IMPERIAL CREDIT COMMERCIAL MORTGAGE ACCEPTANCE CORP
S-3, 1997-04-28
Previous: PLAYSTAR CORP /CN/, 10-12G, 1997-04-28
Next: EQUITY INVESTOR FUND SELECT S&P INDUST PORT 1997 SER D DAF, S-6EL24, 1997-04-28






    As filed with the Securities and Exchange Commission on April 28, 1997
                                                                             
                                         Registration No. (        )
- ---------------------------------------------------------------------------
                      SECURITIES AND EXCHANGE COMMISSION
                           Washington , D.C. 20549
                                   FORM S-3
                            REGISTRATION STATEMENT
                                    UNDER
                          THE SECURITIES ACT OF 1933
                                                        
                     ----------------------------------

         IMPERIAL CREDIT COMMERCIAL MORTGAGE ACCEPTANCE CORPORATION 
            (Exact name of Registrant as specified in its charter)
   Delaware                                              Not Yet Available
(State or other jurisdiction of        (I.R.S. Employer Identification No.)
incorporation or organization)
                                          


                          23550 Hawthorne Boulevard
                            Building 1, Suite 210
                         Torrance, California  90505
                                (310) 442-3300
 (Address, including zip code, and telephone number, including area code, of
Registrant's principal executive offices)

                              Stephen Shugerman
          Imperial Credit Commercial Mortgage Acceptance Corporation
                          23550 Hawthorne Boulevard
                            Building 1, Suite 210
                         Torrance, California  90505
                                (310) 442-3300
   (Name, address, including zip code, and telephone number, including area
code, of agent for service)

                                  Copies to:
Michael S. Gambro, Esq.                           Carlos A. Rodriguez,Esq.
Cadwalder, Wickersham & Taft                      Brown & Wood LLP
100 Maiden Lane                                   One World Trade Center
New York, New York 10038                          New York, New York 10048
(212) 504-6825                                    (212) 839-5300
                                                         
                   -------------------------------------

     Approximate date  of commencement of  proposed sale to the  public: From
time  to time  after the  effective date  of this  Registration Statement  as
determined by market conditions.
     If  the only securities being registered  on this Form are being offered
pursuant  to  dividend  or  interest  reinvestment  plans,  please  check the
following box. / /
     If any of the securities being registered on this Form are to be offered
on a delayed  or continuous basis pursuant  to Rule 415 under  the Securities
Act of 1933, other than  securities offered only in connection with  dividend
or interest reinvestment plans, check the following box.  /x/
     If  this Form is filed to register additional securities for an offering
pursuant to Rule  462(b) under the Securities Act, please check the following
box and list the Securities Act  registration statement number of the earlier
effective registration statement for the same offering. / /                 
                                                            
If this  Form is  a post-effective amendment  filed pursuant  to Rule  462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering.  / /                 
                            ----------------



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




<TABLE>
                       CALCULATION OF REGISTRATION FEE
<CAPTION>
 Title of Securities        Amount to Be        Proposed Maximum Offering     Proposed Maximum Aggregate   Amount of
 to Be Registered           Registered          Price Per Unit (1)            Offering Price(1)            Registration Fee
<S>                         <C>                      <C>                           <C>                       <C>
 Commercial Mortgage Pass-     $1,000,000                100%                         $1,000,000                $304
 Through Certificates

</TABLE>

(1)  Estimated pursuant to Rule 457 solely for the purpose of calculating the
registration fee.


     THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY  BE NECESSARY TO DELAY  ITS EFFECTIVE DATE UNTIL  THE REGISTRANT
SHALL  FILE  A   FURTHER  AMENDMENT  THAT   SPECIFICALLY  STATES  THAT   THIS
REGISTRATION STATEMENT SHALL  THEREAFTER BECOME EFFECTIVE IN  ACCORDANCE WITH
SECTION 8(A)  OF  THE SECURITIES  ACT  OF 1933,  AS  AMENDED, OR  UNTIL  THIS
REGISTRATION STATEMENT SHALL BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION,
ACTING PURSUANT TO SAID SECTION 8(A), MAY DETERMINE.
- ----------------------------------------------------------------------------

                              INTRODUCTORY NOTE

     This Registration Statement  contains a form  of Prospectus relating  to
the offering  of series of  Commercial Mortgage Pass-Through  Certificates by
various  Trusts created  from  time  to time  by  Imperial Credit  Commercial
Mortgage Acceptance Corporation  and a form of Prospectus Supplement relating
to the offering  by a Trust of  the particular series of  Commercial Mortgage
Pass-Through   Certificates  described  therein.    The  form  of  Prospectus
Supplement relates  only to the  securities described therein  and is a  form
that  may  be  used   by  Imperial  Credit  Commercial  Mortgage   Acceptance
Corporation to offer Commercial Mortgage Pass-Through Certificates under this
Registration Statement.


SUBJECT TO COMPLETION, DATED APRIL 28, 1997

Prospectus Supplement
(To Prospectus dated _____________, 199_)
                                  
- -------------------------------
DEPOSITOR
$__________ 
_________________________, SERIES 199_-C_


    Information contained herein is subject to completion or amendment.  A 
    registration statement relating to these securities has been filed with
    the Securities and Exchange Commission.  These securities may not be sold
    nor may offer to buy be accepted prior to the time the registration 
    statement becomes effective.  This prospectus supplement and the 
    accompanying prospectus shall not constitute an offer to sell or the
    solicitation of an offers to buy nor shall there be any sale of these 
    securities in any State in which such offer, solicitation or sale
    would be unlawful prior to registration or qualification under the 
    securities laws of any such State.    

The Series 199_-C_ ____________________________________ (the "Certificates")
will include the following ____ classes of Certificates, designated as the
______________________________________________ Certificates  (the "Offered 
Certificates").   In  addition to the Offered Certificates, the Certificates
will also include the _____________________________________________________
Certificates.  Only the Offered Certificates are offered hereby.
                                           (Continued on the following page.)

Prospective  investors  should  review the  information  appearing  under the
caption  "Risk Factors"  after the section  captioned "Summary  of Prospectus
Supplement" herein and after the section captioned "Summary of Prospectus" in
the Prospectus before purchasing any Offered Certificates.

PROCEEDS OF THE ASSETS IN  THE TRUST FUND ARE THE SOLE SOURCE  OF PAYMENTS ON
THE  OFFERED CERTIFICATES.   THE  OFFERED  CERTIFICATES DO  NOT REPRESENT  AN
INTEREST IN OR  OBLIGATION OF THE DEPOSITOR, THE  MASTER SERVICER, __________
SERVICER, THE SPECIAL SERVICER,  THE TRUSTEE, THE UNDERWRITER OR ANY OF THEIR
AFFILIATES.   NEITHER THE  OFFERED CERTIFICATES  NOR THE  UNDERLYING MORTGAGE
LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY
OR BY THE  DEPOSITOR, THE MASTER SERVICER, ___________  SERVICER, THE SPECIAL
SERVICER, THE TRUSTEE, THE UNDERWRITER OR ANY OF THEIR AFFILIATES.

THESE SECURITIES HAVE  NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
AND EXCHANGE  COMMISSION OR ANY  STATE SECURITIES COMMISSION PASSED  UPON THE
ACCURACY OR  ADEQUACY OF THIS  PROSPECTUS SUPPLEMENT OR THE  PROSPECTUS.  ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

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

<TABLE>
<CAPTION>
                Initial
                Class Balance          Pass-Through Rate(1)
                _____________          ____________________
<S>             <C>                    <C>

Class __        $___________           _____%
Class __        $___________           _____%
Class __        $___________           _____%
Class __        $___________           ______________________________________________________________
Class __        $___________           ______________________________________________________________
Class __        $___________           ______________________________________________________________
Class __        $___________           ________________________________________________________(2)(3)

</TABLE>

(1)  In addition  to distributions of  interest and/or principal, holders  of
     the    Certificates  will  be  entitled  to  receive  a  portion of  any
     Prepayment Premiums as described herein.
(2)  Based on the Notional Amount as described herein.
(3)  The Pass-Through Rate for the Class __ Certificates will be equal to the
     ________________________________________________________________________
     _______________________________________________________________________.


There  is  currently  no  secondary  market  for  the  Offered  Certificates.
____________________  (the  "Underwriter")   currently  expects  to  make   a
secondary market in the Offered Certificates, but has no obligation to do so.
There can  be no assurance  that such a  market will develop  or, if it  does
develop, that it will continue.  See "Plan of Distribution" herein.

The Offered Certificates will be  purchased by the Underwriter in  the manner
described  under "Plan  of  Distribution,"  from the  Depositor  and will  be
offered by the  Underwriter from  time to  time to the  public in  negotiated
transactions or otherwise at varying prices  to be determined at the time  of
sale.  Proceeds  to the Depositor from  the sale of the  Offered Certificates
will be  100%  of  the initial  aggregate  principal balance  thereof  as  of
______________, 199_  (the "Cut-off  Date") plus  accrued  interest from  the
Cut-off Date.   The  Underwriter will pay  the expenses  of the  Depositor in
connection with the  purchase of the Mortgage  Loans and the issuance  of the
Certificates.

The  Offered Certificates  are offered  by the  Underwriter  when, as  and if
issued and  accepted by the  Underwriter and subject  to its right  to reject
orders in whole  or in part.   (It is expected that  the Offered Certificates
will be delivered in book-entry form through the facilities of The Depository
Trust Company(,  Cedel Bank, Societe Anonyme and  the Euroclear System) on or
about ______________, 199_, against payment therefor in immediately available
funds.)
 
(UNDERWRITER)
_____________, 199_


(Continued from the preceding page.)
 
     The Certificates will  represent in the aggregate the  entire beneficial
interest in a trust fund (the "Trust Fund") to be established by ____________
 ____________________________ (the "Depositor").  The Trust Fund will consist
primarily of  a pool (the  "Mortgage Pool") of  (fixed rate) (variable  rate)
mortgage loans with  original terms to maturity of  not more than ____ months
secured by (first liens on fee  simple or leasehold interests in multifamily,
retail, hotel,  nursing home, office  and other commercial properties).   The
Mortgage  Loans   were  originated  by  several  (___________)  (institutions
identified   herein  (collectively,  the   "Originators"),)  acquired  by  an
affiliate of the Depositor (in the  case of Mortgage Loans not originated  by
such affiliate) and will be sold to the  Depositor on or prior to the date of
initial issuance of the Certificates.

     Distributions  on  the  Certificates will  be  made,  to  the  extent of
available  funds, on the 25th day of each month  or, if any such day is not a
business day, on the next succeeding business day, beginning in _____________
199_  (each,  a  "Distribution  Date").   As  more  fully  described  herein,
distributions allocable to  interest, if any, on the  Offered Certificates on
each Distribution Date will be based on the then applicable pass-through rate
(the "Pass-Through Rate")  and the Class Balance (as  defined herein) (or the
notional  balance  (the  "Notional  Amount") in  the  case  of  the  Class __
Certificates)  outstanding immediately prior to such  Distribution Date.  The
Pass-Through  Rates  applicable to  the  Class __,  Class ____  and  Class __
Certificates will be  as set  forth above.   The Pass-Through  Rates for  the
Class ___, Class ___, Class __, Class ___ and Class  __ Certificates  will be
variable  and will  be  calculated as  set  forth herein.    Distributions in
respect of principal, if  any, of the Certificates will be  made as described
herein  under  "Description  of  the Certificates  -  Distributions"  and  "-
Priority of Distributions".

     The  Class ____, Class  ___  and Class  ___  Certificates will  evidence
approximately an  initial _____% undivided interest  in the Trust Fund.   The
Class __ Certificates will  evidence approximately an initial ____% undivided
interest  in  the Trust  Fund.   The  Class  ___  Certificates will  evidence
approximately an  initial ____% undivided  interest in  the Trust Fund.   The
Class __ Certificates will evidence approximately an initial ____%  undivided
interest in  the Trust Fund.  The  Class ___ Certificates  will evidence 
approximately an initial ___% undivided interest in the Trust Fund.
 
     It is a condition of the issuance of the Class __, Class __  and Class __
Certificates  that  they  be  rated  "______"  by  _______  and  "______"  by
____________________________.  It is a condition of the issuance of the Class
__ Certificates that they be rated not lower than "___" by ______ and "__" by
____________.  It is a condition of the issuance of the Class __ Certificates
that they  be  rated  not lower  than  "_____"  by  _______  and "______"  by
_______________.    It  is  a  condition of  the  issuance  of  the  Class __
Certificates that they be rated not lower than "___" by ___________ and "___"
by _________________.  The ratings on the Class ____  Certificates do not 
address any  prepayment or loss scenarios with respect to the  Mortgage Loans
or the  likelihood of receipt of  Prepayment Premiums. See "Rating" herein.

     ____________________________________  will  act as  master  servicer (in
such  capacity, the  "Master  Servicer")  and as  special  servicer (in  such
capacity, the "Special Servicer")  of the Mortgage Loans.  The obligations of
the Master Servicer and the Special Servicer with respect to the Certificates
will be limited to their contractual servicing obligations and the obligation
under certain  circumstances to make P&I Advances  (as defined herein) to the
Certificateholders.   See  "Servicing."    It is  possible  that the  Special
Servicer or one or more of its affiliates may purchase a portion of the Class
__ Certificates.

     (As  described  herein,  a "real  estate  mortgage  investment  conduit"
("REMIC") elections  will  be made  in  connection with  the  Trust Fund  for
federal  income tax purposes.  The Certificates, other  than the Class __ and
Class R  Certificates, will  constitute  "regular interests"  in the  related
REMIC  and  the Class  R  Certificates  will  constitute  the sole  class  of
"residual  interest" in the  related REMIC.  See  "Certain Federal Income Tax
Consequences" herein and in the Prospectus.)

     (The Offered Certificates initially will be represented by  certificates
registered  in the name  of Cede  & Co., as  nominee of The  Depository Trust
Company ("DTC"),  as further described  herein.  The interests  of beneficial
owners of the Offered Certificates will be represented by book entries on the
records of  participating members  of DTC.   Definitive certificates  will be
available for the Offered  Certificates only under the limited  circumstances
described  herein.    See  "Description  of  the  Certificates  -  Book-Entry
Registration of the Offered Certificates" herein.)

     The  yield to maturity  on the  Offered Certificates will depend  on the
rate  and timing of  principal payments (including  prepayments, defaults and
liquidations) on the Mortgage  Loans.  The yield to maturity on each class of
Offered  Certificates will  be  sensitive to  losses due  to defaults  on the
Mortgage Loans  (and the timing thereof), to the  extent that such losses are
not covered by any Class of Certificates  having a lower payment priority, as
described herein.   The yield to investors on the Class ___ Certificates will
be sensitive to the rate and timing of prepayments, defaults and liquidations
on the Mortgage Loans.   The rates of prepayments, defaults and  liquidations
on the Mortgage  Loans may fluctuate  significantly over time.   An extremely
rapid rate  of prepayments, defaults  and liquidations on the  Mortgage Loans
could result in  the failure of  investors in the Class  ___ Certificates to
recover  their  initial  investments.   See  "Summary  -  Special  Prepayment
Considerations" and  "- Special  Yield Considerations",  and "Certain  Yield,
Prepayment  and Maturity Considerations" herein and "Yield Considerations" in
the Prospectus.

     THIS PROSPECTUS  SUPPLEMENT DOES NOT CONTAIN COMPLETE  INFORMATION ABOUT
THE  OFFERING  OF  THE  OFFERED  CERTIFICATES.    ADDITIONAL  INFORMATION  IS
CONTAINED IN THE  PROSPECTUS, DATED _____________, 199_ AND  ATTACHED HERETO.
PURCHASERS  ARE  URGED  TO  READ  BOTH THIS  PROSPECTUS  SUPPLEMENT  AND  THE
PROSPECTUS  IN FULL.   SALES OF  THE CERTIFICATES  OFFERED HEREBY MAY  NOT BE
CONSUMMATED UNLESS THE PURCHASER HAS RECEIVED BOTH THIS PROSPECTUS SUPPLEMENT
AND THE PROSPECTUS.

     No dealer, salesman, or any other person has been authorized to give any
information or to make any representations other than those contained in this
Prospectus Supplement and  the accompanying Prospectus and if  given or made,
such information or representations  must not be relied  upon as having  been
authorized by the  Depositor or the Underwriter.   This Prospectus Supplement
and the accompanying  Prospectus shall not constitute  an offer to sell  or a
solicitation of an offer  to buy any of the securities offered  hereby in any
jurisdiction in which, or to any person  to whom, it is unlawful to make such
offer or solicitation  in such jurisdiction.  The delivery of this Prospectus
Supplement and  the accompanying Prospectus at  any time does not  imply that
the information herein or therein is correct as of any time subsequent to the
date hereof.

     UNTIL ________________, 199_, ALL DEALERS EFFECTING TRANSACTIONS IN  THE
OFFERED CERTIFICATES, WHETHER OR NOT  PARTICIPATING IN THIS DISTRIBUTION, MAY
BE REQUIRED TO DELIVER A PROSPECTUS SUPPLEMENT AND THE PROSPECTUS TO WHICH IT
RELATES.   THIS  DELIVERY REQUIREMENT  IS IN  ADDITION TO  THE OBLIGATION  OF
DEALERS  TO DELIVER  A PROSPECTUS  SUPPLEMENT AND  PROSPECTUS WHEN  ACTING AS
UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.


                              TABLE OF CONTENTS
                                                                         page
                                                                         ____


SUMMARY OF PROSPECTUS SUPPLEMENT  . . . . . . . . . . . . . . . . . . . . S-1

RISK FACTORS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-23

DESCRIPTION OF THE MORTGAGE POOL  . . . . . . . . . . . . . . . . . . .  S-31

DESCRIPTION OF THE CERTIFICATES . . . . . . . . . . . . . . . . . . . .  S-48

CERTAIN PREPAYMENT, MATURITY AND YIELD CONSIDERATIONS . . . . . . . . .  S-58

SERVICING . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-63

DESCRIPTION OF THE POOLING AND SERVICING AGREEMENT  . . . . . . . . . .  S-67

USE OF PROCEEDS . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-70

CERTAIN FEDERAL INCOME TAX CONSEQUENCES . . . . . . . . . . . . . . . .  S-70

STATE TAX CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . .  S-71

ERISA CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . . .  S-71

LEGAL INVESTMENT  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-73

PLAN OF DISTRIBUTION  . . . . . . . . . . . . . . . . . . . . . . . . .  S-73

LEGAL MATTERS . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-74

RATING  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-74

INDEX OF PRINCIPAL DEFINITIONS  . . . . . . . . . . . . . . . . . . . .  S-76


                       SUMMARY OF PROSPECTUS SUPPLEMENT
 
     The  following summary is qualified  in its entirety by reference to the
detailed information appearing elsewhere in this Prospectus Supplement and in
the accompanying Prospectus.  Certain  capitalized terms used in this Summary
are defined  elsewhere in  this Prospectus Supplement  or in  the Prospectus.
See "Index of Principal Definitions" herein and in the Prospectus.

Title of Certificates       ___________________________,  Series  199_-C_ (the
                            "Certificates").

Depositor                   ________________________________, a __________
                            corporation.  See "The Depositor" in the 
                            Prospectus.

Originators                 % _____, _____ %, and _____% of the  Mortgage 
                            Loans by outstanding principal  balance as of  the 
                            Cut-off  Date (as defined herein) were originated,
                            respectively, by: ______________________________
                            _______________, a ___________ corporation; 
                            _______________, a ___________ corporation;  
                            ______________________________________________
                            , a _______________.

Master Servicer             ___________________, a ______________ corporation
                            ("     ").  See  "Servicing  --  The Master  
                            Servicer" _____ herein.

(________ Servicers         The ________ Servicers are ______________________
                            ______________, with respect to _________________ 
                            _______________________________________;  _________
                                                                    ,     with
                            ________________________________________
                            respect  to              of  the  Mortgage   Loans
                                         __________
                            representing         %  of the  Mortgage  Pool  by
                                          _______
                            aggregate  principal  balance  as of  the  Cut-off
                            Date;  and         ,  with  respect  to all  other
                                       ________
                            Mortgage  Loans.     See  "Servicing  -   ________
                            Servicers" herein.)

Special Servicer            _____ (which  serves as Master  Servicer) will  be
                            the Special  Servicer with  respect  to  all the  
                            Mortgage Loans.   The Special  Servicer may be  
                            removed without cause  under  certain 
                            circumstances  described  herein under   
                            "Servicing  -   Responsibilities  of   Special
                            Servicer."

Trustee                     ____________________, a  ________________________
                            banking corporation.


Custodian                   ______________________, a _____________________
                            banking corporation, in its capacity  as custodian 
                            for  the Trustee.

Cut-off Date                ______________, 199_.
 
Delivery Date               On or about ______________, 199_.
 
Distribution Dates          Distributions on the Certificates will  be made by
                            the Trustee, to the extent  of available funds, on
                            the 25th  day of each month  or, if any such  25th
                            day is not a business day, on the next  succeeding
                            business  day,  beginning  in  ___________,   199_
                            (each, a "Distribution  Date"), to the holders  of
                            record as  of the  close of business  on the  last
                            business day of the month  preceding the month  of
                            each  such distribution  (each, a  "Record Date").
                            Notwithstanding the above, the final  distribution
                            on any Certificate will be  made after due  notice
                            by   the   Trustee   of  the   pendency   of  such
                            distribution  and   only  upon  presentation   and
                            surrender of such  Certificates at the location to
                            be specified in such notice.

Rated Final Distribution
 Date                       _______ ___, ____, which is  the first Distribution
                            Date  following  the second anniversary of the 
                            date at  which all   the  Mortgage   Loans   have
                            zero  balances, assuming  no  prepayments  and
                            that  the   Mortgage  Loans   which  are Balloon 
                            Mortgage  Loans  fully  amortize according to their
                            amortization schedule and no Balloon Payment is 
                            made.

Registration of the
Offered Certificates        (The  Offered   Certificates  initially  will   be
                            issued  in  book-entry form.    Persons  acquiring
                            beneficial  ownership  interests  in  the  Offered
                            Certificates  (the "Certificateholders") may elect
                            to hold  their Certificate  interests through  The
                            Depository  Trust Company  ("DTC"), in  the United
                            States,  or  through   Centrale  de  Livraison  de
                            Valeurs   Mobilieres   S.A.   ("CEDEL")   or   the
                            Euroclear   System   ("Euroclear"),   in   Europe.
                            Transfers within DTC, CEDEL  or Euroclear, as  the
                            case may be, will be in accordance with 
                            the usual rules  and operating  procedures of  
                            the relevant  system.

                            The Offered  Certificates (the  "DTC Registered 
                            Certificates")  will be represented by one or more
                            global certificates registered in the name  of 
                            Cede  & Co.,  as nominee  of DTC.   No person  
                            acquiring an interest in  the  DTC Registered  
                            Certificates (any  such person,  a "Beneficial 
                            Owner") will be  entitled to receive a Certificate
                            of such class in  fully registered, certificated
                            form  (a "Definitive Certificate"),  except 
                            under the  limited circumstances described in
                            the Prospectus under "Description  of the 
                            Certificates -  Book-Entry Registration and 
                            Definitive  Certificates".    Instead,  DTC  will
                            effect payments  and  transfers in  respect  of 
                            the  DTC  Registered Certificates  by means of its
                            electronic recordkeeping  services, acting  through
                            certain   participating   organizations    ("DTC
                            Participants"   and  together with the CEDEL and
                            Euroclear participating  organizations, the 
                            "Participants").   This may result in certain  
                            delays in  receipt of payments  by an  investor 
                            and  may restrict an  investor's ability  to 
                            pledge  its securities.   Unless and  until   
                            Definitive  Certificates  are  issued,  the  
                            rights  of Beneficial  Owners  may  only  be  
                            exercised  through  DTC  and  its Participants 
                            and  will be subject to procedures established 
                            thereby, except  as  otherwise specified  herein.
                            See  "Description  of the Certificates -  General"
                            herein, "Annex  C" hereto  and "Description of the
                            Certificates  -  Book-Entry   Registration  and  
                            Definitive Certificates" in the Prospectus.)

Denominations          (The DTC Registered  Certificates will be  issuable on
                       the  book-entry records of DTC and its Participants in
                       denominations of  (except in the  case of the Class __
                       Certificates) $________  and integral multiples  of $1
                       in excess thereof.  The Class ___ Certificates will be
                       issuable in denominations  of $_______ Notional Amount
                       and integral multiples of $1 Notional Amount.)

The Mortgage Pool      The  Mortgage  Pool  will   consist  of  (fixed  rate)
                       (floating  rate)  (partially  fixed-partially floating
                       rate)  Mortgage  Loans  secured  by   first  liens  on
                       (retail)(multifamily)(industrial)(hotel) 
         (retail/office)(office)(commercial)   properties   (the   "Mortgaged
         Properties")  located in  __ different  states.   The  Mortgage Pool
         will also include (mortgage participations,)  (mortgage pass-through
         certificates)  (or  other   mortgage-backed  securities)  evidencing
         interests in  or secured by  commercial and/or  multifamily mortgage
         loans (collectively, the  "CMBS").  The Mortgage Loans will  have an
         aggregate  principal balance  as of the  Cut-off Date  of $_________
         and  individual  principal  balances  at  origination  of  at  least
         $______________  but  not more  than  $__________,  with an  average
         principal balance at origination  of approximately $_________.   The
         Mortgage  Loans  will  have  terms to  maturity  from  the  date  of
         origination  or modification  of not  more  than ____  years, and  a
         weighted average remaining term  to maturity of approximately  _____
         months  as of  the  Cut-off  Date.   The  Mortgage  Loans will  bear
         interest  at Mortgage  Rates of at  least _____%  per annum  but not
         more than  _____% per annum, with  a weighted average  Mortgage Rate
         of  approximately ____%  per annum  as  of the  Cut-off  Date.   The
         Mortgage Loans will  be acquired by the  Depositor on or before  the
         Delivery Date.   In connection with its acquisition of  the Mortgage
         Loans, the Depositor will  be assigned (and  will in turn assign  to
         the Trustee  for the  benefit of  the holders  of the  Certificates)
         certain  rights   in  respect  of  representations   and  warranties
         described herein that were made by the Originators.
                                                ..........
              (_____  of  the Mortgage  Loans,  representing  _____%  of  the
              Mortgage Loans by aggregate principal balance as of the Cut-off
              Date,  provide  for  scheduled  payments  of  principal  and/or
              interest ("Monthly  Payments") to  be due  on the _____  day of
              each month;  the remainder  of the Mortgage  Loans provide  for
              Monthly Payments to  be due on  the __th, __th  or __th  day of
              each month (the date in any month on which a Monthly Payment on
              a  Mortgage Loan is first due, the "Due  Date").  (The rate per
              annum at which interest accrues on each 

         Mortgage Loan is subject to adjustment  on specified Due Dates (each
         such date,  an "Interest  Rate Adjustment Date")  by adding a  fixed
         percentage  amount   (a  "Gross  Margin")   to  the  value   of  the
         then-applicable Index (as described  below) subject, in the  case of
         substantially  all of  the Mortgage  Loans, to  maximum  and minimum
         lifetime Mortgage  Rates as described herein.   ___ of  the Mortgage
         Loans,  representing   ___%  of  the  Mortgage  Loans  by  aggregate
         principal balance as of the Cut-off  Date, provide for Interest Rate
         Adjustment Dates to occur (monthly);  the remainder of the  Mortgage
         Loans  provide  for  adjustments  to  the  Mortgage  Rate  to  occur
         quarterly, semi-annually or annually.   (Each of the Mortgage  Loans
         provides  for an initial fixed interest rate  period;)            of
                                                               __________
         the Mortgage  Loans, representing _____%  of the  Mortgage Loans  by
         aggregate principal  balance as  of the Cut-off  Date, have not  yet
         experienced their first  Interest Rate Adjustment Date.   The latest
         initial Interest  Rate  Adjustment Date  for  any Mortgage  Loan  is
         scheduled to occur on ________.))

              (The amount  of the  Monthly Payment  on each Mortgage  Loan is
              also subject to  adjustment on specified  Due Dates  (each such
              date, a  "Payment Adjustment  Date") to  an amount  that  would
              amortize the outstanding principal balance of the Mortgage Loan
              over  its then remaining amortization schedule and pay interest
              at  the applicable Mortgage Rate, (without affecting the amount
              of  the   originally  scheduled   monthly  principal  payments)
              (subject, in  the case  of several  Mortgage Loans, to  payment
              caps, which limit  the amount by which  the Monthly Payment may
              adjust  on any  Payment  Adjustment Date  as described  herein.
              _______ of the Mortgage Loans, representing __% of the Mortgage
              Loans (by aggregate  principal balance as of the  Cut-off Date,
              provide for Payment  Adjustment Dates to occur  annually, while
              the remainder of the Mortgage  Loans provide for adjustments of
              the Monthly 

         Payment to occur monthly, quarterly or semi-annually.)

              (Only in  the case of              Mortgage Loans, representing
                                    ____________
              ____%  of the Mortgage Loans by  aggregate principal balance as
              of the Cut-off Date, does a Payment Adjustment Date immediately
              follow each  Interest Rate Adjustment  Date.  As  a result, and
              because the application of payment caps may limit the amount by
              which the  Monthly Payments may  adjust in  respect of  certain
              Mortgage Loans, the  amount of a Monthly Payment may be more or
              less  than  the amount  necessary  to  amortize  the  remaining
              principal balance of the  Mortgage Loan over its then remaining
              amortization schedule and pay  interest at the  then-applicable
              Mortgage  Rate.  Accordingly, Mortgage Loans  may be subject to
              slower amortization (if  the Monthly Payment due  on a Due Date
              is sufficient to  pay interest accrued to such  Due Date at the
              then-applicable Mortgage Rate  but is not sufficient  to reduce
              principal  in  accordance  with  the  applicable   amortization
              schedule), to negative  amortization (if interest accrued  to a
              Due Date  at the applicable  Mortgage Rate is  greater than the
              entire Monthly Payment due  on such Due Date) or to accelerated
              amortization  (if the  Monthly  Payment due  on a  Due  Date is
              greater than  the amount necessary to  pay interest accrued  to
              such  Due Date  at  the  then-applicable Mortgage  Rate and  to
              reduce principal in accordance with the applicable amortization
              schedule).)

              (__ Mortgage Loans, representing ____% of the Mortgage Loans by
              aggregate  principal balance  as  of the  Cut-off Date,  permit
              negative amortization.  Substantially all of the Mortgage Loans
              that permit negative amortization contain provisions that limit
              the  extent to  which the amount  of their  respective original
              principal balances may be exceeded as a result thereof.)

              (All of  the Mortgage  Loans provide  for  monthly payments  of
              principal based on amortization schedules significantly  longer
              than the 
         remaining term of such  Mortgage Loans, thereby leaving  substantial
         outstanding principal amounts due and payable (each such  payment, a
         "Balloon  Payment")  on  their  respective  maturity  dates,  unless
         prepaid prior thereto.)

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

(The (Index) (Indices)          As of  any Interest Rate Adjustment Date, the
                                (Index)  (Indices)    used  to  determine the
                                Mortgage Rate  on each Mortgage Loan  will be
                                the  ____________.   See "Description  of the
                                Mortgage Pool -- The Index" herein.)

(Conversion of Mortgage Loans        Approximately __%  of the Mortgage Loans
                                     (by  aggregate principal  balance  as of
                                     the  Cut-off  Date)   (the  "Convertible
                                     Mortgage  Loans") provide  that,  at the
                                     option  of  the  related mortgagor  (the
                                     "Mortgagor"),  the  adjustable  interest
                                     rate  on  such  Mortgage  Loans  may  be
                                     converted  to  a  fixed  interest  rate,
                                     provided that  certain  conditions  have
                                     been satisfied.   Upon notification from
                                     a Mortgagor  of such  Mortgagor's intent
                                     to convert  from an  adjustable interest
                                     rate to a fixed interest rate, and prior
                                     to  the conversion of any  such Mortgage
                                     Loan, the  related Warrantying Party (as
                                     defined  herein)  will  be obligated  to
                                     purchase the  Converting  Mortgage  Loan
                                     (as  defined herein)  at  the Conversion
                                     Price  (as  defined  herein).    (In the
                                     event of a failure  by a Subservicer  to
                                     purchase a "Converting  Mortgage Loan"),
                                     the Master Servicer  is required  to use
                                     its  best   efforts  to   purchase  such
                                     Converted  Mortgage  Loan   (as  defined
                                     herein) from  the Mortgage  Pool at  the
                                     Conversion Price  during  the  one-month
                                     period    following    the    date    of
                                     conversion.)  In the  event that neither
                                     the  related Warrantying  Party  nor the
                                     Master Servicer  purchases a  Converting
                                     or Converted Mortgage Loan, the Mortgage
                                     Pool will thereafter include both fixed-
                                     rate and adjustable-rate Mortgage Loans.
                                     See  "Certain   Yield   and   Prepayment
                                     Considerations" herein.)

The Offered Certificates        The Certificates  will be issued  pursuant to
                                a  pooling  and  servicing agreement,  to  be
                                dated  as  of  the  Cut-off  Date, among  the
                                Depositor, the  Master Servicer,  the Special
                                Servicer  and the  Trustee (the  "Pooling and
                                Servicing    Agreement").       The   Offered
                                Certificates  will  have  the  initial  Class
                                Balances set  forth on the cover hereof.  The
                                Class __ Certificates  will not have a  Class
                                Balance.

Pass-Through Rate on 
the Certificates       The Pass-Through Rates on the  Class __, Class __  and
                       Class __ Certificates are fixed  and  are set  forth on
                       the  cover  hereof.   The Pass-Through Rates  on the  
                       Class ___, Class ___, Class ___ and  Class ___ 
                       Certificates will equal ___ % per annum, ___ % per 
                       annum, ___ % per annum and ___ % per annum,
                       respectively.  The Pass-Through  Rate on the Class __
                       Certificates will be equal to  ______________________
                       ________________________________________________.  The
                       Mortgage Interest Rate for each of the Mortgage  Loans
                       which  provide  for  the computation of interest other
                       than on the basis of a 360-day  year consisting of
                       twelve  30-day months  (a "30/360 basis") (that is the
                       basis  on which interest  on the Certificates accrues)
                       will be  adjusted  to reflect  that difference.

Interest Distributions on
the Certificates       Subject   to  the   distribution   of  the   Principal
                       Distribution  Amount  to  the  Holders of  classes  of
                       Certificates of a higher  priority as described  under
                       "Priority  of Distributions"  below,  Holders of  each
                       class  of Offered  Certificates  will  be entitled  to
                       receive  on  each  Distribution  Date  in  the   order
                       described  herein,  to  the  extent  of the  Available
                       Distribution  Amount  (as  defined  herein)  for  such
                       Distribution Date  net of any  Net Prepayment  Premium
                       (as   defined   herein)   (the   "Adjusted   Available
                       Distribution  Amount"),  distributions   allocable  to
                       interest in  an  amount  (the  "Interest  Distribution
                       Amount")  equal  to  the interest  accrued  during the
                       period from and including  the first day of  the month
                       preceding  the month of the Distribution Date (or from
                       the Cut-off Date, in the case of the 
         initial Distribution  Date) to  and including  the last  day of  the
         month  preceding the  month of  the  Distribution Date  (based on  a
         360-day year  consisting of  twelve  30-day months)  on the  related
         Class  Balance (or the Notional  Amount, in the case of  the Class _
         Certificates)  immediately prior  to such  Distribution Date  at the
         then-applicable Pass-Through Rate  (the "Interest Accrual  Amount"),
         plus  any  shortfall as  described  in  the last  sentence  of  this
         paragraph,  less  such  class'  pro  rata  share,  according  to the
         Interest Accrual  Amount for  each such class  for the  Distribution
         Date,  of  any  interest  shortfall  not   related  to  a  Mortgagor
         delinquency or  default, such as  Prepayment Interest  Shortfalls to
         the  extent   not  offset  as   described  herein,   and  shortfalls
         associated with  exemptions provided by  the Relief Act  (as defined
         in  the Prospectus),  and less  (a) with  respect to  each class  of
         Certificates other  than the Class ___ Certificates,  any Collateral
         Value   Adjustment  Capitalization   Amount   (as  defined   herein)
         allocated to such class  as described under "-  Subordination" below
         and (b)  with respect to the  Class ___ Certificates, the portion of
         the Interest Accrual  Amount therefor accrued on the portion  of the
         Notional Amount  corresponding to any Collateral Value Adjustment or
         Collateral Value  Adjustment Capitalization Amount allocated  to the
         Class Balance of  any class of Certificates (and not  reversed) (the
         "Collateral  Value  Adjustment Reduction  Amount").   The  "Notional
         Amount" of the Class __ Certificates will  equal the aggregate Class
         Balance  of all  the Certificates.    The Notional  Amount does  not
         entitle  the   Class __ Certificates   to  any   distributions  of
         principal.  If  the Adjusted Available  Distribution Amount for  any
         Distribution Date is less than the  Interest Distribution Amount for
         such Distribution Date,  the shortfall will be part of  the Interest
         Distribution   Amount   distributable   to   holders    of   Offered
         Certificates on subsequent Distribution Dates.

         In addition to the related Interest  Distribution Amount, the Class 
          Certificates will receive 
         __% of  any Net  Prepayment Premium and  the remaining  Certificates
         will  receive __%  of  any Net  Prepayment  Premium, as  more  fully
         described herein,  to  the extent  not  necessary to  reimburse  the
         Master  Servicer   for  reductions  in   its  compensation   due  to
         Prepayment   Interest   Shortfalls.      See   "Special   Prepayment
         Considerations"   below  and  "Description  of  the  Certificates  -
         Distributions - Interest Distributions on the Certificates" herein.

         The  Available  Distribution   Amount  for  any  Distribution   Date
         generally includes:   (i) scheduled payments  on the Mortgage  Loans
         due on or prior to the  related Due Date immediately preceding,  and
         collected as of,  the related Determination Date (to the  extent not
         distributed   on  previous   Distribution  Dates)   and  unscheduled
         payments  and  other collections  on  the  Mortgage Loans  collected
         during  the related  Remittance Period,  net of  amounts payable  or
         reimbursable to  the  Trustee, the  related  ________ Servicer,  the
         Master Servicer or  the Special Servicer therefrom and (ii)  any P&I
         Advances made  by  the Trustee,  the  Master Servicer,  the  Special
         Servicer,  or  the  related   ________  Servicer  for  the   related
         Distribution Date.   The "Determination  Date" for  any Distribution
         Date  is the  __th business  day  preceding such  Distribution Date.
         The  "Remittance Period"  for any  Distribution Date  is  the period
         beginning after  a Determination Date  in the  immediately preceding
         month (or the  Cut-off Date, in the  case of the first  Distribution
         Date) through the  related Determination Date.   See "Description of
         the  Certificates -  Distributions -  Interest Distributions  on the
         Certificates" herein.

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

         The  Class ___ Certificates  do not  have a  Class Balance  and are
         therefore not entitled to any principal distributions.

Priority of Distributions       The  Adjusted  Available Distribution  Amount
                                for  any  Distribution Date  will  be applied
                                (a) first,  to distributions of  the Interest
                                Distribution  Amounts   on  the   classes  of
                                Certificates    outstanding    with   highest
                                priority for  interest payment  (as described
                                in the immediately  succeeding sentence), (b)
                                second,  to  distributions of  the  Principal
                                Distribution   Amount  to   the  classes   of
                                Certificates  then entitled  to distributions
                                of  principal  as  described below,  and  (c)
                                third, to  distributions of interest  on each
                                class of Certificates other  than the classes
                                then   entitled  to   interest  distributions
                                pursuant to  clause (a) above,  in the  order
                                of  priority described  below; provided  that
                                on any Distribution  Date on which  the Class
                                Balance  of the  class  of Certificates  with
                                the highest priority for  interest payment is
                                reduced  to  zero  pursuant  to   clause  (b)
                                above,  interest  distributions  pursuant  to
                                clause (a)  above will  be made to  the class
                                of  Certificates  outstanding with  the  next
                                highest priority for  interest payments prior
                                to  making   further  distributions   of  the
                                Principal  Distribution  Amount  pursuant  to
                                clause (b) above.  The priority  for interest
                                payments  for  purposes of  clauses  (a)  and
                                (c), above,  is:  first  to distributions  of
                                interest on the Class ___, Class __, Class __
                                and Class ___  Certificates, pro  rata, based
                                on  their  respective  Interest  Distribution
                                Amounts;   second,    to   the   Class  ___  
                                Certificates;   third,  to   the   Class ___ 
                                Certificates;   fourth,  to   the  Class ___ 
                                Certificates;   fifth,  to   the   Class ___ 
                                Certificates;   and   then   to   the   Other
                                Certificates (as defined herein) up  to their
                                respective  Interest   Distribution  Amounts,
                                all    as    described    under     "Interest
                                Distributions  on  the  Certificates"  above.
                                The  Principal Distribution  Amount for  such
                                Distribution  Date  will be  applied  to  the
                                payment of principal of the Class __, Class __
                                , Class ___, Class __, Class __, Class __ and
                                Class __ Certificates,  in that  order, and
                                then    to   the    remaining   classes    of
                                Certificates,  until  their respective  Class
                                Balances have been 
         reduced  to zero.  After reduction of  the Class Balances of all the
         Certificates  to  zero,  any  remaining  portion  of  the  Available
         Distribution Amount will be distributed to  the holders of the Class
         __ Certificates up to an aggregate  amount equal to  the sum of  all
         prior  Collateral  Value  Adjustment Reduction  Amounts  (as defined
         herein)  allocated  thereto.   Any  Net Prepayment  Premium  for any
         Distribution Date  will be applied to  reimburse the Master Servicer
         for reductions  in  its  compensation  due  to  Prepayment  Interest
         Shortfalls, as described  herein, and then  to distributions on  the
         Certificates, as described herein.

P&I Advances      The Master Servicer,  the Special Servicer and the ________
                  Servicers  (each,  a  "Servicer")  are  required   to  make
                  advances ("P&I  Advances") for delinquent Monthly  Payments
                  on  the   Mortgage  Loans,   subject  to  the   limitations
                  described herein.   None of the  Servicers will be required
                  to advance the full amount of any Balloon  Payment not made
                  by the  related Mortgagor.   To  the extent  a Servicer  is
                  required to make a  P&I Advance on and  after the Due  Date
                  for a  Balloon Payment,  such P&I Advance shall  not exceed
                  an  amount equal to  the monthly  payment calculated by the
                  Special Servicer  necessary to  fully amortize the  related
                  Mortgage  Loan  over   the  period  used  for  purposes  of
                  calculating  the scheduled  monthly payments  thereon prior
                  to  the related  Maturity  Date.   As more  fully described
                  herein, each  Servicer making a  P&I Advance  (or any other
                  advance)  will be  entitled  to reimbursement  thereof  and
                  interest   thereon  at   the   prime  rate   determined  in
                  accordance with the  Pooling and Servicing Agreement to the
                  extent  provided   therein.     See  "Description  of   the
                  Certificates  - P&I  Advances"  herein and  "Description of
                  the   Certificates   -   P&I   Advances   in   Respect   of
                  Delinquencies" in the Prospectus.

Other Certificates          The Class  __,  Class ___, Class ____  and Class R
                            Certificates  are not  offered hereby  (the "Other
                            Certificates").  The Pass-Through Rate on each  of
                            the Class __, Class __ and Class R  
         Certificates will be ____ %  per annum.   The Class Balances on  the
         Class ___, Class __ and Class __  Certificates will equal $ _______,
         $ _________  and $ ____________ , respectively,  and approximately
         $ _________ , in the  aggregate.  The Class R Certificates  will not
         have a Pass-Through Rate or a Class Balance.

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

         Realized  Losses   and  Collateral  Value  Adjustments  (as  defined
         herein)  on the  Mortgage Loans  will  be allocated,  first, to  the
         Other  Certificates, second, to the Class __ Certificates, third, to
         the Class __  Certificates, fourth, to the  Class ___ Certificates,
         fifth to  the Class ___ Certificates,  and thereafter, to  the Class
         __, Class ___ and Class __  Certificates, on a pro rata basis, based
         on  Class Balance, in  each case until the  related Class Balance is
         reduced to zero.   Any allocation of a Realized  Loss to a class  of
         Certificates  will  result  in a  reduction  of  the  related  Class
         Balance and  the  Notional Amount  of  the Class  ___  Certificates.
         Interest accrued  for any Distribution Date  on any Collateral Value
         Adjustment  or  Collateral Value  Adjustment  Capitalization  Amount
         allocated to  the Class  Balance (or  to the  Notional Amount,  with
         respect  to the Class __  Certificates) of any class of Certificates
         will not be distributed to  such class on such Distribution  Date as
         interest and, except  for interest accrued  thereon with respect  to
         the Class ___ Certificates, will  be added  to  the Class  Balance
         thereof.     Under   certain  circumstances,   a  Collateral   Value
         Adjustment may be  reversed.  Such reversal will reduce  the accrual
         of   the  Collateral  Value  Adjustment  Capitalization  Amount  and
         therefore the  amount otherwise available  to make  distributions of
         principal on the more senior classes  of Certificates.  In addition,
         the Adjusted Available Distribution Amount will be applied in the
         order set forth under "Priority of Distributions" above.

         In  addition to  Realized Losses  and Collateral  Value Adjustments,
         shortfalls  may also occur  as a result of  each Servicer's right to
         receive payments  of interest with respect to unreimbursed advances,
         the  Special  Servicer's  right  to  compensation  with  respect  to
         Mortgage Loans  which are or  have been Specially  Serviced Mortgage
         Loans  and  as  a  result  of  other  Trust  Fund  expenses.    Such
         shortfalls  will be allocated  to the  classes of  Certificates with
         the lowest payment  priority for purposes of the application  of the
         Adjusted  Available  Distribution  Amount  in  the  order  described
         herein.

Optional Termination        At its  option, (the Master  Servicer, the Special
                            Servicer, any holder of a  Class R Certificate and
                            the  holders of  an aggregate  Percentage Interest
                            in excess of __% of  the Most Subordinate Class of
                            Certificates  (as defined herein) may purchase all
                            of the  Mortgage Loans,  at  the  price set  forth
                            under    "Description   of    the   Agreement    -
                            Termination,"  and thereby  effect termination  of
                            the Trust  Fund and early  retirement of  the then
                            outstanding   Certificates,  on  any  Distribution
                            Date  on  which  the  aggregate  Stated  Principal
                            Balance (as defined herein) of the Mortgage  Loans
                            remaining in  the Trust Fund  is less  than __% of
                            the  aggregate principal  balance of  the Mortgage
                            Loans as  of the Cut-off Date.   See "Pooling  and
                            Servicing  Agreement  -  Termination"  herein  and
                            "Description  of the  Certificates -  Termination"
                            in the Prospectus.

Special Principal Payment
Considerations         The rate and timing of principal payments, if  any, on
                       the  Offered  Certificates  will depend,  among  other
                       things, on the  rate and timing of  principal payments
                       (including  prepayments,  defaults,  liquidations  and
                       purchases of  Mortgage  Loans due  to  a breach  of  a
                       representation and warranty) on the Mortgage 

         Loans.  As  described herein, each of the Mortgage  Loans prohibits,
         and/or requires the  payment of a  Prepayment Premium in  connection
         with, any voluntary prepayment during certain specified times.   See
         "The Mortgage  Pool" above and  "Description of  the Mortgage  Pool"
         herein.

