

     Until 90 days from the commencement of this offering, all dealers that
effect transactions in the offered certificates, whether or not participating
in this distribution, may be required to deliver a prospectus supplement and
the accompanying prospectus. This is in addition to the obligation of dealers
acting as underwriters to deliver a prospectus supplement and the accompanying
prospectus with respect to their unsold allotments and subscriptions.



                                 $1,417,352,000
                                  (Approximate)


                      MERRILL LYNCH MORTGAGE TRUST 2006-C2
                                as Issuing Entity


          COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-C2


                     MERRILL LYNCH MORTGAGE INVESTORS, INC.
                                  as Depositor


                      MERRILL LYNCH MORTGAGE LENDING, INC.
                          IXIS REAL ESTATE CAPITAL INC.
                    PRUDENTIAL MORTGAGE CAPITAL FUNDING, LLC
                      ARTESIA MORTGAGE CAPITAL CORPORATION
                          as Sponsors and Loan Sellers






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

                              PROSPECTUS SUPPLEMENT

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





                              MERRILL LYNCH & CO.

                         IXIS SECURITIES NORTH AMERICA

                              GOLDMAN, SACHS & CO.

                                 MORGAN STANLEY

                                AUGUST 8, 2006


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