         All  classes   of  Offered  Certificates  entitled  to  payments  of
         principal are  subject to  priorities  for payment  of principal  as
         described herein.  Distributions of  principal on classes having  an
         earlier priority of  payment will be directly affected by  the rates
         of prepayments  of the Mortgage Loans.   The timing  of commencement
         of  principal  distributions  and  the  weighted  average  lives  of
         classes of  Certificates with  a later priority  of payment will  be
         affected by  the rates  of prepayments experienced  both before  and
         after the commencement of principal distributions on such classes.

         In  addition, a  portion  of collections  on  the Mortgage  Loan  in
         excess of  scheduled and unscheduled principal distributions will be
         allocated  to   the  classes  of   Certificates  then   entitled  to
         distributions of  principal.   Any such allocation  may result in  a
         faster amortization of such class of Certificates.

Special Yield Considerations         The yield  to maturity on each  class of
                                     the Offered Certificates will depend on,
                                     among other things,  the rate and timing
                                     of   principal    payments    (including
                                     prepayments, defaults,  liquidations and
                                     purchases  of   Mortgage  Loans  due  to
                                     breaches    of    representations    and
                                     warranties)  on the  Mortgage  Loans and
                                     the  allocation  thereof  to reduce  the
                                     Class Balance or Notional Amount of such
                                     class.   The yield  to maturity  on each
                                     class of  the Offered  Certificates will
                                     also depend on the Pass-Through Rate and
                                     the    purchase    price     for    such
                                     Certificates.  The yield to investors on
                                     any class  of Offered  Certificates will
                                     be adversely  affected by any allocation
                                     thereto    of     Prepayment    Interest
                                     Shortfalls on the Mortgage 
         Loans, which  may result from the  distribution of interest  only to
         the date  of a prepayment occurring  during any month  following the
         related Determination  Date (rather than  a full  month's interest).
         See "Description  of  the Certificates  -  Distributions -  Interest
         Distributions on the Certificates" herein.

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

         The multiple class structure of the Offered  Certificates causes the
         yield of certain classes to be  particularly sensitive to changes in
         the  rates of principal  payments (including  prepayments, defaults,
         liquidations and  purchases of Mortgage Loans  due to a breach  of a
         representation  and  warranty)  of  the  Mortgage  Loans  and  other
         factors.

         The  yield  to  investors  on the  Class ___ Certificates  will  be
         sensitive  to  the rate  and  timing  of prepayments,  defaults  and
         liquidations on the  Mortgage Loans.  The rate of  such prepayments,
         defaults and  liquidations  on  the  Mortgage  Loans  may  fluctuate
         significantly over  time.  A significantly faster than expected rate
         of such prepayments, defaults  and liquidations on the Mortgage Pool
         will  have a  negative effect  on the  yield to  such  investors and
         could result in the failure of investors in the Class __
Certificates to  recover their initial investments.   In addition, because
holders  of the  Class  ___ Certificates have  rights  to relatively  larger
portions of interest payments on Mortgage Loans with higher Mortgage Interest
Rates than on Mortgage Loans with lower 
         Mortgage Interest  Rates,  and because  Mortgage  Loans with  higher
         Mortgage Interest Rates  are generally likely to prepay at  a faster
         rate than  Mortgage Loans  with lower  Mortgage Interest Rates,  the
         yield on the Class ___
Certificates will be materially and adversely affected to a greater extent
than the  yields on  other Offered  Certificates if  the Mortgage  Loans with
higher Mortgage  Interest Rates  prepay faster than  the Mortgage  Loans with
lower Mortgage Interest  Rates.  See "Certain Yield,  Prepayment and Maturity
Considerations,"  especially "-  Class ___ Certificate  Yield Considerations"
herein.

         The yield to investors on any of the  Certificates will be sensitive
         to losses due  to defaults  on the  Mortgage Loans  (and the  timing
         thereof), because  the amount  of such losses  will be allocable  to
         such  class  to  the  extent  such  losses  are  not  covered  by  a
         subordinate   class   of   Certificates,    as   described   herein.
         Furthermore,  as  described  herein,   the  timing  of  receipt   of
         principal and  interest by  any such  class of  Certificates may  be
         adversely affected by losses even if  such class does not ultimately
         bear such loss.

         Each Servicer making a advance will  be entitled to interest thereon
         at the  prime rate  determined in  accordance with  the Pooling  and
         Servicing  Agreement  to the  extent  provided  therein.   Therefore
         losses may  be allocated  to a  class of  Offered Certificates  with
         respect  to   any  delinquent  Monthly  Payment  and  certain  other
         expenses advanced by such Servicer.
 
         The Special  Servicer will  be entitled to  receive compensation  in
         the form  of a percentage of collections  of any Mortgage Loan which
         is  being serviced or has  been serviced by  the Special Servicer (a
         "Specially  Serviced   Mortgage  Loan")  prior   to  the   right  of
         Certificateholders  to receive  distributions  on the  Certificates.
         Such compensation will result in shortfalls which will  be allocated
         to the classes of Certificates with  the lowest payment priority for
         purposes of application of the Adjusted 

         Available  Distribution  Amount  in  the  order  described   herein.
         Consequently, it  is possible that losses  will be allocated  to the
         Offered  Certificates   with  respect  to   any  Specially  Serviced
         Mortgage Loan notwithstanding  the fact that  such Mortgage Loan  is
         returned  to  a performing  status.    See "Servicing-Servicing  and
         Other Compensation and Payment of Expenses" herein.
 
         See  "Certain   Yield,  Prepayment  and   Maturity  Considerations,"
         especially  "-  Class  ___ ,  Class __,  Class  ___   and  Class __ 
         Certificates    Yield    Considerations"    herein,    and    "Yield
         Considerations" in the Prospectus.

Certain Federal Income Tax
Consequences  (   A  real  estate   mortgage  investment   conduit  ("REMIC")
                  election will  be made with respect  to the Trust Fund  for
                  federal income  tax purposes.    Upon the  issuance of  the
                  Offered  Certificates,   Cadwalader,  Wickersham  &   Taft,
                  counsel  to  the   Depositor,  will  deliver  its   opinion
                  generally to the  effect that, assuming compliance with all
                  provisions  of  the Pooling  and  Servicing Agreement,  for
                  federal income tax purposes,  the Offered Certificates will
                  be  treated  as   "regular  interests"  in  a  REMIC  under
                  Sections 860A through 860G of the Internal  Revenue Code of
                  1986 (the  "Code")  and the  Class R  Certificates will  be
                  treated  as "residual interests"  in a  REMIC.  For federal
                  income tax purposes the Class __  Certificates will consist
                  of _______  components,  each related  to one of  the other
                  classes of Certificates constituting "regular interests.")

         (The Class __ Certificates will, and  the other Offered Certificates
         may, be treated  as having been issued with original  issue discount
         for federal  income tax  purposes.   For purposes  of computing  the
         accrual of original issue discount, market discount and  premium, if
         any,  for federal income tax purposes it  will be assumed that there
         are no prepayments on the Mortgage Loans. However, no representation
         is made that the Mortgage Loans will not prepay at another rate.)

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

ERISA Considerations        A fiduciary of any employee  benefit plan or other
                            retirement  arrangement subject  to  the  Employee
                            Retirement  Income  Security   Act  of   1974,  as
                            amended  ("ERISA"),  or Section  4975 of  the Code
                            should  review carefully  with its  legal advisors
                            whether the  purchase or holding  of any  class of
                            Offered  Certificates   could  give   rise  to   a
                            transaction   that   is  prohibited   or  is   not
                            otherwise permitted either  under ERISA or Section
                            4975  of the  Code  or  whether  there exists  any
                            statutory  or administrative  exemption applicable
                            to an investment therein.   The U.S. Department of
                            Labor has issued individual exemption,  Prohibited
                            Transaction       Exemption       _______,      to
                            ______________________   that  generally   exempts
                            from the  application of certain of the prohibited
                            transition  provisions  of Section  406 of  ERISA,
                            and  the excise  taxes imposed  on such prohibited
                            transactions  by Section  4975(a) and  (b) of  the
                            Code  and  Section 502(i)  of ERISA,  transactions
                            relating  to  the purchase,  sale  and holding  of
                            pass-through    certificates    underwritten    by
                            ________________, such as the Class __, Class  __,
                            Class  ___  and Class ___   Certificates  and  the
                            servicing and  operation of asset pools,  provided
                            that    certain    conditions    are    satisfied.
                            Purchasers   using   insurance   company   general
                            account  funds  to  effect  such  purchase  should
                            consider    the    availability   of    Prohibited
                            Transaction  Class Exemption  95-60 (60  Fed. Reg.
                            35925,  July   12,  1995)  issued   by  the   U.S.
                            Department  of Labor.   See "ERISA Considerations"
                            herein and in the Prospectus.
 
Rating        It is a condition of the issuance of the Class __, Class __ and
              Class __ Certificates that they be rated  "____" by _______ and
              "______" by ________.  It is a condition of the issuance of the
              Class __ Certificates that they be rated not lower than "___" by
              ______ and "_____" by ___________.  It is a condition of the  
              issuance of the Class __ Certificates that they be  rated  not
              lower than  "_____" by _______  and  "_____" by ______________.
              It is a condition of  the issuance of the Class __ Certificates
              that  they  be  rated   not  lower  than  "_______" by ________
              and "   " by _________________.  A security rating is
         not a  recommendation to  buy, sell  or hold  securities and  may be
         subject  to revision  or withdrawal  at  any time  by the  assigning
         rating  organization.    A security  rating  does  not  address  the
         frequency  or  likelihood   of  prepayments  (whether  voluntary  or
         involuntary)  of  Mortgage  Loans,  or  the  degree  to  which  such
         prepayments might differ from  those originally anticipated, or  the
         likelihood   of   collection   of   Prepayment   Premiums,   or  the
         corresponding effect on yield to  investors.  A rating of any of the
         Class ___ Certificates does not  address the  possibility that  the
         holders  of  such  Certificates  may  fail  to  recover fully  their
         initial investments due to a rapid  rate of prepayments, defaults or
         liquidations.     See  "Certain   Yield,  Prepayment   and  Maturity
         Considerations" herein, "Risk Factors,"  and "Rating" herein and  in
         the Prospectus and "Yield Considerations" in the Prospectus.

Legal Investment       The Class __, Class __, Class __, Class __ and Class __
                       Certificates   will   (not)   be   "mortgage   related
                       securities"  within  the   meaning  of  the  Secondary
                       Mortgage Market Enhancement Act of 1984  ("SMMEA") (so
                       long  as they  are rated  in  one of  the two  highest
                       rating   categories  by   at   least  one   nationally
                       recognized  statistical  rating  organization).    The
                       Class __,  Class __ and Class __ Certificates will not
                       be "mortgage related securities" within the meaning of
                       SMMEA.    The  appropriate   characterization  of  the
                       Offered  Certificates under  various legal  investment
                       restrictions,  and  thus   the  ability  of  investors
                       subject to these restrictions to purchase any Class of
                       Offered Certificates,  may be  subject to  significant
                       interpretative uncertainties.

         In addition,  institutions whose investment  activities are  subject
         to review by certain 
         regulatory   authorities   may  be   or   may   become  subject   to
         restrictions, which  may be retroactively imposed by such regulatory
         authorities,  on  the investment  by  such  institutions in  certain
         forms of  mortgage-backed securities.   Furthermore, certain  states
         have enacted  legislation overriding the legal investment provisions
         of  SMMEA.   Accordingly, investors should  consult their  own legal
         advisors  to  determine  whether and  to  what  extent  the  Offered
         Certificates constitute  legal  investments for  them.   See  "Legal
         Investment" herein and in the Prospectus.


                                 RISK FACTORS
 
      Prospective  purchasers  of the  Offered Certificates  should consider,
among other things, the following risk  factors (as well as the risk  factors
set  forth under  "Risk  Factors" in  the Prospectus)  in connection  with an
investment in the Offered Certificates.

     Special Prepayment  Considerations.   The rate and  timing of  principal
payments on the Offered Certificates will  depend, among other things, on the
rate  and  timing  of principal  payments  (including  prepayments, defaults,
liquidations  and   purchases  of   Mortgage  Loans  due   to  a   breach  of
representation  and warranty)  on  the Mortgage  Loans.   The  rate  at which
principal payments occur on the Mortgage  Pool will be affected by a  variety
of factors, including,  without limitation, the terms of  the Mortgage Loans,
the level of  prevailing interest rates, the availability  of mortgage credit
and  economic, demographic,  geographic, tax,  legal and  other factors.   In
general, however, if  prevailing interest rates fall significantly  below the
Mortgage Interest Rates on the Mortgage Loans, such Mortgage Loans are likely
to be the subject  of higher principal prepayments  than if prevailing  rates
remain at  or above the  rates borne  by such  Mortgage Loans.   The rate  of
principal payments on the Offered Certificates will correspond to the rate of
principal payments on the  Mortgage Loans and is likely to be affected by the
Lock-out  Periods (as  defined  herein)  and  Prepayment  Premium  provisions
applicable to the  Mortgage Loans and  by the extent  to which a  Servicer is
able to enforce such provisions.  Mortgage  Loans with a Lock-out Period or a
Prepayment Premium provision,  to the extent enforceable, generally  would be
expected to experience  a lower rate of principal  prepayments than otherwise
identical  mortgage loans  without  such  provisions  with  shorter  Lock-out
Periods or  with lower Prepayment Premiums.  See "Description of the Mortgage
Pool,"  "Description  of the  Certificates  - Distributions  -  Priority" and
"Certain Yield,  Prepayment and  Maturity Considerations"  herein and  "Yield
Considerations" in the Prospectus.

     Special Yield Considerations.   The yield to maturity  on each class  of
the Offered  Certificates will  depend, among other  things, on the  rate and
timing of principal  payments (including prepayments,  defaults, liquidations
and  purchases  of Mortgage  Loans  due  to a  breach  of  representation and
warranty) on the Mortgage Pool and the allocation thereof to reduce the Class
Balance of such class.   Mortgage Loans  with higher Mortgage Interest  Rates
will have higher Remittance Rates, and therefore,  the yield on the Class __,
Class ___, Class ___, Class __  and Class __  Certificates could be adversely
affected if  Mortgage Loans  with higher Mortgage  Interest Rates  pay faster
than the  Mortgage Loans with  lower Mortgage Interest  Rates.  The  yield to
investors  on the  Offered Certificates  will  be adversely  affected by  any
allocation  thereto of  interest shortfalls  on the  Mortgage Loans,  such as
Prepayment Interest  Shortfalls.  Neither  the Certificates nor  the Mortgage
Loans are  guaranteed by  any governmental entity  or instrumentality  or any
other entity.

     In  general, if  a Certificate is purchased  at a  premium and principal
distributions thereon occur at a rate faster  than anticipated at the time of
purchase, the investor's  actual yield  to maturity will  be lower than  that
assumed at  the time of purchase.  Conversely,  if a Certificate is purchased
at a discount and principal distributions thereon occur at a rate slower than
that assumed at the time of purchase, the investor's actual yield to maturity
will be lower  than assumed at the time of purchase.   See "Yield, Prepayment
and  Maturity  Considerations"  herein  and  "Yield  Considerations"  in  the
Prospectus.

     Risks  Associated  with  Certain of  the  Mortgage Loans  and  Mortgaged
Properties.   The  Mortgage Loans are  secured by  a fee simple  or leasehold
interest  in  multifamily, retail,  hotel,  nursing  home, office  and  other
commercial  properties.    Commercial and  multifamily  lending  is generally
viewed  as  exposing the  lender  to a  greater  risk of  loss  than one-  to
four-family  residential   lending.    Commercial   and  multifamily  lending
typically  involves larger  loans to  single borrowers  or groups  of related
borrowers 
than residential one- to four-family  mortgage loans.  Further, the repayment
of loans secured  by income producing properties is  typically dependent upon
the successful operation of the related property.  If the  cash flow from the
property is reduced (for example, if leases are not obtained or renewed), the
borrower's  ability to  repay  the  loan may  be  impaired.   Commercial  and
multifamily  real estate  can be  affected  significantly by  the supply  and
demand  in  the  market for  the  type  of property  securing  the  loan and,
therefore, may be subject to adverse economic conditions.   Market values may
vary as  a result of economic events  or governmental regulations outside the
control of the borrower  or lender, such as rent control laws  in the case of
multifamily  mortgage  loans,  which  impact  the future  cash  flow  of  the
property. See "Nonrecourse Mortgage Loans" below.

     The successful operation of a real  estate project is also  dependent on
the performance  and viability of the property manager  of such project.  The
property  manager is  responsible  for  responding to  changes  in the  local
market,   planning  and   implementing   the   rental  structure,   including
establishing  appropriate rental rates,  and advising  the borrowers  so that
maintenance and capital improvements can be carried out  in a timely fashion.
There  is no  assurance regarding  the  performance of  any operators  and/or
managers  or  persons who  may  become  operators  and/or managers  upon  the
expiration or termination of leases or management agreements or following any
default or foreclosure under a Mortgage Loan.

     An appraisal of each of the Mortgaged Properties was made between ______  
_____ and _____________  _____.   It is possible  that the  market value  of a
Mortgaged  Property securing  a Mortgage  Loan  has declined  since the  most
recent  appraisal for  such Mortgaged Property.   Commercial  and multifamily
property values and  net operating income are subject to volatility.  The net
operating  income and  value of  the  Mortgaged Properties  may be  adversely
affected by  a number  of  factors, including  but not  limited to  national,
regional and  local economic conditions  (which may be adversely  impacted by
plant  closings, industry  slowdowns and  other  factors); local  real estate
conditions (such as an oversupply  of housing, retail, office or self-storage
space,  hotel rooms  or  nursing  homes); changes  or  continued weakness  in
specific  industry segments; perceptions  by prospective tenants  and, in the
case  of  retail   properties,  retailers  and   shoppers,  of  the   safety,
convenience, services and attractiveness of the property; the willingness and
ability of  the property's owner  to provide capable management  and adequate
maintenance;  construction  quality,  age and  design;  demographic  factors;
retroactive changes to building or  similar codes; and increases in operating
expenses  (such  as energy  costs).    Historical  operating results  of  the
Mortgaged Properties may not  be comparable to future operating  results.  In
addition, other factors may adversely  affect the Mortgaged Properties' value
without  affecting their current  net operating income,  including changes in
governmental  regulations, zoning  or tax  laws;  potential environmental  or
other legal  liabilities; the  availability of  refinancing;  and changes  in
interest rate levels.

     The  aggregate principal  balance  as  of the  Cut-off  Date  related to
Mortgage Loans secured  by (multifamily, retail, hotel, nursing  home, office
and other properties) represent approximately      %,      %,      %,      %,
                                              _____   _____   _____   _____
    %  and        % of  the Cut-off Date  aggregate principal balance  of the
____       _______
Mortgage Pool, respectively.

     (Risks Associated with  Hotel Properties.          of the Mortgage Loans
                                                _______
representing      % of the aggregate principal balance  of the Mortgage Loans
             _____
as of  the Cut-off  Date are secured  by hotel  properties.  Like  any income
producing property,  the income generated by  a hotel property  is subject to
several factors such as local,  regional and national economic conditions and
competition.   However, because  such income is  primarily generated  by room
occupancy and such occupancy is usually for short periods of time,  the level
of such income may respond more quickly to conditions such as those described
above.     Such  sensitivity  to   competition  may  require   more  frequent
improvements and renovations than other properties.  To the extent a hotel is
affiliated to, or associated with, a regional, national or international 
chain, changes in the public perception of  such chain may have an impact  on
the income generated by the related property.  Finally, the hotel industry is
generally seasonal.   This will result in fluctuation in the income generated
by hotel properties.)

     (Risks  Associated with  Nursing Homes.   ______  of the  Mortgage Loans
representing 
     % of the  aggregate principal balance  of the Mortgage  Loans as of  the
_____
Cut-off Date  are secured  by residential health  care facilities.   Mortgage
Loans secured by  liens on residential health care facilities  pose risks not
associated with  loans secured  by liens on  other types  of income-producing
real estate.  Providers of long-term nursing care, assisted  living and other
medical  services are subject  to federal and  state laws that  relate to the
adequacy  of medical  care, distribution  of  pharmaceuticals, rate  setting,
equipment,  personnel, operating  policies and  additions  to facilities  and
services and to the reimbursement policies of government programs and private
insurers.   The failure  of any of  the borrowers  to maintain  or renew  any
required license  or regulatory  approval could  prevent  it from  continuing
operations  (in which  case no  revenues would be  received from  the related
Mortgaged  Property  or  the  portion  thereof requiring  licensing)  or,  if
applicable,  bar it  from participation  in  certain reimbursement  programs.
Furthermore, in the event of foreclosure, there can be no assurance  that the
Trustee or any other purchaser at a foreclosure sale would be entitled to the
rights under such licenses and such party may have to apply in its own  right
for such a  license.  There can be  no assurance that a new  license could be
obtained.  In addition, to the extent any nursing home receives a significant
portion of  its revenues  from government  reimbursement programs,  primarily
Medicaid  and  Medicare,  such  revenue  may  be  subject  to  statutory  and
regulatory  changes,  retroactive rate  adjustments,  administrative rulings,
policy  interpretations,  delays  by  fiscal  intermediaries  and  government
funding   restrictions.     Moreover,  governmental   payors  have   employed
cost-containment  measures that limit payments  to health care providers, and
there   are  currently  under  consideration  various  proposals  that  could
materially change  or curtail those  payments.  Accordingly, there  can be no
assurances that  payments under government  programs will, in the  future, be
sufficient to fully  reimburse the cost of caring  for program beneficiaries.
If  not,  net operating  income  of  the  Mortgaged Properties  that  receive
substantial revenues from those sources,  and consequently the ability of the
related borrowers to meet their Mortgage Loan obligations, could be adversely
affected.  Under applicable federal and state laws and regulations, including
those  that govern  Medicare and  Medicaid  programs, only  the provider  who
actually  furnished the  related medical  goods and  services may sue  for or
enforce  its  rights  to  reimbursement.     Accordingly,  in  the  event  of
foreclosure, none of  the Trustee, the Master Servicer,  the Special Servicer
or  a 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 respective
properties prior to such foreclosure.)

     Nonrecourse Mortgage Loans.  Each Mortgage Loan is a nonrecourse loan as
to which,  in  the event  of a  default under  such  Mortgage Loan,  recourse
generally   may  be  had   only  against  the   related  Mortgaged  Property.
Consequently,  payment  of each  such  Mortgage  Loan  prior to  maturity  is
dependent primarily  on the sufficiency  of the  net operating income  of the
related Mortgaged Property, and at maturity (whether at scheduled maturity or
in  the  event of  a default  upon  the acceleration  of such  maturity after
default), upon the then  market value of  the related Mortgaged Property,  or
the ability to refinance such Mortgage Loan.

     Concentration of Mortgage  Loans.  The average  principal balance of the
Mortgage Loans as of the Cut-off Date  is approximately $          , which is
                                                         __________
equal to      % of the aggregate principal balance as of the  Cut-off Date of
         _____
the Mortgage Loans.   A mortgage pool consisting of fewer loans each having a
relatively higher outstanding principal balance may result in losses that are
more severe, relative to the size of the pool, than would be  the case if the
pool consisted of a greater number of mortgage loans each having a relatively
smaller outstanding principal balance.  In addition, the concentration of any
mortgage 
pool in  one or more loans that have  outstanding principal balances that are
substantially larger than the other mortgage loans in such pool can result in
losses that are  substantially more severe, relative to the size of the pool,
than would  be the case if the aggregate balance of the pool were more evenly
distributed among the loans in such pool.  The Mortgage Loan secured by the  
_________________________________________________ represents _______ % of the
aggregate principal  balance of the Mortgage  Loans.  No other  Mortgage Loan
represents more than __% of the aggregate principal balance as of the Cut-off
Date  of  the  Mortgage  Loans  and  no  other  Mortgage Loans  with  related
Mortgagors represent  in the  aggregate more  than ______ % of the  aggregate
principal  balance  as  of the  Cut-off  Date  of the  Mortgage  Loans.   See
"Description of the  Mortgage Pool - Certain Characteristics  of the Mortgage
Loans - Related Borrowers and Other Issues" herein.

     Risks  of Different  Timing of Mortgage  Loan Amortization.   If  and as
principal payments, property releases, or  prepayments are made on a Mortgage
Loan, the remaining  Mortgage Pool may be  subject to more  concentrated risk
with respect to the diversity of properties, types of properties and property
characteristics and  with respect to the number of  borrowers.  See the table
entitled "Year of Scheduled Maturity" under "Description of the Mortgage Pool
- -  Certain Characteristics of  the Mortgage Loans"  for a description  of the
respective maturity  dates of the Mortgage  Loans.  Because  principal on the
Offered Certificates  is payable in  sequential order, and no  class receives
principal until the  Class Balance of the preceding class or classes has been
reduced to  zero,  classes that  have a  lower sequential  priority are  more
likely  to be  exposed  to  the  risk of  concentration  discussed  under  "-
Concentration  of Mortgage  Loans and  Borrowers" above  than classes  with a
higher sequential priority.

     Geographic Concentration.        ,       ,      ,      ,      , and     
                                ______  ______  _____  _____  _____      ____
of the Mortgaged Properties, representing approximately       %,      %,     
                                                        ______   _____   ____
%,        %,        % and        %, respectively, of  the aggregate principal
    ______   _______      _______
balance of the Mortgage Loans as of the Cut-off Date, are located in         
                                                                     ________
,         ,         ,         ,          and          , respectively.  Except
  ________  ________  ________  ________     _________
as indicated in  the immediately preceding sentence, no  more than       % of
                                                                   ______
the Mortgage Loans, by aggregate  principal balance of the Mortgage Loans  as
of  the Cut-off Date  are secured by  Mortgaged Properties in  any one state.
Repayments  by borrowers  and the  market value  of the  Mortgaged Properties
could be affected  by economic conditions generally  or in regions  where the
borrowers and  the Mortgaged Properties  are located, conditions in  the real
estate  market  where  the  Mortgaged  Properties  are  located,  changes  in
governmental rules and fiscal policies, acts of nature, including earthquakes
(which may result in  uninsured losses), and  other factors which are  beyond
the control of the borrowers.

     Environmental  Risks.     Under   various  federal,   state  and   local
environmental  laws, ordinances and regulations,  a current or previous owner
or  operator of  real property  may be liable  for the  costs of  removal and
remediation of  hazardous or toxic  substances on, under,  adjacent to or  in
such property.  Such laws  often impose liability whether or not the owner or
operator knew of, or was responsible  for, the presence of such hazardous  or
toxic  substances.   The  cost of  any required  remediation and  the owner's
liability therefor  as to any  property is generally  not limited  under such
enactments and could exceed the value  of the property and/ or the  aggregate
assets of  the  owner.   In  addition, the  presence  of hazardous  or  toxic
substances, or the failure to properly remediate such property, may adversely
affect the  owner's or operator's  ability to  borrow using such  property as
collateral.  Persons who arrange  for the disposal or treatment of  hazardous
or  toxic  substances  may  also  be  liable  for the  costs  of  removal  or
remediation  of  such  substances  at the  disposal  or  treatment  facility.
Certain laws impose liability for release of asbestos into the air  and third
parties may  seek recovery from  owners or  operators of real  properties for
personal injury associated with exposure to asbestos.

     Under  some  environmental  laws,  such  as  the  federal  Comprehensive
Environmental  Response, Compensation, and Liability  Act of 1980, as amended
("CERCLA"),  as well  as certain state  laws, a  secured lender (such  as the
Trust Fund)  may be  liable as  an "owner" or  "operator", for  the costs  of
responding to a release or threat of  a release of hazardous substances on or
from a borrower's property, if agents or employees of a lender  are deemed to
have participated in the management of the borrower's property, regardless of
whether a previous owner  caused the environmental damage.  The  Trust Fund's
potential  exposure to  liability for  cleanup costs  pursuant to  CERCLA may
increase  if  the  Trust  Fund  actually takes  possession  of  a  borrower's
property, or control of its day-to-day operations, as for example through the
appointment of a receiver.

     An  environmental  site  assessment ("ESA")  of  each of  the  Mortgaged
Properties was  performed (or prior  assessments were updated)  in connection
with  the initial  underwriting and  origination of the  Mortgage Loans.   In
certain cases, environmental testing in addition to the ESA was performed.

     The following  information  is  based on  the  ESAs  and  has  not  been
independently  verified by  the Depositor,  the Servicers,  the  Trustee, the
Underwriter, or  by any of  their respective affiliates.   With respect  to a
number  of the  Mortgaged  Properties,  the ESAs  revealed  the existence  or
possible existence of  asbestos-containing materials, possible radon  gas and
other environmental  matters at  the related  Mortgaged  Properties, none  of
which  constituted a  material  violation  of any  environmental  law in  the
judgment of the assessor.  In these cases, the Mortgagors agreed to establish
and maintain  operations and maintenance  programs or  had other  remediation
agreements  or escrows in place, except with respect to        Mortgage Loans
                                                         _____
representing      % of the aggregate principal balance  of the Mortgage Loans
             _____
as of  the  Cut-off Date  with respect  to which  the  existence or  possible
existence of asbestos did not create an environmental concern on the  part of
the related  Originator.  With  respect to several Mortgaged  Properties, the
ESAs identified the presence of above-ground or underground storage tanks and
the related  Mortgagors have  agreed to make  periodic visual  inspections or
other testing for any petroleum releases.

     It  is  possible  that   the  ESAs  did  not  reveal  all  environmental
liabilities,  that  there  are material  environmental  liabilities  of which
neither the  Seller nor  the Depositor are  aware and that  the environmental
condition of  the Mortgaged  Properties in  the future  could be  affected by
tenants and occupants or by third parties unrelated to the Mortgagors.

     Each Mortgagor has represented  that each Mortgaged Property either was,
or  to  the  best  of  its  knowledge  was,  in  compliance  with  applicable
environmental laws  and regulations  on the  date of  the origination of  the
related Mortgage Loan; that, except as described in the environmental reports
referred  to above, no  actions, suits or proceedings  have been commenced or
are pending or, to the best  knowledge of the Mortgagor, are threatened  with
respect  to any applicable environmental laws and that such Mortgagor has not
received notice of any  violation of a legal requirement relating  to the use
and occupancy  of any  Mortgaged Property.   The  principal security  for the
obligations under each Mortgage Loan  consists of the Mortgaged Property and,
accordingly,  if any  such  representations  are breached,  there  can be  no
assurance that  any  other assets  of  the Mortgagor  would  be available  in
connection  with  any  exercise  of  remedies  in  respect  of  such  breach.
Moreover,  most  Mortgagors  are  structured  as single  asset  entities  and
therefore have no assets other than the related Mortgaged Property.

     The Pooling  and Servicing Agreement provides that the Special Servicer,
acting on behalf of the Trust  Fund, may not acquire, through foreclosure  or
deed  in  lieu  thereof, title  to  a  Mortgaged Property  or  take  over its
operation unless the  Special Servicer has previously determined,  based on a
report prepared  by a qualified  person who regularly  conducts environmental
audits,  that (i)  the Mortgaged  Property is  in compliance  with applicable
environmental laws or that taking the actions necessary to 
comply with such laws is reasonably likely to produce a greater recovery on a
present  value  basis than  not taking  such  actions and  (ii) there  are no
circumstances known to the Special Servicer relating to  the use of hazardous
substances  or  petroleum-based  materials  which  require  investigation  or
remediation,  or that  if  such  circumstances  exist, taking  such  remedial
actions is reasonably likely to produce a greater recovery on a present value
basis than not taking such actions.

     Litigation.   There may be  legal proceedings pending  and, from time to
time, threatened  against the  Mortgagors and the  managers of  the Mortgaged
Properties and  their  respective  affiliates arising  out  of  the  ordinary
business of the Mortgagor, the managers and such affiliates.  There can be no
assurance that  such litigation  may not  have a  material adverse  effect on
distributions to Certificateholders.   Other Financings.   Each Mortgagor  is
restricted from incurring any   indebtedness secured by the related Mortgaged
Property  other than  the related  Mortgage Loan without  the consent  of the
mortgagee.  _________ Mortgage Loans representing approximately _____% of the
Mortgage Pool by aggregate principal balance as of the Cut-off Date were made
to  single-purpose  entities,   which  are  restricted  from   incurring  any
indebtedness other than the Mortgage  Loan, normal trade accounts payable and
certain purchase financing debt.  The remaining Mortgage Loans were not  made
to single purpose entities.  _____ Mortgage  Loans representing approximately
_____% of the Mortgage Pool by aggregate  principal balance as of the Cut-off
Date  have unsecured  subordinate  debt that  is subject,  in  each case,  to
subordination  and  standstill  agreements limiting  in  varying  degrees the
rights of the holder of such additional indebtedness including limitations on
its right to commence any enforcement or foreclosure proceeding.

     In cases  where one  or more  junior liens  are imposed  on a  Mortgaged
Property  or the  Mortgagor  incurs  other indebtedness,  the  Trust Fund  is
subjected to additional risks, including, without limitation,  the risks that
the Mortgagor may have  greater incentives to  repay the junior or  unsecured
indebtedness first  and that it  may be more  difficult for the  Mortgagor to
refinance the Mortgage Loan or to sell the Mortgaged Property for purposes of
making the Balloon Payment upon the maturity of the Mortgage Loan.

     Effect of Mortgagor Delinquencies and Defaults.  The aggregate amount of
distributions  on the  Offered Certificates,  the  yield to  maturity of  the
Offered  Certificates,  the  rate  of   principal  payments  on  the  Offered
Certificates and the weighted average  lives of the Offered Certificates will
be  affected by the rate and the  timing of delinquencies and defaults on the
Mortgage Loans.  If a purchaser of a class of Offered Certificates calculates
its anticipated  yield 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  such additional losses are  allocable to
such class of Certificates, such purchaser's actual yield to maturity will be
lower than that so calculated and could, under  certain extreme scenarios, be
negative.   The timing of  any loss on  a liquidated Mortgage  Loan will also
affect the  actual yield to maturity of the  class of Offered Certificates to
which a portion of  such loss is allocable, even if the  rate of defaults and
severity  of losses  are  consistent  with an  investor's  expectations.   In
general, the earlier a loss  borne by an investor occurs, the greater  is the
effect on such investor's yield to maturity.

     As and to the extent described herein, each Servicer will be entitled to
receive interest on  unreimbursed P&I Advances  and unreimbursed advances  of
servicing  expenses until  such advances  (i)  are recovered  out of  amounts
received on the Mortgage Loan as to which such advances were made pursuant to
the Pooling and  Servicing Agreement, which amounts  are in the form  of late
payments,  liquidation proceeds, insurance proceeds, condemnation proceeds or
amounts paid in connection with the purchase of such Mortgage Loan out of the
Trust Fund  or (ii)  are otherwise recovered  following a  determination that
such advance is a  nonrecoverable advance.  Each Servicer's right  to receive
such 
payments of  interest is prior to the rights of Certificateholders to receive
distributions on the  Certificates and, consequently, is likely  to result in
losses being allocated  to the Offered Certificates that  would not otherwise
have resulted absent the accrual of such interest.

     The Special  Servicer will be entitled to receive, with  respect to each
Mortgage  Loan which  is or was  at some  time a Specially  Serviced Mortgage
Loan,  compensation in the  form of a  percentage of collections  of any such
Specially Serviced Mortgage Loan prior  to the right of Certificateholders to
receive distributions on the Certificates.  Consequently, it is possible that
shortfalls will be allocated to the Offered Certificates with respect to  any
Mortgage Loan which is or was at some time a Specially Serviced Mortgage Loan
notwithstanding the fact that  such Mortgage Loan is returned to a performing
status.   See "Servicing -  Servicing and  Other Compensation and  Payment of
Expenses" herein.

     Regardless  of  whether  losses  ultimately  result,  delinquencies  and
defaults  on  the Mortgage  Loans  may  significantly  delay the  receipt  of
payments by the holder of a class of Offered Certificates, to the extent that
P&I Advances or the  subordination of another class of Certificates  does not
fully offset the  effects of any  such delinquency or  default.  The  Special
Servicer  has the  ability to extend  and modify  Mortgage Loans that  are in
default or  as to which a payment default  is imminent, including the ability
to extend  the date on  which a Balloon  Payment is  due, subject to  certain
conditions described  in the Pooling  and Servicing Agreement.   A Servicer's
obligation to  make  P&I Advances  in  respect of  a  Mortgage Loan  that  is
delinquent as  to its  Balloon  Payment is  limited, however,  to the  extent
described under  "Description of  the Certificates -  Advances."   Until such
time  as any Mortgage  Loan delinquent in  respect of its  Balloon Payment is
liquidated,  the  entitlement  of  the   holders  of  any  class  of  Offered
Certificates  on each  Distribution  Date  in respect  of  principal of  such
Mortgage Loan will  be limited to any  payment made by the  related Mortgagor
and  any related P&I Advance made by a  Servicer.  Consequently, any delay in
the receipt  of a Balloon Payment  that is payable,  in whole or in  part, to
holders of the Offered  Certificates will extend the weighted average life of
the Offered Certificates.

     As described  under "Description  of the  Certificates -  Distributions"
herein,  if  the  portion  of  the  Adjusted  Available  Distribution  Amount
distributable in respect  of interest on any class of Offered Certificates on
any  Distribution  Date  is  not   sufficient  to  distribute  the   Interest
Distribution  Amount then  payable  for  such class,  the  shortfall will  be
distributable  to  holders  of  such  class  of  Certificates  on  subsequent
Distribution Dates, to the extent of available funds.

     Balloon Payments.                   Mortgage Loans, representing       %
                        ________________                              ______
of the aggregate  principal balance of the  Mortgage Loans as of  the Cut-off
Date, are Balloon Mortgage Loans.   Balloon Mortgage Loans involve a  greater
degree of risk  because the ability of a Mortgagor to  make a Balloon Payment
typically depends on his ability either to refinance the loan or to sell  the
related Mortgaged  Property.   See "Risk Factors  - Balloon Payments"  in the
Prospectus.

     (Ground  Leases and  Other Leasehold  Interests.           Mortgage Loan
                                                        ______
representing 
     %  of the aggregate  principal balance of  the Mortgage Loans  as of the
_____
Cut-off Date, is  secured in part  by a leasehold  interest in one  Mortgaged
Property.  Pursuant to Section 365(h)  of the Bankruptcy Code, ground lessees
are currently  afforded rights not to treat a  ground lease as terminated and
to remain in possession of their leased premises upon the bankruptcy of their
ground lessor and  the rejection of the ground lease by the representative of
such ground lessor's bankruptcy estate.  The leasehold mortgages provide that
the  Mortgagor  may not  elect to  treat  the ground  lease as  terminated on
account  of  any such  bankruptcy  of, and  rejection by,  the  ground lessor
without the  consent of  the Servicer.   In the  event of  a bankruptcy  of a
ground  lessee/borrower, the ground  lessee/borrower under the  protection of
the Bankruptcy  Code has the right to assume (continue) or reject (terminate)
any or all of its ground leases.  

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

     Attornment Considerations.   Some  of the tenant  leases, including  the
anchor tenant leases,  contain certain provisions that require  the tenant to
attorn to (that  is, recognize as landlord under the lease) a successor owner
of the  property following foreclosure.   Some  of the leases,  including the
anchor tenant leases, may  be either subordinate to the liens  created by the
Mortgage  Loans  or else  contain  a provision  that  requires the  tenant to
subordinate the lease if the mortgagee agrees to enter into a non-disturbance
agreement.  In  some states, if  tenant leases are  subordinate to the  liens
created  by the  Mortgage Loans  and such  leases do  not contain  attornment
provisions, such leases may terminate upon the transfer of the property  to a
foreclosing lender or purchaser at foreclosure.  Accordingly, in  the case of
the foreclosure of a Mortgaged Property located in such a state and leased to
one  or more  desirable tenants under  leases that do  not contain attornment
provisions,  such Mortgaged  Property could experience  a further  decline in
value if  such tenants' leases  were terminated  (e.g., if such  tenants were
paying  above-market rents).   If a Mortgage  is subordinate to  a lease, the
lender will not (unless it has otherwise  agreed with the tenant) possess the
right to dispossess the tenant upon  foreclosure of the property, and if  the
lease  contains provisions inconsistent  with the Mortgage  (e.g., provisions
relating to application  of insurance proceeds  or condemnation awards),  the
provisions  of  the lease  will take  precedence over  the provisions  of the
Mortgage.

     (Liquor License Considerations.         Mortgage Loans representing     
                                      ______                             ____
% of the aggregate principal balance of the  Mortgage Loans as of the Cut-off
Date are secured  by hotel properties.  The liquor licenses  for some of such
properties may  be held by  the property manager  rather than by  the related
Mortgagor.   The applicable  laws and regulations  relating to  such licenses
generally prohibit the transfer of such licenses to any person.  In the event
of a  foreclosure of  a hotel property  it is unlikely  that the  Trustee (or
Special Servicer)  or purchaser  in any such  sale would  be entitled  to the
rights under the liquor license for such  hotel property and such party would
be required to apply in its own right for such license.)

     Special Servicer Actions.  In connection with the servicing of Specially
Serviced Mortgage Loans,  the Special Servicer may take  actions with respect
to such Mortgage Loans that could adversely affect the holders of some or all
of the classes of Offered Certificates.  As described herein under "Servicing
- - The Special Servicer" and  "- The Directing Certificateholder," the actions
of the  Special Servicer will be subject  to review and may be  rejected by a
representative  of the  holders of  the Monitoring  Certificates  (as defined
herein), who may have interests in conflict with those of  the holders of the
other classes  of  Certificates.   As  a result,  it  is possible  that  such
representative may cause the Special  Servicer to take actions which conflict
with the  interests of  certain classes of  Certificates.   In addition,  the
Special   Servicer  may   be   removed  without   cause   by  the   Directing
Certificateholders  as  described  under  "Servicing  -  Responsibilities  of
Special Servicer," herein.

     Servicer May  Purchase Certificates.  The Special Servicer may purchase,
either  directly  or  through  an  affiliate, a  portion  of  the  Class ___
Certificates.  Such a purchase by the Special Servicer could cause a conflict
between the Special  Servicer's duties pursuant to the  Pooling and Servicing
Agreement and the Special  Servicer's interest as a holder of  a Certificate.
The  Pooling  and  Servicing  Agreement provides  that  each  Servicer  shall
administer the Mortgage Loans in accordance with the servicing standard 
set forth  therein without  regard to  ownership of  any Certificate by  such
Servicer or any affiliate of such Servicer.



                       DESCRIPTION OF THE MORTGAGE POOL

GENERAL

     The Trust Fund will consist primarily of a pool of (fixed rate) Mortgage
Loans (including the Crown Participation) with an aggregate principal balance
as of  the Cut-off Date,  after deducting payments  of principal due  on such
date, of approximately $            .   Each Mortgage Loan is evidenced  by a
                        ____________
promissory note (a "Mortgage Note") and secured  by a mortgage, deed of trust
or other similar security instrument (a "Mortgage") creating a first  lien on
a fee simple or  leasehold interest in a multifamily,  retail, hotel, office,
industrial, or  other commercial property  (a "Mortgaged Property").   All of
the Mortgage  Loans are  nonrecourse loans.   Therefore,  in the  event of  a
Mortgagor default, recourse may be had only against the specific property and
such limited other assets as have been pledged to secure a Mortgage Loan, and
not against the Mortgagor's other assets.  Except as otherwise indicated  all
percentages   of  the  Mortgage   Loans  described  herein   are  approximate
percentages by aggregate principal balance as of the Cut-off Date.

     Of the Mortgage  Loans to be  included in the  Trust Fund,       %  were
                                                                ______
originated by                                 , a            corporation;    
              ________________________________    __________              ___
% by                                              ,  a           corporation;
     _____________________________________________     _________
     % by                            , a ____________________________;      %
_____     ___________________________                                  _____
by                                                a          corporation;    
   ______________________________________________   ________              ___
% by                             , a ____________________________; and      %
     ____________________________                                      _____
by                                          , a ____________________________.
   _________________________________________
The  originators  of  the  Mortgage  Loans  are  referred  to  herein  as the
"Originators".

     The Mortgage Loans not originated by the Seller were originated for sale
to the  Seller.   All  the  Mortgage  Loans were  underwritten  generally  in
conformity  with  certain  guidelines  provided   by  the  Seller.    See  "-
Underwriting Guidelines" below.  Except  for the Mortgage Loans originated by
it, the Seller  purchased the Mortgage Loans  to be included in  the Mortgage
Pool prior  to the Delivery Date from each  Originator pursuant to a mortgage
loan  purchase agreement  (the  "Mortgage  Loan  Purchase Agreement").    The
Depositor will acquire the Mortgage Loans to be included in the Mortgage Pool
on or before the Delivery Date from the Seller.  The Depositor will cause the
Mortgage Loans in the Mortgage Pool to be assigned to the Trustee pursuant to
the Pooling and Servicing Agreement.                                  will be
                                      _______________________________
the ________ Servicer with respect to all the Mortgage Loans originated by   
                                                                           __
                              .                       will  be  the  ________
______________________________    __________________
Servicer with respect to       of the Mortgage Loans representing    % of the
                         _____                                    ___


Mortgage Pool by aggregate principal balance as of the Cut-off Date.  ________
_________ will be the Master Servicer  and Special Servicer with respect to
all of the Mortgage Loans and the ___________ Servicer with respect to the 
Mortgage Loans not serviced by ___________________________ or ________________.
Each Servicer will service the Mortgage Loans pursuant to the Pooling and
Servicing Agreement.

REPRESENTATIONS AND WARRANTIES

     (Under each Mortgage Loan Purchase Agreement, _______________, as seller
of  the Mortgage  Loans, will  make certain  representations,  warranties and
covenants.  Pursuant to  the terms of each Mortgage  Loan Purchase Agreement,
the Originator will be obligated to repurchase any Mortgage Loans 
    ..........

as  to which  there exists  deficient  documentation or  an uncured  material
breach of  any such  representation, warranty or  covenant.)   (In connection
with the transfer of  the Mortgage Loans  to the Depositor, the  Originator's
                                                                 ..........
representations, warranties and covenants shall be assigned to the Depositor,
along  with the  related remedies  in  the event  of a  breach thereof.   The
Depositor  will make  no representations  or warranties  with respect  to the
Mortgage Loans and will have  no obligation to repurchase for Mortgage  Loans
with deficient documentation  or which are otherwise defective.)   (Under the
Pooling   and   Servicing   Agreement  the   Depositor   will   make  certain
representations, warranties and covenants to the Trustee for the Trust Fund.)
(_____________, as  seller of  the Mortgage Loans,  is selling  such Mortgage
Loans  without recourse  and, accordingly,  in  such capacity,  will have  no
obligations  with respect  to the  certificates other  than pursuant  to such
representations,  warranties,  covenants  and repurchase  obligations.)   See
"Description  of   the   Agreements  --   Representations   and   Warranties;
Repurchases" in the Prospectus.

     (In  general,  (the  Depositor) (each  Originator)  will  represent  and
warrant  as of the date of origination,  among other things, that:  ((i) such
Mortgage Loan is not one month or more delinquent in payment of principal and
interest and has  not been  so delinquent  more than once  in a  twelve-month
period prior  to the  Delivery Date and  there is no  payment default  and no
other material default  under the Mortgage Loan;  (ii) such Mortgage Loan  is
secured by a Mortgage that is  a valid and subsisting first priority lien  on
the Mortgaged Property (or  a leasehold interest  therein) free and clear  of
any  liens,  claims  or  encumbrances,  subject  only  to  certain  permitted
encumbrances;  (iii) such  Mortgage,  together  with  any  separate  security
agreements, establishes  a first priority  security interest in favor  of the
Seller  in  all  the  related  Mortgagor's personal  property  used  in,  and
reasonably necessary  to operate the Mortgaged Property,  and to the extent a
security  interest may  be created  therein,  the proceeds  arising from  the
Mortgaged  Property and any  other collateral securing  such Mortgage subject
only to certain permitted encumbrances; (iv) there is an assignment of leases
and rents provision creating a first priority security interest in leases and
rents  arising in respect of the  related Mortgaged Property, subject only to
certain permitted encumbrances; (v) there  are no mechanics' or other similar
liens affecting the  Mortgaged Property which are or may be prior or equal to
the  lien  of the  Mortgage, except  those  insured against  pursuant  to the
applicable title  insurance policy; (vi)  the related Mortgagor has  good and
indefeasible title in  fee simple or leasehold interest to, and no person has
any outstanding exercisable rights of record with respect to the  purchase or
sale of  all or  a portion  of, the  related Mortgaged  Property, except  for
rights of first refusal and purchase options; (vii) the Mortgaged Property is
covered  by a title  insurance policy insuring  that the Mortgage  is a valid
first lien, subject only to  certain permitted encumbrances; (viii) no claims
have been made under the related title insurance policy and such policy is in
full force and effect and will provide that the insured includes the owner of
the Mortgage Loan; (ix)  at the time of the assignment  of such Mortgage Loan
to the Depositor, the Seller had good title to and was the sole owner of such
Mortgage Loan  free and  clear of any  pledge, lien  or encumbrance  and such
assignment validly transfers ownership of such Mortgage Loan to the Depositor
free and clear of any pledge, lien or encumbrance; (x) the related assignment
of mortgage  and related assignment of the assignment  of rents and leases is
legal, valid and binding and has been  recorded or submitted for recording in
the applicable  jurisdiction; (xi)  the Seller's  endorsement of  the related
Mortgage Note constitutes  the legal and binding assignment  of such Mortgage
Note and together  with an assignment of  mortgage and the assignment  of the
assignment of leases and rents, legally and validly conveys all right,  title
and interest in such Mortgage Loan and related Mortgage Loan documents; (xii)
each Mortgage Loan document  is a legal, valid and binding  obligation of the
parties  thereto, enforceable  in accordance  with its  terms, except  as the
enforceability  thereof  may  be  limited  by applicable  state  law  and  by
bankruptcy, insolvency, reorganization  or other laws relating  to creditors'
rights and general equitable principles and except that certain provisions of
such Mortgage Loan documents are or may be unenforceable in whole or in part,
but  the inclusion  of  such provisions  does not  render  the Mortgage  Loan
documents invalid  as a whole,  and such Mortgage  Loan documents taken  as a
whole are enforceable to the extent necessary and 
customary for the  practical realization of the rights  and benefits afforded
thereby;  (xiii)  the  Seller has  not  modified  the terms  of  such related
Mortgage Loan and  related Mortgage Loan documents have not  been modified or
waived in  any  material  respect  except  as set  forth  in  the  Loan  Sale
Agreement;  (xiv)  such  Mortgage  Loan  has  not been  satisfied,  canceled,
subordinated, released  or rescinded and  the related Mortgagor has  not been
released from its  obligations under any Mortgage Loan document; (xv) none of
the Mortgage Loan  documents is subject to any right  of rescission, set-off,
valid counterclaim or defense; (xvi)  each Mortgage Loan document complied in
all  material respects  with all  material applicable  state or  federal laws
including usury;  (xvii) the related  Mortgaged Property is, in  all material
respects,  in compliance  with, and is  used and occupied  in accordance with
applicable law; (xviii) the  related Mortgaged Property is in good repair and
no  condemnation  proceedings  are  pending;  (xix)  the  environmental  site
assessment  prepared in  connection with the  origination thereof  reveals no
known circumstances or conditions with respect to the Mortgaged Property that
would constitute or result in a material violation of any environmental laws,
require any expenditure material in relation to the principal balance of such
Mortgage Loan to achieve or maintain compliance in all material respects with
any environmental laws  or require substantial cleanup or  remedial action or
any other  extraordinary action in  excess of  the amount  escrowed for  such
purposes;  (xx)  the Mortgaged  Property  is  covered by  insurance  policies
providing  coverage  against  certain  losses or  damage;  (xxi)  all amounts
required to be deposited  by the borrower at origination have been deposited;
(xxii) to  the Seller's knowledge, all  significant leases are in  full force
and effect,  and there has been no material  default by the related Mortgagor
or lessee; and  (xxiii) to the  Seller's knowledge, there  are no pending  or
threatened  actions, suits  or proceedings  by or before  any court  or other
governmental  authority against or affecting the related Mortgagor under such
Mortgage Loan  or the  Mortgaged Property which,  if determined  against such
Mortgagor or property would materially and adversely affect the value of such
property or  ability of the  Mortgagor to pay  principal, interest  and other
amounts due under such Mortgage Loan.)

(CONVERTIBLE MORTGAGE LOANS

     ____% of the Mortgage Loans ("Convertible Mortgage Loans") provide that,
at the option of the related Mortgagors, the adjustable interest rate on such
Mortgage Loans may be converted to a fixed interest rate.  The first month in
which any  of the Mortgage  Loans may convert  is ____________, and  the last
month in which any of the Mortgage Loans may convert is _____________.   Upon
conversion, the Mortgage  Rate will  be converted  to a  fixed interest  rate
determined  in accordance with the formula  set forth in the related Mortgage
Note which formula is intended to result in a Mortgage Rate which is not less
than  the then  current market  interest  rate (subject  to applicable  usury
laws).  After such conversion, the monthly payments of principal and interest
will be adjusted to provide for full amortization over the remaining  term to
scheduled maturity.   Upon notification from a Mortgagor  of such Mortgagor's
intent to convert from an adjustable  interest rate to a fixed interest  rate
and prior to the conversion of any such Mortgage Loan (a "Converting Mortgage
Loan"),  the related  Warrantying Party  will be  obligated to   purchase the
Converting  Mortgage Loan  at  a  price equal  to  the outstanding  principal
balance thereof  plus accrued interest  thereon net of any  subservicing fees
(the "Conversion Price").   In the event of a failure  by a Warrantying Party
to purchase a converting  Mortgage Loan, the  Master Servicer is required  to
use its  best efforts to purchase such Mortgage Loan following its conversion
(a "Converted Mortgage Loan") during  the one-month period following the date
of conversion at the Conversion Price.

     In  the event  that the related  Warrantying Party  fails to  purchase a
Converting  Mortgage  Loan  and  the  Master Servicer  does  not  purchase  a
Converted Mortgage Loan,  neither the Depositor nor any of its affiliates nor
any other  entity is obligated to purchase or arrange for the purchase of any
Converted Mortgage Loan.  Any such Converted Mortgage Loan will remain in the
Mortgage Pool as a fixed-rate 
Mortgage Loan and will result in  the Mortgage Pool's having both fixed  rate
and  floating  rate  Mortgage  Loans.   See  "Certain  Yield  and  Prepayment
Considerations" herein.

     Following  the purchase  of any  Converted  Mortgage  Loan as  described
above, the  purchaser will  be entitled  to  receive an  assignment from  the
Trustee  of such  Mortgage Loan  and the  purchaser will thereafter  own such
Mortgage  Loan  free  of  any  further  obligation  to  the  Trustee  or  the
Certificateholders with respect thereto.)


(HYBRID RATE MORTGAGE LOANS

     __% of the Mortgage  Loans are  partially fixed-partially floating  rate
Mortgage Loans (the "Hybrid Rate Mortgage Loans").)

(THE (INDEX) (INDICES)

     As of any  Payment Adjustment Date, the  (Index) (Indices) applicable to
the determination of the related Mortgage Rate will be a per annum rate equal
to ______________, as most recently  available as of the date      days prior
                                                              ____
to the Payment Adjustment  Date (the "Index").   Such average yields  reflect
the yields  for the  week prior  to  that week  in which  the information  is
reported.  In  the event that (the  Index) (any related  Index) is no  longer
available, an  index reasonably acceptable  to the  Trustee that is  based on
comparable information will be selected by the Master Servicer.

     The  Index  is currently  calculated based  on  information  reported in
___________.  Listed below are the  weekly average yields on actively  traded
______________ as reported  in ____________ on the date that  would have been
applicable to  mortgage loans having  the following adjustment dates  for the
indicated years.   Such average yields may fluctuate  significantly from week
to week as well as over longer periods and may not increase  or decrease in a
constant pattern from period to period.  The following does not purport to be
representative of future average yields.  No assurance can be given as to the
average  yields on  such _______________  on any  Payment Adjustment  Date or
during the life of any Mortgage Loan.)

                               (name of Index)

Adjustment Date     199_   199_   199_   200_   200_    200_    200_
_______________     ____   ____   ____   ____   ____    ____    ____

January ( )
February ( ) 
March ( )
April ( )
May ( )
June ( )
July ( )
August ( )
September ( )
October ( )
November ( )
December ( )


CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

     All of the Mortgage Loans have Due Dates that occur  on the first day of
each month.   All of  the Mortgage Loans  are secured by  first liens on  fee
simple or leasehold interests in the related Mortgaged Properties.  As of the
Cut-off Date, the Mortgage  Loans had characteristics  set forth below.   The
totals in the following tables may not add due to rounding.

                MORTGAGE INTEREST RATES AS OF THE CUT-OFF DATE

<TABLE>
<CAPTION>                                                        Aggregate
                                              Percent by         Principal
                               Number of       Number of       Balance as of     Percent by Aggregate
                               Mortgage        Mortgage         the Cut-off      Principal Balance as
      Mortgage Rates             Loans           Loans              Date           of the Cut-off Date
<S>                            <C>            <C>              <C>               <C>      
7.2501%- 7.5000%  . . . .                                %       $                               % 
7.7501%- 8.0000%  . . . .
8.0001%- 8.2500%  . . . .
8.2501%- 8.5000%  . . . .
8.5001%- 8.7500%  . . . .
8.7501%- 9.0000%  . . . .
9.0001%- 9.2500%  . . . .
9.2501%- 9.5000%  . . . .
9.5001%- 9.7500%  . . . .
9.7501%-10.0000%  . . . .
Total . . . . . . . . . .                                %       $                               %

</TABLE>

Weighted Average Mortgage Interest Rate: ______ %


     Interest with respect to the Mortgage Loans is computed on  the basis of
a 360-day year consisting of twelve 30-day months.


                  PRINCIPAL BALANCES AS OF THE CUT-OFF DATE

<TABLE>
<CAPTION>                                                        Aggregate
                                              Percent by         Principal
                               Number of       Number of       Balance as of     Percent by Aggregate
    Principal Balances         Mortgage        Mortgage         the Cut-off      Principal Balance as
  as of the Cut-off Date         Loans           Loans             Date           of the Cut-off Date
<S>                            <C>            <C>              <C>               <C>       

Under $ . . . . . . . . .                                %      $                               %
$   . . . . . . . . . . .
$   . . . . . . . . . . .
$   . . . . . . . . . . .
$   . . . . . . . . . . .
$   . . . . . . . . . . .
$   . . . . . . . . . . .
$   . . . . . . . . . . .
$   . . . . . . . . . . .
$   . . . . . . . . . . .
$   . . . . . . . . . . .
$   . . . . . . . . . . .
$   . . . . . . . . . . .
$   . . . . . . . . . . .
Total . . . . . . . . . .                                %       $                              %

</TABLE>

Average Principal Balance as of the Cut-off Date:  $_________


                     ORIGINAL TERM TO MATURITY IN MONTHS

<TABLE>
<CAPTION>                                                        Aggregate
                                              Percent by         Principal
                               Number of       Number of       Balance as of     Percent by Aggregate
                               Mortgage        Mortgage         the Cut-off      Principal Balance as
  Original Term in Months        Loans           Loans             Date           of the Cut-off Date
<S>                            <C>            <C>              <C>               <C>     
 ....................                                    %     $                                  % 
 ...................
 ....................
 ....................
 ....................
Total..................                                  %    $                                     % 

</TABLE>

Weighted Average Original Term to Maturity in Months: _______



                     REMAINING TERM TO MATURITY IN MONTHS

<TABLE>
<CAPTION>                                                        Aggregate
                                              Percent by         Principal
                               Number of       Number of       Balance as of     Percent by Aggregate
                               Mortgage        Mortgage         the Cut-off      Principal Balance as
 Remaining Term in Months        Loans           Loans             Date           of the Cut-off Date
<S>                            <C>            <C>             <C>                <C>
 .................                                        %    $                                      %
 .................
 .................
 ................
Total...................                                 %    $                                      %

</TABLE>

Weighted Average Remaining Term to Maturity in Months:  _______


                        MONTH AND YEAR OF ORIGINATION

<TABLE>
<CAPTION>                                                        Aggregate
                                              Percent by         Principal
                               Number of       Number of       Balance as of     Percent by Aggregate
                               Mortgage        Mortgage         the Cut-off      Principal Balance as
        Month/Year               Loans           Loans             Date           of the Cut-off Date
<S>                            <C>            <C>             <C>                <C>
 . . . . . . . . . . . . .                                %    $                                      %
 . . . . . . . . . . . . .
 . . . . . . . . . . . . .
 . . . . . . . . . . . . .
 . . . . . . . . . . . . .
 . . . . . . . . . . . . .
 . . . . . . . . . . . . .
 . . . . . . . . . . . . .
 . . . . . . . . . . . . .
 . . . . . . . . . . . . .
 . . . . . . . . . . . . .
 . . . . . . . . . . . . .
 . . . . . . . . . . . . .
 . . . . . . . . . . . . .
 . . . . . . . . . . . . .
 . . . . . . . . . . . . .
 . . . . . . . . . . . . .
Total . . . . . . . . . .                                %    $                                      %

</TABLE>


                          YEAR OF SCHEDULED MATURITY

<TABLE>
<CAPTION>                                                        Aggregate
                                              Percent by         Principal
                               Number of       Number of       Balance as of     Percent by Aggregate
                               Mortgage        Mortgage         the Cut-off      Principal Balance as
           Year                  Loans           Loans             Date           of the Cut-off Date
                                                         %    $                                      %
<S>                            <C>           <C>              <C>                <C>







Total                                                    %    $                                     % 

</TABLE>


     ______________ of  the  Mortgage Loans,  representing _______ % of  the
Mortgage Loans, as a percentage of the aggregate Principal Balance as  of the
Cut-off Date, are Balloon Mortgage Loans.

                            BALLOON MORTGAGE LOANS
                     ORIGINAL TERM TO MATURITY IN MONTHS

<TABLE>
<CAPTION>                                                        Aggregate
                                              Percent by         Principal
                               Number of       Number of       Balance as of     Percent by Aggregate
                               Mortgage        Mortgage         the Cut-off      Principal Balance as
  Original Term in Months        Loans           Loans             Date           of the Cut-off Date
<S>                            <C>            <C>             <C>                <C>
  . . . . . . . . . . . .                                %    $                                      %
  . . . . . . . . . . . .
  . . . . . . . . . . . .
Total . . . . . . . . . .                                %    $                                      %

</TABLE>

Weighted Average Original Term to Maturity in Months:  _____


                            BALLOON MORTGAGE LOANS
                     REMAINING TERM TO MATURITY IN MONTHS

<TABLE>
<CAPTION>                                                        Aggregate
                                              Percent by         Principal
                               Number of       Number of       Balance as of     Percent by Aggregate
                               Mortgage        Mortgage         the Cut-off      Principal Balance as
 Remaining Term in Months        Loans           Loans             Date           of the Cut-off Date
<S>                            <C>            <C>             <C>                <C>
  . . . . . . . . . . . .                                %    $                                      %
  . . . . . . . . . . . .
 . . . . . . . . . . . . .
 . . . . . . . . . . . . .
Total . . . . . . . . . .                                %     $                                     %

</TABLE>

Weighted Average Remaining Term to Maturity in Months:  _____

     The following table sets forth the range of remaining amortization terms
of each Balloon  Mortgage Loan.  The remaining amortization term of a Balloon
Mortgage Loan  represents the number of months required to fully amortize the
Cut-off Balance of each Balloon Mortgage Loan.

                            BALLOON MORTGAGE LOANS
                         REMAINING AMORTIZATION TERM

<TABLE>
<CAPTION>                                                        Aggregate
                                              Percent by         Principal
                               Number of       Number of       Balance as of     Percent by Aggregate
  Remaining Amortization       Mortgage        Mortgage         the Cut-off      Principal Balance as
      Term in Months             Loans           Loans             Date           of the Cut-off Date
<S>                            <C>            <C>             <C>                <C>
 ...............                                          %    $                                      %
 ...............
 ...............
Total.................                                   %    $                                      %

</TABLE>

Weighted Average Remaining Amortization Term in Months:  _____


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

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

                           CUT-OFF DATE LTV RATIOS

<TABLE>
<CAPTION>                                                        Aggregate
                                              Percent by         Principal
                               Number of       Number of       Balance as of     Percent by Aggregate
       Cut-Off Date            Mortgage        Mortgage         the Cut-off      Principal Balance as
        LTV Ratios               Loans           Loans             Date           of the Cut-off Date
<S>                            <C>            <C>             <C>                <C>
50% or less . . . . . . .                                %    $                                      %
50.01%-55.00% . . . . . .
55.01%-60.00% . . . . . .
60.01%-65.00% . . . . . .
65.01%-70.00% . . . . . .
70.01%-75.00% . . . . . .
75.01%-80.00% . . . . . .
Total . . . . . . . . . .                                %    $                                      %

</TABLE>

Weighted Average Cut-off Date LTV Ratio: ______ %


                            BALLOON MORTGAGE LOAN
                           MATURITY DATE LTV RATIOS

<TABLE>
<CAPTION>                                                        Aggregate
                                              Percent by         Principal
                               Number of       Number of       Balance as of     Percent by Aggregate
       Maturity Date           Mortgage        Mortgage         the Cut-off      Principal Balance as
         LTV Ratio               Loans           Loans             Date           of the Cut-off Date
<S>                            <C>            <C>             <C>                <C>
50% or less . . . . . . .                                %    $                                      %
50.01%-55.00% . . . . . .
55.01%-60.00% . . . . . .
60.01%-65.00% . . . . . .
65.01%-70.00% . . . . . .
Total . . . . . . . . . .                                %    $                                      %

</TABLE>

Weighted Average Maturity Date LTV Ratio: _____ %


     The following  table sets  forth the  range of  partial  year 199_  Debt
Service Coverage Ratios  for the Mortgage Loans.   The "Debt Service Coverage
Ratio" or "DSCR" for  any Mortgage Loan  for any period is  the ratio of  Net
Operating Income produced  by the related Mortgaged Property  for such period
covered  by  the operating  statement  for  such  period  to the  amounts  of
principal and interest due under such Mortgage Loan for the same period.  The
DSCRs for 199_ are  for periods that range from  _____ to  _____ months.  The
DSCRs  for 199_  and 199_ for  each Mortgage  Loan are  set forth in  Annex A
hereto.  The DSCRs for  199_ and 199_ are for the entire  fiscal year, except
for the  199_ DSCRs  for ___  Mortgage Loans  which are  partial year  DSCRs.
Generally,  "Net Operating  Income"  for  a  Mortgaged  Property  equals  the
operating revenues for such Mortgaged Property minus its operating 
expenses and replacement reserves, but without giving effect to debt service,
depreciation,  non-recurring   capital  expenditures,   tenant  improvements,
leasing  commissions and  similar items.   The  operating statements  for the
Mortgaged Properties used in preparing the following table were obtained from
the respective  Mortgagors.  The  information contained therein has  not been
audited, and the Depositor  has made no attempt to verify  its accuracy.  The
information derived  from these  sources was not  uniform among  the Mortgage
Loans.    In  addition,  partial  year  operations  may  not  necessarily  be
representative  of  full  year   operating  results.    In   some  instances,
adjustments  were made  to  such operating  statements  principally for  real
estate tax and insurance expenses resulting in increases or decreases in  net
operating income stated  therein based upon  the Depositor's evaluation  that
more appropriate  information was  available.   In addition,  obvious capital
expenditures  were   eliminated  and  replacement   reserve  estimates   were
incorporated for each  property based on  the Seller's standard  underwriting
ranges considering property age and  improvements.  The following ranges were
utilized (by property type) in estimating the replacement reserve:  office, $
   to $      per net  rentable square foot; multifamily, $       to $     per
__     _____                                              _____      ___
unit; retail, $      to $     per net rentable square  foot; industrial, $   
               _____     ____                                             ___
to $     per net rentable square foot; hotel,     % to     % of gross income;
    ____                                      ____     ____
self-storage, $     to $     per net rentable square foot; nursing home, $   
               ____     ____                                              ___
to $     per bed; cooperative/vacation homes, $     per unit; and mobile home
    ____                                       ____
park, $     per home/pad.
       ____

                PARTIAL YEAR 199_ DEBT SERVICE COVERAGE RATIOS

<TABLE>
<CAPTION>                                                        Aggregate
                                              Percent by         Principal
                               Number of       Number of       Balance as of     Percent by Aggregate
       Debt Service            Mortgage        Mortgage         the Cut-off      Principal Balance as
      Coverage Ratio             Loans           Loans             Date           of the Cut-off Date
<S>                            <C>            <C>             <C>                <C>
1.0000x or less . . . . .                                %    $                                      %
1.0001x-1.2000x . . . . .
1.2001x-1.4000x . . . . .
1.4001x-1.6000x . . . . .
1.6001x-1.8000x . . . . .
1.8001x-2.0000x . . . . .
2.0001x-2.2000x . . . . .
2.2001x-2.4000x . . . . .
over 2.4001 . . . . . . .
Total . . . . . . . . . .                                %    $                                      %

</TABLE>

Weighted Average Debt Service Coverage Ratio: _____x


     There is ___ Mortgage Loan with a partial year 199_ DSCR below 1.00x.



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

GEOGRAPHIC DISTRIBUTION

<TABLE>
<CAPTION>                                                        Aggregate
                                              Percent by         Principal
                               Number of       Number of       Balance as of     Percent by Aggregate
                               Mortgage        Mortgage         the Cut-off      Principal Balance as
State                            Loans           Loans             Date           of the Cut-off Date
<S>                            <C>            <C>             <C>                <C>
California  . . . . . . .                                %    $                                      %
Texas . . . . . . . . . .
New York  . . . . . . . .
Florida . . . . . . . . .
Georgia . . . . . . . . .
Arizona . . . . . . . . .
Pennsylvania  . . . . . .
Illinois  . . . . . . . .
Colorado  . . . . . . . .
Michigan  . . . . . . . .
Massachusetts . . . . . .
New Jersey  . . . . . . .
North Carolina  . . . . .
Kentucky  . . . . . . . .
Minnesota . . . . . . . .
Maryland  . . . . . . . .
Nevada  . . . . . . . . .
Wisconsin . . . . . . . .
Oklahoma  . . . . . . . .
Virginia  . . . . . . . .
Louisiana . . . . . . . .
South Dakota  . . . . . .
Tennessee . . . . . . . .
South Carolina  . . . . .
Total . . . . . . . . . .                                %    $                                      %

</TABLE>



                                PROPERTY TYPES

<TABLE>
<CAPTION>                                                           Aggregate           Percent by
                                                   Percent by       Principal           Aggregate
                                     Number of      Number of     Balance as of     Principal Balance
                                     Mortgage       Mortgage       the Cut-off      as of the Cut-off
Type                                   Loans          Loans            Date                Date
<S>                                  <C>          <C>             <C>               <C>
Multifamily . . . . . . . . . .                              %    $                                  %
Retail-with anchor tenant (1) .
Retail-without anchor tenant
(1) . . . . . . . . . . . . . .
Hotel . . . . . . . . . . . . .
Nursing Home  . . . . . . . . .
Office  . . . . . . . . . . . .
Self Storage  . . . . . . . . .
Industrial  . . . . . . . . . .
Mobile Home Park  . . . . . . .
Cooperative/Vacation Homes  . .
Total . . . . . . . . . . . . .                              %    $                                  %

</TABLE>

(1)  For purposes of this table, the  properties with an anchor tenant are as
     designated in Annex A.  The anchor tenant, if any, is set forth in Annex
     A.


             YEARS SINCE THE MORTGAGED PROPERTIES WERE BUILT (1)


<TABLE>
<CAPTION>                                                           Aggregate           Percent by
                                                  Percent by        Principal           Aggregate
                                 Number of        Number of       Balance as of     Principal Balance
                                 Mortgage          Mortgage        the Cut-off      as of the Cut-off
   Property Age in Years           Loans            Loans              Date                Date
<S>                              <C>              <C>           <C>                 <C>
 6 or less  . . . . . . .                                    %  $                                    %
 7-11 . . . . . . . . . .
12-16 . . . . . . . . . .
17-21 . . . . . . . . . .
22-26 . . . . . . . . . .
27-31 . . . . . . . . . .
Over 31 . . . . . . . . .

Total . . . . . . . . . .                                    %  $                                    %

</TABLE>

Weighted Average Property Age in Years:  _____

(1)  See  Annex A for the date on which  the Mortgaged Property most recently
     underwent some degree of capital improvements.



                      PHYSICAL OCCUPANCY PERCENTAGES (1)
         MULTIFAMILY, MOBILE HOME PARK AND COOPERATIVE/VACATION HOMES

<TABLE>
<CAPTION>                                                        Aggregate
                                              Percent by         Principal
                               Number of       Number of       Balance as of     Percent by Aggregate
         Occupancy             Mortgage        Mortgage         the Cut-off      Principal Balance as
        Percentages              Loans           Loans             Date           of the Cut-off Date
<S>                            <C>            <C>             <C>                <C>
80.1%- 85.0%  . . . . . .                                %    $                                      %
85.1%- 90.0%  . . . . . .
90.1%-36.86%  . . . . . .
95.1%-100.0%  . . . . . .
Total . . . . . . . . . .                                %    $                                      %

</TABLE>

Weighted Average Occupancy Percentage:  _____ %

(1)  See Annex A for dates  as of which occupancy percentages were calculated
     for each Mortgaged Property.


                      PHYSICAL OCCUPANCY PERCENTAGES (1)
                                    RETAIL

<TABLE>
<CAPTION>                                                        Aggregate
                                              Percent by         Principal
                               Number of       Number of       Balance as of     Percent by Aggregate
         Occupancy             Mortgage        Mortgage         the Cut-off      Principal Balance as
        Percentages              Loans           Loans             Date           of the Cut-off Date
<S>                            <C>            <C>             <C>                <C>
70.1%- 75.0%  . . . . . .                                %    $                                      %
80.1%- 85.0%  . . . . . .
85.1%- 90.0%  . . . . . .
90.1%- 95.0%  . . . . . .
95.1%-100.0%  . . . . . .
Total . . . . . . . . . .                                %    $                                      %

</TABLE>

Weighted Average Occupancy Percentage: _____ %

(1)  See Annex A for dates  as of which occupancy percentages were calculated
     for each Mortgaged Property.



                   PHYSICAL DAILY OCCUPANCY PERCENTAGES (1)
                                    HOTEL

<TABLE>
<CAPTION>                                                        Aggregate
                                              Percent by         Principal
                               Number of       Number of       Balance as of     Percent by Aggregate
         Occupancy             Mortgage        Mortgage         the Cut-off      Principal Balance as
        Percentages              Loans           Loans             Date           of the Cut-off Date
<S>                            <C>            <C>             <C>                <C>
60.1%-65.0% . . . . . . .                                %    $                                      %
65.1%-70.0% . . . . . . .
70.1%-75.0% . . . . . . .
75.1%-80.0% . . . . . . .
80.1%-85.0% . . . . . . .
85.1%-90.0% . . . . . . .
90.1%-95.0% . . . . . . .

Total . . . . . . . . . .                                %    $                                      %

</TABLE>

Weighted Average Occupancy Percentage: _____ %

(1)  See  Annex  A  for the  period  over  which  occupancy  percentages were
     calculated for each Mortgaged Property. 


                      PHYSICAL OCCUPANCY PERCENTAGES (1)
                                    OFFICE

<TABLE>
<CAPTION>                                                        Aggregate
                                              Percent by         Principal
                               Number of       Number of       Balance as of     Percent by Aggregate
         Occupancy             Mortgage        Mortgage         the Cut-off      Principal Balance as
        Percentages              Loans           Loans             Date           of the Cut-off Date
<S>                            <C>            <C>             <C>                <C>
90.1%- 95.0%  . . . . . .                                %    $                                      %
95.1%-100.0%  . . . . . .
Total . . . . . . . . . .                                %    $                                      %

</TABLE>

Weighted Average Occupancy Percentage: _____ %

(1)  See Annex A for dates  as of which occupancy percentages were calculated
     for each Mortgaged Property.


                        PHYSICAL OCCUPANCY PERCENTAGES
                                    OTHER

<TABLE>
<CAPTION>                                                        Aggregate
                                              Percent by         Principal
                               Number of       Number of       Balance as of     Percent by Aggregate
         Occupancy             Mortgage        Mortgage         the Cut-off      Principal Balance as
        Percentages              Loans           Loans             Date           of the Cut-off Date
<S>                            <C>            <C>              <C>               <C>
85.1%- 90.0%  . . . . . .                                %     $                                     %
90.1%- 95.0%  . . . . . .
95.1%-100.0%  . . . . . .
Total . . . . . . . . . .                                %     $                                     %

</TABLE>

Weighted Average Occupancy Percentage: _____ %

(1)  See Annex A for dates as of  which occupancy percentages were calculated
     for each Mortgaged Property.

     With  certain limited  exceptions relating to casualty  and condemnation
proceeds,  or other  prepayments beyond  the borrower's  control, all  of the
Mortgage Loans prohibit the prepayment thereof until a date specified  in the
related Mortgage  Note (such period,  the "Lock-out Period"  and the date  of
expiration  thereof,  the  "Lock-out  Date")  and/or  provide that  upon  any
voluntary principal prepayment of a Mortgage Loan, the related Mortgagor will
be  required  to pay  a prepayment  premium or  yield maintenance  penalty (a
"Prepayment Premium").  The following table sets forth the  percentage of the
declining aggregate balance of  all the Mortgage Loans that on  February 1 of
each of  the years  indicated will  be within their  related Lock-out  Period
and/or in which a  principal prepayment must be  accompanied by a  Prepayment
Premium.

               PREPAYMENT LOCK-OUT/PREPAYMENT PREMIUM ANALYSIS
        PERCENTAGE OF MORTGAGE LOANS BY OUTSTANDING PRINCIPAL BALANCE
               AS OF THE DATE INDICATED ASSUMING NO PREPAYMENTS

<TABLE>
<CAPTION>                     June    June   June   June   June    June   June   June    June    June
                     Current  1998    1999   2000   2001   2002    2003   2004   2005    2006    2007
                     _______  ____    ____   ____   ____   ____    ____   ____   ____    ____    ____
<S>                  <C>      <C>     <C>    <C>    <C>    <C>     <C>    <C>    <C>     <C>     <C>
Lock-out                  %       %      %      %       %      %      %       %      %      %        %
Prepayment Premium
Yield Maintenance
(1) . . . . . . . .
7.00-7.99% (2)  . .
6.00-6.99% (2)  . .
5.00-5.99% (2)  . .
4.00-4.99% (2)  . .
3.00-3.99% (2)  . .
2.00-2.99% (2)  . .
1.00-1.99% (2)  . .
0.01-0.99% (2)  . .
No Prepayment
Premium . . . . . . 
                     _______  ____    ____   ____   ____   ____    ____   ____   ____    ____    ____
Total . . . . . . . 
                     _______  ____    ____   ____   ____   ____    ____   ____   ____    ____    ____

</TABLE>

(1)  The Mortgage Loans generally require the payment of a Prepayment Premium
     in connection with any  principal prepayment, in whole or  in part.  Any
     Prepayment Premium  will equal  the present  value, as  of the  date  of
     prepayment,  of  the  remaining  Monthly  Payments  from  such  date  of
     prepayment  through the  related stated maturity (including  the Balloon
     Payment), determined  by discounting such  payments at  a U.S.  Treasury
     rate specified therein, minus the then outstanding balance, subject to a
     minimum Prepayment Premium equal to __% of the principal balance of such
     Mortgage Loan being prepaid.

(2)  Mortgage  Loan   requires  a  Prepayment  Premium  equal   to  indicated
     percentage of amount prepaid.

(3)  Millions of dollars.


BORROWER CONCENTRATION


RELATED BORROWERS


ESCROWS

     All of the Mortgage Loans provide for monthly escrows  to cover property
taxes  on the  Mortgaged  Properties.   Monthly  escrows  to cover  insurance
premiums on the Mortgaged Properties are also generally required.

     ________ of the  Mortgage Loans, which represent _____ % of the Mortgage
Loans, also require monthly escrows to cover ongoing replacements and capital
repairs.

     ________ of the  Mortgage Loans,  which represent ______ % by principal
balance  of  the Mortgage  Loans  secured  by  retail, industrial  or  office
properties, also required upfront  or monthly escrows for the full  term or a
portion  of  the  term of  the  related Mortgage  Loan  to  cover anticipated
re-leasing costs, including tenant improvements and leasing commissions. 

     See Annex  A for  additional information on  the monthly  escrows on the
Mortgage Loans.  

UNDERWRITING GUIDELINES

     All  of   the   Mortgage   Loans   were   originated  or   acquired   by
_______________,  generally  in  accordance  with the  underwriting  criteria
described herein.

     (Description of underwriting guidelines.)

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

ADDITIONAL INFORMATION

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



                       DESCRIPTION OF THE CERTIFICATES

GENERAL

     The Certificates  will be issued  pursuant to the  Pooling and Servicing
Agreement  and  will  include  the following _________ classes  of  Offered
Certificates designated as the Class __, Class __, Class __, Class __, Class 
__, Class __, Class __ and Class __ Certificates.  In addition to the Offered
Certificates, the Certificates will also include the Class __, Class __, 
Class __ and Class R Certificates.
Only the Offered Certificates are offered hereby.  The Certificates represent
in the  aggregate the entire  beneficial ownership interest  in a Trust  Fund
consisting of:   (i)  a pool of  (fixed rate)  Mortgage Loans  (including the
Crown Participation as  a Mortgage Loan) and all payments  under and proceeds
of the Mortgage Loans received after the  Cut-off Date (exclusive of payments
of  principal and  interest due  on  or before  the Cut-off  Date);  (ii) any
Mortgaged Property acquired  on behalf of the Trust  Fund through foreclosure
or deed in lieu of  foreclosure (upon acquisition, an "REO  Property"); (iii)
such funds or assets  as from time to time are deposited in the Collection or
Certificate Accounts  or  any  account established  in  connection  with  REO
Properties  (the "REO Account");  and (iv) the rights  of the mortgagee under
all  insurance policies  with  respect  to  the Mortgage  Loans.    The  term
"Mortgage  Loan"  herein  shall include  the  Crown  Participation, provided,
however, that any calculation based on  the principal balance of one or  more
Mortgage Loans shall include only the  percentage interest in the Crown Hotel
Notes represented by the Crown Participation.

     The  Class ____, Class  ___  and Class  ___  Certificates will  evidence
approximately an initial ____ % undivided interest  in the Trust Fund.   The
Class __  Certificates will evidence approximately an initial ___ % undivided
interest  in the  Trust  Fund.   The  Class  ___  Certificates will  evidence
approximately an initial _____ % undivided interest  in the Trust Fund.   The
Class __ Certificates will evidence approximately an initial _____%
undivided interest in the  Trust Fund.  The Class ___ Certificates will
evidence approximately an initial ___ % undivided interest in the Trust Fund.

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

     (The  DTC Registered  Certificates will  be represented  by one  or more
certificates registered in the name of  the nominee of DTC.  The  Company has
been informed by  DTC that DTC's  nominee will  be Cede &  Co. ("Cede").   No
person  acquiring  an  interest  in   the  DTC  Registered  Certificates   (a
"Beneficial Owner") will  be entitled to  receive a certificate  representing
such person's  interest (a  "Definitive Certificate"),  except  as set  forth
below under "- Book-Entry Registration  of Certain of the Senior Certificates
- - Definitive Certificates."   Unless  and until  Definitive Certificates  are
issued for  the DTC Registered  Certificates under the  limited circumstances
described  herein, all  references  to  actions  by  Certificateholders  with
respect  to the DTC Registered  Certificates shall refer  to actions taken by
DTC upon  instructions from  its Participants, and  all references  herein to
distributions,  notices, reports  and statements  to Certificateholders  with
respect to  the DTC  Registered  Certificates shall  refer to  distributions,
notices, reports and statements to DTC  or Cede, as the registered holder  of
the DTC Registered Certificates, for distribution to Beneficial Owners by DTC
in accordance with DTC procedures.)

(BOOK-ENTRY REGISTRATION OF THE OFFERED CERTIFICATES

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

     DTC is a limited-purpose  trust company organized under the laws of  the
State of New York, which holds securities for its participating organizations
("DTC Participants,"  and together with the CEDEL and Euroclear participating
organizations,  the   "Participants")  and  facilitates  the   clearance  and
settlement of securities transactions between Participants through electronic
book-entry changes  in the accounts  of Participants.   Participants  include
securities  brokers  and   dealers,  banks,  trust  companies   and  clearing
corporations and may include certain other organizations.  Other institutions
that  are  not  Participants  but  clear  through  or  maintain  a  custodial
relationship with  Participants (such institutions,  "Indirect Participants")
have indirect access to DTC's clearance system.

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

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

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

     CEDEL,   as  a   professional  depository,  holds  securities   for  its
participating  organizations  ("CEDEL  Participants")  and  facilitates   the
clearance  and   settlement   of  securities   transactions   between   CEDEL
Participants  through  electronic  book-entry changes  in  accounts  of CEDEL
Participants,  thereby  eliminating   the  need  for  physical   movement  of
certificates.  As  a professional depository, CEDEL is  subject to regulation
by the Luxembourg Monetary Institute.

     Euroclear was created to  hold securities for participants  of Euroclear
("Euroclear  Participants")  and  to clear  and  settle  transactions between
Euroclear Participants  through simultaneous  electronic book-entry  delivery
against  payment,  thereby eliminating  the  need  for physical  movement  of
certificates and any  risk from lack of simultaneous  transfers of securities
and cash.   Euroclear is operated by  the Brussels, Belgium office  of Morgan
Guaranty Trust Company of New York (the "Euroclear Operator"), under contract
with Euroclear  Clearance Systems  S.C., a  Belgian co-operative  corporation
(the "Clearance Cooperative").  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  the  Clearance
Cooperative.  The Clearance Cooperative establishes policies for Euroclear on
behalf  of Euroclear  Participants.   The Euroclear  Operator is  the Belgian
branch of  a New  York banking  corporation which  is  a member  bank of  the
Federal Reserve System.   As such, it is regulated and  examined by the Board
of  Governors of the  Federal Reserve System  and the New  York State Banking
Department, as well as the  Belgian Banking Commission.  Securities clearance
accounts  and cash accounts  with the Euroclear Operator  are governed by the
Terms and  Conditions Governing  Use of Euroclear  and the  related Operating
Procedures of the Euroclear System and applicable Belgian law  (collectively,
the "Terms and  Conditions").  The Terms  and Conditions govern  transfers of
securities and cash within Euroclear, withdrawals of securities and cash from
Euroclear, and receipts of payments  with respect to securities in Euroclear.
All securities in Euroclear are held on a fungible  basis without attribution
of specific certificates to specific securities clearance accounts.

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

     Beneficial Owners will  not be recognized by  the Trustee or  the Master
Servicer  as Certificateholders,  as such  term is  used  in the  Pooling and
Servicing  Agreement; provided,  however,  that  Beneficial  Owners  will  be
permitted  to request and receive information furnished to Certificateholders
by the  Trustee subject to receipt by the  Trustee of a certification in form
and substance  acceptable to the  Trustee stating that the  person requesting
such information  is a  Beneficial Owner.   Otherwise, the  Beneficial Owners
will be permitted to receive  information furnished to Certificateholders and
to exercise the rights of Certificateholders only indirectly through DTC, its
Participants and Indirect Participants.

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

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

     Upon the  occurrence of  an event  described in  the Prospectus  in  the
seventh  paragraph  under  "Description  of  the  Certificates  -  Book-Entry
Registration and Definitive Certificates," the Trustee is required to notify,
through  DTC, Participants who have  ownership of DTC Registered Certificates
as  indicated  on  the  records of  DTC  of  the  availability  of Definitive
Certificates for their DTC Registered Certificates.  Upon surrender by DTC of
the  definitive certificates representing the DTC Registered Certificates and
upon receipt of  instructions from DTC for re-registration,  the Trustee will
reissue the DTC Registered Certificates  as Definitive Certificates issued in
the respective principal amounts  owned by individual Beneficial  Owners, and
thereafter the Trustee and the Master Servicer will recognize  the holders of
such  Definitive Certificates  as Certificateholders  under  the Pooling  and
Servicing Agreement.

     For  additional  information  regarding  DTC  and  the  DTC   Registered
Certificates, see Annex  C and "Description of the  Certificates - Book-Entry
Registration and Definitive Certificates" in the Prospectus.)

DISTRIBUTIONS

     Method, Timing  and Amount.   Distributions on the  Certificates will be
made on the  25th day of each  month or, if such  25th day is not  a business
day, then on  the next succeeding business day,  commencing in _____________,
199_ (each,  a "Distribution Date").  All distributions (other than the final
distribution on any Certificate)  will be made by the Trustee  to the persons
in whose names  the Certificates are registered  at the close of  business on
each Record  Date, which will be the last business day of the month preceding
the month in which the related Distribution Date occurs.   Such distributions
will be made by wire transfer  in immediately available funds to the  account
specified  by  the  Certificateholder  at  a  bank  or  other  entity  having
appropriate facilities therefor, if such Certificateholder will have provided
the Trustee with wiring instructions as provided in the Pooling and Servicing
Agreement  and is  the  registered  holder of  Certificates  with an  initial
aggregate denomination of at least $__________ or, otherwise, by check.   The
final distribution on any Certificate will  be made in like manner, but  only
upon presentment or  surrender of such Certificate at  the location specified
in  the  notice  to the  holder  thereof  of such  final  distribution.   All
distributions  made  with  respect  to   a  class  of  Certificates  on  each
Distribution  Date  will   be  allocated  pro  rata  among   the  outstanding
Certificates of such  class based on  their respective Percentage  Interests.
The  "Percentage Interest"  evidenced  by  any Certificate  is  equal to  the
initial denomination thereof as of the  Delivery Date, divided by the initial
Class  Balance  or Notional  Amount,  as  applicable, for  such  class.   The
aggregate distribution  to be  made on the  Certificates on  any Distribution
Date shall equal the Available Distribution Amount.

     The  "Available Distribution  Amount"  for any  Distribution Date  is an
amount equal  to (a) the  sum of  (i) the  amount on deposit  in the  Primary
Collection  Account (as defined  herein) as of  the close of  business on the
related  Determination Date, which amount  will include scheduled payments on
the Mortgage  Loans  due on  or prior  to the  related  Due Date  immediately
preceding, and collected  as of, such Determination  Date (to the extent  not
distributed  on previous  Distribution Dates)  and  unscheduled payments  and
other  collections  on  the  Mortgage  Loans  collected  during  the  related
Remittance Period  and (ii) the aggregate amount of  any P&I Advances made by
each Servicer in respect of such Distribution Date (not otherwise included in
clause  (i) above) net of  (b) the portion of the  amount described in clause
(a)(i)  hereof  that  represents  (i) Monthly  Payments  due  on  a  Due Date
subsequent  to the  end of the  related Remittance  Period, (ii)  any amounts
payable or reimbursable therefrom to any Servicer or the Trustee or (iii) any
servicing and trustee compensation.

     Pass-Through Rate on the  Certificates.  The "Pass-Through Rates" on the
Class _, Class __ and Class __ Certificates are fixed and are set forth on the
cover hereof.  The Pass-Through Rates on the Class __, Class __, Class __ and
Class __ Certificates will equal the weighted average of the Remittance Rates
in effect from time to time on the Mortgage Loans minus ____ %, _____%, ___%
and ________ %,  respectively.   The  Pass-Through  Rate on  the  Class ___
Certificates will be equal to the weighted average of the Remittance Rates in
effect from time to time on the  Mortgage Loans minus the weighted average of
the   Pass-Through   Rates   on  the   Certificates   (including   the  Other
Certificates).  The Pass-Through Rate on the Class ___
Certificates  for the initial Distribution Date will be ____ % per annum.
The "Remittance  Rate" for any  Mortgage Loan is  equal to the  excess of the
Mortgage Interest Rate thereon (without  giving effect to any modification or
other  reduction thereof  following the  Cut-off Date)  over  the sum  of the
applicable Servicing Fee Rate and the  per annum fee payable to the  Trustee.
The Mortgage  Interest Rate for each of the  Mortgage Loans which provide for
the  computation  of interest  other  than on  the  basis of  a  360-day year
consisting of twelve 30-day months (a  "30/360 basis") (that is the basis  on
which  interest on the Certificates accrues) will be adjusted to reflect that
difference.

     Interest Distributions on the Certificates.  Subject to the distribution
of  the  Principal   Distribution  Amount  to  the  Holders   of  classes  of
Certificates  of  a   higher  priority,  as  described   under  "Priority  of
Distributions" below, Holders of each  class of Certificates will be entitled
to receive  on  each  Distribution  Date,  to the  extent  of  the  Available
Distribution Amount  for such  Distribution Date (net  of any  Net Prepayment
Premium)  (the  "Adjusted   Available  Distribution  Amount"),  distributions
allocable to interest in an amount (the "Interest Distribution Amount") equal
to the sum of interest accrued during the period from and including the first
day of the month  preceding the month of  the Distribution Date (or from  the
Cut-off Date in the  case of the initial Distribution Date)  to and including
the last  day  of the  month preceding  the month  of  the Distribution  Date
(calculated  on the  basis  of a  360-day  year consisting  of twelve  30-day
months)  on the  Class Balance (or  the Notional  Amount, in the  case of the
Class ___ Certificates) of such class of Certificates outstanding immediately
prior to  such Distribution  Date, at  the then-applicable  Pass-Through Rate
(the  "Interest Accrual  Amount"), plus  any  shortfall as  described in  the
penultimate  sentence of  this paragraph,  less such  class' pro  rata share,
according  to the  Interest Accrual  Amount,  of any  interest shortfall  not
related to  a Mortgagor delinquency  or default, such as  Prepayment Interest
Shortfalls  (as defined  herein) and  shortfalls  associated with  exemptions
provided by the Relief Act (as defined in the Prospectus), and less  (a) with
respect  to each class of Certificates other  than the Class __ Certificates,
any Collateral  Value Adjustment  Capitalization Amount  (as defined  herein)
allocated to  such class  as described under  "-Subordination" below  and (b)
with  respect to  the Class ___ Certificates,  the portion  of the  Interest
Accrual Amount therefor accrued on the portion of the related Notional Amount
corresponding   to  any  Collateral  Value  Adjustment  or  Collateral  Value
Adjustment Capitalization Amount allocated to  the Class Balance of any class
of   Certificates  (and  not  reversed)  (the  "Collateral  Value  Adjustment
Reduction Amount").  The "Notional Amount" of the Class __   Certificates 
will equal  the aggregate of the Class Balances of all the Certificates.  The
Notional  Amount  does  not  entitle  the  Class  ____ Certificates  to  any
distributions of  principal.  If  the Adjusted Available  Distribution Amount
for any Distribution Date is  less than the Interest Distribution  Amount for
such  Distribution  Date,  the  shortfall   will  be  part  of  the  Interest
Distribution Amount distributable to holders of Certificates affected by such
shortfall on  subsequent Distribution  Dates.  Any  such shortfall  will bear
interest at the related Pass-Through Rate.

     To  the  extent  not necessary  to  reimburse  the  Master  Servicer for
reductions in its  compensation to cover  Prepayment Interest Shortfalls,  in
addition  to   the  related  Interest   Distribution  Amount,  the   Class __
Certificates will  receive __%, and  the remaining Certificates  will receive
__%, of any Net  Prepayment Premium paid with respect to  the Mortgage Loans.
On each  Distribution Date,  the Net  Prepayment Premium not  payable to  the
Master Servicer or the holders of the Class __ Certificates will be paid the
holders  of the  class  of  Certificates then  outstanding  with the  highest
principal payment priority.

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

     The "Net Prepayment Premium"  with respect to any Distribution Date will
equal the  excess of  (a) the  total amount  of Prepayment  Premiums received
during  the  related  Remittance  Period over  (b)  the  Prepayment  Interest
Shortfall for any  Remittance Period over the Prepayment  Interest Excess for
any Remittance Period.

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

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


PRIORITY OF DISTRIBUTIONS

     The  Adjusted Available  Distribution Amount for each  Distribution Date
will  be applied  (a) first  to  distributions of  the Interest  Distribution
Amounts on the classes of  Certificates outstanding with the highest priority
for interest  payment (as described in the  immediately succeeding sentence),
(b)  second to  distributions of  the  Principal Distribution  Amount to  the
classes  of  Certificates  then  entitled to  distribution  of  principal  as
described below, and (c) third, to distributions of interest on each class of
Certificates  other than the classes then  entitled to interest distributions
pursuant  to clause  (a), above,  in the  order of priority  described below;
provided that on  any Distribution  Date on  which the Class  Balance of  the
class  of Certificates  with the  highest  priority for  interest payment  is
reduced to zero pursuant to clause (b) above, interest distributions pursuant
to clause (a)  above will be  made to the  class of Certificates  outstanding
with the  next highest priority for interest payments prior to making further
distributions of  the Principal  Distribution Amount  pursuant to  clause (b)
above.  The  priority for interest payments  for purposes of clauses  (a) and
(c),  above, is:  first to distributions of  interest on the Class __, Class 
__, Class ___ and Class __ Certificates,  pro rata, based on  their respective
Interest Distribution Amounts; second,  to the Class ___ Certificates; third,
to the Class __ Certificates; fourth, to the Class __ Certificates; fifth, to
the Class __ Certificates;  and then to  the Other Certificates up  to their
respective  Interest  Distribution   Amounts,  all  as  described   under  "-
Distributions  - Interest  Distributions  on the  Certificates"  above.   The
Principal Distribution Amount  for such Distribution Date will  be applied to
distributions of  principal of the Class ___, Class ___, Class __,  Class __,
Class __ , Class ___ and  Class __ Certificates,  in that order,  and then to
distributions of principal  of the Other Classes of  Certificates until their
respective Class Balances have been reduced to  zero.  After reduction of the
Class Balances of all the Certificates  to zero any remaining portion of  the
Available Distribution Amount will be distributed to the holders of the Class
__ Certificates  up  to an  aggregate amount  equal  to the  sum of all prior
Collateral Value Adjustment Reduction Amounts allocated thereto.


OTHER CERTIFICATES

     The  Class __,  Class ___, Class  ___ and  Class R Certificates  are not
offered hereby.  The Pass-Through Rate on each of the Class __,  Class __ and
Class __ Certificates will equal ___ %  per annum.  The Class Balances on the
Class __, Class __ and Class __ Certificates will equal $ _______, $_______  
and $________, respectively, and approximately $________, in the aggregate.  
The Class R Certificates will not have a Pass-Through Rate or a Class Balance.

SUBORDINATION

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

     In addition  to the  payment priorities  described under  "- Priority of
Distributions"  above, certain  Certificates will  be  subordinated to  other
Certificates with  respect to  the allocation of  Realized Losses.   Realized
Losses  on  the  Mortgage  Loans  will  be  allocated,  first,  to  the Other
Certificates,  second, to the  Class __ Certificates, third, to  the Class __
Certificates, fourth,  to the Class __ Certificates,  fifth, to the Class __
Certificates, in  each case  until the  related Class  Balance is  reduced to
zero; and  thereafter, pro  rata,  to the  Class __, Class __ and  Class __
Certificates.  The Class Balance of  a class of Certificates will be  reduced
by the principal portion of any Realized Losses allocated to such class.

     In addition to  Realized Losses, shortfalls will  also occur as a result
of each Servicer's  right to  receive payments  of interest  with respect  to
unreimbursed  advances, the  Special Servicer's  right  to compensation  with
respect to Mortgage Loans which are or have been Specially Serviced  Mortgage
Loans and as a  result of other Trust Fund expenses.  Such shortfalls will be
allocated  as described above to the classes  of Certificates with the lowest
payment priority  for purposes of  the application of  Available Distribution
Amount in the order described herein.

     (Within 30 days  after the earliest to  occur of (i)  90 days after  the
date on which  an uncured delinquency occurs  in respect of a  Mortgage Loan,
(ii) 60  days  after the  date on  which  a receiver  is  appointed (if  such
appointment remains in  effect during  such 60-day  period) in  respect of  a
Mortgaged  Property, (iii) as soon as  reasonably practical after the date on
which a Mortgaged Property becomes an REO Property or (iv) the  date on which
a  change in  the payment  rate, Mortgage  Interest Rate,  principal balance,
amortization terms or  Maturity Date of any Specially  Serviced Mortgage Loan
becomes effective, (the earliest of  such dates, a "Required Appraisal Date")
an appraisal will be obtained by the Special Servicer from an independent MAI
appraiser at the expense of the Trust  Fund (except if an appraisal has  been
conducted within the 12 month  period preceding such event).  As a  result of
such appraisal,  a Collateral Value  Adjustment may result,  which Collateral
Value Adjustment will be allocated, for purposes of determining distributions
of interest to the  Certificates, in the manner and priority  described above
with respect to Realized Losses.  Notwithstanding the foregoing, a Collateral
Value Adjustment will be zero with respect to such a Mortgage Loan if (i) the
event giving rise to such Collateral Value Adjustment is the extension of the
maturity of such  Mortgage Loan, (ii) the payments on such Mortgage Loan were
not  delinquent during  the twelve  month  period immediately  preceding such
extension  and (iii) the  payments on  such Mortgage  Loan are  then current,
provided, that  if at any  later date there  occurs a delinquency  in payment
with respect to such  Mortgage Loan, the Collateral Value  Adjustment will be
recalculated and applied as described above.   In addition, in any case, upon
the occurrence  of any  event giving  rise to  a subsequent  Collateral Value
Adjustment (including the 
delinquency referred  to in  the immediately  preceding  sentence) more  than
twelve months  after an appraisal was  obtained with respect  to a Collateral
Value  Adjustment,  the  Special  Servicer  will order  a  new  appraisal  as
described above, within  30 days of the  occurrence of any such  event giving
rise to a subsequent Collateral  Value Adjustment and will adjust the  amount
of the Collateral Value Adjustment in accordance therewith.)

     (The  "Collateral  Value  Adjustment" for  any  Distribution  Date  with
respect to any Mortgage Loan will be an amount equal to the excess of (a) the
principal balance of such Mortgage Loan over (b) the excess of (i) 90% of the
current appraised value of the related Mortgaged Property as determined by an
independent MAI appraisal of such Mortgaged Property over (ii) the sum of (A)
to the extent not previously advanced  by a Servicer, all unpaid interest  on
such Mortgage  Loan at a per annum rate equal  to the Mortgage Interest Rate,
(B) all unreimbursed Advances and  interest thereon, (C) any unpaid Servicing
and Trustee fees and (D) all  currently due and delinquent real estate  taxes
and assessments,  insurance  premiums and,  if  applicable, ground  rents  in
respect of such Mortgaged  Property (net of any amount  escrowed or otherwise
available  for payment of the amount due on  such Mortgage Loan).  The excess
of the  principal balance of  any Mortgage  Loan over the  related Collateral
Value Adjustment is referred to herein as the "Adjusted Collateral Value."  A
Collateral  Value Adjustment  shall result  in  a reduction  of the  Interest
Distribution Amount of one or more classes of Certificates and shall not be a
permanent reduction of the Class Balance (or Notional Amount) of any class of
Certificates prior to the occurrence of a Realized Loss.)

     A "Realized Loss," in the case  of any Mortgage Loan described in clause
(a) or  clause (b) of the succeeding sentence, is equal to the sum of (a) the
Stated  Principal Balance of any Loss Mortgage Loan, (b) interest thereon not
previously  distributed  to Certificateholders  through the  last day  of the
month in  which  such Mortgage  Loan became  a Loss  Mortgage  Loan, (c)  any
advances made by any Servicer which remain  unreimbursed and (d) any interest
accrued on such advances (see "- Advances" below) as of such time, reduced by
any  amounts  recovered thereon  as of  such  time and,  in  the case  of any
Mortgage Loan  described in  clause (c)  of the succeeding  sentence, is  the
amount  determined to  have been  permanently forgiven  as described  in such
clause (c).  A "Loss Mortgage Loan" is any Mortgage Loan (a) which is finally
liquidated,  (b) with respect  to which  the Master  Servicer or  the Special
Servicer  has  determined that  an  advance which  has  been   made  or would
otherwise be  required  to be  made,  is not,  or,  if made,  would  not  be,
recoverable out  of proceeds  on such Mortgage  Loan or  (c) with  respect to
which  a  portion of  the  principal  balance  thereof has  been  permanently
forgiven whether pursuant to  a modification or a valuation resulting  from a
proceeding  initiated  under  the  Bankruptcy Code.    The  "Stated Principal
Balance"  of  any  Mortgage Loan  as  of  any date  of  determination  is the
principal balance as of the Cut-off  Date minus the sum of (i) the  principal
portion of  each Monthly Payment due on such  Mortgage Loan after the Cut-off
Date, to the  extent received from the Mortgagor or  advanced and distributed
to Certificateholders, and (ii) any unscheduled amounts of principal received
with  respect  to   such  Mortgage  Loans,  to  the   extent  distributed  to
Certificateholders.

     (The Collateral Value Adjustment will be  allocated on each Distribution
Date, for  purposes of  determining distributions in  respect of  interest on
such Distribution Date, to the Class Balance of the most subordinate class of
Certificates that would otherwise receive distributions of interest, up to an
aggregate amount (net of any positive adjustments) equal to the Class Balance
thereof.  For so long as a more senior class of  Certificates is outstanding,
the amount of  interest otherwise distributable on such  Distribution Date to
each  class of Certificates  to which a Collateral  Value Adjustment has been
allocated (to  the extent  not reversed) with  respect to  prior Distribution
Dates will be reduced by interest accrued at the related Pass-Through Rate on
the  portion of  the Class  Balance of  such class  equal to  the sum  of the
aggregate  Collateral  Value Adjustment  allocated  to  such class  for  such
Distribution Date and accrued and unpaid 
interest at the related Pass-Through Rate on such Collateral Value Adjustment
amount for prior Distribution Dates.   Such accrued and unpaid  interest (the
"Collateral Value Adjustment  Capitalization Amount")  will be  added to  the
Certificate Balance  of such class or  classes of Certificates, and  an equal
amount  will  be  included  in   the  Principal  Distribution  Amount  to  be
distributed to holders  of the most  senior classes of  Certificates on  such
Distribution Date  as described herein,  to the extent  actually paid by  the
Mortgagor or received as  interest in respect of  any REO Property.   On each
Distribution  Date  on  or  after   the  allocation  of  a  Collateral  Value
Adjustment,   the  amount  of   interest  otherwise  distributable   on  such
Distribution Date to the Class 
___ Certificates will be reduced by an amount equal to interest accrued on the
portion of  the Notional  Amount  thereof corresponding  to  the sum  of  any
Collateral Value Adjustments  and Collateral Value  Adjustment Capitalization
Amounts allocated to any class of  Certificates for such Distribution Date or
any prior Distribution Date and not previously reversed.)

     (The Special Servicer is required, within 30 days of each anniversary of
the Required Appraisal Date, to order  an update of the prior appraisal  (the
cost of which will be advanced by the Special Servicer and reimbursed thereto
from the Trust Fund).  The Special Servicer  will determine and report to the
Trustee the  updated appraisal.   A lower appraisal  value will  increase the
Collateral Value  Adjustment.  Such  increase will be allocated  as described
above.  A higher appraised value will reverse the Collateral Value Adjustment
by the  amount of the reported increase.  Any such reversal or reduction will
reduce the accrual of the  Collateral Value Adjustment Capitalization  Amount
and therefore reduce the amount  otherwise available to make distributions of
principal on the classes of Certificates senior to the class  of Certificates
to which such reversal is allocated.  However, in neither case will the Class
Balance (or Notional Amount) of the affected class or classes of Certificates
be reduced  by  such  reversal  or  reduction.   In  such  event,  the  total
Collateral Value  Adjustment Capitalization  Amount previously  added to  the
related Class Balance shall be reduced in proportion to  the Collateral Class
Adjustment reversal.)

ADVANCES

     On the  business day  immediately preceding each  Distribution Date, the
Master Servicer will  be obligated to make  advances out of its  own funds or
funds held in  the Master Collection Account (as defined herein) that are not
required  to  be   part  of  the  Available  Distribution   Amount  for  such
Distribution  Date or  to remit  any advances  made by  the related  ________
Servicer or the  Special Servicer (each, a "P&I Advance"), in an amount equal
to the excess of all Monthly Payments (net of the Servicing Fee) due over the
amount actually  received, subject to  the limitations described herein.   In
addition, each Servicer will be  required to advance certain property related
expenses.  The Servicers  generally may not advance  any amounts, other  than
P&I  Advances, unless  such  advance  is contemplated  in  the related  Asset
Strategy  Report (as defined  herein) for the  related Mortgage  Loan or such
advance is for one of several purposes specified in the Pooling and Servicing
Agreement  as "Property  Protection   Expenses."  All  such advances  will be
reimbursable to the related Servicer  from late payments, insurance proceeds,
liquidation proceeds,  condemnation proceeds  or amounts  paid in  connection
with  the purchase of such Mortgage  Loan or, as to  any such advance that is
deemed not otherwise  recoverable, from any amounts required  to be deposited
in  the  Primary  Collection  Account   or  the  Master  Collection  Account.
Notwithstanding the  foregoing, a Servicer will be obligated to make any such
advance only to  the extent that it  determines in its reasonable  good faith
judgment that such advance, if made, would be recoverable out of net proceeds
(including any amounts escrowed with respect to the related Mortgage Loan net
of  any reasonably  anticipated expenses  payable therefrom)  on the  related
Mortgage Loan.  None  of the Servicers will be  required to advance the  full
amount of  any Balloon Payment  not made by  the related  Mortgagor.  To  the
extent a Servicer is required to make a P&I Advance on and after the Due Date
for such  Balloon Payment, such P&I Advance shall  not exceed an amount equal
to a  monthly payment calculated  by the Special Servicer  necessary to fully
amortize the related Mortgage Loan over the period used for purposes 
of calculating  the scheduled monthly  payments thereon prior to  the related
Maturity  Date.  Any  failure by  the Master Servicer  to make  an advance as
required under the  Pooling and Servicing Agreement will  constitute an event
of default thereunder,  in which case the  Trustee will be obligated  to make
any required  advance,  in  accordance with  the  terms of  the  Pooling  and
Servicing Agreement.

     Each Servicer shall be  entitled to interest on  the aggregate amount of
all advances  made by such Servicer  at a per  annum rate equal to  the prime
rate reported  in The Wall  Street Journal.   See "Risk  Factors -  Effect of
Mortgagor Delinquencies and Defaults" herein.


            CERTAIN PREPAYMENT, MATURITY AND YIELD CONSIDERATIONS

GENERAL

     The yield  to maturity on  the Offered Certificates will  be affected by
the rate of  principal payments  on the  Mortgage Loans  including, for  this
purpose,  prepayments,  which  may  include  amounts  received  by virtue  of
repurchase, condemnation,  casualty or  foreclosure.  The  rate of  principal
payments on the Offered Certificates will correspond to the rate of principal
payments (including prepayments) on the related Mortgage Loans.

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

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

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

     If  a Mortgage  Loan  becomes a  Specially Serviced  Mortgage  Loan, the
Special Servicer may adopt  a servicing strategy which  affects the yield  to
maturity of one  or more classes of  Offered Certificates.  The  "Rated Final
Distribution Date" for the Certificates will be _________ __, _____, which is
the first  Distribution Date following the second  anniversary of the date at
which  all the Mortgage Loans have zero balances, assuming no prepayments and
that the Mortgage Loans which are  Balloon Loans fully amortize according  to
their amortization schedule and no Balloon Mortgage Payment is made.

WEIGHTED AVERAGE LIFE OF THE OFFERED CERTIFICATES

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

     The table of Percent  of Initial Certificate Balance Outstanding for the
Class  __, Class  __,  Class  __, Class  _,  Class _,  Class  _  and Class  _
Certificates at the  respective percentages of CPR set  forth below indicates
the weighted average lives of such Certificates and sets forth the percentage
of  the  initial  principal  amount   of  such  Certificates  that  would  be
outstanding after  each of the  dates shown at  the indicated percentages  of
CPR.  The table has been prepared on the basis of the  characteristics of the
Mortgage  Loans set  forth in  Annex  A and  on  the basis  of the  following
assumptions:  (i)  the Mortgage Loans prepay  at the indicated percentage  of
CPR  when the  Mortgage  Loans are  no  longer in  their respective  Lock-out
Periods; (ii) the maturity date of each of  the Balloon Mortgage Loans is not
extended  and  none   of  the  related  Hotel  Properties   are  sold;  (iii)
distributions  on the Offered Certificates are received  in cash, on the 25th
day of  each month, commencing in  ______________, 199_; (iv) no  defaults or
delinquencies in,  or modifications,  waivers or  amendments respecting,  the
payment by the  Mortgagors of principal  and interest on  the Mortgage  Loans
occur; (v) prepayments represent payment in full of individual Mortgage Loans
and are  received on the respective Due Dates  and include a month's interest
thereon; (vi) there are  no repurchases of Mortgage Loans due  to breaches of
any representation  and warranty, or  pursuant to an optional  termination as
described  under  "Description  of  the  Pooling  and Servicing  Agreement  -
Termination" or  otherwise; and (vii) the Offered  Certificates are purchased
on _______, 199_.

     Based on the  foregoing assumptions,  the table  indicates the  weighted
average lives  of the Class __, Class __, Class __, Class _, Class _, Class _
and Class _ Certificates and sets forth the percentages of the  initial Class
Balance  of each such class of Offered Certificates that would be outstanding
after the Distribution  Date in February of  each of the years  indicated, at
various percentages of  CPR.  Neither CPR  nor any other prepayment  model or
assumption purports  to be a historical description  of prepayment experience
or a prediction of the anticipated rate of prepayment of any pool of mortgage
loans,  including  the   Mortgage  Loans  included  in   the  Mortgage  Pool.
Variations  in  the actual  prepayment  experience  and  the balance  of  the
Mortgage Loans that prepay may increase or decrease the percentage of initial
Class Balance (and weighted average life) shown in the following table.  Such
variations  may occur even  if the average prepayment  experience of all such
Mortgage Loans is the same as any of the specified assumptions.

 
                 PERCENT OF INITIAL CLASS BALANCE OUTSTANDING
                     AT THE FOLLOWING PERCENTAGES OF CPR
 
<TABLE>
<CAPTION>                                                                                          

                   Class __        Class __        Class __        Class __        Class __        Class __        Class __     
                   ______________  ______________  ______________  ______________  ______________  ______________  ______________
Distribution Date  0%  2%  4%  6%  0%  2%  4%  6%  0%  2%  4%  6%  0%  2%  4%  6%  0%  2%  4%  6%  0%  2%  4%  6%  0%  2%  4%  6%
                   __  __  __  __  __  __  __  __  __  __  __  __  __  __  __  __  __  __  __  __  __  __  __  __  __  __  __  __
<S>                <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Initial Percentage
June 1998 .
June 1999 .
June 2000 .
June 2001 .
June 2002 .
June 2003 .
June 2004 .
June 2005 .
June 2006 .
June 2006 .
Weighted Average
Life in years (1)

</TABLE>

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


CLASS _ CERTIFICATES YIELD CONSIDERATIONS
 
     The sensitivity of the yield to maturity on the Class  _ Certificates to
both the timing of  receipt of prepayments and the overall  rate of principal
prepayments and defaults  on the Mortgage Loans will be offset to some extent
by the  payment of a  portion of  any Net Prepayment  Premium to the  Class _
Certificates  entitled thereto.   No  such  offset is  available following  a
default on a Mortgage Loan or a reduction of the Interest Distribution Amount
thereof as a result of a Collateral Value Adjustment or the allocation of any
Collateral  Value  Adjustment Capitalization  Amount  to any  other  class of
Certificates. 

     The following  table indicate  the sensitivity  of the  pre-tax yield to
maturity on the  Class _ Certificates to various constant rates of prepayment
on the  Mortgage Loans by  projecting the  monthly aggregate payments  on the
Class  _  Certificates  and computing  the  corresponding  pre-tax yields  to
maturity  on a  corporate bond  equivalent  basis, based  on the  assumptions
described in clauses (i) through (vii) in the second paragraph preceding  the
table entitled "Percent of Initial Class Balance Outstanding at the Following
Percentages of CPR" under the heading "Certain Yield, Prepayment and Maturity
Considerations - Weighted Average Life  of the Offered Certificates"  herein,
including  the assumptions  regarding the performance  of the  Mortgage Loans
which  may  differ from  the  actual  performance  thereof and  assuming  the
aggregate purchase price  and Pass-Through Rate set forth  below and assuming
further that the  initial Notional Amount of  the Class _ Certificates  is as
set forth herein.  The yield maintenance calculations are based on the market
yield  on  ___________,  199_  of  actively  traded  Treasury  securities  of
appropriate maturities.  __% of any Net Prepayment Premium  will be allocated
to the Class _  Certificates.  Any  differences between such assumptions  and
the actual characteristics and performance  of the Mortgage Loans and  of the
Certificates may result in  yields being different from  those shown in  such
table.     Discrepancies  between  assumed  and  actual  characteristics  and
performance  underscore the  hypothetical  nature of  the  tables, which  are
provided only to give a general sense of the sensitivity of yields in varying
prepayment scenarios.

            PRE-TAX YIELD TO MATURITY OF THE CLASS __ CERTIFICATES


<TABLE>
<CAPTION>
 Assumed Purchase Price as
 a Percentage of Notional       Assumed Pass-
          Amount               Through Rate(1)        0%           2%            4%            6%
 _________________________     _______________        __           __            __            __
<S>                            <C>                    <C>          <C>           <C>           <C>

          _____%                   ______%              ___%         ___%          ___%          ___%

</TABLE>

(1)  Calculated  based on the weighted average of the Remittance Rates on the
     Mortgage Loans as  of the Cut-off Date  and the initial weighted average
     of the Pass-Through Rates of the Certificates.  The Pass-Through Rate on
     the  Class  __  Certificates  will  be  subject  to  adjustment on  each
     Distribution Date.

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

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

     There can be  no assurance that  the Mortgage  Loans will prepay  at any
particular rate or that the yield on the Class _ Certificates will conform to
the  yields described  herein.    Moreover, the  various  remaining terms  to
maturity  of the  Mortgage Loans  could  produce slower  or faster  principal
distributions than indicated  in the preceding table at  the various constant
percentages of CPR specified, even if the  weighted average remaining term to
maturity of the  Mortgage Loans is as  assumed.  Investors are urged  to make
their investment  decisions based on  their determinations as  to anticipated
rates of prepayment  under a variety of scenarios.  Investors  in the Class _
Certificates  should fully consider the risk that  an extremely rapid rate of
prepayments  on the  Mortgage  Loans  could result  in  the  failure of  such
investors  to fully recover  their investments.  In  addition, holders of the
Class _ Certificates  generally have rights to relatively  larger portions of
interest  payments on  Mortgage  Loans with  higher Mortgage  Interest Rates;
thus, the yield on the Class _ Certificates will be materially  and adversely
affected to a  greater extent than on  the other Offered Certificates  if the
Mortgage Loans  with higher  Mortgage Interest Rates  prepay faster  than the
Mortgage Loans with lower Mortgage Rates.

     For additional considerations relating to the yield on the Certificates,
see "Yield Considerations" in the Prospectus.

Class _, Class _, Class _ and Class _ Certificates Yield Considerations
 
     If the Class Balances of the Other Certificates are reduced to zero, the
yield to maturity on the Class _ Certificates will become extremely sensitive
to losses on the Mortgage Loans (and the timing thereof), because  the entire
amount of  such losses will be  allocated to the  Class _ Certificates.   The
aggregate  initial  Class Balance  of  the  Other  Certificates is  equal  to
approximately ____% of the aggregate  principal balance of the Mortgage Loans
as of the Cut-off Date.  If the  Class Balances of the Other Certificates and
the Class  _ Certificates are reduced to  zero, the yield to  maturity on the
Class  _  Certificates will  become  extremely  sensitive  to losses  on  the
Mortgage  Loans (and the  timing thereof), because the  entire amount of such
losses will be  allocated to the Class _ Certificates.  The aggregate initial
Class  Balance  of the  Class  _  and  the  Other Certificates  is  equal  to
approximately ____% of the aggregate  principal balance of the Mortgage Loans
as of the Cut-off Date.  If the Class Balances of the Other Certificates, the
Class __  and the Class  __ Certificates  are reduced to  zero, the  yield to
maturity  on the  Class __  Certificates will  become extremely  sensitive to
losses  on the Mortgage  Loans (and the  timing thereof), because  the entire
amount of such losses  will be allocated to  the Class __ Certificates.   The
aggregate  initial  Class  Balance of  the  Class  __,  Class  __  and  Other
Certificates  is equal  to  approximately ____%  of  the aggregate  principal
balance of the Mortgage Loans as of the Cut-off Date.

     The  yield to  maturity on  the Class _  Certificates will  be extremely
sensitive to losses  on the Mortgage Loans  (and the timing  thereof) because
any  such  losses  will be  allocated  to  reduce the  Class  Balance  of the
Certificates and therefore  will reduce the  Notional Amount  of the Class  _
Certificates.

     The Special Servicer  will be entitled to receive, with respect  to each
Specially Serviced Mortgage Loan  compensation in the form of a percentage of
collections and a percentage of the outstanding 
principal balance of  any Specially Serviced Mortgage Loan  which is returned
to  a performing status prior  to the right  of Certificateholders to receive
distributions  on  the  Certificates.    Such  compensation  will  result  in
shortfalls which will be allocated to the Certificates in the manner provided
for Realized Losses.   Consequently it  is possible  that shortfalls will  be
allocated to the Offered Certificates  with respect to any Specially Serviced
Mortgage Loan notwithstanding the fact that such Mortgage Loan is returned to
a performing status.  See  "Servicing - Servicing and Other  Compensation and
Payment of Expenses" herein.

     Investors are  urged to make  their investment decisions  based on their
determinations  as to  anticipated rates  of principal payments  and Realized
Losses.  Investors in the Class _ Certificates and particularly the  Class _,
Class _ and Class _ Certificates should  fully consider to risk that Realized
Losses on the Mortgage  Loans could result in a failure  of such investors to
fully   recover  their  investments.    See  "Yield  Considerations"  in  the
Prospectus.


                                  SERVICING

SERVICERS

     The  information  set forth  herein concerning  the  Servicers  has been
provided by the related Servicer.  Neither the Depositor nor any other person
makes any  representation or warranty as  to the accuracy or  completeness of
such information.

RESPONSIBILITIES OF MASTER SERVICER AND ________ SERVICER

     Under the Pooling and  Servicing Agreement, the Master Servicer and each
________ Servicer are  required to service and administer  the Mortgage Loans
solely on behalf of and in  the best interests of and for the  benefit of the
Certificateholders, in accordance with the terms of the Pooling and Servicing
Agreement and  the Mortgage  Loans and  to  the extent  consistent with  such
terms, with  the higher  of (a)  the standard  of care,  skill, prudence  and
diligence  with  which  the  Master  Servicer  and  each  ________  Servicer,
respectively, service and  administer mortgage loans that are  held for other
portfolios that  are similar to  the Mortgage Loans  and (b) the  standard of
care, skill, prudence  and diligence with which the  Master Servicer and each
Servicer, respectively, service and  administer mortgage loans for  their own
portfolio and are similar to the  Mortgage Loans, in either case, giving  due
consideration to  customary  and  usual  standards  of  practice  of  prudent
institutional multifamily and commercial mortgage lenders, loan servicers and
asset managers.


RESPONSIBILITIES OF SPECIAL SERVICER

     The  servicing responsibility  on  a  particular Mortgage  Loan  will be
transferred to the Special Servicer  upon the occurrence of certain servicing
transfer  events  (each,   a  "Servicing  Transfer  Event"),   including  the
following:  (i) the Mortgage Loan becomes a "Defaulted Mortgage Loan" because
it is  more than 60  days delinquent in  whole or in  part in respect  of any
monthly payment  or  is delinquent  in whole  or in  part in  respect of  the
related  Balloon Payment;  (ii) the  related  Mortgagor has  entered into  or
consented  to bankruptcy,  appointment  of  a receiver  or  conservator or  a
similar insolvency  or similar  proceeding, or the  Mortgagor has  become the
subject of a  decree or order for such a proceeding which shall have remained
in force undischarged or unstayed  for a period of 60 days;  (iii) the Master
Servicer  or  the  ________  Servicer  shall  have  received  notice  of  the
foreclosure  or proposed  foreclosure  of  any other  lien  on the  Mortgaged
Property;  (iv) the related Mortgagor admits  in writing its inability to pay
its 
debts generally as they become due, files a petition to take advantage of any
applicable insolvency or  reorganization statute, makes an assignment for the
benefit of its creditors, or voluntarily suspends payment of its obligations;
(v)  any  other default  has  occurred  which  has materially  and  adversely
affected the value of the related Mortgaged Loan and has continued unremedied
for the applicable grace period specified  in the related mortgage; (vi)  the
related  Mortgaged Property  becomes an  REO Property;  or (vii)  if for  any
reason, the ________ Servicer cannot  enter into an assumption agreement upon
the transfer  by the  related Mortgagor  of the  mortgage.   A Mortgage  Loan
serviced by  the  Special Servicer  is  referred to  herein  as a  "Specially
Serviced Mortgage Loan".  The  Special Servicer will collect certain payments
on such  Specially Serviced Mortgage  Loans and make certain  remittances to,
and prepare  certain reports  for the  Master Servicer  with respect  to such
Mortgage  Loans.  The  Master Servicer shall  have no  responsibility for the
performance by  the Special  Servicer  of its  duties under  the Pooling  and
Servicing Agreement  provided that the  Master Servicer continues  to perform
certain servicing functions  on such Specially  Serviced Mortgage Loans  and,
based on  the information provided  to it  by the Special  Servicer, prepares
certain  reports to  the  Trustee  with respect  to  such Specially  Serviced
Mortgage Loans.  To the extent that any Mortgage Loan, in accordance with its
original terms or as  modified in accordance  with the Pooling and  Servicing
Agreement, becomes a  performing Mortgage Loan for a  least three consecutive
months,  the Special Servicer will return servicing  of such Mortgage Loan to
the ________ Servicer.

     Under the  Pooling  and Servicing  Agreement  the  Special  Servicer  is
required to  service, administer and  dispose of Specially  Serviced Mortgage
Loans  solely  in  the  best  interests  of  and  for  the  benefit   of  the
Certificateholders,  in accordance with  the Pooling and  Servicing Agreement
and the Mortgage Loans and to the extent consistent with such terms, with the
higher of (a) the standard of care, skill, prudence and diligence  with which
the  Special Servicer  services,  administers  and  disposes  of,  distressed
mortgage loans and related real  property that are held for  other portfolios
that  are similar to the Mortgage Loans,  Mortgaged Property and REO Property
and (b) the  standard of care, skill,  prudence and diligence with  which the
Special  Servicer services, administers  and disposes of  distressed mortgage
loans and related real property for its own portfolio and  are similar to the
Mortgage Loans, Mortgage  Property and REO Property, giving due consideration
to  customary  and  usual  standards of  practice  of  prudent  institutional
multifamily  and  commercial  mortgage  lenders,  loan  servicers  and  asset
managers,  so  as to  maximize the  net  present value  of recoveries  on the
Mortgage Loans.

     The Special Servicer shall  have full power and authority  to do any and
all things  in connection  with servicing and  administering a  Mortgage Loan
that it  may deem  in its  best judgment  necessary or  advisable, including,
without limitation, to  execute and deliver on  behalf of the Trust  Fund any
and all instruments of satisfaction or cancellation or of partial  release or
full release or discharge and all other comparable instruments, to reduce the
related Mortgage Interest Rate, and to  defer or forgive payment of  interest
and/or principal with respect to any  Specially Serviced Mortgage Loan or any
Mortgaged Property.   The Special Servicer may  not permit a modification  of
any Mortgage  Loan to extend  the scheduled  maturity date  of any  Specially
Serviced Mortgage  Loan more than  three years beyond the  scheduled maturity
date thereof  as of  the Cut-off Date  without the  consent of  the Extension
Advisor.  See "- Extension Advisor" below.  Notwithstanding the forgoing, the
Special  Servicer may  not permit  any such  modification with  respect to  a
Balloon 

     Mortgage  Loan if  it results  in the  extension of  such maturity  date
beyond the amortization term of such Balloon Mortgage Loan absent the related
Balloon  Payment.   The Special  Servicer will  prepare a  report (an  "Asset
Strategy Report") for  each Mortgage Loan which becomes  a Specially Serviced
Mortgage  Loan not later  than thirty (30)  days after the  servicing of such
Mortgage Loan is transferred  to the Special  Servicer.  Each Asset  Strategy
Report will  be delivered to each holder  of a Class _, Class  _ and Class __
Certificate  upon request.   The holders of  the fewest number  of classes of
Certificates 
representing the most subordinate interests in the Trust Fund that  equals at
least  a  __%  interest therein  (the  "Monitoring  Certificateholders") will
designate  one Monitoring  Certificateholder  pursuant  to  the  Pooling  and
Servicing Agreement (the "Directing Certificateholder").  Each Asset Strategy
Report will be  delivered to the Directing Certificateholder.   The Directing
Certificateholder may object to any  Asset Strategy Report within 10 business
days of receipt.   If the Directing Certificateholder  does not disapprove an
Asset Strategy  Report within  10 business days,  the Special  Servicer shall
implement the recommended  action as outlined in such  Asset Strategy Report.
If the Directing Certificateholder disapproves such Asset Strategy Report and
the  Special Servicer  has not made  the affirmative  determination described
below, the Special Servicer will revise such Asset Strategy Report as soon as
practicable.   The Special  Servicer will revise  such Asset  Strategy Report
until the Directing Certificateholder fails to  disapprove such revised Asset
Strategy Report; provided, however, that the Special Servicer shall implement
the recommended action as outlined in such Asset Strategy Report if  it makes
an affirmative determination that such objection is not in  the best interest
of  all  Certificateholders.   In  connection  with making  such  affirmative
determination,  the  Special   Servicer  may  request  a  vote   by  all  the
Certificateholders.  Any  Certificateholder may request and obtain  a copy of
any Asset Strategy Report subject  to delivery of a certificate acknowledging
certain possible limitations with respect  to the use of such report  imposed
by U.S. securities laws.

     The Directing Certificateholder  may at any time  terminate the  Special
Servicer  and appoint  a replacement  (a "Replacement  Special  Servicer") to
perform  such duties  under substantially  the same  terms and  conditions as
applicable  to  the Special  Servicer.    Such  holder(s) shall  designate  a
replacement to  so serve by the delivery  to the Trustee of  a written notice
stating such  designation.  The  Trustee shall, promptly after  receiving any
such notice, so notify the Rating Agencies.  If the designated replacement is
acceptable  to the  Trustee  on  the basis  of  its  financial and  servicing
ability,  which approval  may  not be  unreasonably withheld,  the designated
replacement shall become the Replacement Special Servicer as of the  date the
Trustee  shall have  received:   (i)  written confirmation  from each  Rating
Agency stating that  if the designated replacement  were to serve  as Special
Servicer under the Pooling and  Servicing Agreement, none of the then-current
rating or ratings  of all outstanding  classes of  the Certificates would  be
qualified,  downgraded or  withdrawn  as  a result  thereof;  (ii) a  written
acceptance of all  obligations of the Replacement  Special Servicer, executed
by the designated replacement; and (iii) an  opinion of counsel to the effect
that  the designation  of such  replacement to  serve as  Replacement Special
Servicer is in compliance with the  Pooling and Servicing Agreement, that the
designated  replacement  will  be  bound by  the  terms  of  the  Pooling and
Servicing  Agreement and  that the  Pooling and  Servicing Agreement  will be
enforceable against such designated replacement in accordance with its terms.
The  Special  Servicer shall  be  deemed  to have  resigned  from its  duties
simultaneously with  such designated replacement's  becoming the  Replacement
Special Servicer under the Pooling  and Servicing Agreement.  Any Replacement
Special   Servicer   may  be   similarly   so  replaced   by   the  Directing
Certificateholder.

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

EXTENSION ADVISOR

     The "Extension  Advisor" will be responsible for  approving any proposed
Mortgage Loan modification that extends the  maturity date of a Mortgage Loan
by more than three (3) years beyond the 
scheduled maturity  date of such  loan as of the  Cut-off Date.   The initial
Extension  Advisor,  acting   on  behalf  of  the  holders   of  the  Offered
Certificates, shall  only grant  such approvals if  it shall  have determined
that the decision of the  Special Servicer to so modify the  Mortgage Loan is
consistent with  the Special Servicer  standard set forth in  the Pooling and
Servicing Agreement.    Any  subsequent  Extension  Advisor  may  grant  such
approvals if  it shall  have  determined that  the  decision of  the  Special
Servicer to  so modify  the Mortgage  Loan is  in  the best  interest of  the
Holders of the Offered Certificates. 

     The  initial Extension  Advisor  will  be State  Street  Bank  and Trust
Company.    The responsibility  of  State Street  Bank  and Trust  Company as
Extension  Advisor shall be  carried out by  the Real Estate  Division of the
Commercial Banking Services Area of such bank.  At any time, the holders of a
majority of  the outstanding aggregate  Certificate Principal Balance  of the
Offered Certificates may  remove the Extension Advisor.   In such event,  the
Trustee will so inform such Certificateholders, and a majority of Certificate
Principal Balance of the holders of such Certificates shall have the right to
appoint a replacement Extension Advisor.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

     The principal  compensation to be paid  to the Master  Servicer and each
respective ________ Servicer in respect of their servicing activities will be
the "Servicing  Fee."   The Servicing Fee  will be  payable monthly  and will
accrue at the  applicable "Servicing Fee  Rate" and will  be computed on  the
basis of the principal balance (after giving effect to all scheduled (whether
or not received) and unscheduled  payments of principal in reduction thereof)
and for the same period respecting which any related interest payment on each
Mortgage Loan is computed.  The Servicing Fee Rate for any Mortgage Loan will
be the sum of  the fee payable to the Master Servicer and  the fee payable to
the  ________ Servicer  as  described  below.   _____  will  be the  ________
Servicer for _____% of the  Mortgage Loans by aggregate principal balance  as
of the Cut-off Date.   _____ will receive  a combined fee equal to  ____% per
annum  as Master Servicer and  ________ Servicer for  _____% of such Mortgage
Loans (the "Combined  Servicing Mortgage Loans").   During such time  as such
Mortgage Loans are outstanding, _____ shall be required under the Pooling and
Servicing Agreement to  resign as both Master Servicer  and ________ Servicer
if it  shall resign or  be removed as  Master Servicer or  ________ Servicer.
The  fee payable to  the Master Servicer  with respect to  the Mortgage Loans
other than  the Combined Servicing Mortgage Loans will equal ____% per annum.
The fee  payable to ___ and _____  as ________ Servicers with  respect to the
Mortgage Loans  other than the  Combined Servicing Mortgage Loans  will equal
____% per annum.  The fee payable  to _____ as ________ Servicer of the Crown
Loan will  equal _____%  per annum.  The fee  payable to  ______ as  ________
Servicer will equal _____% per annum.

     The principal compensation to be paid to the Special Servicer in respect
of its special servicing  activities will be the Special Servicing  Fee.  The
Special Servicing Fee  will be payable monthly only  from amounts received in
respect of  each Specially Serviced Mortgage Loan.  The Special Servicing Fee
will  equal ____%  of all  amounts collected  with respect  to  any Specially
Serviced  Mortgage Loans  and  any  Mortgage Loan  which  became a  Specially
Serviced Mortgage Loan and was subsequently returned to a performing status.

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

CONFLICTS OF INTEREST

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


              DESCRIPTION OF THE POOLING AND SERVICING AGREEMENT
 
GENERAL
 
     The  Certificates will  be issued  pursuant to  a Pooling  and Servicing
Agreement to be dated  as of ____________, 199_  (the "Pooling and  Servicing
Agreement"), by  and among  the Depositor, the  Master Servicer,  the Special
Servicer, the ________ Servicers and the Trustee.  Following are summaries of
certain provisions of the Pooling and Servicing Agreement.  The  summaries do
not  purport to be  complete and are  subject to, and  are qualified in their
entirety  by  reference to,  the  provisions  of  the Pooling  and  Servicing
Agreement.     The  Trustee   will  provide  to   a  prospective   or  actual
Certificateholder  without  charge,  upon written  request,  a  copy (without
exhibits)  of  the Pooling  and  Servicing  Agreement.   Requests  should  be
addressed to _____________________________________________________.

ASSIGNMENT OF THE MORTGAGE LOANS

     On or  prior to the Delivery Date, the Seller will assign or cause to be
assigned the Mortgage Loans, without recourse, to the Trustee for the benefit
of the Certificateholders.   On or prior to the Delivery  Date, the Depositor
will, as to each Mortgage Loan (other than the Crown Hotel Notes), deliver to
the Trustee (or  the Custodian), among other things,  the following documents
(collectively, as to such Mortgage Loan, the  "Mortgage Loan File"):  (i) the
original Mortgage, and any intervening assignments thereof, in each case with
evidence  of  recording  thereon or  in  case such  documents  have  not been
returned by the applicable  recording office, certified copies  thereof; (ii)
the original or,  if accompanied by  a "lost note"  affidavit, a copy of  the
Mortgage Note,  endorsed by the Seller, without recourse,  in blank or to the
order of  Trustee;  (iii) an  assignment  of the  Mortgage, executed  by  the
Seller, in  blank or to  the order of  the Trustee, in  recordable form; (iv)
originals  or certified copies of any related assignment of leases, rents and
profits and any related security agreement (if,  in either case, such item is
a document  separate from  the Mortgage) and  any intervening  assignments of
each such document  or instrument; (v) assignments of  any related assignment
of  leases, rents  and  profits and  any related  security agreement  (if, in
either case, such item is a document separate from the Mortgage), executed by
the Seller,  in blank  or to  the order  of the  Trustee;  (vi) originals  or
certified  copies of all assumption, modification and substitution agreements
in those instances  where the terms or provisions of the Mortgage or Mortgage
Note have been  modified or the Mortgage  or Mortgage Note has  been assumed;
and (vii) the originals or certificates of a lender's title  insurance policy
issued on the  date of the origination of such Mortgage Loan or, with respect
to each Mortgage  Loan not covered by  a lender's title insurance  policy, an
attorney's opinion of title given by an  attorney licensed to practice law in
the jurisdiction where the Mortgaged Property is located; (viii) originals or
copies  of any  UCC  financing statements;  (ix) originals  or copies  of any
guaranties  related  to  such  Mortgage  Loan; (x)  originals  or  copies  of
insurance  policies related  to  the Mortgaged  Property;  (xi) originals  or
certified copies of any environmental liabilities 
agreement;  (xii)  originals  or  copies of  any  escrow  agreements;  (xiii)
original  or certified  copies of any  prior assignments  of mortgage  if the
Originator is not the originator  of record; (xiv) any collateral assignments
of property  management agreements and  other servicing agreements;  (xv) the
documents  specified in  the Underwriting  Guidelines for  the due  diligence
investigation to be performed  by or on behalf of the  Originator pursuant to
the Mortgage Loan  Purchase Agreement; (xvi) any appraisals  of the Mortgaged
Property;  (xvii) a  physical assessment  report  of the  Mortgaged Property;
(xviii) an  environmental site  assessment of  the Mortgaged Property;  (xix)
originals  or certified  copies  of any  lease  subordination agreements  and
tenant estoppels; and  (xx) any opinions of borrower's counsel.   The Pooling
and Servicing Agreement  will require the Depositor to  cause each assignment
of the Mortgage described in clause (iii) above to be submitted for recording
in the  real  property  records of  the  jurisdiction in  which  the  related
Mortgaged Property is located.  Any  such assignment delivered in blank  will
be completed to the order of the Trustee prior to recording.  The Pooling and
Servicing Agreement will also require the Depositor to cause the endorsements
on the Mortgage Notes delivered in blank to be completed  to the order of the
Trustee.

TRUSTEE

     The fee  payable to the Trustee will  be _____% per annum  calculated on
the same basis as interest on the Certificates.  The Trustee will be entitled
to indemnification  from the Trust  Fund for any  loss, liability or  expense
incurred by the Trustee with respect  to the Pooling and Servicing  Agreement
or the Certificates;  provided, however, that  such indemnification will  not
extend  to  any loss,  liability  or expense  incurred by  reason  of willful
misfeasance, bad faith or negligence of the Trustee in the performance of its
duties thereunder.

COLLECTION ACCOUNTS AND CERTIFICATE ACCOUNT

     The ________ Servicer  is required to deposit  all amounts received with
respect  to  the Mortgage  Loans,  net of  certain  amounts  retained by  the
________ Servicer as additional servicing compensation and certain amounts to
be deposited  into escrow accounts,  into a separate Collection  Account (the
"Primary  Collection Account") maintained  by the  ________ Servicer  for the
Trust Fund.  On the third business  day preceding each Distribution Date, the
________ Servicer shall  remit all amounts in the  Primary Collection Account
to the Master Servicer  for deposit into  a separate Collection Account  (the
"Master Collection Account") maintained by  the Master Servicer for the Trust
Fund.   The  Master  Servicer is  required  to deposit  on  the business  day
preceding each  Distribution Date  all amounts received  with respect  to the
Mortgage Loans into a separate account (the "Certificate Account") maintained
with the Trustee.   Interest or other income earned  on funds in the  Primary
Collection Account  or the  Master Collection  Account  will be  paid to  the
Servicer maintaining such  account as additional servicing compensation.  See
"Description of  the Trust Funds  - Mortgage  Loans" and "Description  of the
Agreements -  Distribution  Account and  Other  Collection Accounts"  in  the
Prospectus.  Reports to Certificateholders
 
     On  each   Distribution  Date   the  Trustee   shall  furnish   to  each
Certificateholder, to  the Depositor  and to each  Rating Agency  a statement
setting forth certain information with respect  to the Mortgage Loans and the
Certificates required pursuant to the  Pooling and Servicing Agreement and in
the form of Annex B hereto.  In addition, within a reasonable period of  time
after each calendar year, the Trustee shall furnish to each person who at any
time during such  calendar year was the  holder of a Certificate  a statement
containing  certain information  with respect  to  the Certificates  required
pursuant to the Pooling and Servicing Agreement, aggregated for such calendar
year or  portion thereof  during which such  person was  a Certificateholder.
Unless  and  until Definitive  Certificates  are issued,  such  statements or
reports 
will be furnished only  to Cede & Co., as nominee for DTC; provided, however,
that the Trustee shall furnish a copy of any such statement or  report to any
Beneficial Owner  which requests such copy and  certifies to the Trustee that
it is  the Beneficial Owner  of a Certificate.   The Trustee shall  furnish a
copy of  any such statement  or report to  any person  who requests it  for a
nominal charge.   Any person may call the  Master Servicer at ____________ in
order  to  inquire as  to  how to  obtain  such  statement or  report.   Such
statement or report may be available to Beneficial Owners upon request to DTC
or their respective Participant or Indirect Participants.  Any Asset Strategy
Report shall be delivered by the Trustee upon request to any Beneficial Owner
of an Offered Certificate subject to  receipt by the Trustee and the  Special
Servicer of  evidence satisfactory  to them  that the  request is  made by  a
Beneficial  Owner   and  the  receipt   by  the  Trustee  of   a  certificate
acknowledging certain limitations  with respect to the use  of such statement
or   report.     See  "Description   of   the  Certificates   -  Reports   to
Certificateholders" in the Prospectus.  The Directing Certificateholder shall
receive  all reports  prepared  or received  by the  Master  Servicer or  the
Special Servicer.  In addition, each other Certificateholder (or a Beneficial
Owner, subject to the second preceding sentence) may obtain  all such reports
at its expense as described in the Pooling and Servicing Agreement.

VOTING RIGHTS

     At  all times  during the term of  this Agreement,  ____% of  all Voting
Rights shall  be allocated among the classes  of Certificates (other than the
Class _ Certificates)  in proportion to the respective  Class Balances, ____%
of all  Voting Rights  shall be  allocated to  the Class  _ Certificates  and
______% of all Voting Rights shall be  allocated to the Class R Certificates.
Voting Rights allocated to  a class of Certificates shall be  allocated among
the holders of such class in proportion to the Percentage Interests evidenced
by their respective Certificates.

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

TERMINATION

     The  obligations created  by the  Pooling  and Servicing  Agreement will
terminate  following  the  earliest  of   (i)  the  final  payment  or  other
liquidation of the last  Mortgage Loan or REO  Property subject thereto,  and
(ii) the purchase of all of the assets of the Trust Fund by any of the Master
Servicer,  the Special Servicer,  any holder  of a  Class R  Certificate, the
holders  of an  aggregate Percentage Interest  in excess  of 50% of  the Most
Subordinate Class  of Certificates and  (to the extent  all of the  remaining
Mortgage Loans are being serviced  thereby as ________ Servicer) any ________
Servicer.   The  "Most  Subordinate Class  of Certificates"  at  the time  of
determination shall  be the  class of Certificates  to which  Realized Losses
would  be allocated  at  such time  as  described under  "Description of  the
Certificates - Subordination"  herein.  Written notice of  termination of the
Pooling and Servicing Agreement will  be given to each Certificateholder, and
the  final distribution will be made only  upon surrender and cancellation of
the Certificates at the office of the ____________________.

CERTIFICATE REGISTRAR SPECIFIED IN SUCH NOTICE OF TERMINATION.

     Any  such purchase  of all the Mortgage  Loans and  other assets  in the
Trust Fund is required to  be made at a price equal to the greater of (1) the
aggregate fair market value of all the Mortgage Loans and REO Properties then
included in the Trust Fund, determined pursuant to the Pooling and Servicing 
Agreement, and (2) the aggregate  Class Balance of all the  Certificates plus
accrued  and  unpaid interest  thereon.    Such  purchase will  effect  early
retirement of the then outstanding Certificates, but the right to effect such
termination is subject to the requirement that the aggregate Stated Principal
Balance of the Mortgage Loans then in the  Trust Fund is less than __% of the
aggregate principal balance of the Mortgage Loans as of the Cut-off Date.


                               USE OF PROCEEDS

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


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

     A  real estate mortgage  investment conduit  ("REMIC") election  will be
made with  respect to the Trust Fund  for federal income tax  purposes.  Upon
the issuance of  the Certificates, Cadwalader, Wickersham &  Taft, counsel to
the  Depositor,  will deliver  its  opinion  generally  to the  effect  that,
assuming  compliance  with  all  provisions  of  the  Pooling  and  Servicing
Agreement, for federal income tax  purposes, the Offered Certificates will be
treated as  "regular interests" in a REMIC, and  the Class R Certificate will
be  treated as  a "residual  interest" in  a REMIC.   For federal  income tax
purposes  the Class  _  Certificates  will consist  of  ten components,  each
related to  one of  the other classes  of Certificates  constituting "regular
interests."

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

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

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

     The Offered Certificates will  be treated as "real estate assets" within
the  meaning  of Section  856(c)(6)(B)  of  the Code  generally  in  the same
proportion that the assets of the REMIC underlying such Certificates would be
so treated.  In addition, interest (including original issue discount) on the
Offered Certificates will  be interest described  in Section 856(c)(3)(B)  of
the Code to  the extent that such  Offered Certificates are treated  as "real
estate assets" under Section 856(c)(6)(B) of the Code.  Moreover, the Offered
Certificates will  be "obligation(s)  . .  . which  . .  . (are)  principally
secured  by  an interest  in  real property"  within  the meaning  of Section
860G(a)(3)(C) of the Code.   The Offered Certificates will  not be considered
to represent  an interest  in "loans .  . .  secured by  an interest in  real
property" within the meaning of  Section 7701(a)(19)(C)(v) of the Code except
in  the proportion  that the  assets  of the  Trust Fund  are  represented by
Mortgage  Loans secured  by multifamily  apartment buildings.    See "Certain
Federal Income Tax Consequences - REMICs - Characterization of Investments in
REMIC Certificates" in the Prospectus.

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


                           STATE TAX CONSIDERATIONS

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


                             ERISA CONSIDERATIONS

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

     The U.S. Department of Labor issued an individual  exemption, Prohibited
Transaction  Exemption  ______ (the  "Exemption"), on  ___________________ to
_______________________,  which generally exempts from the application of the
prohibited transaction provisions of Section 406 of ERISA, and the 
excise taxes  imposed on  such prohibited transactions  pursuant to  Sections
4975(a)  and   (b)  of  the  Code  and   Section  501(i)  of  ERISA,  certain
transactions,  among  others, relating  to  the  servicing and  operation  of
mortgage pools  and the purchase,  sale and holding of  mortgage pass-through
certificates  underwritten   by  an  Underwriter  (as  hereinafter  defined),
provided that  certain conditions set  forth in the Exemption  are satisfied.
For purposes of  this Section "ERISA Considerations",  the term "Underwriter"
shall  include  (a)  _________________________, (b)  any  person  directly or
indirectly, through one or more intermediaries, controlling, controlled by or
under common control with _________________________ and (c) any member of the
underwriting syndicate or selling group of which a person described in (a) or
(b) is a manager or co-manager with respect to the Class __,  Class __, Class
__ or Class _ Certificates.

     The Exemption sets forth  six general conditions which must be satisfied
for a transaction involving the purchase, sale and holding of such Classes of
Offered Certificates to be eligible  for exemptive relief thereunder.  First,
the acquisition of  such Classes of Offered Certificates  by certain employee
benefit plans  subject to Section 4975 of the  Code (each, a "Plan"), must be
on terms  (including the price) that are at least as favorable to the Plan as
they  would  be in  an  arm's-length  transaction  with an  unrelated  party.
Second,  the  rights and  interests  evidenced  by  such Classes  of  Offered
Certificates must not be subordinate to the rights and interests evidenced by
the other  certificates of the  same trust.   Third, such Classes  of Offered
Certificates at the time of  acquisition by the Plan must be rated  in one of
the three highest generic rating categories by Standard & Poor's Corporation,
Moody's Investors  Service, Inc., Duff  & Phelps  Credit Rating Co.  or Fitch
Investors Service, Inc.   Fourth, the Trustee  cannot be an affiliate  of any
member  of the  "Restricted Group,"  which consists  of the  Underwriter, the
Depositor, the Master Servicer, the  Special Servicer, each ________ Servicer
and any Mortgagor with respect  to Mortgage Loans constituting more  than __%
of the aggregate unamortized  principal balance of the  Mortgage Loans as  of
the date of initial issuance of such Classes of Offered Certificates.  Fifth,
the  sum  of  all payments  made  to  and retained  by  the  Underwriter must
represent not more than reasonable compensation for underwriting such Classes
of Offered Certificates; the sum of all payments made to and retained  by the
Depositor pursuant to the assignment of the Mortgage Loans to the  Trust Fund
must represent not more  than the fair market value of  such obligations; and
the  sum of all  payments made  to and retained  by the  Master Servicer, the
Special  Servicer and  any ________  Servicer  must represent  not more  than
reasonable compensation  for such person's services under  the Agreements and
reimbursement of such  person's reasonable expenses in  connection therewith.
Sixth, the  investing Plan must be an accredited  investor as defined in Rule
501 (a)(1)  of Regulation D of  the Securities and Exchange  Commission under
the Securities Act of 1933, as amended.

     Because the Class  __, Class __, Class  __ and Class  _ Certificates are
not  subordinate to  any  other  class of  Certificates,  the second  general
condition set forth above is satisfied with respect to such Certificates.  It
is  a condition of the issuance of  such Classes of Certificates that they be
rated "___" by ___________ or "___"  by _________________.  A fiduciary of  a
Plan contemplating purchasing any such Class of Certificates in the secondary
market must make its own determination that  at the time of such acquisition,
any  such  Class of  Certificates  continues  to  satisfy the  third  general
condition set  forth above.   The Depositor  expects that the  fourth general
condition set forth  above will  be satisfied  with respect to  each of  such
Classes of Certificates.  A fiduciary of a Plan contemplating  purchasing any
such Class  of Certificate must  make its own  determination that the  first,
third, fifth and sixth general conditions  set forth above will be  satisfied
with respect to any such Class of Certificate.

     The Class  _, Class _, Class  _ and Class _  Certificates do not satisfy
the second condition  described above because they are  subordinated to other
classes of  Offered Certificates,  and furthermore  the Class _  and Class  _
Certificates are not expected to satisfy the third condition described above.

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

     Purchasers using insurance company  general account funds to effect such
purchase should  consider the  availability of  Prohibited Transaction  Class
Exemption  95-60  (60 Fed.  Reg. 35925,  July  12, 1995)  issued by  the U.S.
Department of Labor.

     Any Plan  fiduciary considering  whether to  purchase any  such Class of
Certificate on behalf of a Plan should consult with its counsel regarding the
applicability  of  the  fiduciary responsibility  and  prohibited transaction
provisions  of  ERISA  and  the   Code  to  such  investment.     See  "ERISA
Considerations" in the Prospectus.


                               LEGAL INVESTMENT

     The Class __, Class __, Class __, Class _ and Class B  Certificates will
be "mortgage related securities" within the meaning of the Secondary Mortgage
Market Enhancement Act of 1984 ("SMMEA") for so long as they are rated in one
of the  two highest rating  categories by at least  one nationally recognized
statistical  rating  organization.    The  Class  _,  Class  _  and  Class  _
Certificates will not be "mortgage  related securities" within the meaning of
SMMEA.

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

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

     See "Legal Investment" in the Prospectus.


                             PLAN OF DISTRIBUTION

     Subject  to the  terms  and  conditions set  forth  in  the Underwriting
Agreement between the Depositor and the Underwriter, the Depositor has agreed
to sell to  the Underwriter and the  Underwriter has agreed to  purchase from
the Depositor, upon issuance, the Offered Certificates.

     The obligations of the Underwriter  under the Underwriting Agreement are
subject to certain conditions precedent and the Underwriter will be obligated
to purchase all of the Offered Certificates if any are purchased.

     Distribution of the Offered Certificates will be made by the Underwriter
from time to time in negotiated  transactions or otherwise at varying  prices
to be determined at  the time of  sale.  Proceeds to  the Depositor from  the
Offered Certificates will be 100%  of the initial aggregate principal balance
thereof as  of the Cut-off Date, plus accrued  interest from the Cut-off Date
before deducting expenses  payable by the Depositor.   In connection with the
purchase and  sale of the Offered Certificates, the Underwriter may be deemed
to have received compensation  from the Depositor in the form of underwriting
discounts, commissions or concessions.

     The Depositor also has been advised by the Underwriter that it currently
expects to make  a market  in the  Offered Certificates; however,  it has  no
obligation  to do so, any market making may  be discontinued at any time, and
there  can be  no assurance  that  an active  public market  for  the Offered
Certificates will develop, or if it does develop, that it will continue.

     The Depositor has  agreed to indemnify the  Underwriter against, or make
contributions  to the  Underwriter  with  respect  to,  certain  liabilities,
including liabilities under the Securities Act of 1933.

     The  Underwriter has  agreed to  pay the  expenses  of the  Depositor in
connection   with the purchase of the  Mortgage Loans and the issuance of the
Certificates.  The Underwriter is an affiliate of the Depositor.

                                LEGAL MATTERS

     The  validity  of  the  Certificates  and  certain  federal  income  tax
consequences  of investing in  the Certificates will  be passed upon  for the
Depositor by  Cadwalader, Wickersham & Taft,  New York, New  York and certain
legal  matters will be passed  upon for the Underwriter  by Brown & Wood LLP,
New York, New York.

                                    RATING

     It is a condition of the issuance of the Class __, Class __ and Class __
Certificates  that  they  be  rated  "______"  by  _______  and  "______"  by
____________________________.  It is a condition of the issuance of the Class
__ Certificates that they be rated not lower than "__" by ______ and "__" by
____________.  It is a condition of the issuance of the Class __ Certificates
that  they  be  rated not  lower  than  "_____"  by  _______ and  "_____" by
_______________.    It  is  a condition  of  the  issuance  of  the Class __ 
Certificates that they be rated not lower than "___" by  _____________ and 
"_____" by _________________.

     The ratings on mortgage pass-through certificates address the likelihood
of  the receipt  by holders thereof  of payments  to which they  are entitled
including  the  receipt  of  all   principal  payments  by  the  Rated  Final
Distribution Date.   Such ratings take into consideration  the credit quality
of  the mortgage  pool,  structural  and legal  aspects  associated with  the
certificates, and the extent to which the payment stream in the mortgage pool
is adequate to make payments  required under the certificates.   Such ratings
on the Offered Certificates do not, however, constitute a statement regarding
frequency  or likelihood of prepayments (whether voluntary or involuntary) of
the Mortgage Loans, or the degree to which such prepayments might differ from
those  originally  anticipated,  or  the  likelihood  of  the  collection  of
Prepayment    Premiums,   and   do   not   address   the   possibility   that
Certificateholders might suffer a lower than 
anticipated yield.   The rating of the Class  _ Certificates does not address
the  possibility that  the  holders of  such Certificates  may fail  to fully
recover  their  initial investments  due  to  a  rapid rate  of  prepayments,
defaults or liquidations.  See "Risk Factors" herein.

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

     The rating of the Offered Certificates should be evaluated independently
from similar ratings on other types of  securities.  A security rating is not
a  recommendation to  buy, sell  or  hold securities  and may  be  subject to
revision or withdrawal  at any  time by  the assigning rating  agency.   Each
security  rating should  be  evaluated independently  of  any other  security
rating.  A  security rating does not  address the frequency or  likelihood of
prepayments (whether  voluntary or  involuntary)  of Mortgage  Loans, or  the
corresponding effect on the yield to investors.

     The ratings do not  address the fact that the  Pass-Through Rates on the
Offered Certificates, to the extent determined based on the Remittance Rates,
may be affected by changes therein.



                        INDEX OF PRINCIPAL DEFINITIONS
30/360 basis  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Adjusted Available Distribution Amount  . . . . . . . . . . . . . . . . .  S-
Adjusted Collateral Value . . . . . . . . . . . . . . . . . . . . . . . .  S-
Asset Strategy Report . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Available Distribution Amount . . . . . . . . . . . . . . . . . . . . . .  S-
Balloon Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Balloon Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Beneficial Owner  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
CEDEL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
CEDEL Participants  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
CERCLA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Certificateholders  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Class Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Clearance Cooperative . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Collateral Value Adjustment . . . . . . . . . . . . . . . . . . . . . . .  S-
Collateral Value Adjustment Capitalization Amount . . . . . . . . . . . .  S-
Collateral Value Adjustment Reduction Amount  . . . . . . . . . . . . . .  S-
Combined Servicing Mortgage Loans . . . . . . . . . . . . . . . . . . . .  S-
Cut-off Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Cut-off Date LTV Ratio  . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Debt Service Coverage Ratio . . . . . . . . . . . . . . . . . . . . . . .  S-
Defaulted Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Definitive Certificate  . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Definitive Certificates . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Depositories  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Determination Date  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Directing Certificateholder . . . . . . . . . . . . . . . . . . . . . . .  S-
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
DSCR  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
DTC Participants  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
DTC Participants, . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
DTC Registered Certificates . . . . . . . . . . . . . . . . . . . . . . .  S-
Due Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
ESA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Euroclear . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Euroclear Operator  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Euroclear Participants  . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Exemption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Extension Advisor . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
FIRREA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Fitch . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Indirect Participants . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Interest Accrual Amount . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Interest Distribution Amount  . . . . . . . . . . . . . . . . . . . . . .  S-
Loan Sale Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Lock-out Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Lock-out Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Loss Mortgage Loan  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Master Collection Account . . . . . . . . . . . . . . . . . . . . . . . .  S-
Master Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Maturity Date LTV Ratio . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Monitoring Certificateholders . . . . . . . . . . . . . . . . . . . . . .  S-
Monthly Payments  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Moody's . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Mortgage  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Mortgage Loan File  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Mortgage Loan Purchase Agreement  . . . . . . . . . . . . . . . . . . . .  S-
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Mortgage Note . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Mortgage Pool . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Mortgaged Properties  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Mortgaged Property  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Mortgagor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Most Subordinate Class of Certificates  . . . . . . . . . . . . . . . . .  S-
Net Operating Income  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Net Prepayment Premium  . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Notional Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Offered Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Originators . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Other Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
P&I Advance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
P&I Advances  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
PAR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Participants  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Pass-Through Rates  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Percentage Interest . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Plan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Pooling and Servicing Agreement . . . . . . . . . . . . . . . . . . . . .  S-
Prepayment Interest Excess  . . . . . . . . . . . . . . . . . . . . . . .  S-
Prepayment Interest Shortfall . . . . . . . . . . . . . . . . . . . . . .  S-
Prepayment Premium  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Primary Collection Account  . . . . . . . . . . . . . . . . . . . . . . .  S-
Principal Distribution Amount . . . . . . . . . . . . . . . . . . . . . .  S-
Priority of Distributions . . . . . . . . . . . . . . . . . . . . . . . .  S-
Property Protection  Expenses.  . . . . . . . . . . . . . . . . . . . . .  S-
Rated Final Distribution Date . . . . . . . . . . . . . . . . . . . . . .  S-
Realized Loss,  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
REMIC Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Remittance Period . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Remittance Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
REO Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
REO Property  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Replacement Special Servicer  . . . . . . . . . . . . . . . . . . . . . .  S-
Required Appraisal Date . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Restricted Group, . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Servicing Fee Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Servicing Fee.  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
SMMEA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Special Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Specially Serviced Mortgage Loan  . . . . . . . . . . . . . . . . . . . .  S-
Standard & Poor's . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Stated Principal Balance  . . . . . . . . . . . . . . . . . . . . . . . .  S-
Terms and Conditions  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Underwriter . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
"Cede . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-


                                                                      ANNEX C
 
        GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES
 
     Except   in   certain  limited   circumstances,  the   globally  offered
___________________________________, Series 199_-C_ (the "Global Securities")
will be available only in book-entry form. Investors in the Global Securities
may hold  such Global Securities through any of  DTC, CEDEL or Euroclear. The
Global  Securities will be  tradeable 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. Capitalized terms used but  not defined
in  this  Annex  I have  the  meanings  assigned to  them  in  the Prospectus
Supplement and the Prospectus. 
 
     Secondary market  trading between  investors holding  Global  Securities
through  CEDEL  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 (i.e., seven calendar day settlement). 
 
     Secondary  market trading  between investors  holding  Global Securities
through  DTC  will  be  conducted  according  to  the  rules  and  procedures
applicable to U.S. corporate debt obligations.  

     Secondary  cross-market  trading  between CEDEL  or  Euroclear  and  DTC
Participants    holding    Certificates    will    be     effected    on    a
delivery-against-payment basis through the  respective Depositaries of  CEDEL
and Euroclear (in such capacity) and as DTC Participants. 
 
     Non-U.S.  holders (as  described  below)  of Global  Securities  will be
subject  to  U.S.  withholding   taxes  unless  such  holders   meet  certain
requirements and  deliver appropriate U.S.  tax documents  to the  securities
clearing organizations or their participants. 
 
INITIAL SETTLEMENT
 
     All Global Securities will be held in book-entry form by DTC in the name
of Cede  &  Co.  as  nominee  of DTC.  Investors'  interests  in  the  Global
Securities will be represented through financial institutions acting on their
behalf as direct  and indirect Participants  in DTC. As  a result, CEDEL  and
Euroclear will hold  positions on behalf of their  participants through their
respective Depositaries, which  in turn will hold such  positions in accounts
as DTC Participants.  

     Investors  electing  to hold  their Global  Securities through  DTC will
follow the settlement  practices applicable to similar issues of pass-through
certificates.  Investors' securities custody  accounts will be  credited with
their holdings against payment in same-day funds on the settlement date. 
 
     Investors electing  to  hold their  Global Securities  through CEDEL  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
payments 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  using  the procedures  applicable  to similar
issues of pass-through certificates in same-day funds.  
     Trading between  CEDEL and/or  Euroclear Participants.  Secondary market
trading between CEDEL Participants or Euroclear  Participants will be settled
using the procedures applicable to conventional eurobonds in same-day funds. 
 
     Trading between DTC seller and CEDEL or Euroclear purchaser. When Global
Securities are to be transferred from the account of a DTC Participant to the
account of a CEDEL Participant or a Euroclear Participant, the purchaser will
send  instructions to  CEDEL  or  Euroclear through  a  CEDEL Participant  or
Euroclear Participant at least one business day prior to settlement. CEDEL or
Euroclear will  instruct the respective  Depositary, as the  ease may be,  to
receive the Global Securities against payment.  Payment will include interest
accrued on the  Global Securities from and including the  last coupon payment
date  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  Global  Securities. After  settlement  has  been completed,  the  Global
Securities will  be credited  to the  respective clearing system  and by  the
clearing  system, in  accordance  with  its usual  procedures,  to the  CEDEL
Participant's  or Euroclear  Participant's  account.  The  Global  Securities
credit will  appear the next day  (European time) and the cash  debit will be
back-valued to,  and the interest on the  Global Securities will accrue from,
the value date  (which would be the preceding day when settlement occurred in
New York).  If settlement is not completed on  the intended value date (i.e.,
the trade fails), the CEDEL or Euroclear cash debit will be valued instead as
of the actual settlement date. 
 
     CEDEL  Participants  and  Euroclear  Participants  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  CEDEL  or
Euroclear. Under this approach, they may take on credit exposure to  CEDEL or
Euroclear  until the Global Securities are credited to their accounts one day
later. 
 
     As an alternative, if  CEDEL or Euroclear has extended  a line of credit
to  them, CEDEL  Participants  or  Euroclear Participants  can  elect not  to
pre-position funds and  allow that credit line  to be drawn upon  the finance
settlement.   Under   this  procedure,   CEDEL   Participants   or  Euroclear
Participants purchasing Global  Securities would incur overdraft  charges for
one day, assuming they cleared the  overdraft when the Global Securities were
credited to their accounts. However,  interest on the Global Securities would
accrue from the value date. Therefore, in many cases the investment income on
the Global  Securities earned  during that one  day period  may substantially
reduce or offset the amount of  such overdraft charges, although this  result
will depend on each CEDEL Participant's or Euroclear Participant's particular
cost of funds. 
 
     Since the settlement is taking place during New York business hours, DTC
Participants can employ their usual  procedures for sending Global Securities
to  the  respective Depositary  for  the  benefit  of CEDEL  Participants  or
Euroclear Participants. 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 CEDEL or Euroclear seller and DTC purchaser. Due to time
zone  differences   in  their   favor,  CEDEL   Participants  and   Euroclear
Participants may employ their customary procedures 
for transactions  in which  Global Securities  are to be  transferred by  the
respective clearing  system,  through the  respective  Depositary, to  a  DTC
Participant. The seller will send  instructions to CEDEL or Euroclear through
a CEDEL Participant or Euroclear Participant at least  one business day prior
to  settlement.  In  these  cases,  CEDEL  or  Euroclear  will  instruct  the
respective  Depositary, as  appropriate,  to  deliver the  bonds  to the  DTC
Participant's  account against payment. Payment will include interest accrued
on the  Global Securities from and including the  last coupon payment date to
and excluding the settlement date. The payment  will then be reflected in the
account of the CEDEL Participant  or Euroclear Participant the following day,
and receipt  of the  cash proceeds in  the CEDEL  Participant's or  Euroclear
Participant's account  would be back-valued to the value date (which would be
the preceding day, when  settlement occurred in New  York). Should the  CEDEL
Participant  or  Euroclear  Participant  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  that one-day  period.  If
settlement is  not completed  on the  intended value  date (i  e., the  trade
fails), receipt of the cash proceeds  in the CEDEL Participant's or Euroclear
Participant's account  would instead  be valued as  of the  actual settlement
date. Finally,  day traders that  use CEDEL  or Euroclear  and that  purchase
Global Securities from DTC Participants for delivery to CEDEL Participants or
Euroclear Participants 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:
 
     (a) borrowing  through  CEDEL  or  Euroclear  for  one  day  (until  the
purchase side  of the  day trade  is reflected  in their  CEDEL or  Euroclear
accounts) in accordance with the clearing system's customary procedures; 
 
     (b) borrowing the Global  Securities in the U.S. from a  DTC Participant
no  later than  one day  prior  to settlement,  which would  give  the Global
Securities  sufficient time  to  be  reflected in  their  CEDEL or  Euroclear
account in order to settle the sale side of the trade; or 
 
     (c) staggering the value dates for  the buy and sell sides of  the trade
so that the value  date for the purchase from the DTC Participant is at least
one day prior  to the value  date for  the sale to  the CEDEL Participant  or
Euroclear Participant. 
 
CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS
 
     A Beneficial Owner of Global Securities holding securities through CEDEL
or Euroclear (or through  DTC if the holder has an address  outside the U.S.)
will be  subject to the  30% U S. withholding  tax that generally  applies to
payments  of interest (including original issue  discount) on registered debt
issued  by U.S.  Persons,  unless (i)  each clearing  system,  bank or  other
financial institution that holds customers' securities in the ordinary course
of  its trade  or  business  in  the chain  of  intermediaries  between  such
Beneficial Owner and the  U.S. entity required to withhold  tax complies with
applicable  certification requirements and  (ii) such beneficial  owner takes
one of the following steps to obtain an exemption or reduced tax rate:
 
     Exemption  for  non-U.S.  Persons  (Form  W-8).  Beneficial  Owners   of
Certificates that are  non-U.S. Persons can obtain a  complete exemption from
the  withholding tax  by filing  a signed  Form  W-8 (Certificate  of Foreign
Status). If the information shown on Form W-8 changes, a new Form W-8 must be
filed within 30 days of such change. 
 
     Exemption for  non-U.S. Persons with effectively connected  income (Form
4224). A  non-U.S. Person, including  a non-U.S. corporation  or bank with  a
U.S. branch, for which the interest income is 
effectively connected with its conduct of  a trade or business in the  United
States can  obtain an exemption from the withholding  tax by filing Form 4224
(Exemption from Withholding  of Tax on Income Effectively  Connected with the
Conduct of a Trade or Business in the United States). 
 
     Exemption or  reduced  rate  for  non-U.S.  Persons resident  in  treaty
countries (Form 1001).  Non-U.S. Persons that are  Beneficial Owners residing
in  a country that  has a  tax treaty  with the United  States can  obtain an
exemption or reduced tax rate (depending on  the treaty terms) by filing Form
1001  (Ownership,~ Exemption  or  Reduced Rate  Certificate).  If the  treaty
provides  only for a  reduced rate, withholding  tax will be  imposed at that
rate unless the filer alternatively files Form W-8. Form 1001 may be filed by
the Beneficial Owner or his agent. 
 
     Exemption  for  U.S.  Persons (Form  W-9).  U.S.  Persons  can  obtain a
complete  exemption from  the withholding  tax  by filing  Form W-9  (Payer's
Request for Taxpayer Identification Number and Certification). 
 
     U.S. Federal Income  Tax Reporting Procedure. The  Beneficial Owner of a
Global Security  or, in the  case of a  Form 1001 or  a Form 4224  filer, his
agent, files by submitting the appropriate form to the person through whom it
holds (the clearing  agency, in the case  of persons holding directly  on the
books of the clearing agency). Form W-8 and Form 1001 are effective for three
calendar years and Form 4224 is effective for one calendar year. 
 
     The term "U.S.  Person" means (i) a  citizen or resident  of the  United
States, (ii) a corporation  or partnership organized in or under  the laws of
the United States or any political subdivision thereof or (iii) an estate the
income of which is includible in gross income for United States tax purposes,
regardless of its  source or a trust  if a court within the  United States is
able to exercise primary  supervision of the administration of  the trust and
one or  more United  States fiduciaries  have the  authority  to control  all
substantial  decisions of  the trust.  This summary  does not  deal with  all
aspects  of  U.S. Federal  income  tax withholding  that may  be  relevant to
foreign holders  of the Global  Securities. Investors are advised  to consult
their own tax  advisors for specific tax advice  concerning their holding and
disposing of the Global Securities.




SUBJECT TO COMPLETION, DATED APRIL 28, 1997


PROSPECTUS

Mortgage Pass-Through Certificates

(Issuable in Series)

IMPERIAL CREDIT COMMERCIAL MORTGAGE ACCEPTANCE CORPORATION

DEPOSITOR
   
Information contained herein is subject  to completion or amendment.  A 
registration statement relating to these seucrities has been filed with the 
Securities and Exchange Commission.  These securities may not be  sold nor  
may offers to  buy be  accepted prior to  the time  the registration 
statement becomes efffective.  This  Prospectus shall not
constitute an offer to sell or the solicitation  of an offer to buy nor shall
there be  any sale  of these  securities in  any State in which  such
offer,  solicitation or  sale  would  be unlawful  prior  to registration  or
qualification  under  the  securities laws  of  any such  State.    


The Certificates  offered hereby and  by Supplements to this  Prospectus (the
"Offered  Certificates") will  be offered from  time to  time in one  or more
series (each, a "Series").  Each Series of Certificates will represent in the
aggregate  the entire  beneficial ownership  interest in  a trust  fund (with
respect to any Series, the "Trust Fund") consisting of one or more segregated
pools  of various  types  of  multifamily or  commercial  mortgage loans,  or
mortgage  participations  (the   "Mortgage  Loans"),  mortgage   pass-through
certificates or other  mortgage-backed securities evidencing interests  in or
secured  by multifamily  or  commercial  mortgage  loans  (collectively,  the
"CMBS") or a combination  of Mortgage Loans and/or CMBS (with  respect to any
Series, collectively, the "Mortgage Assets").  If so specified in the related
Prospectus  Supplement,  some or  all  of  the  Mortgage Loans  will  include
assignments of  the leases  of the related  Mortgaged Properties  (as defined
herein) and/or assignments of  the rental payments due from the lessees under
such leases (each type of assignment, a "Lease Assignment"). A significant or
the sole source of payments  on certain Commercial Loans (as defined  herein)
and, therefore, of  distributions on certain Series of  Certificates, will be
such rent payments. If so specified in the related Prospectus Supplement, the
Trust  Fund for  a Series  of  Certificates may  include  letters of  credit,
insurance policies,  guarantees,  reserve  funds  or other  types  of  credit
support,  or   any  combination   thereof  (with  respect   to  any   Series,
collectively,  "Credit  Support"),  and currency  or  interest  rate exchange
agreements  and other  financial  assets, or  any  combination thereof  (with
respect  to   any  Series,   collectively,  "Cash   Flow  Agreements").   See
"Description  of  the Trust  Funds,"  "Description of  the  Certificates" and
"Description of Credit Support."
 
Each  Series  of  Certificates  will  consist  of  one  or  more  classes  of
Certificates that  may (i) provide for the  accrual of interest thereon based
on fixed, variable or floating rates; (ii) be senior or subordinate to one or
more other classes of  Certificates in respect of certain  distributions on
the Certificates;  (iii) be  entitled to principal distributions, with 
disproportionately low, nominal or no interest  distributions; (iv)  be 
entitled to  interest distributions, with  disproportionately  low,  nominal 
or  no  principal  distributions;(v) provide  for  distributions  of  accrued
interest  thereon  commencing  only following the occurrence  of certain 
events, such as the retirement of oneor more  other  classes  of  Certificates
of  such  Series;  (vi)  provide  for distributions of principal sequentially,
based on specified paymentschedules or other  methodologies; and/or  
(vii) provide for  distributions based  on a combination of  two  or more  
components  thereof with  one  or more  of the characteristics  described  
in this  paragraph,  to the  extent  of available funds, in  each case as  
described in the related  Prospectus Supplement.  Any such classes may include
classes of Offered Certificates. See "Description of the Certificates."

                                                       (Continued on next page)

THESE SECURITIES HAVE NOT BEEN APPROVED  OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE  COMMISSION  OR   ANY  STATE  SECURITIES  COMMISSION,  NOR  HAS  THE
SECURITIES AND EXCHANGE COMMISSION OR  ANY STATE SECURITIES COMMISSION PASSED
UPON  THE ACCURACY OR ADEQUACY  OF THIS PROSPECTUS  OR THE RELATED PROSPECTUS
SUPPLEMENT. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE. 
PROSPECTIVE  INVESTORS  SHOULD  REVIEW THE  INFORMATION  APPEARING  UNDER THE
CAPTION "RISK FACTORS" HEREIN AND SUCH INFORMATION AS MAY BE SET  FORTH UNDER
THE  CAPTION "RISK  FACTORS"  IN  THE  RELATED PROSPECTUS  SUPPLEMENT  BEFORE
PURCHASING ANY OFFERED CERTIFICATE. 

Prior to issuance there  will have been no market for the Certificates of any
Series and there can be no assurance that a  secondary market for any Offered
Certificates will develop or that, if it does develop, it will continue. This
Prospectus may not be used to consummate sales of the Offered Certificates of
any Series unless accompanied by the Prospectus Supplement for such Series. 
Offers of the  Offered Certificates may be made through one or more different
methods, including  offerings through  underwriters as  more fully  described
under  "Method  of  Distribution"  herein  and  in  the  related   Prospectus
Supplement.  

___________, 199__

     Principal   and  interest   with  respect   to   Certificates  will   be
distributable  monthly, quarterly, semi-annually  or at such  other intervals
and  on   the  dates   specified  in   the  related  Prospectus   Supplement.
Distributions on the  Certificates of any Series  will be made only  from the
assets of the related Trust Fund. 
 
     The Certificates of each Series will  not represent an obligation of  or
interest in the  Depositor, any Master Servicer, any Special  Servicer or any
of their respective affiliates, except to the limited extent described herein
and in  the related Prospectus  Supplement. Neither the Certificates  nor any
assets in  the  related Trust  Fund  will be  guaranteed  or insured  by  any
governmental  agency  or instrumentality  or  by  any  other  person,  unless
otherwise provided in  the related Prospectus Supplement. The  Assets in each
Trust Fund will be held in trust for the benefit of the holders of the 
related Series of Certificates pursuant to a Pooling and Servicing Agreement,
or a Trust Agreement, as more fully described herein. 
 
     The yield on each class of Certificates of a Series will be affected by,
among other things, the rate  of payment of principal (including prepayments,
repurchase and defaults) on the Mortgage Assets in the related Trust Fund and
the timing of receipt of such payments as described under the  caption "Yield
Considerations" herein and in the related Prospectus Supplement. A Trust Fund
may be subject to early  termination under the circumstances described herein
and in the related Prospectus Supplement. 
 
     If  so  provided in  the  related  Prospectus  Supplement, one  or  more
elections may be made to treat the related Trust Fund or a designated portion
thereof as a "real estate mortgage investment conduit" for federal income tax
purposes. See also "Certain Federal Income Tax Consequences" herein. 

                              TABLE OF CONTENTS


                                                                         Page
                                                                         ----

PROSPECTUS SUPPLEMENT . . . . . . . . . . . . . . . . . . . . . . . . . .   1

AVAILABLE INFORMATION . . . . . . . . . . . . . . . . . . . . . . . . . .   1

INCORPORATION OF CERTAIN INFORMATION BY REFERENCE . . . . . . . . . . . .   2

SUMMARY OF PROSPECTUS . . . . . . . . . . . . . . . . . . . . . . . . . .   4

RISK FACTORS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16

DESCRIPTION OF THE TRUST FUNDS  . . . . . . . . . . . . . . . . . . . . .  24

USE OF PROCEEDS . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31

YIELD CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . . . .  31

THE DEPOSITOR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36

DESCRIPTION OF THE CERTIFICATES . . . . . . . . . . . . . . . . . . . . .  36

DESCRIPTION OF THE AGREEMENTS . . . . . . . . . . . . . . . . . . . . . .  45

DESCRIPTION OF CREDIT SUPPORT . . . . . . . . . . . . . . . . . . . . . .  63

CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS AND THE LEASES  . . . . . . .  65

CERTAIN FEDERAL INCOME TAX CONSEQUENCES . . . . . . . . . . . . . . . . .  83

STATE TAX CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . . 111

ERISA CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . . . . 111

LEGAL INVESTMENT  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 114

PLAN OF DISTRIBUTION  . . . . . . . . . . . . . . . . . . . . . . . . . . 115

LEGAL MATTERS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 116

FINANCIAL INFORMATION . . . . . . . . . . . . . . . . . . . . . . . . . . 116

RATING  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 117

INDEX OF PRINCIPAL DEFINITIONS  . . . . . . . . . . . . . . . . . . . . . 118


     Until 90 days after the date of each Prospectus Supplement, all  dealers
effecting transactions in the Offered Certificates covered by such Prospectus
Supplement, whether or not participating  in the distribution thereof, may be
required to deliver  such Prospectus Supplement and this  Prospectus. This is
in  addition  to  the  obligation of  dealers  to  deliver  a  Prospectus and
Prospectus Supplement when  acting as underwriters and with  respect to their
unsold allotments or subscriptions. 
 
     No person has  been authorized to  give any information  or to make  any
representations  other  than  those  contained in  this  Prospectus  and  any
Prospectus  Supplement  with respect  hereto  and,  if  given or  made,  such
information or representations  must not be relied upon.  This Prospectus and
any Prospectus Supplement with respect  hereto do not constitute an  offer to
sell or a  solicitation of  an offer  to buy  any securities  other than  the
Offered Certificates or an offer of the Offered Certificates to any person in
any state or  other jurisdiction in which  such offer would be  unlawful. The
delivery of  this Prospectus  at  any time  does not  imply that  information
herein is  correct as of  any time  subsequent to its  date; however,  if any
material  change  occurs while  this  Prospectus  is required  by  law to  be
delivered, this Prospectus will be amended or supplemented accordingly. 
 

                            PROSPECTUS SUPPLEMENT
 
     As  more   particularly  described  herein,  the  Prospectus  Supplement
relating to the Offered Certificates of each Series will, among other things,
set  forth  with  respect  to   such  Certificates,  as  appropriate:  (i)  a
description of the  class or classes of Certificates,  the payment provisions
with  respect to  each such  class  and the  Pass-Through Rate  or  method of
determining the Pass-Through Rate with respect  to each such class; (ii)  the
aggregate principal  amount and  distribution dates  relating to  such Series
and, if  applicable, the initial  and final scheduled distribution  dates for
each class;  (iii) information as  to the assets  comprising the  Trust Fund,
including  the  general  characteristics  of  the  assets  included  therein,
including the Mortgage Assets and any Credit Support and Cash Flow Agreements
(with respect to the  Certificates of any Series,  the "Trust Assets");  (iv)
the circumstances, if any, under which the Trust Fund may be subject to early
termination; (v)  additional  information  with  respect  to  the  method  of
distribution of such  Certificates; (vi) whether one or  more REMIC elections
will be made and designation of the regular interests and residual interests;
(vii) the aggregate original percentage  ownership interest in the Trust Fund
to be evidenced by  each class of Certificates; (viii) information  as to any
Master  Servicer, any  Special  Servicer (or  provision  for the  appointment
thereof) and  the Trustee, as  applicable; (ix) information as  to the nature
and extent of subordination with respect to any class of Certificates that is
subordinate  in right  of payment to  any other  class; and (x)  whether such
Certificates will be initially issued in definitive or book-entry form. 
 

                            AVAILABLE INFORMATION
 
     The Depositor has filed with the Securities and Exchange Commission (the
"Commission")  a Registration  Statement (of  which this  Prospectus forms  a
part) under  the Securities  Act of  1933, as  amended, with  respect to  the
Offered  Certificates. This Prospectus and the Prospectus Supplement relating
to each Series of Certificates contain summaries of the material terms of the
documents referred  to herein  and therein,  but do  not contain  all of  the
information set forth in the Registration Statement pursuant to the rules and
regulations of the Commission. For  further information, reference is made to
such  Registration  Statement  and the  exhibits  thereto.  Such Registration
Statement and exhibits can be inspected and copied at prescribed rates at the
public  reference  facilities maintained  by  the  Commission at  its  Public
Reference Section, 450  Fifth Street, N.W, Washington, D.C. 20549, and at its
Regional  Offices located  as  follows:  Chicago  Regional  Office,  Citicorp
Center, 500 West 
Madison Street, Chicago, Illinois 60661;  and New York Regional Office, Seven
World Trade Center, New York, New York  10048. The Commission maintains a Web
site  at  http://www.sec.gov  containing   reports,  proxy  and   information
statements  and other information  regarding registrants,  including Imperial
Credit Commercial  Mortgage Acceptance Corporation, that  file electronically
with the Commission.  

     To the  extent described in  the related Prospectus Supplement,  some or
all of the  Mortgage Loans may  be secured by  an assignment of  the lessors'
(i.e.,  the related  Mortgagors')  rights in  one  or  more leases  (each,  a
"Lease") on the related Mortgaged Property. Unless otherwise specified in the
related  Prospectus  Supplement,  no Series  of  Certificates  will represent
interests in  or obligations of any lessee (each,  a "Lessee") under a Lease.
If indicated,  however, in the  Prospectus Supplement  for a given  Series, a
significant  or the  sole source of  payments on  the Mortgage Loans  in such
Series, and, therefore, of distributions on such Certificates, will be rental
payments  due   from  specified   Lessees  under   the  Leases,  under   such
circumstances,  prospective investors in  the related Series  of Certificates
may wish to  consider publicly available information, if  any, concerning the
Lessees. Reference  should be made  to the related Prospectus  Supplement for
information concerning the  Lessees and whether any such  Lessees are subject
to  the periodic  reporting requirements  of the  Securities Exchange  Act of
1934, as amended. 
 
     A Master Servicer  or the Trustee will be required to mail to holders of
Definitive Certificates (as defined herein) of each Series periodic unaudited
reports  concerning  the related  Trust  Fund.  Unless and  until  Definitive
Certificates  are  issued,  or  unless  otherwise  provided  in  the  related
Prospectus Supplement,  such reports  will be sent  on behalf of  the related
Trust Fund to Cede & Co. ("Cede"), as nominee of The Depository Trust Company
("DTC") and  registered holder of  the Offered Certificates, pursuant  to the
applicable Agreement. Such reports may  be available to Beneficial Owners (as
defined  herein) in  the Certificates  upon request  to their  respective DTC
Participants or Indirect  Participants (as defined herein).  See "Description
of  the Certificates-Reports to  Certificateholders" and "Description  of the
Agreements-Evidence as to Compliance." 
 
     The Depositor will  file or cause to  be filed with the  Commission such
periodic reports with  respect to each Trust  Fund as are required  under the
Securities Exchange  Act of  1934, as amended  (the "Exchange Act"),  and the
rules  and regulations  of the  Commission thereunder,  for so  long as  such
reports  are  required  to  be  filed.  Because  of  the  limited  number  of
Certificateholders expected for each series, the Depositor anticipates that a
significant  portion of  such  reporting  requirements  will  be  permanently
suspended following the first fiscal year for the related Trust Fund. 
 

              INCORPORATION OF CERTAIN INFORMATION BY REFERENCE
 
     There  are incorporated  herein by reference  all documents  and reports
filed or  caused to be  filed by the Depositor  with respect to  a Trust Fund
pursuant to Section 13(a), 13(c), 14  or 15(d) of the Exchange Act, prior  to
the termination of an  offering of Offered Certificates  evidencing interests
therein. The Depositor will provide or cause to be provided without charge to
each  person to  whom this  Prospectus  is delivered  in connection  with the
offering of one or more classes of Offered Certificates, a copy of any or all
documents or reports incorporated  herein by reference, in  each case to  the
extent such  documents or reports  relate to one or  more of such  classes of
such Offered Certificates, other than  the exhibits to such documents (unless
such exhibits  are specifically incorporated by reference in such documents).
Requests to the Depositor should be directed in writing 
to  Imperial   Credit  Commercial  Mortgage  Acceptance   Corporation,  23550
Hawthorne  Boulevard, Building One, Torrance, CA 90505, Attention: Secretary.
The Depositor has  determined that its financial statements  are not material
to the offering of any Offered Certificates. 

                            SUMMARY OF PROSPECTUS

     The following summary  of certain pertinent information is  qualified in
its  entirety  by  reference  to  the  more  detailed  information  appearing
elsewhere in this Prospectus and by reference to the information with respect
to  each Series of Certificates contained  in the Prospectus Supplement to be
prepared  and delivered in  connection with the  offering of such  Series. An
Index of Principal Definitions is included at the end of this Prospectus.  

Title of Certificates         Mortgage Pass-Through Certificates, issuable in
                              Series (the "Certificates").

Depositor      Imperial Credit Commercial Mortgage Acceptance Corporation, an
               indirect wholly-owned subsidiary of Southern Pacific  Thrift &
               Loan Association. See "The Depositor." 

Master Servicer          The master servicer (the "Master Servicer"), if any,
                         for each  Series of  Certificates, which  may be  an
                         affiliate of  the Depositor,  will be  named in  the
                         related Prospectus  Supplement. See  "Description of
                         the   Agreements-Collection   and   Other  Servicing
                         Procedures." 
 
Special Servicer         The  special servicer  (the "Special  Servicer"), if
                         any, for each  Series of Certificates, which  may be
                         an affiliate of the Depositor, will be named, or the
                         circumstances  in accordance  with  which a  Special
                         Servicer will be appointed will be described, in the
                         related Prospectus  Supplement. See  "Description of
                         the Agreements-Special Servicers." 
 
Trustee        The  trustee (the "Trustee")  for each Series  of Certificates
               will  be named  in  the  related  Prospectus  Supplement.  See
               "Description of the Agreements-The Trustee." 
 
The Trust Assets         Each Series of  Certificates will  represent in  the
                         aggregate the  entire beneficial  ownership interest
                         in a Trust Fund consisting primarily of:  

(a) Mortgage Assets      The Mortgage Assets  with respect to each  Series of
                         Certificates will  consist of a  pool of multifamily
                         and/or  commercial   mortgage  loans   and  mortgage
                         participations (collectively, the  "Mortgage Loans")
                         and  mortgage  pass-through  certificates  or  other
                         mortgage-backed securities  evidencing interests  in
                         or  secured  by  Mortgage Loans  (collectively,  the
                         "CMBS") or a combination of Mortgage Loans and CMBS.
                         The Mortgage Loans will not be guaranteed or insured
                         by the Depositor  or  any  of  its  affiliates  or,  
          unless  otherwise provided in the  Prospectus Supplement, by any  
          governmental agency or instrumentality or  other person. The CMBS 
          may  be guaranteed or insured by  an affiliate  of the Depositor,  
          the Federal  Home Loan Mortgage Corporation,  the Federal  National
          Mortgage  Association, the Government National  Mortgage 
          Association, or any  other person specified   in   the  
          related   Prospectus   Supplement.   As  more
          specifically described herein,  the Mortgage Loans will  be secured
          by first or  junior liens on, or security  interests in, properties
          consisting of (i) residential properties consisting of five or more
          rental  or cooperatively  owned  dwelling units  (the  "Multifamily
          Properties")  or (ii) office  buildings, retail centers,  hotels or
          motels,  nursing  homes,  congregate  care  facilities,  industrial
          properties, mini-warehouse  facilities or  self-storage facilities,
          mobile  home   parks,  mixed  use  or  other  types  of  commercial
          properties  (the  "Commercial  Properties").  The  term  "Mortgaged
          Properties"  shall refer  to Multifamily  Properties or  Commercial
          Properties, or both. 
 
          To the extent  described in the related Prospectus Supplement, some
          or all of the Mortgage Loans  may also be secured by an  assignment
          of one  or more  leases (each, a  "Lease") of  one or  more lessees
          (each,  a "Lessee") of  all or a  portion of the  related Mortgaged
          Properties. Unless  otherwise specified  in the  related Prospectus
          Supplement, a significant or the sole source of payments on certain
          Commercial Loans (as  defined herein) will  be the rental  payments
          due  under specified Leases. In certain circumstances, with respect
          to  Commercial Properties, the material terms and conditions of the
          related  Leases  may   be  set  forth  in  the  related  Prospectus
          Supplement.  See   "Description   of   the   Trust   Funds-Mortgage
          Loans-Leases" and "Risk Factors-Limited Assets" herein. 
 
          The Mortgaged  Properties may be  located in or outside  the United
          States. All  Mortgage Loans  will have  been originated  by persons
          other than  the Depositor, and  all Mortgage Assets will  have been
          purchased  or otherwise acquired, either directly or indirectly, by
          the Depositor  on or  before the  date of  initial issuance  of the
          related Series  of Certificates. The related  Prospectus Supplement
          will indicate if any such persons are affiliates of the Depositor. 

          Each Mortgage Loan  may provide for no  accrual of interest or  for
          accrual  of interest  thereon  at  an  interest rate  (a  "Mortgage
          Interest Rate") that is  fixed over its  term or that adjusts  from
          time to  time, or is partially fixed and partially floating or that
          may be converted from a floating to a fixed Mortgage Interest Rate,
          or from a  fixed to a floating Mortgage Interest Rate, from time to
          time at the Mortgagor's election, in each case  as described in the
          related Prospectus Supplement. The floating Mortgage Interest Rates
          on  the Mortgage Loans in a Trust Fund  may be based on one or more
          indices. Each Mortgage Loan may  provide for scheduled payments  to
          maturity,  payments that  adjust from time  to time  to accommodate
          changes in the Mortgage Interest  Rate or to reflect the occurrence
          of certain  events, and  may provide  for negative  amortization or
          accelerated amortization, in each case as  described in the related
          Prospectus Supplement. Each  Mortgage Loan may be  fully amortizing
          or require a balloon  payment due on its  stated maturity date,  in
          each  case as described in  the related Prospectus Supplement. Each
          Mortgage Loan  may contain  prohibitions on  prepayment or  require
          payment of a  premium or a yield maintenance  penalty in connection
          with  a  prepayment, in  each  case  as  described in  the  related
          Prospectus  Supplement. The Mortgage Loans may provide for payments
          of principal,  interest or both,  on due dates that  occur monthly,
          quarterly, semi-annually or at such other  interval as is specified
          in the related Prospectus Supplement. See "Description of the Trust
          Funds-Assets." 
 
(b) Collection Accounts       Each  Trust  Fund  will  include  one  or  more
                              accounts established  and maintained  on behalf
                              of the Certificateholders into which the person
                              or persons designated in the related Prospectus
                              Supplement will, to the extent described herein
                              and in such Prospectus  Supplement, deposit all
                              payments and  collections received  or advanced
                              with respect  to the Mortgage Assets  and other
                              assets in the  Trust Fund. Such an  account may
                              be  maintained  as  an interest  bearing  or  a
                              non-interest  bearing account,  and funds  held
                              therein  may be  held as  cash  or invested  in
                              certain     short-term,    investment     grade
                              obligations,  in each case  as described in the
                              related Prospectus Supplement. See "Description
                              of  the  Agreements- Distribution  Account  and
                              Other Collection Accounts." 
 
(c) Credit Support       If so provided in the related Prospectus Supplement,
                         partial or full  protection against certain defaults
                         and losses  on the  Mortgage Assets  in the  related
                         Trust Fund may be provided to one or more classes of
                         Certificates  of the related  Series in the  form of
                         subordination  of  one  or  more  other  classes  of
                         Certificates of such Series, which other classes may
                         include one or more classes of Offered Certificates,
                         or  by one  or more other  types of  credit support,
                         such  as  a  letter  of  credit,  insurance  policy,
                         guarantee,  reserve fund  or another type  of credit
                         support, or a combination thereof (any such coverage
                         with  respect  to  the Certificates  of  any Series,
                         "Credit Support"). The amount and types of coverage,
                         the  identification  of  the  entity  providing  the
                         coverage  (if  applicable) and  related  information
                         with respect to each type of Credit Support, if any,
                         will be described in the Prospectus Supplement for a
                         Series  of Certificates.  The Prospectus  Supplement
                         for  any   Series  of  Certificates   evidencing  an
                         interest in  a Trust  Fund that  includes CMBS  will
                         describe any similar  forms of  credit support  that
                         are provided by or with  respect to, or are included
                         as part of the trust fund  evidenced by or providing
                         security for,  such CMBS.  See "Risk  Factors-Credit
                         Support  Limitations"  and  "Description  of  Credit
                         Support." 
 
(d) Cash Flow Agreements      If  so  provided   in  the  related  Prospectus
                              Supplement,   the   Trust  Fund   may   include
                              guaranteed  investment  contracts  pursuant  to
                              which  moneys held  in the  funds and  accounts
                              established  for  the  related  Series will  be
                              invested at  a specified  rate. The  Trust Fund
                              may also include certain other agreements, such
                              as interest rate  exchange agreements, interest
                              rate cap or floor agreements, currency exchange
                              agreements  or similar  agreements provided  to
                              reduce the effects of interest rate or currency
                              exchange  rate  fluctuations  on  the  Mortgage
                              Assets of one or  more classes of Certificates.
                              The  principal  terms  of  any such  guaranteed
                              investment  contract  or other  agreement  (any
                              such  agreement,  a   "Cash  Flow  Agreement"),
                              including,   without   limitation,   provisions
                              relating to  the timing,  manner and  amount of
                              payments thereunder and  provisions relating to
                              the termination thereof,  will be described  in
                              the  Prospectus  Supplement   for  the  related
                              Series.  In  addition, the  related  Prospectus
                              Supplement  will  provide  certain  information
                              with respect to the obligor under any such Cash
                              Flow Agreement. The Prospectus 
          Supplement for any Series of Certificates evidencing an interest in
          a  Trust  Fund that  includes  CMBS  will  describe any  cash  flow
          agreements that are included as part of the trust fund evidenced by
          or providing security for such  CMBS. See "Description of the Trust
          Funds-Cash Flow Agreements." 

Description of Certificates        Each Series of  Certificates evidencing an
                                   interest  in  a Trust  Fund  that includes
                                   Mortgage Loans as part of  its assets will
                                   be  issued  pursuant   to  a  pooling  and
                                   servicing  agreement, and  each Series  of
                                   Certificates evidencing  an interest  in a
                                   Trust Fund that  does not include Mortgage
                                   Loans will  be issued pursuant to  a trust
                                   agreement.  The  Mortgage Loans  shall  be
                                   serviced   pursuant  to   a  pooling   and
                                   servicing  agreement.  Pooling  and  trust
                                   agreements are  referred to herein  as the
                                   "Agreements." Each Series  of Certificates
                                   will  include  one or  more  classes. Each
                                   Series  of  Certificates   (including  any
                                   class or  classes of Certificates  of such
                                   Series not offered  hereby) will represent
                                   in  the  aggregate the  entire  beneficial
                                   ownership interest in the Trust Fund. Each
                                   class of Certificates  (other than certain
                                   Stripped Interest Certificates, as defined
                                   below) will have a stated principal amount
                                   (a "Certificate Balance")  and (other than
                                   certain  Stripped Principal  Certificates,
                                   as  defined below),  will accrue  interest
                                   thereon  based  on  a  fixed, variable  or
                                   floating  interest  rate  (a "Pass-Through
                                   Rate"). The related  Prospectus Supplement
                                   will specify  the Certificate  Balance, if
                                   any, and  the Pass-Through  Rate, if  any,
                                   for each class of Certificates or, in  the
                                   case   of    a   variable    or   floating
                                   Pass-Through   Rate,   the    method   for
                                   determining the Pass-Through Rate. 
 
Distributions on Certificates      Each Series  of Certificates  will consist
                                   of  one or  more  classes of  Certificates
                                   that may  (i) provide for  the accrual  of
                                   interest thereon based  on fixed, variable
                                   or   floating   rates;  (ii)   be   senior
                                   (collectively,  "Senior  Certificates") or
                                   subordinate   (collectively,  "Subordinate
                                   Certificates")  to   one  or   more  other
                                   classes  of  Certificates  in  respect  of
                                   certain distributions on the Certificates;
                                   (iii)    be    entitled    to    principal
                                   distributions,   with   disproportionately
                                   low, nominal or  no interest distributions
                                   (collectively,     "Stripped     Principal
                                   Certificates");   (iv)   be   entitled  to
                                   interest        distributions,        with
                                   disproportionately  low,  nominal   or  no
                                   principal   distributions   (collectively,
                                   "Stripped  Interest   Certificates");  (v)
                                   provide for distributions of accrued 
          interest  thereon  commencing  only  following  the  occurrence  of
          certain events, such as the retirement of one or more other classes
          of   Certificates   of   such   Series   (collectively,    "Accrual
          Certificates");  (vi)   provide  for  distributions   of  principal
          sequentially,  based  on  specified  payment   schedules  or  other
          methodologies;  and/or (vii) provide  for distributions based  on a
          combination of two or more  components thereof with one or more  of
          the  characteristics  described  in  this  paragraph,  including  a
          Stripped Principal  Certificate component and  a Stripped  Interest
          Certificate  component, to the  extent of available  funds, in each
          case  as described  in  the  related  Prospectus  Supplement.  With
          respect to  Certificates with  two or  more components,  references
          herein  to Certificate  Balance, notional  amount  and Pass-Through
          Rate refer  to the principal  balance, if any, notional  amount, if
          any, and the Pass-Through Rate, if any, for any such component. 
 
          The Certificates will not be guaranteed or insured by the Depositor
          or  any   of  its  affiliates,   by  any  governmental   agency  or
          instrumentality or by  any other person, unless  otherwise provided
          in  the related  Prospectus Supplement.  See  "Risk Factors-Limited
          Assets" and "Description of the Certificates." 
 
(a) Interest        Interest  on each  class  of Offered  Certificates (other
                    than Stripped Principal Certificates and certain  classes
                    of  Stripped Interest  Certificates) of each  Series will
                    accrue  at  the  applicable  Pass-Through   Rate  on  the
                    outstanding  Certificate  Balance  thereof  and  will  be
                    distributed  to  Certificateholders  as provided  in  the
                    related  Prospectus  Supplement  (each  of the  specified
                    dates   on  which  distributions   are  to  be   made,  a
                    "Distribution  Date").  Distributions   with  respect  to
                    interest on Stripped Interest Certificates may be made on
                    each Distribution Date on the  basis of a notional amount
                    as  described  in   the  related  Prospectus  Supplement.
                    Distributions of  interest with  respect to  one or  more
                    classes of Certificates may  be reduced to the extent  of
                    certain   delinquencies,   losses,   prepayment  interest
                    shortfalls, and other contingencies  described herein and
                    in the related Prospectus Supplement. Stripped  Principal
                    Certificates with  no stated Pass-Through  Rate will  not
                    accrue  interest.  See  "Risk   Factors-Average  Life  of
                    Certificates;      Prepayments;      Yields,"      "Yield
                    Considerations" and "Description of the Certificates-
                    Distributions of Interest on the Certificates." 
 
(b) Principal       The  Certificates of each  Series initially will  have an
                    aggregate  Certificate   Balance  no  greater   than  the
                    outstanding principal balance  of the Mortgage Assets  as
                    of,  unless the  related  Prospectus Supplement  provides
                    otherwise, the close of business  on the first day of the
                    month  of  formation  of  the  related  Trust  Fund  (the
                    "Cut-off Date"), after application of scheduled  payments
                    due on or before such  date, whether or not received. The
                    Certificate  Balance  of a  Certificate  outstanding from
                    time  to  time  represents the  maximum  amount  that the
                    holder  thereof is then entitled to receive in respect of
                    principal  from future  cash flow  on the  assets  in the
                    related  Trust Fund.  Unless  otherwise  provided in  the
                    related Prospectus Supplement, distributions of principal
                    will be  made on each  Distribution Date to the  class or
                    classes  of  Certificates  entitled  thereto  until   the
                    Certificate  Balances  of  such  Certificates  have  been
                    reduced  to  zero.  Unless  otherwise  specified  in  the
                    related Prospectus Supplement, distributions of principal
                    of any class of  Certificates will be made on a  pro rata
                    basis among all  of the Certificates of such  class or by
                    random selection, as described  in the related Prospectus
                    Supplement  or  otherwise   established  by  the  related
                    Trustee.   Stripped   Interest   Certificates   with   no
                    Certificate  Balance will  not  receive distributions  in
                    respect   of   principal.   See   "Description   of   the
                    Certificates-Distributions    of    Principal    of   the
                    Certificates." 
 
Advances       Unless   otherwise   provided   in   the  related   Prospectus
               Supplement, the Master Servicer or the Special Servicer (each,
               a "Servicer")  will  be obligated  as  part of  its  servicing
               responsibilities to  make  certain advances  with  respect  to
               delinquent scheduled payments on the Whole Loans in such Trust
               Fund which  it deems  recoverable. Any  such advances  will be
               made under and subject to any determinations or conditions set
               forth  in  the  related  Prospectus  Supplement.  Neither  the
               Depositor   nor  any   of  its   affiliates   will  have   any
               responsibility  to  make  such advances.  Advances  made  by a
               Servicer are reimbursable generally from subsequent recoveries
               in respect  of such  Whole Loans and  otherwise to  the extent
               described  herein and in the related Prospectus Supplement. If
               and to  the extent provided  in the Prospectus  Supplement for
               any "Series," each Servicer will be entitled  to receive 
               interest on its  outstanding advances, payable  from amounts
               in the  related Trust  Fund.  The Prospectus Supplement for 
               any Series of Certificates evidencing an interest in
          a Trust  Fund that  includes CMBS will  describe any  corresponding
          advancing obligation of  any person in  connection with such  CMBS.
          See  "Description  of  the  Certificates-Advances  in  Respect   of
          Delinquencies." 
 
Termination         If so specified  in the related Prospectus  Supplement, a
                    Series of Certificates  may be subject to  optional early
                    termination through the repurchase of the Mortgage Assets
                    in the related Trust Fund by the party specified therein,
                    under  the  circumstances  and in  the  manner  set forth
                    therein.  If  so  provided   in  the  related  Prospectus
                    Supplement, upon the reduction of the Certificate Balance
                    of a  specified  class or  classes of  Certificates by  a
                    specified  percentage or  amount or on  and after  a date
                    specified  in  such  Prospectus  Supplement,  the   party
                    specified therein will  solicit bids for the  purchase of
                    all  of the Mortgage  Assets of the  Trust Fund, or  of a
                    sufficient portion of such Mortgage Assets to retire such
                    class or classes,  or purchase such Mortgage Assets  at a
                    price  set forth in the related Prospectus Supplement. In
                    addition,  if  so  provided  in  the  related  Prospectus
                    Supplement,  certain  classes   of  Certificates  may  be
                    purchased subject to similar conditions. See "Description
                    of the Certificates-Termination." 
 
Registration of Certificates       If so provided  in the related  Prospectus
                                   Supplement,  one or  more  classes of  the
                                   Offered  Certificates  will  initially  be
                                   represented  by one  or more  Certificates
                                   registered in the  name of Cede &  Co., as
                                   the nominee of DTC. No person acquiring an
                                   interest   in   Offered   Certificates  so
                                   registered will  be entitled to  receive a
                                   definitive  certificate representing  such
                                   person's interest except in the event that
                                   definitive certificates  are issued  under
                                   the   limited    circumstances   described
                                   herein.   See   "Risk   Factors-Book-Entry
                                   Registration"  and  "Description   of  the
                                   Certificates-Book-Entry  Registration  and
                                   Definitive Certificates." 
 
Tax Status of the Certificates          The Certificates of  each Series will
                                        constitute   either   (i)    "regular
                                        interests"       ("REMIC      Regular
                                        Certificates")      or      "residual
                                        interests"      ("REMIC      Residual
                                        Certificates")   in   a   Trust  Fund
                                        treated  as  a real  estate  mortgage
                                        investment  conduit  ("REMIC")  under
                                        Sections  860A  through 860G  of  the
                                        Code, or (ii) interests ("Grantor 
          Trust Certificates")  in a  Trust Fund treated  as a  grantor trust
          under applicable provisions of the Code. 

          The Certificates will be treated  as (i) "loans" within the meaning
          of the  assets described in section 7701(a)(19)(C)  of the Internal
          Revenue Code of 1986, as amended (the "Code") and (ii) "real estate
          assets" within the meaning of  section 856(c)(5)(A) of the Code, in
          each case to the extent described herein and in the Prospectus. See
          "Certain  Federal  Income  Tax  Consequences"  herein  and  in  the
          Prospectus. 

(a) REMIC      REMIC Regular Certificates  generally will be treated  as debt
               obligations of  the applicable  REMIC for  federal income  tax
               purposes.  Certain REMIC  Regular  Certificates may  be issued
               with  original issue discount for federal income tax purposes.
               See   "Certain  Federal   Income  Tax  Consequences"   in  the
               Prospectus Supplement. 
 
(b) Grantor Trust        If  no  election is  made  to treat  the  Trust Fund
                         relating to a Series of Certificates as a REMIC, the
                         Trust Fund will be classified as a grantor trust and
                         not as an  association taxable as a  corporation for
                         federal income  tax purposes, and  therefore holders
                         of Certificates  will be  treated as  the owners  of
                         undivided  pro rata interest in the Mortgage Pool or
                         pool of  securities and any other assets held by the
                         Trust Fund. 
 
          Investors are advised  to consult their tax advisors  and to review
          "Certain Federal Income Tax Consequences" herein and in the related
          Prospectus Supplement. 
 
 
ERISA Considerations          A  fiduciary  of  any   employee  benefit  plan
                              subject to  Title I of  the Employee Retirement
                              Income  Security   Act  of  1974,   as  amended
                              ("ERISA"), or Section  4975 of the  Code should
                              carefully review  with its  own legal  advisors
                              whether the purchase or holding of Certificates
                              could give rise to a transaction  prohibited or
                              otherwise  impermissible  under  ERISA  or  the
                              Code. See "ERISA Considerations."
 
Legal Investment         The  related  Prospectus   Supplement  will  specify
                         whether  the  Offered Certificates  will  constitute
                         "mortgage related  securities" for  purposes of  the
                         Secondary Mortgage  Market Enhancement Act  of 1984.
                         Investors whose  investment authority is  subject to
                         legal 
          restrictions should consult  their own legal advisors  to determine
          whether  and to  what extent  the  Offered Certificates  constitute
          legal investments  for them. See  "Legal Investment" herein  and in
          the related Prospectus Supplement.  

Rating         At  the date  of issuance,  as to  each Series, each  class of
               Offered Certificates will  be rated not lower  than investment
               grade  by one or more nationally recognized statistical rating
               agencies (each, a "Rating Agency"). See "Rating" herein and in
               the related Prospectus Supplement.  

          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. 

                                 RISK FACTORS
 
     Investors should  consider, in connection  with the purchase  of Offered
Certificates, among  other things,  the following  factors and  certain other
factors as  may be  set forth  in "Risk  Factors" in  the related  Prospectus
Supplement. 
 
LIMITED LIQUIDITY

     There can be no  assurance that a secondary market  for the Certificates
of any  Series will  develop or,  if it  does develop,  that it will  provide
holders with liquidity  of investment or will continue  while Certificates of
such Series  remain outstanding. Any  such secondary market may  provide less
liquidity to  investors than any comparable market  for securities evidencing
interests in single  family mortgage loans. The market  value of Certificates
will fluctuate  with changes in  prevailing rates of  interest. Consequently,
sale of Certificates by a holder in any secondary market that may develop may
be  at a discount from 100% of their original principal balance or from their
purchase  price. Furthermore,  secondary  market  purchasers  may  look  only
hereto,  to  the  related  Prospectus   Supplement  and  to  the  reports  to
Certificateholders delivered pursuant  to the related Agreement  as described
herein   under  the  heading  "Description  of  the  Certificates-Reports  to
Certificateholders," "-Book-Entry  Registration and  Definitive Certificates"
and "Description of the Agreements-Evidence as to Compliance" for information
concerning the Certificates. Except to the extent described herein and in the
related  Prospectus Supplement,  Certificateholders  will have  no redemption
rights  and the  Certificates  are  subject to  early  retirement only  under
certain  specified  circumstances   described  herein  and  in   the  related
Prospectus Supplement. See "Description of the Certificates-Termination." 
 
LIMITED ASSETS
 
     The Certificates will  not represent an interest in or obligation of the
Depositor, any  Servicer, or  any of their  affiliates. The  only obligations
with  respect  to  the  Certificates  or  the Mortgage  Assets  will  be  the
obligations  (if any)  of  the Depositor  (or, if  otherwise provided  in the
related  Prospectus Supplement, the  person identified therein  as the person
making certain representations  and warranties with  respect to the  Mortgage
Loans, as  applicable, the "Warrantying  Party") pursuant to  certain limited
representations and warranties made with respect to the Mortgage Loans. Since
certain representations and  warranties with respect  to the Mortgage  Assets
may have  been made  and/or  assigned in  connection with  transfers of  such
Mortgage Assets prior to the Closing Date, the rights  of the Trustee and the
Certificateholders with respect to such representations or warranties will be
limited to their rights as an assignee thereof. Unless otherwise specified in
the related Prospectus Supplement, none of the Depositor, any Servicer or any
affiliate thereof will have any obligation with respect to representations or
warranties  made by  any  other  entity. Unless  otherwise  specified in  the
related  Prospectus Supplement, neither  the Certificates nor  the underlying
Mortgage  Assets will be guaranteed or insured  by any governmental agency or
instrumentality,  or  by  the  Depositor,   any  Servicer  or  any  of  their
affiliates.  Proceeds of the  assets included in  the related  Trust Fund for
each Series of  Certificates (including the  Mortgage Assets and any  form of
credit  enhancement) will be the sole source of payments on the Certificates,
and there  will be no recourse  to the Depositor  or any other entity  in the
event that  such proceeds are  insufficient or otherwise unavailable  to make
all payments provided for under the Certificates. 
 
     Unless   otherwise  specified  in   the  related  Prospectus  Supplement
Certificateholders of  a Series will not  have any claim  against or security
interest in the Trust Funds  for any other Series. If the  related Trust Fund
is insufficient to  make payments on such Certificates, no  other assets will
be available  for payment  of  the  deficiency.  Additionally, certain amounts
remaining in certain funds or  accounts, including the Distribution  Account,
the Collection Account and REO Account and  any accounts maintained as Credit
Support,  may be  withdrawn under  certain  conditions, as  described in  the
related Prospectus Supplement. In the  event of such withdrawal, such amounts
will not be available  for future payment of principal of  or interest on the
Certificates. If so  provided in  the Prospectus Supplement  for a Series  of
Certificates consisting of  one or more classes of  Subordinate Certificates,
on  any  Distribution  Date  in respect  of  which  losses  or  shortfalls in
collections on the Trust Assets have been incurred, the amount of such losses
or shortfalls will  be borne first by one or more  classes of the Subordinate
Certificates, and, thereafter,  by the remaining  classes of Certificates  in
the priority  and manner  and subject  to the  limitations specified  in such
Prospectus Supplement.       

PREPAYMENTS AND EFFECT ON AVERAGE LIFE OF CERTIFICATES AND YIELDS

     Prepayments (including those caused by defaults)  on the Mortgage Assets
in  any Trust  Fund  generally will  result  in a  faster  rate of  principal
payments on one or more classes of the related Certificates than  if payments
on  such  Mortgage Assets  were  made as  scheduled.    Thus, the  prepayment
experience on the Mortgage Assets may  affect the average life of each  class
of related Certificates.  The rate of principal payments on pools of mortgage
loans varies between  pools and from time to time is  influenced by a variety
of economic, demographic, geographic,  social, tax, legal and other  factors.
There can be no assurance as to the rate of prepayment on the Mortgage Assets
in any  Trust Fund or  that the rate  of payments  will conform to  any model
described herein  or in  any Prospectus Supplement.   If  prevailing interest
rates fall significantly below the  interest rates on the applicable Mortgage
Assets,  principal prepayments  are likely  to be  higher than  if prevailing
rates remain at or above the rates borne by  the Mortgage Loans underlying or
comprising the Mortgage  Assets in any  Trust Fund.  As a result,  the actual
maturity of any class of  Certificates could occur significantly earlier than
expected.   A  Series of  Certificates may  include one  or  more classes  of
Certificates with  priorities of payment  and, as  a result, yields  on other
classes of Certificates, including  classes of Offered Certificates,  of such
Series may be more sensitive to prepayments on Mortgage Assets.  A Series  of
Certificates may include one or more classes offered at a significant premium
or discount.  Yields  on such classes of Certificates will  be sensitive, and
in some  cases extremely  sensitive, to prepayments  on Mortgage  Assets and,
where  the   amount  of  interest  payable   with  respect  to  a   class  is
disproportionately  high, as  compared to  the amount  of principal,  as with
certain classes  of Stripped Interest  Certificates, a holder might,  in some
prepayment  scenarios, fail to recoup  its original investment.   A Series of
Certificates  may  include one  or  more classes  of  Certificates, including
classes  of Offered Certificates, that provide  for distribution of principal
thereof from  amounts  attributable to  interest  accrued but  not  currently
distributable  on one  or  more classes  of  Accrual Certificates  and, as  a
result, yields on  such Certificates will be sensitive  to (a) the provisions
of  such Accrual  Certificates relating  to  the timing  of distributions  of
interest thereon and (b)  if such Accrual Certificates  accrue interest at  a
variable or  floating Pass-Through Rate,  changes in  such rate.   See "Yield
Considerations"   herein  and,if  applicable,   in  the   related  Prospectus
Supplement.

LIMITED NATURE OF RATINGS

     Any rating assigned by a Rating  Agency to a class of Certificates  will
reflect such Rating Agency's assessment solely of the likelihood that holders
of  Certificates  of   such  class  will  receive  payments   to  which  such
Certificateholders  are entitled  under the  related Agreement.   Such rating
will  not  constitute   an  assessment  of  the   likelihood  that  principal
prepayments  (including  those caused  by defaults)  on the  related Mortgage
Assets will be made, the degree to which the rate of such 
prepayments might differ  from that originally anticipated  or the likelihood
of early  optional termination of  the Series  of Certificates.   Such rating
will not address  the possibility that  prepayment at  higher or lower  rates
than anticipated by an investor may cause such investor to experience a lower
than anticipated  yield or  that an investor  purchasing a  Certificate at  a
significant premium might fail to recoup its initial investment under certain
prepayment  scenarios.  Each Prospectus Supplement  will identify any payment
to which holders  of Offered Certificates of the related  Series are entitled
that is not covered by the applicable rating.

     The  amount, type and nature of credit support, if any, established with
respect  to  a Series  of Certificates  will  be determined  on the  basis of
criteria established  by each  Rating Agency rating  classes of  such Series.
Such criteria are sometimes based upon an  actuarial analysis of the behavior
of  mortgage loans in a larger group.   Such analysis is often the basis upon
which each  Rating Agency  determines the amount  of credit  support required
with  respect to  each  such  class.   There  can be  no  assurance that  the
historical  data supporting  any  such  actuarial  analysis  will  accurately
reflect future  experience nor  any assurance  that the  data derived  from a
large pool of mortgage loans accurately predicts the delinquency, foreclosure
or loss experience of  any particular pool of Mortgage Assets.   No assurance
can be given  that values of any  Mortgaged Properties have remained  or will
remain at their  levels on the respective dates of origination of the related
Mortgage Loans.   Moreover, there is  no assurance that appreciation  of real
estate  values  generally  will  limit  loss  experiences  on  the  Mortgaged
Properties.  If the commercial or multifamily residential real estate markets
should  experience  an overall  decline  in  property  values such  that  the
outstanding principal balances of the Mortgage Loans underlying or comprising
the Mortgage Assets in a particular Trust Fund and any secondary financing on
the related Mortgaged Properties become equal to or greater than the value of
the Mortgaged Properties, the rates of delinquencies, foreclosures and losses
could  be  higher  than  those  now  generally experienced  by  institutional
lenders.   In  addition, adverse  economic conditions (which  may or  may not
affect real property values) may affect  the timely payment by Mortgagors  of
scheduled  payments of  principal and  interest  on the  Mortgage Loans  and,
accordingly, the rates of delinquencies, foreclosures and losses with respect
to any Trust Fund.   To the extent  that such losses  are not covered by  the
Credit Support, if any, described  in the related Prospectus Supplement, such
losses will be borne, at least in part, by the holders of one or more classes
of  the  Certificates of  the related  Series.   See  "Description  of Credit
Support" and "Rating".

RISKS ASSOCIATED WITH MORTGAGE LOANS AND MORTGAGED PROPERTIES

     Mortgage loans made with  respect to multifamily or  commercial property
may entail  risks of delinquency  and foreclosure, and  risks of loss  in the
event thereof,  that are  greater than similar  risks associated  with single
family  property.  See "Description of  the Trust Funds-Assets."  The ability
of a  Mortgagor  to repay  a  loan secured  by  an income-producing  property
typically  is  dependent  primarily  upon the  successful  operation  of such
property rather than any independent income or assets of the Mortgagor; thus,
the value  of an  income-producing property  is directly  related to  the net
operating income  derived from such property.  In  contrast, the ability of a
Mortgagor to repay a single family loan typically is dependent primarily upon
the Mortgagor's household income, rather than the capacity of the property to
produce income;  thus, other than  in geographical areas where  employment is
dependent upon a  particular employer or an industry,  the Mortgagor's income
tends not to reflect directly  the value of such property.  A  decline in the
net operating income of an  income-producing property will likely affect both
the performance of the related loan as well as the liquidation  value of such
property, whereas a decline in the  income of a Mortgagor on a single  family
property will  likely affect the performance of the  related loan but may not
affect the liquidation value 
of such property.  Moreover,  a decline in the value of a  Mortgaged Property
will increase  the risk  of loss  particularly with  respect  to any  related
junior Mortgage Loan.  See "-Junior Mortgage Loans."

     The  performance  of  a mortgage  loan  secured  by  an income-producing
property leased by the Mortgagor to tenants as well as the  liquidation value
of such property may be dependent upon  the business operated by such tenants
in connection  with such  property, the creditworthiness  of such  tenants or
both.  The risks associated with  such loans may  be offset by  the number of
tenants or, if applicable, a diversity of  types of business operated by such
tenants.

     It  is anticipated  that a  substantial  portion of  the Mortgage  Loans
included in  any Trust  Fund will  be nonrecourse  loans or  loans for  which
recourse may  be restricted or  unenforceable, as to  which, in the  event of
Mortgagor default, recourse may be had only against the specific property and
such  other  assets, if  any,  as have  been  pledged to  secure  the related
Mortgage  Loan.    With respect  to  those Mortgage  Loans  that  provide for
recourse against  the Mortgagor  and its  assets generally, there  can be  no
assurance that such recourse will ensure a recovery in respect of a defaulted
Mortgage Loan  greater than  the liquidation value  of the  related Mortgaged
Property.

     Further, the  concentration of  default, foreclosure  and loss  risks in
individual Mortgagors  or Mortgage  Loans in a  particular Trust Fund  or the
related  Mortgaged Properties  will generally  be greater  than for  pools of
single family  loans both because  the Mortgage Assets  in a Trust  Fund will
generally  consist of a  smaller number of  loans than would  a single family
pool  of comparable  aggregate unpaid  principal balance  and because  of the
higher principal  balance of individual Mortgage Loans.  Mortgage Assets in a
Trust Fund  may consist of only a single or  limited number of Mortgage Loans
and/or relate  to Leases  to only  a single  Lessee or  a  limited number  of
Lessees.

RISKS ASSOCIATED WITH COMMERCIAL LOANS AND LEASES

     If so  described in  the related  Prospectus Supplement,  each Mortgagor
under a Commercial Loan may be an entity created by the owner or purchaser of
the  related Commercial Property solely to  own or purchase such property, in
part to isolate the property  from the debts and liabilities of such owner or
purchaser.   Unless  otherwise  specified, each  such  Commercial  Loan  will
represent a  nonrecourse obligation of  the related Mortgagor secured  by the
lien of  the related Mortgage and the related  Lease Assignments.  Whether or
not  such loans are  recourse or nonrecourse obligations,  it is not expected
that  the  Mortgagors  will  have  any  significant  assets  other  than  the
Commercial  Properties and the related  Leases, which will  be pledged to the
Trustee under the related Agreement.   Therefore, the payment of amounts  due
on any such Commercial Loans, and,  consequently, the payment of principal of
and interest on the related Certificates, will  depend primarily or solely on
rental payments by the  Lessees.  Such rental payments will,  in turn, depend
on  continued occupancy  by, and/or  the creditworthiness  of, such  Lessees,
which in either case may be adversely affected by a general economic downturn
or an adverse change in their financial condition.  Moreover, to the extent a
Commercial Property was designed for the  needs of a specific type of  tenant
(e.g., a nursing home,  hotel or motel),  the value of  such property in  the
event of a default  by the Lessee or the early termination  of such Lease may
be adversely affected because  of difficulty in re-leasing the  property to a
suitable  substitute lessee  or, if  re-leasing to  such a substitute  is not
possible,  because of  the cost  of altering  the property  for another  more
marketable use.  As a result,  without the benefit of the Lessee's  continued
support  of the Commercial  Property, and absent  significant amortization of
the  Commercial  Loan,  if such  loan  is foreclosed  on  and  the Commercial
Property  liquidated following  a lease  default, the  net proceeds  might be
insufficient to  cover the outstanding  principal and interest owing  on such
loan,  thereby increasing  the risk  that  holders of  the Certificates  will
suffer some loss.

BALLOON PAYMENTS

     Certain of the  Mortgage Loans (the "Balloon Mortgage  Loans") as of the
Cut-off Date may  not be fully amortizing  over their terms to  maturity and,
thus, will require substantial principal payments (i.e., balloon payments) at
their stated  maturity.  Balloon Mortgage  Loans involve a greater  degree of
risk because the ability  of a Mortgagor to make a  balloon payment typically
will depend upon its ability either to timely refinance the loan or to timely
sell the  related  Mortgaged  Property.    The  ability  of  a  Mortgagor  to
accomplish either of  these goals will  be affected by  a number of  factors,
including the level  of available mortgage interest rates at the time of sale
or refinancing, the Mortgagor's equity in the related Mortgaged Property, the
financial condition  and operating history  of the Mortgagor and  the related
Mortgaged  Property, tax  laws, rent  control laws  (with respect  to certain
Multifamily  Properties and  mobile home  parks),  reimbursement rates  (with
respect  to certain  nursing  homes),  renewability  of  operating  licenses,
prevailing general  economic conditions and  the availability  of credit  for
commercial or multifamily real properties, as the case may be, generally.

JUNIOR MORTGAGE LOANS

     To the extent specified in the related Prospectus Supplement, certain of
the Mortgage Loans may be secured primarily by junior mortgages.  In the case
of liquidation,  Mortgage Loans secured  by junior mortgages are  entitled to
satisfaction from proceeds that remain from the sale of the related Mortgaged
Property  after the  mortgage loans senior  to such Mortgage  Loans have been
satisfied.  If there are not sufficient funds to satisfy such junior Mortgage
Loans and senior mortgage loans, such Mortgage  Loan would suffer a loss and,
accordingly,  one or  more  classes  of Certificates  would  bear such  loss.
Therefore,  any risks of  deficiencies associated  with first  Mortgage Loans
will be  greater  with  respect  to  junior  Mortgage  Loans.    See  "-Risks
Associated with Mortgage Loans and Mortgaged Properties."

OBLIGOR DEFAULT

     If  so specified  in  the  related Prospectus  Supplement,  in order  to
maximize recoveries  on defaulted Whole Loans, a Master Servicer or a Special
Servicer  will be  permitted  (within prescribed  parameters)  to extend  and
modify  Whole Loans that are in  default or as to  which a payment default is
imminent,including  in particular  with  respect  to  balloon payments.    In
addition, a Master Servicer or a  Special Servicer may receive a workout  fee
based  on receipts from  or proceeds  of such  Whole Loans.   While  any such
entity generally  will be  required to determine  that any such  extension or
modification is reasonably likely to produce  a greater recovery on a present
value basis than liquidation, there can be no assurance that such flexibility
with respect to extensions or modifications or  payment of a workout fee will
increase the present value of receipts  from or proceeds of Whole Loans  that
are in default  or as to which a payment default  is imminent.  Additionally,
if so specified in the related Prospectus Supplement, certain of the Mortgage
Loans included  in the Mortgage  Pool for a  Series may have been  subject to
workouts  or  similar  arrangements  following  periods  of  delinquency  and
default.

MORTGAGOR TYPE

     Mortgage Loans made to partnerships,  corporations or other entities may
entail  risks of loss from delinquency  and foreclosure that are greater than
those of Mortgage Loans made to individuals.  
The  Mortgagor's  sophistication and  form of  organization may  increase the
likelihood of protracted litigation or bankruptcy in default situations.

CREDIT SUPPORT LIMITATIONS

     The Prospectus Supplement for a Series of Certificates will describe any
Credit  Support  in the  related  Trust Fund,  which may  include  letters of
credit,  insurance policies,  guarantees,  reserve funds  or  other types  of
credit  support, or  combinations thereof.    Use of  Credit Support  will be
subject to the conditions and limitations described herein and in the related
Prospectus Supplement.  Moreover,  such  Credit  Support may  not  cover  all
potential losses  or risks; for example, Credit Support  may or may not cover
fraud or negligence by a mortgage loan originator or other parties.

     A  Series of Certificates may include one or more classes of Subordinate
Certificates (which may include Offered  Certificates), if so provided in the
related Prospectus Supplement.  Although  subordination is intended to reduce
the risk  to holders  of Senior Certificates  of delinquent  distributions or
ultimate losses, the amount of subordination will be limited  and may decline
under certain circumstances.   In addition, if  principal payments on one  or
more classes  of Certificates of a  Series are made  in a specified  order of
priority, any limits with respect to the aggregate amount of claims under any
related Credit  Support may be  exhausted before  the principal of  the lower
priority  classes of  Certificates of  such  Series has  been repaid.    As a
result, the  impact of significant losses and  shortfalls on the Trust Assets
may fall primarily upon those classes of Certificates having a lower priority
of payment.   Moreover, if  a form  of Credit  Support covers  more than  one
Series  of Certificates  (each, a "Covered  Trust"), holders  of Certificates
evidencing  an interest in a  Covered Trust will be  subject to the risk that
such Credit Support will be exhausted by the claims of other Covered Trusts.

     The  amount of  any applicable  Credit  Support supporting  one or  more
classes of Offered  Certificates, including the subordination of  one or more
classes  of  Certificates,  will  be  determined on  the  basis  of  criteria
established by each  Rating Agency rating such classes  of Certificates based
on  an  assumed level  of  defaults,  delinquencies,  other losses  or  other
factors.  There can, however, be no assurance that the loss experience on the
related Mortgage Assets will not exceed  such assumed levels.  See  "-Limited
Nature of  Ratings," "Description  of the  Certificates" and  "Description of
Credit Support."

     Regardless of  the form  of credit enhancement  provided, the  amount of
coverage will  be limited in  amount and  in most  cases will  be subject  to
periodic reduction  in accordance  with a  schedule or  formula.  In  certain
circumstances,  the Trustee  or  the  Master Servicer  will  be permitted  to
reduce,  terminate or substitute  all or a portion  of the credit enhancement
for any  Series of  Certificates, if the  applicable Rating  Agency indicates
that the  then-current rating thereof  will not be  adversely affected.   The
rating of any Series  of Certificates by any applicable Rating  Agency may be
lowered following the initial issuance thereof as a result of the downgrading
of the obligations of any applicable credit support provider, or as  a result
of  losses on  the  related Mortgage  Assets substantially  in excess  of the
levels contemplated by such Rating Agency  at the time of its initial  rating
analysis.  None of the Depositor, the Trustee, the Master Servicer or any  of
their affiliates will have any obligation to replace or supplement any credit
enhancement, or to take any other action to maintain any rating of any Series
of Certificates.

ENFORCEABILITY

     Mortgages may contain a due-on-sale  clause, which permits the lender to
accelerate  the  maturity  of  the  Mortgage Loan  if  the  Mortgagor  sells,
transfers or conveys the  related Mortgaged Property or  its interest in  the
Mortgaged Property.  Mortgages  may also include a  debt-acceleration clause,
which  permits  the  lender  to  accelerate  the  debt  upon  a  monetary  or
non-monetary  default  of   the  Mortgagor.    Such  clauses   are  generally
enforceable subject  to certain exceptions.   The courts  of all states  will
enforce clauses providing for acceleration in the event of a material payment
default.  The equity courts of any state, however, may refuse the foreclosure
of a mortgage or deed of trust when an acceleration of the indebtedness would
be inequitable or  unjust or the circumstances would  render the acceleration
unconscionable.

     If so specified in the related Prospectus Supplement, the Mortgage Loans
will be secured  by an assignment of  leases and rents pursuant to  which the
Mortgagor typically assigns  its right, title and interest  as landlord under
the leases on the related Mortgaged Property and the income derived therefrom
to  the lender  as  further security  for  the related  Mortgage  Loan, while
retaining a license to collect rents for so long as there is  no default.  In
the event  the Mortgagor defaults, the  license terminates and the  lender is
entitled to collect rents.   Such assignments are typically not  perfected as
security interests prior to actual possession of  the cash flows.  Some state
laws may require that  the lender take  possession of the Mortgaged  Property
and obtain a judicial appointment  of a receiver before becoming  entitled to
collect the rents.   In  addition, if bankruptcy  or similar proceedings  are
commenced by or  in respect of the Mortgagor, the lender's ability to collect
the rents  may be  adversely affected.   See  "Certain Legal  Aspects of  the
Mortgage Loans and the Leases-Leases and Rents."

ENVIRONMENTAL RISKS

     Real property pledged  as security for a mortgage loan may be subject to
certain environmental risks.  Under  federal law, including the Comprehensive
Environmental, Response, and  Liability Act of  1980, as amended  ("CERCLA"),
and the laws of certain  states, failure to perform the  remediation required
or  demanded  by  the  state  or  federal  government  of  any  condition  or
circumstance that (i) may pose an imminent or substantial endangerment to the
public health or welfare or the environment, (ii) may  result in a release or
threatened release  of any hazardous material, or (iii)  may give rise to any
environmental claim or demand (each such condition or circumstance is defined
as an "Environmental Condition"), may give rise to a lien on  the property to
ensure the reimbursement  of remedial costs incurred by the  federal or state
government.  In several  states, such a lien has priority over the lien of an
existing mortgage against such property.  Of particular concern  may be those
mortgaged  properties which  are, or  have been,  the site  of manufacturing,
industrial or disposal activity.   Such environmental risks may give  rise to
(a)  a diminution  in  value of  property  securing a  mortgage  note or  the
inability to foreclose against such  property or (b) in certain circumstances
as more fully described below, liability for clean-up costs or other remedial
actions,  which  liability could  exceed  the  value  of such  property,  the
aggregate assets of  the owner or operator,  or the principal balance  of the
related indebtedness.

     The  state of the law is currently unclear  as to whether and under what
circumstances  cleanup costs,  or the  obligation to  take  remedial actions,
could be  imposed on a secured lender such as the Trust Fund.  Under the laws
of some states and  under CERCLA, a lender may be liable as  an "owner" or an
"operator" of a contaminated mortgaged  property for the costs of remediation
of releases or  threatened releases of hazardous substances  at the mortgaged
property.  Such liability may attach if the lender or its agents or employees
have participated  in the management of the  operations of the borrower, even
though  the environmental  damage  or threat  was  caused by  a  prior owner,
operator, or other third party.

     Excluded from CERCLA's  definition of "owner or operator"  is any person
"who without  participating in management  of the facility, holds  indicia of
ownership  primarily to protect his security interest" (the "secured-creditor
exemption").   This exemption for  holders of a  security interest such  as a
secured lender applies only in circumstances when the lender seeks to protect
its security interest in  the contaminated facility or property.   Thus, if a
lender's activities  encroach on  the actual management  of such  facility or
property,  the lender  faces potential  liability as  an "owner  or operator"
under CERCLA.   Similarly,  when a  lender forecloses  and takes  title to  a
contaminated facility or property (whether  it holds the facility or property
as an investment or leases it to a third party), under some circumstances the
lender may incur potential CERCLA liability.

     Recent amendments  to  CERCLA  list  permissible  actions  that  may  be
undertaken by  a lender holding  security in a contaminated  facility without
exceeding the  bounds of the  secured-creditor exemption, subject  to certain
conditions  and limitations.   Additionally,  the  recent amendments  provide
certain protections  from CERCLA liability  as an  "owner or  operator" to  a
lender who forecloses on contaminated property, as long as it seeks to divest
itself of  the facility at  the earliest practicable  commercially reasonable
time  on  commercially reasonable  terms.   The protections  afforded lenders
under the recent amendments are subject to terms and conditions that have not
been  clarified  by  the  courts.    Moreover,  the  CERCLA  secured-creditor
exemption does not necessarily affect  the potential for liability in actions
under other federal  or state laws which  may impose liability on  "owners or
operators"   but   do  not   incorporate   the   secured-creditor  exemption.
Furthermore, the  secured-creditor exemption  does not  protect lenders  from
other bases of  CERCLA liability,  such as  that imposed  on "generators"  or
"transporters" of  hazardous substances.   See "Certain Legal Aspects  of the
Mortgage Loans and the Leases -- Environmental Legislation."

DELINQUENT AND NON-PERFORMING MORTGAGE LOANS

     If so provided in the related Prospectus Supplement, the Trust  Fund for
a  particular series of Certificates may include Mortgage Loans that are past
due  or  are non-performing.    Unless  otherwise  described in  the  related
Prospectus Supplement,  the servicing of  such Mortgage  Loans as to  which a
specified number of payments are delinquent will  be performed by the Special
Servicer;  however, the  same  entity may  act  as both  Master Servicer  and
Special  Servicer.   Credit Support  provided  with respect  to a  particular
series of Certificates may not cover all losses related to such delinquent or
nonperforming Mortgage Loans, and investors should consider the risk that the
inclusion of  such Mortgage Loans in the Trust  Fund may adversely affect the
rate of defaults  and prepayments on the  Mortgage Assets in such  Trust Fund
and the yield on the Certificates of such series.

RISKS ASSOCIATED WITH MORTGAGED PROPERTIES NOT LOCATED IN THE UNITED STATES

     If so provided in the related Prospectus  Supplement, the Trust Fund for
a particular  Series of  Certificates may include  Mortgage Loans  secured by
Mortgaged  Properties  not  located  in  the  United  States.    The  related
Prospectus Supplement will set forth  certain material risks associated  with
such Mortgage  Loans which are  different and additional to  those associated
with  similar  properties  in the  United  States  including  restrictions on
enforcement of  the  rights of  the  holder of  the related  Mortgage  Notes,
currency exchange rate  fluctuations, currency exchange controls  and general
trends or conditions in the related real estate market.

ERISA CONSIDERATIONS

     Generally, ERISA applies  to investments made by  employee benefit plans
and transactions involving the  assets of such plans.  Due  to the complexity
of regulations  which  govern  such  plans, prospective  investors  that  are
subject  to  ERISA   are  urged  to  consult  their   own  counsel  regarding
consequences under  ERISA of  acquisition, ownership  and disposition of  the
Offered Certificates of any Series.

CERTAIN FEDERAL TAX CONSIDERATIONS REGARDING REMIC RESIDUAL CERTIFICATES

     Holders of  REMIC Residual  Certificates will be  required to  report on
their federal income tax  returns as ordinary income their pro  rata share of
the taxable income of the REMIC, regardless of the amount or  timing of their
receipt  of  cash payments,  as  described  in  "Certain Federal  Income  Tax
Consequences-Federal  Income  Tax   Consequences  for  REMIC   Certificates."
Accordingly,  under certain  circumstances,  holders of  Offered Certificates
that constitute REMIC  Residual Certificates may have taxable  income and tax
liabilities arising from such investment during  a taxable year in excess  of
the cash received  during such period.  Individual holders  of REMIC Residual
Certificates may be  limited in their  ability to  deduct servicing fees  and
other expenses  of the REMIC.   In addition, REMIC  Residual Certificates are
subject to  certain restrictions  on transfer.   Because of  the special  tax
treatment of  REMIC Residual  Certificates, the taxable  income arising  in a
given year on a REMIC Residual  Certificate will not be equal to  the taxable
income associated with investment in  a corporate bond or stripped instrument
having similar cash  flow characteristics and pre-tax yield.   Therefore, the
after-tax yield on  the REMIC Residual Certificate may  be significantly less
than that of a corporate bond or stripped instrument having similar cash flow
characteristics.   Additionally, prospective  purchasers of a  REMIC Residual
Certificate   should  be  aware  that  recently  issued  regulations  provide
restrictions on the ability to  mark-to-market REMIC residual interests.  See
"Certain  Federal Income Tax Consequences-Federal Income Tax Consequences for
REMIC Certificates."

CONTROL

     Under certain circumstances, the consent or approval of the holders of a
specified percentage of the aggregate Certificate Balance  of all outstanding
Certificates of  a Series  or a similar  means of  allocating decision-making
under the related Agreement ("Voting Rights") will be required to direct, and
will be sufficient to bind all  Certificateholders of such Series to, certain
actions, including directing the Special Servicer or the Master Servicer with
respect to actions to be taken with respect to certain Mortgage Loans and REO
Properties and amending the related  Agreement in certain circumstances.  See
"Description of  the Agreements-Events  of Default,"  "-Rights Upon Event  of
Default," "-Amendment" and "-List of Certificateholders."

BOOK-ENTRY REGISTRATION

     If so provided in the Prospectus Supplement, one or more classes  of the
Certificates  will  be  initially represented  by  one  or more  certificates
registered  in the  name  of Cede,  the  nominee  for DTC,  and  will not  be
registered in the names of the Beneficial Owners or their nominees.   Because
of  this, unless  and until  Definitive Certificates  are  issued, Beneficial
Owners will not be recognized by the Trustee as "Certificateholders" (as that
term is  to be  used in  the  related Agreement).   Hence,  until such  time,
Beneficial Owners will  be able to exercise the  rights of Certificateholders
only  indirectly through  DTC  and  its  participating  organizations.    See
"Description  of  the  Certificates-Book-Entry  Registration  and  Definitive
Certificates." 

                        DESCRIPTION OF THE TRUST FUNDS

ASSETS

     The primary  assets of  each Trust  Fund will  include (i)  one or  more
multifamily and/or commercial mortgage loans and mortgage participations (the
"Mortgage Loans"),  (ii) pass-through  certificates or other  mortgage-backed
securities evidencing interests in or secured  by one or more Mortgage  Loans
or other  similar participations,  certificates or  securities (collectively,
the  "CMBS"), or (iii)  a combination of  Mortgage Loans  and CMBS.   As used
herein, "Mortgage  Loans" refers  to both whole  Mortgage Loans  and Mortgage
Loans underlying CMBS.  Mortgage Loans that secure, or interests in which are
evidenced by, CMBS  are herein sometimes referred to  as "Underlying Mortgage
Loans."  Mortgage Loans  that are not Underlying Mortgage Loans are sometimes
referred  to  as "Whole  Loans."    Any  pass-through certificates  or  other
asset-backed certificates  in which  an CMBS evidences  an interest  or which
secure  an  CMBS  are sometimes  referred  to  herein  also  as  CMBS  or  as
"Underlying  CMBS."  Mortgage Loans and CMBS are sometimes referred to herein
as "Mortgage Assets."  No CMBS originally  issued in a private placement will
be included as an asset of a Trust Fund until the holding period provided for
under Rule 144(k) promulgated  under the Securities Act of 1933,  as amended,
has expired or  such CMBS  has been  registered under the  Securities Act  of
1933, as  amended.  The Mortgage Assets will not  be guaranteed or insured by
Imperial Credit  Commercial Mortgage Acceptance Corporation (the "Depositor")
or any  of its  affiliates or,  unless otherwise  provided in the  Prospectus
Supplement, by  any governmental  agency or instrumentality  or by  any other
person.  Each Mortgage Asset will be selected by the Depositor  for inclusion
in a Trust  Fund from among  those purchased, either directly  or indirectly,
from a prior holder thereof (an "Asset Seller"), which may be an affiliate of
the Depositor and, with respect to Mortgage Assets, which prior holder may or
may not be the originator of such Mortgage Loan or the issuer of such CMBS.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Certificates will be entitled to payment only  from the assets of the related
Trust Fund and will  not be entitled to payments in respect  of the assets of
any other  trust fund  established by  the Depositor.   If  specified in  the
related Prospectus  Supplement, the assets  of a  Trust Fund will  consist of
certificates  representing beneficial  ownership interests  in  another trust
fund that contains the Mortgage Assets.

MORTGAGE LOANS

GENERAL

     The Mortgage Loans will  be secured by  liens on, or security  interests
in,  Mortgaged Properties consisting of (i) residential properties consisting
of five or more  rental or cooperatively owned  dwelling units in  high-rise,
mid-rise  or garden  apartment buildings  ("Multifamily  Properties" and  the
related loans, "Multifamily Loans") or (ii) office buildings, retail centers,
hotels  or  motels,  nursing homes,  congregate  care  facilities, industrial
properties, mini-warehouse facilities or self-storage facilities, mobile home
parks,  mixed  use  or  other  types of  commercial  properties  ("Commercial
Properties"  and the  related  loans,  "Commercial  Loans")  located,  unless
otherwise specified in the  related Prospectus Supplement, in any one  of the
fifty states,  the District of  Columbia or the Commonwealth  of Puerto Rico.
If so  provided in the  related Prospectus Supplement,  the Trust Fund  for a
particular Series  of  Certificates may  include  Mortgage Loans  secured  by
Mortgagor  Properties  not  located in  the  United  States.   To  the extent
specified in  the related Prospectus  Supplement, the Mortgage Loans  will be
secured by first mortgages or deeds of trust or other similar 
security  instruments creating  a  first  lien on  Mortgaged  Property.   The
Mortgaged Properties may include leasehold interests in properties, the title
to  which is  held by third  party lessors.   The Prospectus  Supplement will
specify  whether the  term of  any  such leasehold  exceeds the  term  of the
mortgage  note by  at least ten  years.   Each Mortgage  Loan will  have been
originated by  a person  (the "Originator")  other than the  Depositor.   The
related Prospectus Supplement will indicate if any Originator is an affiliate
of the Depositor.   The Mortgage Loans will be evidenced  by promissory notes
(the  "Mortgage  Notes")  secured  by   mortgages  or  deeds  of  trust  (the
"Mortgages") creating  a lien  on the Mortgaged  Properties.   Mortgage Loans
will generally also  be secured by an  assignment of leases and  rents and/or
operating or other cash flow guarantees relating to the Mortgage Loan.

LEASES

     To  the  extent specified  in  the  related Prospectus  Supplement,  the
Commercial Properties may  be leased to Lessees that  respectively occupy all
or a portion of such properties.  Pursuant to a Lease Assignment, the related
Mortgagor may  assign its  rights, title  and interest  as lessor  under each
Lease  and the  income  derived  therefrom to  the  related mortgagee,  while
retaining a license to collect the rents for so long  as there is no default.
If  the Mortgagor defaults, the  license terminates and  the mortgagee or its
agent is entitled to collect the rents from the related Lessee or Lessees for
application to  the monetary  obligations of  the Mortgagor.   State  law may
limit or restrict  the enforcement of  the Lease  Assignments by a  mortgagee
until it takes possession of the related Mortgaged Property and/or a receiver
is appointed.   See  "Certain Legal  Aspects of  the Mortgage  Loans and  the
Leases-Leases  and Rents."   Alternatively,  to the  extent specified  in the
related Prospectus Supplement, the Mortgagor and the mortgagee may agree that
payments under Leases are to be made directly to a Servicer.

     To the extent described in the related Prospectus Supplement, the Leases
may require the  Lessees to pay rent  that is sufficient in the  aggregate to
cover  all  scheduled payments  of  principal  and  interest on  the  related
Mortgage Loans and, in  certain cases, their pro rata share  of the operating
expenses,  insurance  premiums  and real  estate  taxes  associated  with the
Mortgaged Properties.   Certain of  the Leases may  require the  Mortgagor to
bear costs associated  with structural repairs and/or the  maintenance of the
exterior or other portions of  the Mortgaged Property or provide  for certain
limits on  the aggregate  amount of operating  expenses, insurance  premiums,
taxes and  other  expenses that  the  Lessees are  required to  pay.   If  so
specified in the  related Prospectus Supplement, under  certain circumstances
the Lessees may be permitted to set off their rental obligations  against the
obligations of  the  Mortgagors  under the  Leases.   In  those  cases  where
payments under  the Leases  (net of  any operating  expenses  payable by  the
Mortgagors)  are insufficient  to  pay  all of  the  scheduled principal  and
interest on the  related Mortgage Loans,  the Mortgagors  must rely on  other
income  or sources  (including  security deposits)  generated by  the related
Mortgaged  Property to make  payments on the  related Mortgage Loan.   To the
extent  specified in  the  related  Prospectus  Supplement,  some  Commercial
Properties may be leased entirely  to one Lessee.  In such cases,  absent the
availability of other funds, the Mortgagor must rely entirely on rent paid by
such Lessee in order for the Mortgagor to pay all of the  scheduled principal
and interest on the  related Commercial Loan.  To the extent specified in the
related  Prospectus Supplement, certain of the Leases may expire prior to the
stated maturity of the related Mortgage Loan.  In such cases, upon expiration
of  the Leases  the Mortgagors will  have to  look to alternative  sources of
income, including  rent payment by any new Lessees  or proceeds from the sale
or refinancing of the Mortgaged Property, to cover the  payments of principal
and interest due  on such  Mortgage Loans unless  the Lease is  renewed.   As
specified in  the related  Prospectus Supplement, certain  of the  Leases may
provide  that  upon  the  occurrence  of a  casualty  affecting  a  Mortgaged
Property, the Lessee will have the right to terminate its Lease, unless the 
Mortgagor, as lessor,  is able to cause the Mortgaged Property to be restored
within a specified period of time.  Certain Leases may provide that it is the
lessor's responsibility, while  other Leases provide that it  is the Lessee's
responsibility, to  restore the  Mortgaged Property after  a casualty  to its
original condition.  Certain Leases may provide a right of termination to the
related Lessee  if a  taking of  a material  or specified  percentage of  the
leased space in the Mortgaged Property occurs, or if the ingress or egress to
the leased space has been materially impaired.

DEFAULT AND LOSS CONSIDERATIONS WITH RESPECT TO THE MORTGAGE LOANS

     Mortgage  loans secured  by commercial  and  multifamily properties  are
markedly different  from owner-occupied  single family  mortgage loans.   The
repayment  of  loans  secured  by  commercial  or multifamily  properties  is
typically  dependent upon  the successful operation  of such  property rather
than  upon the  liquidation  value of  the  real  estate.   Unless  otherwise
specified  in  the   Prospectus  Supplement,  the  Mortgage   Loans  will  be
non-recourse loans, which means that, absent special facts, the mortgagee may
look only to the Net Operating Income from the property for  repayment of the
mortgage debt, and not to any  other of the Mortgagor's assets, in the  event
of the  Mortgagor's  default.   Lenders typically  look to  the Debt  Service
Coverage Ratio of a loan secured by income-producing property as an important
measure of  the risk of default on  such a loan.  The  "Debt Service Coverage
Ratio" of a Mortgage Loan at any given time is the ratio of the Net Operating
Income for a twelve-month period to  the annualized scheduled payments on the
Mortgage Loan.   "Net Operating Income" means,  for any given period,  unless
otherwise specified in the related Prospectus Supplement, the total operating
revenues  derived from  a Mortgaged  Property during  such period,  minus the
total  operating expenses  incurred  in respect  of  such Mortgaged  Property
during such period  other than  (i) non-cash items  such as depreciation  and
amortization,  (ii) capital  expenditures  and (iii)  debt  service on  loans
secured by  the Mortgaged Property.  The Net  Operating Income of a Mortgaged
Property will fluctuate  over time and  may be sufficient or  insufficient to
cover debt service on the related Mortgage Loan at any given time.

     As  the primary  component of  Net  Operating Income,  rental income  is
subject to the vagaries of the applicable  real estate market and/or business
climate.   Properties  typically leased,  occupied  or used  on a  short-term
basis,  such  as  health  care-related  facilities, hotels  and  motels,  and
mini-warehouse and self-storage facilities, tend to be affected  more rapidly
by  changes in  market  or  business conditions  than  do properties  leased,
occupied  or used  for longer  periods, such  as (typically)  retail centers,
office buildings and industrial properties.   Commercial Loans may be secured
by  owner-occupied Mortgaged Properties  or Mortgaged Properties  leased to a
single tenant.   In addition,  a decline  in the financial  condition of  the
Mortgagor or  single tenant,  as applicable,  may  have a  disproportionately
greater effect  on the  Net Operating Income  from such  Mortgaged Properties
than would be  the case with  respect to  Mortgaged Properties with  multiple
tenants.

     Changes  in the  expense components of  Net Operating Income  due to the
general economic  climate or  economic conditions in  a locality  or industry
segment,  such as  increases  in  interest rates,  real  estate and  personal
property tax  rates and  other  operating expenses,  including energy  costs;
changes in  governmental rules,  regulations and  fiscal policies,  including
environmental  legislation; and  acts  of God  may  also affect  the  risk of
default on the  related Mortgage Loan.   As may  be further described  in the
related  Prospectus Supplement, in some cases  leases of Mortgaged Properties
may provide that  the Lessee rather  than the  Mortgagor, is responsible  for
payment of some or all of these expenses; however, because leases are subject
to default risks as well when a tenant's  income is insufficient to cover its
rent  and  operating  expenses,  the  existence  of  such  "net  of  expense"
provisions 
will only  temper, not  eliminate,  the impact  of expense  increases on  the
performance of the related Mortgage Loan.  See "-Leases" above.

     While the duration of  leases and the existence of any  "net of expense"
provisions are often  viewed as the primary considerations  in evaluating the
credit risk of mortgage loans secured by certain income-producing properties,
such risk  may be  affected  equally or  to a  greater extent  by changes  in
government  regulation of  the operator  of the  property.   Examples  of the
latter include mortgage loans secured  by health care-related facilities, the
income from which  and the operating expenses  of which are subject  to state
and/or federal  regulations, such as  Medicare and Medicaid,  and multifamily
properties and mobile home parks, which may be subject to state or local rent
control regulation and, in  certain cases, restrictions on changes  in use of
the property.   Low- and moderate-income housing in particular may be subject
to legal  limitations and regulations  but, because of such  regulations, may
also be less sensitive to fluctuations in market rents generally.

     The Debt Service  Coverage Ratio should not  be relied upon as  the sole
measure of the risk of default of  any loan, however, since other factors may
outweigh a  high Debt  Service Coverage  Ratio.   With respect  to a  Balloon
Mortgage  Loan,  for  example,  the  risk  of  default  as  a  result  of the
unavailability of a source of funds to finance the related balloon payment at
maturity on terms comparable to or better than those of such Balloon Mortgage
Loans  could be  significant even  though the  related Debt  Service Coverage
Ratio is high.

     The  liquidation  value  of  any  Mortgaged  Property may  be  adversely
affected by risks generally incident to interests in real property, including
declines  in  rental   or  occupancy  rates.    Lenders   generally  use  the
Loan-to-Value  Ratio of a  mortgage loan as  a measure of  risk of  loss if a
property must be liquidated upon a default by the Mortgagor.

     Appraised  values of  income-producing properties  may  be based  on the
market comparison method (recent resale value of comparable properties at the
date  of the appraisal), the  cost replacement method  (the cost of replacing
the property at such date), the income capitalization method (a projection of
value based upon the property's projected net cash flow), or upon a selection
from or interpolation of the values derived from such methods.  Each of these
appraisal methods presents  analytical challenges.  It is  often difficult to
find  truly  comparable  properties   that  have  recently  been   sold;  the
replacement cost of a property may have  little to do with its current market
value; and income  capitalization is inherently based on  inexact projections
of  income and  expense and  the selection  of an  appropriate capitalization
rate.   Where more  than one of  these appraisal methods are  used and create
significantly   different  results,  or  where  a  high  Loan-to-Value  Ratio
accompanies  a high Debt Service Coverage Ratio (or vice versa), the analysis
of default and loss risks is even more difficult.

     While  the  Depositor  believes that  the  foregoing  considerations are
important factors that  generally distinguish the Multifamily  and Commercial
Loans from  single family  mortgage loans and  provide insight  to the  risks
associated with income-producing real estate, there is no assurance that such
factors  will  in  fact have  been  considered  by  the  Originators  of  the
Multifamily and  Commercial Loans, or that,  for any of such  Mortgage Loans,
they  are complete  or relevant.    See "Risk  Factors-Risks Associated  with
Mortgage Loans  and  Mortgaged  Properties,"  "-Balloon  Payments,"  "-Junior
Mortgage Loans," "-Obligor Default" and "-Mortgagor Type."

LOAN-TO-VALUE RATIO

     The "Loan-to-Value Ratio"  of a Mortgage Loan  at any given time  is the
ratio (expressed as  a percentage) of the then  outstanding principal balance
of the Mortgage Loan  to the Value  of the related  Mortgaged Property.   The
"Value" of a Mortgaged Property, other than with respect to  Refinance Loans,
is generally the lesser of (a) the appraised value determined in an appraisal
obtained by  the originator  at origination of  such loan  and (b)  the sales
price  for such  property.   "Refinance Loans"  are loans  made to  refinance
existing  loans.   Unless  otherwise  set  forth  in the  related  Prospectus
Supplement, the Value of the Mortgaged Property securing a  Refinance Loan is
the appraised value thereof determined in an appraisal obtained in connection
with or on or about the time of origination of the Refinance Loan.  The Value
of a Mortgaged  Property as of  the date of initial  issuance of the  related
Series of Certificates  may be less  than the value  at origination and  will
fluctuate from time to time based upon changes in economic conditions and the
real estate market.

MORTGAGE LOAN INFORMATION IN PROSPECTUS SUPPLEMENTS

     Each Prospectus Supplement  will contain information, as of  the date of
such Prospectus Supplement and to the extent then applicable and specifically
known to the Depositor, with respect to the Mortgage Loans, including (i) the
aggregate outstanding principal balance and the largest, smallest and average
outstanding  principal balance  of the  Mortgage Loans  as of  the applicable
Cut-off Date,  (ii) the type of  property securing the Mortgage  Loans (e.g.,
Multifamily Property or Commercial Property and the type  of property in each
such  category), (iii)  the weighted  average (by  principal balance)  of the
original  and remaining  terms to  maturity of the  Mortgage Loans,  (iv) the
earliest and latest origination date and maturity date of the Mortgage Loans,
(v) the weighted  average (by principal balance) of  the Loan-to-Value Ratios
at origination of  the Mortgage Loans,  (vi) the  Mortgage Interest Rates  or
range of Mortgage  Interest Rates and the weighted  average Mortgage Interest
Rate borne by the Mortgage Loans, (vii) the  state or states in which most of
the Mortgaged Properties are located,  (viii) information with respect to the
prepayment  provisions, if  any, of  the  Mortgage Loans,  (ix) the  weighted
average Retained  Interest, if any, (x)  with respect to Mortgage  Loans with
floating Mortgage Interest  Rates ("ARM Loans"), the index,  the frequency of
the adjustment  dates, the highest,  lowest and weighted average  note margin
and pass-through  margin, and the  maximum Mortgage Interest Rate  or monthly
payment variation at the time of any adjustment  thereof and over the life of
the ARM Loan and the frequency of  such monthly payment adjustments, (xi) the
Debt Service Coverage Ratio either at origination or as of a more recent date
(or both) and (xii) information  regarding the payment characteristics of the
Mortgage  Loans, including  without  limitation  balloon  payment  and  other
amortization  provisions. If  specific  information  respecting the  Mortgage
Loans is not  known to the Depositor  at the time Certificates  are initially
offered,  more general  information of  the  nature described  above will  be
provided in the  Prospectus Supplement, and specific information  will be set
forth  in a  report which  will  be available  to purchasers  of  the related
Certificates at or before  the initial issuance thereof and will  be filed as
part  of a  Current  Report on  Form  8-K with  the  Securities and  Exchange
Commission within fifteen days after such initial issuance.

PAYMENT PROVISIONS OF THE MORTGAGE LOANS

     Unless otherwise specified  in the related Prospectus Supplement, all of
the Mortgage Loans will  provide for payments of principal, interest or both,
on due dates that occur monthly, quarterly or semi-annually or at  such other
interval as is specified in the related Prospectus Supplement.  Each Mortgage
Loan may  provide  for no  accrual of  interest or  for  accrual of  interest
thereon at  an interest rate (a "Mortgage Interest  Rate") that is fixed over
its term or  that adjusts from time to  time, or that is  partially fixed and
partially floating,  or that  may be  converted from  a floating  to a  fixed
Mortgage 
Interest  Rate, or from  a fixed to  a floating Mortgage  Interest Rate, from
time to time pursuant to an election or as otherwise specified on the related
Mortgage  Note,  in  each  case   as  described  in  the  related  Prospectus
Supplement.    Each Mortgage  Loan  may  provide  for scheduled  payments  to
maturity or payments that adjust from time  to time to accommodate changes in
the  Mortgage Interest Rate or  to reflect the  occurrence of certain events,
and may  provide for  negative amortization or  accelerated amortization,  in
each case as  described in the related Prospectus Supplement.   Each Mortgage
Loan may be fully  amortizing or require a balloon payment due  on its stated
maturity  date,  in  each  case   as  described  in  the  related  Prospectus
Supplement.   Each Mortgage  Loan may contain  prohibitions on  prepayment (a
"Lock-out Period" and the date  of expiration thereof, a "Lock-out  Date") or
require payment of a  premium or a yield  maintenance penalty (a  "Prepayment
Premium") in connection with  a prepayment, in each case as  described in the
related Prospectus  Supplement.  In  the event that  holders of any  class or
classes of Offered Certificates will be entitled  to all or a portion of  any
Prepayment  Premiums  collected in  respect  of Mortgage  Loans,  the related
Prospectus Supplement will  specify the method or  methods by which  any such
amounts  will be  allocated.   A Mortgage  Loan may  also contain  provisions
entitling the mortgagee to a share of  profits realized from the operation or
disposition of the Mortgaged Property ("Equity Participations"), as described
in the related Prospectus Supplement.  In the event that holders of any class
or classes of Offered Certificates will be entitled to all or a portion of an
Equity  Participation, the  related Prospectus  Supplement  will specify  the
terms and provisions of the Equity Participation and the method or methods by
which  distributions  in   respect  thereof  will  be  allocated  among  such
Certificates.

CMBS

     Any  CMBS will  have been  issued pursuant  to a  pooling and  servicing
agreement, a  trust agreement,  an indenture or  similar agreement  (an "CMBS
Agreement").    A seller  (the  "CMBS  Issuer")  and/or servicer  (the  "CMBS
Servicer") of  the underlying Mortgage  Loans (or Underlying CMBS)  will have
entered into the CMBS  Agreement with a trustee or a custodian under the CMBS
Agreement (the "CMBS Trustee"), if any, or with the original purchaser of the
interest in  the underlying  Mortgage Loans  or CMBS  evidenced by  the CMBS.
Distributions  of any principal  or interest, as applicable,  will be made on
CMBS on the dates  specified in the related Prospectus Supplement.   The CMBS
may  be issued  in one or  more classes  with characteristics similar  to the
classes  of Certificates  described in  this  Prospectus.   Any principal  or
interest distributions will be  made on the CMBS by  the CMBS Trustee or  the
CMBS Servicer.    The CMBS  Issuer or  the CMBS  Servicer  or another  person
specified  in  the  related  Prospectus  Supplement may  have  the  right  or
obligation to  repurchase or  substitute assets underlying  the CMBS  after a
certain date or under other circumstances specified in the related Prospectus
Supplement.

     Enhancement in the  form of reserve funds, subordination  or other forms
of  credit support  similar  to  that described  for  the Certificates  under
"Description of  Credit Support" may  be provided with  respect to the  CMBS.
The type, characteristics  and amount of such credit support, if any, will be
a function  of certain  characteristics of the  Mortgage Loans  or Underlying
CMBS evidenced by or securing such CMBS  and other factors and generally will
have been established for the CMBS on the basis of requirements of either any
Rating Agency  that may have  assigned a rating  to the  CMBS or the  initial
purchasers of the CMBS.

     The  Prospectus Supplement  for  a  Series  of  Certificates  evidencing
interests  in Mortgage Assets  that include CMBS will  specify, to the extent
available,  (i) the aggregate  approximate initial and  outstanding principal
amount or notional amount, as applicable, and type of the CMBS to be included
in the Trust Fund, (ii) the original and remaining term to stated maturity of
the CMBS, if 
applicable, (iii)  whether such CMBS  is entitled only to  interest payments,
only to principal payments or to both, (iv) the pass-through or bond rate  of
the CMBS or  formula for determining such  rates, if any, (v)  the applicable
payment  provisions  for  the  CMBS,  including,  but  not  limited  to,  any
priorities,  payment  schedules  and subordination  features,  (vi)  the CMBS
Issuer,  CMBS  Servicer  and  CMBS  Trustee,  as  applicable,  (vii)  certain
characteristics of the credit support, if any, such as subordination, reserve
funds, insurance  policies, letters of  credit or guarantees relating  to the
related Underlying  Mortgage Loans, the  Underlying CMBS or directly  to such
CMBS, (viii) the  terms on  which the  related Underlying  Mortgage Loans  or
Underlying  CMBS for  such CMBS  or  the CMBS  may,  or are  required to,  be
purchased prior to their maturity, (ix) the  terms on which Mortgage Loans or
Underlying CMBS may be substituted  for those originally underlying the CMBS,
(x) the  servicing fees payable under the CMBS  Agreement, (xi) to the extent
available  to the  Depositor,  the  type of  information  in  respect of  the
Underlying  Mortgage  Loans described  under  "-Mortgage Loans-Mortgage  Loan
Information in Prospectus Supplements" above,  and the type of information in
respect  of  the Underlying  CMBS  described  in  this paragraph,  (xii)  the
characteristics of any  cash flow agreements that are included as part of the
trust fund evidenced or secured by the CMBS and (xiii) whether the CMBS is in
certificated form, book-entry form  or held through a depository such  as The
Depository Trust Company or the Participants Trust Company.

ACCOUNTS

     Each  Trust Fund  will  include  one or  more  accounts established  and
maintained  on behalf  of the  Certificateholders  into which  the person  or
persons designated in  the related Prospectus Supplement will,  to the extent
described herein and  in such Prospectus Supplement deposit  all payments and
collections  received or  advanced with  respect to  the Mortgage  Assets and
other assets  in the Trust  Fund.  Such  an account  may be maintained  as an
interest bearing  or a non-interest  bearing account, and funds  held therein
may  be held  as  cash or  invested in  certain short-term,  investment grade
obligations, in each case as  described in the related Prospectus Supplement.
See "Description of  the Agreement-Distribution Account and  Other Collection
Accounts."

CREDIT SUPPORT

     If so  provided in  the related Prospectus  Supplement, partial  or full
protection against  certain defaults  and losses on  the Trust Assets  in the
related Trust Fund may be provided to one or more classes of Certificates  in
the related Series in the  form of subordination of one or more other classes
of  Certificates in  such  Series or  by one  or more  other types  of credit
support, such  as a  letter of credit,  insurance policy,  guarantee, reserve
fund or another  type of credit support,  or a combination thereof  (any such
coverage with respect  to the Certificates of any  Series, "Credit Support").
The amount and types of coverage,  the identification of the entity providing
the coverage  (if applicable)  and related information  with respect  to each
type  of  Credit  Support,  if  any,  will  be  described  in the  Prospectus
Supplement for  a Series of  Certificates.  See "Risk  Factors-Credit Support
Limitations" and "Description of Credit Support."

CASH FLOW AGREEMENTS

     If so provided in the related Prospectus Supplement, the Trust Fund  may
include guaranteed investment contracts pursuant  to which moneys held in the
funds and accounts established for the  related Series will be invested at  a
specified rate.   The Trust Fund  may also include certain  other agreements,
such  as  interest rate  exchange  agreements,  interest  rate cap  or  floor
agreements,  currency exchange agreements  or similar agreements  provided to
reduce the effects of interest rate or currency 
exchange rate  fluctuations on the Mortgage Assets or  on one or more classes
of  Certificates.   The principal  terms  of any  such guaranteed  investment
contract or  other agreement (any  such agreement, a "Cash  Flow Agreement"),
including, without limitation, provisions relating to the  timing, manner and
amount of  payments thereunder  and  provisions relating  to the  termination
thereof,  will be  described in  the  Prospectus Supplement  for the  related
Series.  In addition, the  related Prospectus Supplement will provide certain
information with respect to the obligor under any such Cash Flow Agreement.

                               USE OF PROCEEDS

     Unless otherwise specified in the related Prospectus Supplement, the net
proceeds to be received from the sale of the Certificates will  be applied by
the Depositor to the purchase of Trust Assets and to pay for certain expenses
incurred  in  connection  with such  purchase  of  Trust Assets  and  sale of
Certificates.   The Depositor expects to  sell the Certificates from  time to
time, but the timing and amount of offerings of Certificates will depend on a
number of factors,  including the volume  of Mortgage Assets acquired  by the
Depositor,  prevailing  interest  rates, availability  of  funds  and general
market conditions.

                             YIELD CONSIDERATIONS

GENERAL

     The yield on  any Offered Certificate will  depend on the price  paid by
the Certificateholder, the  Pass-Through Rate of the Certificate, the receipt
and timing of  receipt of distributions  on the Certificate and  the weighted
average life of  the Mortgage Assets in the related Trust  Fund (which may be
affected  by prepayments, defaults, liquidations  or repurchases).  See "Risk
Factors."

PASS-THROUGH RATE

     Certificates of  any class within a  Series may have  fixed, variable or
floating Pass-Through Rates, which may or may  not be based upon the interest
rates borne by the Mortgage Assets in the related Trust Fund.  The Prospectus
Supplement  with respect  to  any  Series of  Certificates  will specify  the
Pass-Through Rate  for each class of such  Certificates or, in the  case of a
variable  or  floating  Pass-Through  Rate, the  method  of  determining  the
Pass-Through  Rate; the  effect, if  any, of  the prepayment of  any Mortgage
Asset on the  Pass-Through Rate of one  or more classes of  Certificates; and
whether the distributions of  interest on the Certificates of any  class will
be dependent, in whole or in part,  on the performance of any obligor under a
Cash Flow Agreement.

     The effective yield to maturity  to each holder of Certificates entitled
to  payments  of interest  will  be  below  that  otherwise produced  by  the
applicable Pass-Through Rate and purchase  price of such Certificate because,
while interest may accrue on each Mortgage Asset during a certain period, the
distribution of  such interest  will be made  on a day  which may  be several
days, weeks or months following the period of accrual.

TIMING OF PAYMENT OF INTEREST

     Each  payment  of interest  on  the  Certificates  (or addition  to  the
Certificate Balance  of a  class of Accrual  Certificates) on  a Distribution
Date will include interest accrued during the Interest 
Accrual Period for  such Distribution Date.   As indicated above  under "-The
Pass-Through Rate," if the Interest Accrual Period ends on a date  other than
a Distribution Date for the related Series, the yield realized by the holders
of such  Certificates may be  lower than the yield  that would result  if the
Interest Accrual Period ended on such Distribution Date.  In addition,  if so
specified  in  the related  Prospectus  Supplement, interest  accrued  for an
Interest Accrual  Period  for one  or  more classes  of  Certificates may  be
calculated on the assumption that  distributions of principal (and  additions
to the Certificate Balance of Accrual Certificates) and allocations of losses
on the  Mortgage Assets may be made on the  first day of the Interest Accrual
Period for  a Distribution  Date and  not on  such Distribution  Date.   Such
method would produce a lower effective yield than if interest were calculated
on  the basis of the  actual principal amount  outstanding during an Interest
Accrual  Period.   The  Interest  Accrual  Period for  any  class of  Offered
Certificates will be described in the related Prospectus Supplement.

PAYMENTS OF PRINCIPAL; PREPAYMENTS

     The yield to maturity on the  Certificates will be affected by the  rate
of principal payments on the Mortgage Assets (including principal prepayments
on Mortgage Loans  resulting from  voluntary prepayments  by the  Mortgagors,
insurance  proceeds,  condemnations  and  involuntary  liquidations).    Such
payments may  be directly  dependent upon the  payments on  Leases underlying
such Mortgage Loans.   The rate at  which principal prepayments occur  on the
Mortgage Loans will be affected by  a variety of factors, including,  without
limitation, the terms of the Mortgage Loans, the level of prevailing interest
rates,  the  availability  of  mortgage  credit  and  economic,  demographic,
geographic, tax, legal and other factors.  In general, however, if prevailing
interest rates  fall significantly below  the Mortgage Interest Rates  on the
Mortgage Loans comprising  or underlying the Mortgage Assets  in a particular
Trust Fund,  such  Mortgage Loans  are likely  to be  the  subject of  higher
principal prepayments than  if prevailing rates remain at or  above the rates
borne  by  such Mortgage  Loans.   In this  regard, it  should be  noted that
certain Mortgage Assets may consist of Mortgage Loans with different Mortgage
Interest Rates  and the stated  pass-through or pay-through interest  rate of
certain  CMBS  may be  a number  of  percentage points  higher or  lower than
certain of the  underlying Mortgage Loans.  The rate of principal payments on
some or all of the classes of Certificates of a Series will correspond to the
rate of principal payments  on the Mortgage Assets in the  related Trust Fund
and  is likely  to  be affected  by  the existence  of  Lock-out Periods  and
Prepayment Premium provisions of the  Mortgage Loans underlying or comprising
such  Mortgage Assets, and  by the extent  to which the servicer  of any such
Mortgage  Loan is  able to enforce  such provisions.   Mortgage Loans  with a
Lock-out Period or a Prepayment Premium provision, to the extent enforceable,
generally  would  be  expected  to  experience  a  lower  rate  of  principal
prepayments  than otherwise identical Mortgage Loans without such provisions,
with shorter Lock-out Periods or with lower Prepayment Premiums.

     If the purchaser of  a Certificate offered at a discount  calculates its
anticipated yield  to maturity based  on an assumed rate  of distributions of
principal  that is  faster than  that  actually experienced  on the  Mortgage
Assets, the actual yield to maturity  will be lower than that so  calculated.
Conversely, if the purchaser of a Certificate offered at a premium calculates
its anticipated yield  to maturity based on an assumed  rate of distributions
of  principal that is  slower than that actually  experienced on the Mortgage
Assets, the  actual yield to maturity will be  lower than that so calculated.
In either case, if  so provided in the Prospectus Supplement  for a Series of
Certificates, the effect  on yield on one or more classes of the Certificates
of  such Series of  prepayments of the  Mortgage Assets in  the related Trust
Fund may be  mitigated or  exacerbated by  any provisions  for sequential  or
selective distribution of principal to such classes.

     When a full  prepayment is  made on  a Mortgage Loan,  the Mortgagor  is
charged interest on  the principal amount of the Mortgage Loan so prepaid for
the number  of days  in the  month actually  elapsed up  to the  date of  the
prepayment.  Unless otherwise specified in the related Prospectus Supplement,
the effect of  prepayments in full will  be to reduce the  amount of interest
paid in the following  month to holders of Certificates entitled  to payments
of interest because interest on the principal  amount of any Mortgage Loan so
prepaid will be paid only  to the date of prepayment  rather than for a  full
month.   Unless otherwise specified  in the related Prospectus  Supplement, a
partial prepayment of principal  is applied so as  to reduce the  outstanding
principal balance  of the related  Mortgage Loan  as of the  Due Date in  the
month in  which such  partial prepayment is  received.   As a  result, unless
otherwise specified  in the  related Prospectus Supplement,  the effect  of a
partial  prepayment on  a  Mortgage Loan  will  be to  reduce  the amount  of
interest passed through to holders of Certificates in the month following the
receipt of such partial prepayment by an amount equal to one month's interest
at the applicable Pass-Through Rate on the prepaid amount.

     The timing of changes in the rate  of principal payments on the Mortgage
Assets may significantly affect an  investor's actual yield to maturity, even
if  the average  rate of  distributions of  principal is  consistent  with an
investor's  expectation.   In general,  the  earlier a  principal payment  is
received on the Mortgage Assets and distributed on a Certificate, the greater
the effect on such investor's yield to maturity.  The effect on an investor's
yield of principal  payments occurring at a  rate higher (or lower)  than the
rate anticipated by the investor during a given period may not be offset by a
subsequent like decrease (or increase) in the rate of principal payments.

PREPAYMENTS-MATURITY AND WEIGHTED AVERAGE LIFE

     The  rates at  which principal  payments  are received  on the  Mortgage
Assets included in or comprising a Trust Fund and the rate  at which payments
are made  from any  Credit Support  or Cash  Flow Agreement  for the  related
Series  of Certificates  may affect  the ultimate  maturity and  the weighted
average life of  each class of such Series. Prepayments on the Mortgage Loans
comprising  or underlying the Mortgage Assets in a particular Trust Fund will
generally  accelerate the rate at  which principal is paid  on some or all of
the classes of the Certificates of the related Series.

     If  so   provided  in  the   Prospectus  Supplement  for  a   Series  of
Certificates, one or more classes of Certificates may have a final  scheduled
Distribution  Date, which is  the date on  or prior to  which the Certificate
Balance thereof is scheduled  to be reduced to zero, calculated  on the basis
of the assumptions applicable to such Series set forth therein.

     Weighted average life  refers to the  average amount of  time that  will
elapse from the date of issue of a security until each dollar of principal of
such security will be repaid to the investor.  The weighted average life of a
class of  Certificates of a  Series will be  influenced by the  rate at which
principal on the Mortgage Loans  comprising or underlying the Mortgage Assets
is paid to such class, which may  be in the form of scheduled amortization or
prepayments (for this purpose, the term "prepayment" includes prepayments, in
whole or in part, and liquidations due to default).

     In  addition, the  weighted  average  life of  the  Certificates may  be
affected  by the  varying  maturities  of the  Mortgage  Loans comprising  or
underlying  the CMBS.   If any  Mortgage Loans  comprising or  underlying the
Mortgage Assets in a  particular Trust Fund have actual terms  to maturity of
less than those assumed in calculating final scheduled Distribution Dates for
the  classes of Certificates  of the related  Series, one or  more classes of
such Certificates may be fully paid prior to 
their respective final  scheduled Distribution Dates, even in  the absence of
prepayments.  Accordingly,  the prepayment experience of  the Mortgage Assets
will, to some extent, be a function of the mix of Mortgage Interest Rates and
maturities  of  the Mortgage  Loans  comprising or  underlying  such Mortgage
Assets.  See "Description of the Trust Funds."  Prepayments on loans are also
commonly measured  relative to a  prepayment standard or  model, such as  the
Constant Prepayment Rate ("CPR") prepayment model.  CPR represents a constant
assumed  rate of  prepayment  each  month relative  to  the then  outstanding
principal balance of a pool of loans for the life of such loans.

     Neither CPR nor any other prepayment model or assumption purports to  be
a  historical description  of prepayment  experience or  a prediction  of the
anticipated  rate of prepayment of any pool  of loans, including the Mortgage
Loans  underlying or  comprising  the  Mortgage Assets.    Moreover, CPR  was
developed  based  upon  historical prepayment  experience  for  single family
loans.  Thus, it  is likely that prepayment of any  Mortgage Loans comprising
or  underlying the  Mortgage Assets for  any Series  will not conform  to any
particular  level of  CPR.   The  Depositor is  not aware  of  any meaningful
publicly  available  prepayment  statistics  for  multifamily  or  commercial
mortgage loans.

     The Prospectus Supplement  with respect to  each Series of  Certificates
will contain  tables, if  applicable, setting  forth  the projected  weighted
average  life of each  class of Offered  Certificates of such  Series and the
percentage of the  initial Certificate Balance of each such  class that would
be  outstanding on  specified  Distribution Dates  based  on the  assumptions
stated  in such Prospectus Supplement, including assumptions that prepayments
on the  Mortgage Loans comprising  or underlying the related  Mortgage Assets
are  made at  rates corresponding to  various percentages  of CPR or  at such
other  rates  specified in  such  Prospectus  Supplement.   Such  tables  and
assumptions are intended  to illustrate the  sensitivity of weighted  average
life of the Certificates to various prepayment rates and will not be intended
to predict or to  provide information that  will enable investors to  predict
the actual weighted  average life of the  Certificates.  It is  unlikely that
prepayment of any Mortgage Loans comprising or underlying the Mortgage Assets
for any  Series will conform to any particular level of CPR or any other rate
specified in the related Prospectus Supplement.

OTHER FACTORS AFFECTING WEIGHTED AVERAGE LIFE

TYPE OF MORTGAGE ASSET.  A number of Mortgage Loans may have balloon payments
due at maturity, and  because the ability  of a Mortgagor  to make a  balloon
payment  typically will depend upon its  ability either to refinance the loan
or to sell the related  Mortgaged Property, there is a risk that  a number of
Mortgage Loans having balloon payments  may default at maturity, or  that the
Servicer may extend the maturity of such a Mortgage Loan in connection with a
workout.   In the case  of defaults, recovery of proceeds  may be delayed by,
among other things, bankruptcy of the Mortgagor or  adverse conditions in the
market  where  the property  is  located.   In  order to  minimize  losses on
defaulted Mortgage  Loans, the  Servicer may,  to  the extent  and under  the
circumstances set forth in the  related Prospectus Supplement be permitted to
modify Mortgage Loans that are in default or as to which a payment default is
imminent.   Any defaulted  balloon payment or  modification that  extends the
maturity of a Mortgage Loan will tend to extend the  weighted average life of
the Certificates,  thereby lengthening  the period of  time elapsed  from the
date of issuance of a Certificate until it is retired.

FORECLOSURES AND PAYMENT PLANS.  The number of foreclosures and the principal
amount of  the Mortgage  Loans comprising or  underlying the  Mortgage Assets
that  are  foreclosed in  relation  to the  number  and  principal amount  of
Mortgage Loans that are repaid in accordance with their terms will affect the
weighted  average life  of the  Mortgage Loans  comprising or  underlying the
Mortgage Assets 
and  that of the  related Series of  Certificates.  Servicing  decisions made
with respect to the Mortgage Loans, including  the use of payment plans prior
to  a demand  for acceleration  and the  restructuring of  Mortgage  Loans in
bankruptcy proceedings, may also have an  effect upon the payment patterns of
particular  Mortgage  Loans  and  thus  the  weighted  average  life  of  the
Certificates.

DUE-ON-SALE  AND   DUE-ON-ENCUMBRANCE  CLAUSES.    Acceleration  of  mortgage
payments as a  result of certain transfers of or the creation of encumbrances
upon underlying  Mortgaged Property  is another  factor affecting  prepayment
rates that may not be reflected in the prepayment standards or models used in
the  relevant  Prospectus  Supplement.    A  number  of  the  Mortgage  Loans
comprising  or underlying  the  Mortgage  Assets  may  include  "due-on-sale"
clauses or "due-on-encumbrance" clauses that allow the holder of the Mortgage
Loans to  demand payment in  full of the  remaining principal balance  of the
Mortgage  Loans upon sale  or certain other  transfers of or  the creation of
encumbrances upon the related Mortgaged Property.  With respect to  any Whole
Loans, unless  otherwise provided in  the related Prospectus  Supplement, the
Master Servicer, on  behalf of the Trust  Fund, will be required  to exercise
(or waive its right  to exercise) any such right that the Trustee may have as
mortgagee to accelerate payment of the Whole Loan in a manner consistent with
the Servicing Standard.  See "Certain Legal Aspects of the Mortgage Loans and
the  Leases-Due-on-Sale  and  Due-on-Encumbrance"  and  "Description  of  the
Agreements-Due-on-Sale and Due-on-Encumbrance Provisions." 

SINGLE  MORTGAGE  LOAN  OR  SINGLE  MORTGAGOR.   The  Mortgage  Assets  in  a
particular Trust Fund may consist of a single Mortgage Loan or obligations of
a  single  Mortgagor  or  related  Mortgagors as  specified  in  the  related
Prospectus  Supplement.   Assumptions  used  with respect  to  the prepayment
standards or models  based upon analysis of the behavior of mortgage loans in
a larger  group will  not necessarily be  relevant in  determining prepayment
experience on a single Mortgage Loan or with respect to a single Mortgagor.

                                THE DEPOSITOR

     Imperial   Credit  Commercial   Mortgage  Acceptance   Corporation,  the
Depositor, is an  indirect wholly-owned subsidiary of Southern Pacific Thrift
& Loan Association and was incorporated in the State of Delaware on April 28,
1997.  The principal executive offices of the Depositor are located  at 23550
Hawthorne Boulevard, Building One, Torrance,  CA 90505.  Its telephone number
is ________________.

     The Depositor does not  have, nor is it expected in  the future to have,
any significant assets.


                       DESCRIPTION OF THE CERTIFICATES

GENERAL

     The Certificates of each Series (including any class of Certificates not
offered hereby) will  represent the entire  beneficial ownership interest  in
the Trust  Fund created pursuant  to the related  Agreement.  Each  Series of
Certificates will consist of one or more classes of Certificates that may (i)
provide  for the  accrual of  interest  thereon based  on fixed,  variable or
floating  rates;  (ii)  be senior  (collectively,  "Senior  Certificates") or
subordinate (collectively, "Subordinate  Certificates") to one or  more other
classes   of  Certificates  in  respect   of  certain  distributions  on  the
Certificates; (iii) be entitled 
to  principal distributions,  with  disproportionately  low,  nominal  or  no
interest  distributions  (collectively, "Stripped  Principal  Certificates");
(iv)  be entitled  to interest  distributions,  with disproportionately  low,
nominal  or  no  principal  distributions (collectively,  "Stripped  Interest
Certificates"); (v)  provide for  distributions of  accrued interest  thereon
commencing  only following  the occurrence  of  certain events,  such as  the
retirement  of  one or  more other  classes  of Certificates  of  such Series
(collectively,  "Accrual   Certificates");  (vi)  provide   for  payments  of
principal  sequentially, based  on specified payment  schedules, from  only a
portion  of  the  Trust Assets  in  such  Trust Fund  or  based  on specified
calculations, to the extent of available funds, in each case as  described in
the related  Prospectus Supplement;  and/or (vii)  provide for  distributions
based on  a combination of two or more components thereof with one or more of
the   characteristics  described  in  this  paragraph  including  a  Stripped
Principal  Certificate   component  and  a   Stripped  Interest   Certificate
component.  Any such classes may include classes of Offered Certificates.

     Each class of Offered Certificates of a Series will be issued in minimum
denominations  corresponding  to  the Certificate  Balances  or,  in  case of
Stripped Interest  Certificates,  notional amounts  or  percentage  interests
specified in the related Prospectus Supplement.  The transfer of  any Offered
Certificates may be registered and such Certificates may be exchanged without
the  payment  of   any  service  charge  payable  in   connection  with  such
registration of transfer or exchange, but the Depositor or the Trustee or any
agent thereof may  require payment of  a sum sufficient  to cover any  tax or
other governmental  charge.  One or more classes  of Certificates of a Series
may be issued in definitive form ("Definitive Certificates") or in book-entry
form  ("Book-Entry  Certificates"),  as provided  in  the  related Prospectus
Supplement.  See  "Risk Factors-Book-Entry Registration" and  "Description of
the  Certificates-Book-Entry   Registration  and   Definitive  Certificates."
Definitive Certificates  will be exchangeable  for other Certificates  of the
same  class and  Series of  a  like aggregate  Certificate Balance,  notional
amount or percentage interest but of different authorized denominations.  See
"Risk Factors Limited Liquidity" and "Limited Assets."

DISTRIBUTIONS

     Distributions on  the Certificates of each Series will  be made by or on
behalf of the Trustee  on each Distribution Date as specified  in the related
Prospectus Supplement from the Available Distribution Amount for  such Series
and such  Distribution Date.   Except as  otherwise specified in  the related
Prospectus Supplement, distributions (other than the final distribution) will
be made to the persons in whose names the Certificates are registered at  the
close of business  on the last business day of the  month preceding the month
in which the Distribution Date occurs (the  "Record Date"), and the amount of
each distribution will be determined as of the close of  business on the date
specified  in the related  Prospectus Supplement (the  "Determination Date").
All  distributions  with  respect  to  each class  of  Certificates  on  each
Distribution  Date  will  be   allocated  pro  rata  among  the   outstanding
Certificates in  such class  or  by random  selection,  as described  in  the
related  Prospectus  Supplement  or  otherwise  established  by  the  related
Trustee.   Payments  will  be made  either by  wire  transfer in  immediately
available funds  to the  account of a  Certificateholder at  a bank  or other
entity  having appropriate facilities therefor, if such Certificateholder has
so notified  the Trustee or  other person required  to make such  payments no
later than the date specified in  the related Prospectus Supplement (and,  if
so provided in  the related Prospectus Supplement, holds  Certificates in the
requisite amount specified therein), or by check mailed to the address of the
person entitled thereto as it  appears on the Certificate Register; provided,
however,  that  the  final distribution  in  retirement  of the  Certificates
(whether Definitive  Certificates or  Book-Entry Certificates)  will be  made
only  upon presentation  and surrender  of the  Certificates at  the location
specified in the notice to Certificateholders of such final distribution.

AVAILABLE DISTRIBUTION AMOUNT

     All  distributions   on  the  Certificates   of  each  Series   on  each
Distribution Date  will  be  made  from  the  Available  Distribution  Amount
described  below, in  accordance  with  the terms  described  in the  related
Prospectus Supplement.   Unless provided otherwise in  the related Prospectus
Supplement,  the "Available Distribution  Amount" for each  Distribution Date
equals the sum of the following amounts:

     (i)  the total amount of all cash on deposit in the related Distribution
Account  as of  the  corresponding  Determination  Date,  including  Servicer
advances,  net  of  any  scheduled   payments  due  and  payable  after  such
Distribution Date; 

     (ii)    interest  or investment  income  on amounts  on  deposit  in the
Distribution  Account, including  any net  amounts paid  under any  Cash Flow
Agreements; and 

     (iii)  to the extent not on deposit in the related  Distribution Account
as of the corresponding Determination Date, any amounts collected under, from
or in respect of any Credit Support with respect to such Distribution Date.

     As described  below, the  entire Available  Distribution Amount will  be
distributed  among the related  Certificates (including any  Certificates not
offered hereby) on  each Distribution Date, and accordingly  will be released
from the Trust Fund and will not be available for any future distributions.

DISTRIBUTIONS OF INTEREST ON THE CERTIFICATES

     Each class  of Certificates (other  than classes  of Stripped  Principal
Certificates   that  have  no   Pass-Through  Rate)  may   have  a  different
Pass-Through Rate, which will be a fixed,  variable or floating rate at which
interest will accrue  on such class or a component thereof (the "Pass-Through
Rate").  The related Prospectus Supplement will specify the Pass-Through Rate
for each  class  or component  or,  in the  case of  a  variable or  floating
Pass-Through Rate, the method for  determining the Pass-Through Rate.  Unless
otherwise specified  in the  related Prospectus  Supplement, interest  on the
Certificates will be calculated on the basis  of a 360-day year consisting of
twelve 30-day months.

     Distributions of  interest in respect  of the Certificates of  any class
will be  made on  each Distribution  Date (other  than any  class of  Accrual
Certificates, which  will be  entitled to distributions  of accrued  interest
commencing  only  on the  Distribution  Date,  or  under  the  circumstances,
specified in  the related  Prospectus Supplement, and  any class  of Stripped
Principal  Certificates  that  are  not  entitled  to  any  distributions  of
interest)  based on the Accrued Certificate  Interest for such class and such
Distribution Date, subject to the sufficiency of the portion of the Available
Distribution Amount allocable to such class on such Distribution Date.  Prior
to  the time interest is distributable on  any class of Accrual Certificates,
the amount  of Accrued Certificate  Interest otherwise distributable  on such
class will be added to  the Certificate Balance thereof on each  Distribution
Date.  With respect to each class  of Certificates and each Distribution Date
(other  than certain  classes of  Stripped  Interest Certificates),  "Accrued
Certificate  Interest" will  be equal  to  interest accrued  for a  specified
period on the  outstanding Certificate Balance  thereof immediately prior  to
the  Distribution  Date,  at the  applicable  Pass-Through  Rate,  reduced as
described below.   Unless  otherwise provided  in the  Prospectus Supplement,
Accrued Certificate Interest on Stripped Interest  Certificates will be equal
to 
interest accrued  for a specified  period on the outstanding  notional amount
thereof  immediately  prior  to  each Distribution  Date,  at  the applicable
Pass-Through Rate, reduced as described below.  The method of determining the
notional  amount for  any class  of  Stripped Interest  Certificates will  be
described in the related Prospectus Supplement.  Reference to notional amount
is solely for convenience in certain calculations  and does not represent the
right to receive  any distributions of principal.   Unless otherwise provided
in the related  Prospectus Supplement, the Accrued Certificate  Interest on a
Series of  Certificates will be reduced  in the event  of prepayment interest
shortfalls,  which are  shortfalls  in  collections of  interest  for a  full
accrual  period resulting  from prepayments  prior to  the due  date in  such
accrual period  on the Mortgage  Loans comprising or underlying  the Mortgage
Assets in  the Trust Fund for  such Series.   The particular manner  in which
such  shortfalls are to  be allocated  among some  or all  of the  classes of
Certificates  of that  Series will  be  specified in  the related  Prospectus
Supplement.

     The related Prospectus Supplement will also describe the extent to which
the amount of Accrued Certificate Interest that is otherwise distributable on
(or; in the case of Accrual Certificates, that may otherwise be added to  the
Certificate Balance of) a  class of Offered Certificates may be  reduced as a
result  of any  other  contingencies,  including  delinquencies,  losses  and
deferred interest  on  or in  respect  of the  Mortgage Loans  comprising  or
underlying the  Mortgage Assets in the related  Trust Fund.  Unless otherwise
provided in the related Prospectus Supplement, any reduction in the amount of
Accrued   Certificate  Interest  otherwise   distributable  on  a   class  of
Certificates by reason of the  allocation to such class  of a portion of  any
deferred interest on the Mortgage Loans comprising or underlying the Mortgage
Assets in  the related Trust Fund will result  in a corresponding increase in
the  Certificate Balance of  such class.   See "Risk Factors-Average  Life of
Certificates; Prepayments; Yields" and "Yield Considerations." 
DISTRIBUTIONS OF PRINCIPAL OF THE CERTIFICATES

     The Certificates of each Series,  other than certain classes of Stripped
Interest Certificates, will have a  "Certificate Balance" which, at any time,
will  equal  the then  maximum amount  that  the holder  will be  entitled to
receive in respect of  principal out of the future cash  flow on the Mortgage
Assets and other assets included in the related Trust Fund.   The outstanding
Certificate  Balance  of a  Certificate  will  be reduced  to  the  extent of
distributions of  principal thereon  from time  to time  and, if  and to  the
extent  so provided in  the related Prospectus  Supplement, by the  amount of
losses incurred in respect of  the related Mortgage Assets, may  be increased
in respect of deferred interest on  the related Mortgage Loans to the  extent
provided in  the related Prospectus  Supplement and,  in the case  of Accrual
Certificates  prior  to the  Distribution  Date  on  which  distributions  of
interest are  required to commence, will be  increased by any related Accrued
Certificate  Interest.  Unless  otherwise provided in  the related Prospectus
Supplement,  the  initial aggregate  Certificate  Balance of  all  classes of
Certificates of a  Series will not be greater than  the outstanding aggregate
principal balance of the related Mortgage Assets as of the applicable Cut-off
Date.  The initial  aggregate Certificate Balance of a Series  and each class
thereof  will be  specified in  the  related Prospectus  Supplement.   Unless
otherwise provided  in the  related Prospectus  Supplement, distributions  of
principal will be made on each  Distribution Date to the class or  classes of
Certificates entitled thereto in accordance with the provisions  described in
such Prospectus  Supplement until the  Certificate Balance of such  class has
been reduced  to zero.   Stripped Interest  Certificates with  no Certificate
Balance are not entitled to any distributions of principal.

COMPONENTS

     To   the  extent  specified   in  the  related   Prospectus  Supplement,
distribution on a class  of Certificates may be based on a combination of two
or  more different components  as described under "-General"  above.  To such
extent, the descriptions set forth  under "-Distributions of Interests on the
Certificates" and  "-Distributions of  Principal of  the Certificates"  above
also relate to  components of such  a class of  Certificates.  In such  case,
reference in such sections to Certificate Balance and Pass-Through Rate refer
to the principal balance, if any, of  any such component and the Pass-Through
Rate, if any, on any such component, respectively.

DISTRIBUTIONS ON  THE CERTIFICATES  OF PREPAYMENT PREMIUMS  OR IN  RESPECT OF
EQUITY PARTICIPATIONS

     If so provided in the related Prospectus Supplement, Prepayment Premiums
or payments in  respect of Equity  Participations that are  collected on  the
Mortgage Assets  in  the  related Trust  Fund  will be  distributed  on  each
Distribution Date to the class or classes of Certificates entitled thereto in
accordance with the provisions described in such Prospectus Supplement.

ALLOCATION OF LOSSES AND SHORTFALLS

     If so provided in the Prospectus Supplement for a Series of Certificates
consisting  of  one or  more  classes  of  Subordinate Certificates,  on  any
Distribution Date in respect of which  losses or shortfalls in collections on
the  Mortgage  Assets  have  been incurred,  the  amount  of  such  losses or
shortfalls will be borne first by a  class of Subordinate Certificates in the
priority  and  manner  and  subject  to the  limitations  specified  in  such
Prospectus Supplement See  "Description of Credit Support" for  a description
of the types  of protection that  may be included  in shortfalls on  Mortgage
Assets comprising such Trust Fund.

ADVANCES IN RESPECT OF DELINQUENCIES

     With  respect to any Series of Certificates  evidencing an interest in a
Trust Fund, unless otherwise provided in the related Prospectus Supplement, a
Servicer or another  entity described therein will be required as part of its
servicing responsibilities to advance on or before each Distribution Date its
own funds  or funds held in the Distribution Account that are not included in
the Available  Distribution Amount for  such Distribution Date, in  an amount
equal  to the  aggregate of  payments of  principal (other  than any  balloon
payments) and interest (net of  related servicing fees and Retained Interest)
that were due on the  Whole Loans in such Trust  Fund and were delinquent  on
the  related  Determination Date,  subject  to  such Servicer's  (or  another
entity's) good faith  determination that such  advances will be  reimbursable
from Related  Proceeds (as  defined  below).   In the  case  of a  Series  of
Certificates  that includes one  or more classes  of Subordinate Certificates
and if so provided in the related Prospectus  Supplement, each Servicer's (or
another entity's) advance  obligation may be  limited only to the  portion of
such delinquencies  necessary to  make the required  distributions on  one or
more classes of  Senior Certificates and/or may be subject to such Servicer's
(or another  entity's) good  faith determination that  such advances  will be
reimbursable  not only  from Related  Proceeds but  also from  collections on
other Trust  Assets otherwise distributable  on one or  more classes  of such
Subordinate Certificates.  See "Description of Credit Support."

     Advances are intended  to maintain a regular flow  of scheduled interest
and principal  payments to holders  of the  class or classes  of Certificates
entitled thereto, rather than to guarantee or insure  against losses.  Unless
otherwise provided in the related Prospectus Supplement, advances of a 
Servicer's  (or another  entity's) funds  will  be reimbursable  only out  of
related recoveries  on the Mortgage  Loans (including amounts  received under
any form  of Credit Support) respecting which such  advances were made (as to
any Mortgage Loan, "Related Proceeds") and, if so provided in the  Prospectus
Supplement, out of any amounts otherwise distributable on one or more classes
of Subordinate Certificates of such  Series; provided, however, that any such
advance will  be reimbursable  from any amounts  in the  Distribution Account
prior to any  distributions being made on the Certificates to the extent that
a  Servicer (or such  other entity) shall  determine in good  faith that such
advance  (a  "Nonrecoverable  Advance") is  not  ultimately  recoverable from
Related Proceeds  or, if applicable,  from collections on other  Trust Assets
otherwise distributable on  such Subordinate Certificates.   If advances have
been made by a  Servicer from excess funds in the  Distribution Account, such
Servicer is required to replace such funds in the Distribution Account on any
future Distribution Date to the extent that funds in the Distribution Account
on such  Distribution Date  are less  than payments  required to  be made  to
Certificateholders  on such date.  If so  specified in the related Prospectus
Supplement,  the  obligations of  a  Servicer  (or  another entity)  to  make
advances may  be secured  by a cash  advance reserve  fund, a surety  bond, a
letter  of  credit or  another  form of  limited  guaranty.   If  applicable,
information regarding the characteristics of, and the identity of any obligor
on,  any  such surety  bond,  will be  set  forth in  the  related Prospectus
Supplement.

     If and to the extent so provided in the related Prospectus Supplement, a
Servicer (or another entity) will be entitled to receive interest at the rate
specified  therein on  its outstanding advances  and will be  entitled to pay
itself  such  interest periodically  from  general collections  on  the Trust
Assets prior to any payment to Certificateholders or as otherwise provided in
the related Agreement and described in such Prospectus Supplement.

     The  Prospectus Supplement for any Series  of Certificates evidencing an
interest in a Trust Fund that  includes CMBS will describe any  corresponding
advancing obligation of any person in connection with such CMBS.

REPORTS TO CERTIFICATEHOLDERS

     Unless  otherwise provided  in  the  Prospectus  Supplement,  with  each
distribution to holders of any class of Certificates of a Series,  the Master
Servicer or  the Trustee, as  provided in the related  Prospectus Supplement,
will forward  or cause to be forwarded to  each such holder, to the Depositor
and to  such other parties  as may be  specified in the related  Agreement, a
statement setting forth, in each case to the extent applicable and available:

     (i)  the amount of such distribution to holders of Certificates  of such
class applied to reduce the Certificate Balance thereof;

     (ii)  the amount of such distribution to holders of Certificates of such
class allocable to Accrued Certificate Interest;

     (iii)   the  amount of  such  distribution allocable  to (a)  Prepayment
Premiums and (b) payments on account of Equity Participations;

     (iv)   the  amount of  related servicing  compensation received  by each
Servicer and such  other customary information as any such Master Servicer or
the  Trustee  deems  necessary  or desirable,  or  that  a  Certificateholder
reasonably  requests, to  enable  Certificateholders  to  prepare  their  tax
returns;

     (v)  the aggregate amount of advances included in such distribution, and
the aggregate amount of any unreimbursed advances at the close of business on
such Distribution Date;

     (vi)   the aggregate  principal balance  of the  Mortgage Assets  at the
close of business on such Distribution Date;

     (vii)   the number  and aggregate principal  balance of  Whole Loans  in
respect of which (a) one  scheduled payment is delinquent, (b)  two scheduled
payments are delinquent, (c) three  or more scheduled payments are delinquent
and (d) foreclosure proceedings have been commenced;

     (viii)  with respect  to each Whole Loan that is delinquent  two or more
months,   (a) the  loan  number  thereof,  (b) the  unpaid  balance  thereof,
(c) whether the  delinquency is  in respect of  any balloon  payment, (d) the
aggregate amount of unreimbursed servicing expenses and unreimbursed advances
in respect thereof,  (e) if applicable, the aggregate amount  of any interest
accrued and  payable  on  related  servicing expenses  and  related  advances
assuming such Mortgage  Loan is subsequently liquidated  through foreclosure,
(f) whether a notice of  acceleration has been sent to the  Mortgagor and, if
so, the  date of such  notice, (g) whether foreclosure proceedings  have been
commenced and, if so, the date so  commenced and (h) if such Mortgage Loan is
more than three months delinquent and foreclosure has not been commenced, the
reason therefor;

     (ix)  with respect  to any Whole Loan liquidated during  the related Due
Period (other than by payment in  full), (a) the loan number thereof, (b) the
manner in which it was liquidated and (c) the aggregate amount of liquidation
proceeds received;

     (x)  with  respect to any Whole  Loan liquidated during the  related Due
Period, (a) the portion of such liquidation proceeds payable or  reimbursable
to each Servicer (or any other entity)  in respect of such Mortgage Loan  and
(b) the amount of any loss to Certificateholders;

     (xi)   with respect  to each REO  Property relating to  a Whole Loan and
included in the Trust  Fund as of the end of the  related Due Period, (a) the
loan number of the related Mortgage Loan and (b) the date of acquisition;

     (xii)  with  respect to each REO  Property relating to a  Whole Loan and
included in the Trust Fund as  of the end of the related Due  Period, (a) the
book  value,  (b) the  principal   balance  of  the  related  Mortgage   Loan
immediately following such Distribution Date  (calculated as if such Mortgage
Loan were still outstanding taking into account certain limited modifications
to the terms thereof specified in the Agreement), (c) the aggregate amount of
unreimbursed  servicing expenses and unreimbursed advances in respect thereof
and (d) if applicable,  the aggregate amount of interest  accrued and payable
on related servicing expenses and related advances;

     (xiii)  with  respect to any such  REO Property sold during  the related
Due  Period  (a) the  loan  number  of the  related  Mortgage  Loan,  (b) the
aggregate amount  of sale  proceeds, (c) the portion  of such  sales proceeds
payable or reimbursable to  each Servicer in respect of such  REO Property or
the   related   Mortgage  Loan   and   (d) the   amount   of  any   loss   to
Certificateholders in respect of the related Mortgage Loan;

     (xiv)  the aggregate Certificate Balance or notional amount, as the case
may be, of  each class of Certificates  (including any class  of Certificates
not  offered hereby)  at the  close of  business on  such Distribution  Date,
separately identifying any reduction in such Certificate Balance due to the 
allocation of any loss  and increase in the Certificate Balance of a class of
Accrual Certificates in the event  that Accrued Certificate Interest has been
added to such balance;

     (xv)   the  aggregate amount  of principal  prepayments made  during the
related Due Period;

     (xvi)   the  aggregate Accrued Certificate  Interest and  unpaid Accrued
Certificate Interest, if any, on each  class of Certificates at the close  of
business on such Distribution Date;

     (xvii)  in the case  of Certificates with a variable  Pass-Through Rate,
the   Pass-Through  Rate  applicable  to  such  Distribution  Date,  and,  if
available, the  immediately succeeding  Distribution Date,  as calculated  in
accordance with the method specified in the related Prospectus Supplement;

     (xviii)   in the case of Certificates with a floating Pass-Through Rate,
for statements  to be distributed  in any month  in which an  adjustment date
occurs, the floating  Pass-Through Rate applicable to  such Distribution Date
and the immediately succeeding Distribution Date  as calculated in accordance
with the method specified in the related Prospectus Supplement;

     (xix)  as  to any Series  which includes Credit  Support, the amount  of
coverage of  each instrument  of Credit  Support included  therein as of  the
close of business on such Distribution Date; and

     (xx)  the aggregate amount of payments by the Mortgagors  of (a) default
interest, (b) late charges and (c) assumption and modification fees collected
during the related Due Period.

     In the  case of  information furnished pursuant  to subclauses  (i)-(iv)
above, the  amounts  shall  be  expressed as  a  dollar  amount  per  minimum
denomination of Certificates  or for such other specified  portion thereof In
addition, in  the case of  information furnished pursuant to  subclauses (i),
(ii), (xiv), (xvi) and (xvii) above, such amounts shall also be provided with
respect to  each component, if  any, of a  class of Certificates.  The Master
Servicer or the  Trustee, as specified in the  related Prospectus Supplement,
will forward or cause to be forwarded to each holder, to the Depositor and to
such  other parties  as may  be  specified in  the Agreement,  a copy  of any
statements  or reports  received by  the Master  Servicer or the  Trustee, as
applicable,  with respect  to any  CMBS. The  Prospectus Supplement  for each
Series of Offered Certificates will describe any additional information to be
included in reports to the holders of such Certificates.

     Within a reasonable  period of time after the end of each calendar year,
the Master Servicer  or the  Trustee, as provided  in the related  Prospectus
Supplement, shall furnish to each person who  at any time during the calendar
year was a holder of a Certificate a statement containing the information set
forth in subclauses (i)-(iv) above, aggregated for such calendar year  or the
applicable portion thereof  during which such person was a Certificateholder.
Such obligation of the Master Servicer or the Trustee shall be deemed to have
been satisfied to the extent that substantially  comparable information shall
be  provided  by  the  Master  Servicer  or   the  Trustee  pursuant  to  any
requirements of the Code as are from time to time in force.

     Unless and until Definitive Certificates are issued, or unless otherwise
provided in  the related Prospectus  Supplement, such  statements or  reports
will  be forwarded  by the  Master Servicer  or the  Trustee  to Cede.   Such
statements or reports may be  available to Beneficial Owners upon request  to
DTC or  their respective Participant  or Indirect Participant.   In addition,
the  Trustee shall  furnish a  copy of any  such statement  or report  to any
Beneficial Owner which requests such copy and certifies 
to  the  Trustee  or the  Master  Servicer,  as applicable,  that  it  is the
Beneficial   Owner   of   a   Certificate.      See   "Description   of   the
Certificates-Book-Entry Registration and Definitive Certificates."

TERMINATION

     The  obligations  created   by  the  Agreements   for  each  Series   of
Certificates will  terminate upon the  payment to Certificateholders  of that
Series of all amounts held in the Distribution Account or by any Servicer, if
any,  or the  Trustee  and required  to  be paid  to  them pursuant  to  such
Agreements  following  the  earlier  of   (i)  the  final  payment  or  other
liquidation of the last Mortgage Asset subject thereto or  the disposition of
all property acquired upon foreclosure of any Whole Loan subject thereto  and
(ii)  the purchase  of all  of the  assets  of the  Trust Fund  by the  party
entitled  to effect  such termination,  under  the circumstances  and in  the
manner set forth in the related Prospectus Supplement.  In no event, however,
will the trust created by  the Agreements continue beyond the date  specified
in the  related Prospectus Supplement.  Written  notice of termination of the
Agreements  will  be   given  to  each   Certificateholder,  and  the   final
distribution  will  be made  only  upon  presentation  and surrender  of  the
Certificates at the location to be specified in the notice of termination.

     If  so specified  in  the  related Prospectus  Supplement,  a Series  of
Certificates may  be  subject  to  optional  early  termination  through  the
repurchase of the  assets in the  related Trust Fund  by the party  specified
therein, under  the circumstances and in the manner set forth therein.  If so
provided  in the  related Prospectus  Supplement, upon  the reduction  of the
Certificate  Balance of a  specified class  or classes  of Certificates  by a
specified percentage or amount, the party specified therein will solicit bids
for the purchase of all assets of the  Trust Fund, or of a sufficient portion
of  such assets to  retire such  class or classes  or purchase  such class or
classes at a  price set forth in  the related Prospectus Supplement,  in each
case, under the circumstances and in the manner set forth therein.

BOOK-ENTRY REGISTRATION AND DEFINITIVE CERTIFICATES

     If so provided in the related Prospectus Supplement, one or more classes
of  the Offered  Certificates  of any  Series will  be  issued as  Book-Entry
Certificates, and  each such class will be represented  by one or more single
Certificates  registered in  the name of  a nominee  for the  depository, The
Depository Trust Company ("DTC").

     DTC is a  limited-purpose trust company organized under the  laws of the
State of  New  York, a  member of  the Federal  Reserve  System, a  "clearing
corporation" within the meaning of the Uniform Commercial Code  ("UCC") and a
"clearing agency" registered pursuant to the provisions of Section 17A of the
Securities  Exchange Act  of  1934, as  amended.   DTC  was  created to  hold
securities   for  its   participating   organizations  ("Participants")   and
facilitate  the clearance and  settlement of securities  transactions between
Participants through electronic book-entry changes in their accounts, thereby
eliminating the  need for  physical movement of  certificates.   Participants
include  securities brokers and dealers,  banks, trust companies and clearing
corporations and may include certain other organizations.  Indirect access to
the DTC system  also is available to  others such as banks,  brokers, dealers
and trust companies  that clear through or maintain  a custodial relationship
with a Participant, either directly or indirectly ("Indirect Participants").

     Unless  otherwise  provided   in  the  related  Prospectus   Supplement,
investors that  are not Participants  or Indirect Participants but  desire to
purchase,  sell or  otherwise transfer  ownership of,  or other  interests in
Book-Entry  Certificates may  do so  only through  Participants  and Indirect
Participants.  In addition, such investors ("Beneficial Owners") will receive
all distributions on the 
Book-Entry Certificates through DTC and its Participants.  Under a book-entry
format,  Beneficial   Owners  will   receive  payments   after  the   related
Distribution Date  because, while  payments are required  to be  forwarded to
Cede & Co., as nominee for  DTC ("Cede"), on each such date DTC  will forward
such  payments to  its  Participants  which thereafter  will  be required  to
forward them to Indirect Participants or Beneficial Owners.  Unless otherwise
provided in the  related Prospectus Supplement, the  only "Certificateholder"
(as such  term is used in the Agreement) will be Cede, as nominee of DTC, and
the   Beneficial  Owners   will  not   be  recognized   by  the   Trustee  as
Certificateholders under the Agreements.  Beneficial Owners will be permitted
to  exercise the  rights of  Certificateholders under the  related Agreements
only  indirectly through  the Participants  who in  turn will  exercise their
rights through DTC.

     Under the rules,  regulations and procedures creating and  affecting DTC
and  its operations,  DTC  is  required to  make  book-entry transfers  among
Participants  on  whose  behalf  it  acts  with  respect  to  the  Book-Entry
Certificates  and  is  required  to  receive  and transmit  distributions  of
principal of and  interest on the Book-Entry Certificates.   Participants and
Indirect Participants with which Beneficial Owners have accounts with respect
to  the Book-Entry  Certificates similarly  are required  to make  book-entry
transfers  and  receive  and  transmit  such  payments  on  behalf  of  their
respective Beneficial Owners.

     Because DTC can act only on behalf  of Participants, who in turn act  on
behalf  of  Indirect  Participants  and  certain  banks,  the  ability  of  a
Beneficial Owner  to pledge  its interest in  the Book-Entry  Certificates to
persons or entities that  do not participate in the DTC  system, or otherwise
take actions  in respect of its interest  in the Book-Entry Certificates, may
be  limited  due  to the  lack  of  a  physical certificate  evidencing  such
interest.

     DTC has advised the Depositor that it will take any action  permitted to
be taken by a  Certificateholder under an Agreement only at  the direction of
one  or  more  Participants  to  whose  account  with  DTC  interests  in the
Book-Entry Certificates are credited.   Under DTC's procedures, DTC will take
actions  permitted  to  be taken  by  Holders  of  any  class  of  Book-Entry
Certificates under the Pooling and  Servicing Agreement only at the direction
of one or more Participants to whose account  the Book-Entry Certificates are
credited  and whose  aggregate holdings  represent no  less than  any minimum
amount of Voting Rights required therefor.  Therefore, Beneficial Owners will
only  be able to  exercise their Voting  Rights to the  extent permitted, and
subject  to the procedures established,  by their Participant and/or Indirect
Participant, as applicable.  DTC may take conflicting actions with respect to
any action of Certificateholders of any Class to the extent that Participants
authorize such actions.  None of the Servicers, the Depositor, the Trustee or
any of their  respective affiliates will have any liability for any aspect of
the  records relating to or payments made  on account of beneficial ownership
interests in the Book-Entry Certificates, or  for maintaining, supervising or
reviewing any records relating to such beneficial ownership interests.

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

     Upon the occurrence of either of the events described in the immediately
preceding  paragraph, DTC  is  required  to notify  all  Participants of  the
availability  through DTC  of  Definitive  Certificates  for  the  Beneficial
Owners.    Upon   surrender  by  DTC  of  the   certificate  or  certificates
representing  the  Book-Entry  Certificates, together  with  instructions for
reregistration,  the  Trustee  will issue  (or  cause  to be  issued)  to the
Beneficial Owners identified in such instructions the Definitive Certificates
to  which they are  entitled, and thereafter  the Trustee  will recognize the
holders  of  such  Definitive Certificates  as  Certificateholders  under the
Agreement.


                        DESCRIPTION OF THE AGREEMENTS

     The Certificates  of each  Series evidencing interests  in a  Trust Fund
including Whole  Loans will  be issued  pursuant to a  Pooling and  Servicing
Agreement among the Depositor, a Master Servicer, if specified in the related
Prospectus Supplement, a Special Servicer  and the Trustee.  The Certificates
of each Series evidencing interests in a Trust Fund not including Whole Loans
will be  issued pursuant  to a Trust  Agreement between  the Depositor  and a
Trustee.   The  Master Servicer,  any Special Servicer  and the  Trustee with
respect to any Series of Certificates will be named in the related Prospectus
Supplement.   In lieu  of appointing  a Master  Servicer, a  servicer may  be
appointed pursuant to the Pooling and Servicing Agreement for any Trust Fund.
The Mortgage Loans shall be serviced pursuant to the terms of the Pooling and
Servicing Agreement.  A manager or administrator may be appointed pursuant to
the  Trust Agreement for any Trust  Fund to administer such  Trust Fund.  The
provisions  of each  Agreement will  vary depending  upon the  nature  of the
Certificates to  be issued  thereunder and  the nature  of the  related Trust
Fund.   A form  of a  Pooling and Servicing  Agreement has  been filed  as an
exhibit to the  Registration Statement of  which this Prospectus  is a  part.
Any Trust  Agreement  will  generally conform  to  the form  of  Pooling  and
Servicing  Agreement  filed herewith,  but will  not contain  provisions with
respect  to the  servicing and  maintenance of  Whole Loans.   The  following
summaries  describe certain  provisions that  may appear  in the  Pooling and
Servicing Agreement.  The Prospectus  Supplement for a Series of Certificates
will describe any provision  of the Agreements  relating to such Series  that
materially differs from the description thereof contained in this Prospectus.
The summaries  do not  purport to  be complete  and are  subject to, and  are
qualified in  their entirety by  reference to, all  of the provisions  of the
Agreements for each Trust Fund and the description of such provisions  in the
related Prospectus Supplement.   As used  herein with respect to  any Series,
the  term "Certificate"  refers to  all of the  Certificates of  that Series,
whether  or not  offered hereby  and  by the  related Prospectus  Supplement,
unless the context otherwise requires.  The  Depositor will provide a copy of
the  Agreements (without  exhibits) relating  to any  Series of  Certificates
without charge  upon written  request of a  holder of  a Certificate  of such
Series  addressed  to  the  Trustee  specified  in  the  related   Prospectus
Supplement.

ASSIGNMENT OF ASSETS; REPURCHASES

     At the time  of issuance of  any Series of  Certificates, the  Depositor
will assign (or  cause to be  assigned) to the  designated Trustee the  Trust
Assets to be  included in the related Trust Fund, together with all principal
and interest to be received on or with respect to such Trust Assets after the
Cut-off Date, other than principal and interest  due on or before the Cut-off
Date and  other than any  Retained Interest.  The  Trustee will, concurrently
with such assignment,  deliver the Certificates to the  Depositor in exchange
for the Trust Assets and the other  assets comprising the Trust Fund for such
Series.  Each Mortgage Asset will be identified in a schedule appearing as an
exhibit to the  related Agreement.  Unless otherwise provided  in the related
Prospectus Supplement, such schedule will include detailed information (i) in
respect of each Whole Loan included in the related Trust Fund, 
including without limitation,  the address of the  related Mortgaged Property
and type of such property, the Mortgage Interest Rate and, if applicable, the
applicable index, margin,  adjustment date and any rate  cap information, the
original  and remaining  term  to  maturity,  the  original  and  outstanding
principal balance and balloon payment, if any, the Value, Loan-to-Value Ratio
and the Debt Service Coverage Ratio as of the  date indicated and payment and
prepayment  provisions, if  applicable,  and  (ii) in  respect  of each  CMBS
included in  the related Trust  Fund, including without limitation,  the CMBS
Issuer,  CMBS Servicer  and CMBS Trustee,  the pass-through  or bond  rate or
formula  for determining such rate, the issue date and original and remaining
term to  maturity,  if applicable,  the  original and  outstanding  principal
amount and payment provisions, if applicable.

     With respect to each Whole Loan, the Depositor will deliver or  cause to
be  delivered to the  Trustee (or to  the custodian hereinafter  referred to)
certain  loan documents,  which  unless otherwise  specified  in the  related
Prospectus  Supplement  will  include the  original  Mortgage  Note endorsed,
without recourse,  in blank  or to  the order  of the  Trustee, the  original
Mortgage (or a  certified copy thereof) with evidence  of recording indicated
thereon and an assignment of the Mortgage to the Trustee in  recordable form.
Notwithstanding the foregoing, a Trust  Fund may include Mortgage Loans where
the original  Mortgage Note is  not delivered to  the Trustee if  the Company
delivers to the  Trustee or the custodian  a copy or a duplicate  original of
the Mortgage  Note, together with  an affidavit certifying that  the original
thereof has been lost or destroyed.  With respect to such Mortgage Loans, the
Trustee (or its nominee) may not be able to enforce the Mortgage Note against
the related  borrower.  Unless  otherwise provided in the  related Prospectus
Supplement, the related Agreements will require that the Depositor or another
party specified therein promptly cause each such assignment of Mortgage to be
recorded in the  appropriate public office for real  property records, except
in states where,  in the opinion of  counsel acceptable to the  Trustee, such
recording  is not required to  protect the Trustee's  interest in the related
Whole Loan against the claim of any subsequent transferee or any successor to
or creditor of the Depositor, the  Master Servicer, the relevant Asset Seller
or any other prior holder of the Whole Loan.

     The  Trustee (or  a custodian)  will  review such  Whole Loan  documents
within a specified period of days after receipt thereof, and the  Trustee (or
a  custodian)  will hold  such  documents in  trust  for the  benefit  of the
Certificateholders.   Unless otherwise  specified in  the related  Prospectus
Supplement, if any such document  is found to be missing or defective  in any
material respect, the  Trustee (or such  custodian) shall immediately  notify
the Depositor.  If the Depositor cannot cure the omission or defect  within a
specified number of  days after receipt of such notice, then unless otherwise
specified  in  the related  Prospectus  Supplement,  the  Depositor  will  be
obligated, within a  specified number of days  of receipt of such  notice, to
repurchase the  related Whole Loan from the Trustee  at the Purchase Price or
substitute for such Mortgage Loan.  Unless otherwise specified in the related
Prospectus Supplement, this repurchase or substitution obligation constitutes
the  sole remedy  available  to  the Certificateholders  or  the Trustee  for
omission of, or a material defect in, a constituent document.  To the  extent
specified  in  the related  Prospectus  Supplement,  in  lieu of  curing  any
omission or defect in the Mortgage Asset or repurchasing or  substituting for
such Mortgage Asset, the Depositor may agree  to cover any losses suffered by
the Trust Fund as a result of such breach or defect.

     If so provided in the related Prospectus Supplement, the Depositor will,
as to  some or all of the  Mortgage Loans, assign or cause  to be assigned to
the Trustee the related Lease Assignments.  In certain cases, the Trustee, or
Sub-Servicer, as applicable, may collect  all moneys under the related Leases
and distribute amounts, if any, required  under the Lease for the payment  of
maintenance,  insurance and  taxes, to  the extent  specified in  the related
Lease agreement.  The Trustee, or if so 
specified in the Prospectus Supplement, the Master Servicer, as agent for the
Trustee,   may  hold   the   Lease  in   trust  for   the   benefit  of   the
Certificateholders.

     With  respect to  each CMBS  in  certificated form,  the Depositor  will
deliver  or cause  to be  delivered  to the  Trustee (or  the  custodian) the
original certificate or other definitive  evidence of such CMBS together with
bond  power or  other  instruments, certifications  or documents  required to
transfer   fully  such  CMBS   to  the  Trustee   for  the   benefit  of  the
Certificateholders.    With   respect  to  each  CMBS  in  uncertificated  or
book-entry form or  held through a "clearing corporation"  within the meaning
of  the  UCC  the Depositor  and  the  Trustee will  cause  such  CMBS to  be
registered directly or  on the  books of  such clearing corporation  or of  a
financial  intermediary in  the name of  the Trustee  for the benefit  of the
Certificateholders.   Unless  otherwise provided  in  the related  Prospectus
Supplement, the related  Agreement will require that either  the Depositor or
the Trustee  promptly cause any CMBS  in certificated form  not registered in
the name of the Trustee to be re-registered, with the applicable  persons, in
the name of the Trustee.

REPRESENTATIONS AND WARRANTIES; REPURCHASES

     Unless  otherwise  provided  in the  related  Prospectus  Supplement the
Depositor  will,   with  respect   to  each  Whole   Loan,  make   or  assign
representations and  warranties, as  of a specified  date (the  person making
such representations and warranties, the "Warranting Party") covering, by way
of  example,  the  following  types  of  matters:  (i)  the  accuracy  of the
information set forth for such Whole Loan  on the schedule of Mortgage Assets
appearing as an exhibit to the related Agreement; (ii) the existence of title
insurance insuring the  lien priority of the Whole Loan;  (iii) the authority
of the Warranting  Party to sell the Whole  Loan; (iv) the payment  status of
the Whole  Loan and the  status of payments  of taxes, assessments  and other
charges  affecting  the related  Mortgaged  Property;  (v) the  existence  of
customary  provisions in  the related  Mortgage Note  and Mortgage  to permit
realization against the Mortgaged Property of  the benefit of the security of
the Mortgage; and (vi) the existence of  hazard and extended perils insurance
coverage on the Mortgaged Property.

     Any  Warranting Party,  if other than  the Depositor, shall  be an Asset
Seller  or  an  affiliate thereof  or  such  other person  acceptable  to the
Depositor  and shall  be  identified in  the  related Prospectus  Supplement.
Representations and warranties made in respect of a Whole Loan may  have been
made as of a date prior to the applicable Cut-off Date.  A substantial period
of time  may have elapsed between such date and  the date of initial issuance
of the related  Series of Certificates evidencing  an interest in  such Whole
Loan.   Unless otherwise specified  in the related Prospectus  Supplement, in
the event of  a breach of any such representation or warranty, the Warranting
Party will  be obligated to either cure such  breach or repurchase or replace
the affected Whole Loan  as described below.   Since the representations  and
warranties may  not address events  that may occur  following the date  as of
which they were  made, the Warranting Party  will have a cure,  repurchase or
substitution obligation in connection with  a breach of such a representation
and warranty only  if the relevant event that causes such breach occurs prior
to such  date.  Such  party would  have no such  obligations if the  relevant
event that causes such breach occurs after such date.

     Unless  otherwise provided  in the  related  Prospectus Supplement,  the
Agreements  will provide  that the  Master  Servicer and/or  Trustee will  be
required to  notify promptly the  relevant Warranting Party of  any breach of
any representation or  warranty made by  it in respect  of a Whole  Loan that
materially  and  adversely  affects  the value  of  such  Whole  Loan or  the
interests therein of the Certificateholders.  If such Warranting Party cannot
cure such  breach within a specified period following  the date on which such
party was notified of such breach, then such Warranting Party will 
be  obligated  to  repurchase  such  Whole Loan  from  the  Trustee  within a
specified period from  the date on which the Warranting Party was notified of
such breach,  at the Purchase Price  therefor.  As to any  Whole Loan, unless
otherwise  specified  in  the related  Prospectus  Supplement,  the "Purchase
Price"  is equal  to the sum  of the  unpaid principal balance  thereof, plus
unpaid accrued interest thereon at  the Mortgage Interest Rate from  the date
as to which interest was last paid to the due date in the Due Period in which
the relevant purchase  is to occur, plus certain servicing  expenses that are
reimbursable to each Servicer.   If so provided in the Prospectus  Supplement
for  a Series, a Warranting Party, rather than  repurchase a Whole Loan as to
which a breach  has occurred, will have the option, within a specified period
after initial issuance of such Series  of Certificates, to cause the  removal
of such Whole Loan  from the Trust  Fund and substitute in  its place one  or
more other Whole  Loans, in accordance  with the  standards described in  the
related Prospectus Supplement.   If so provided in  the Prospectus Supplement
for a  Series, a  Warranting Party, rather  than repurchase  or substitute  a
Whole  Loan as  to which  a  breach has  occurred,  will have  the option  to
reimburse  the Trust Fund or the Certificateholders  for any losses caused by
such   breach.    Unless  otherwise   specified  in  the  related  Prospectus
Supplement, this  reimbursement, repurchase  or substitution obligation  will
constitute  the sole  remedy  available  to holders  of  Certificates or  the
Trustee for a breach of representation by a Warranting Party.

     Neither the  Depositor (except to the  extent that it is  the Warranting
Party) nor any  Servicer will be  obligated to purchase  or substitute for  a
Whole Loan if a Warranting Party defaults on  its obligation to do so, and no
assurance  can  be  given  that   Warranting  Parties  will  carry  out  such
obligations with respect to Whole Loans.

     Unless  otherwise  provided  in the  related  Prospectus  Supplement the
Warranting Party will, with respect to a  Trust Fund that includes CMBS, make
or assign certain representations or warranties, as of a specified date, with
respect to such CMBS, covering (i) the accuracy of the information  set forth
therefor on the  schedule of Mortgage Assets  appearing as an exhibit  to the
related Agreement and (ii) the authority of the Warranting Party to sell such
Mortgage Assets.    The  related  Prospectus  Supplement  will  describe  the
remedies for a breach thereof.

     Each Servicer will make certain representations and warranties regarding
its  authority to  enter into,  and its  ability to  perform  its obligations
under, the  related Agreement.   A  breach of  any such  representation in  a
Pooling  and Servicing  Agreement of  a Master  Servicer or  Special Servicer
which   materially   and    adversely   affects   the   interests    of   the
Certificateholders  and which continues unremedied for  thirty days after the
giving of written notice  of such breach to  such Servicer by the Trustee  or
the Depositor, or  to such  Servicer, the  Depositor and the  Trustee by  the
holders of Certificates  evidencing not less  than 25%  of the Voting  Rights
(unless  otherwise  specified  in the  related  Prospectus  Supplement), will
constitute an Event of Default under such Pooling and Servicing Agreement.

ACCOUNTS

GENERAL.   Each Servicer  and/or the  Trustee will,  as to  each Trust  Fund,
establish and maintain or cause to be established and maintained one  or more
separate  accounts for  the collection  of payments  on the  related Mortgage
Assets (collectively, the "Accounts"), which must be either (i) an account or
accounts the deposits in which are insured by the Bank Insurance Fund  or the
Savings  Association  Insurance   Fund  of  the  Federal   Deposit  Insurance
Corporation  ("FDIC")  (to  the  limits  established by  the  FDIC)  and  the
uninsured   deposits  in   which  are   otherwise  secured   such  that   the
Certificateholders have a  claim with respect  to the funds  an Account or  a
perfected first priority security interest against 
any collateral  securing such  funds that is  superior to  the claims  of any
other  depositors or  general creditors  of the  institution with  which such
Account  is maintained  or (ii)  otherwise maintained  with a  bank or  trust
company,  and  in a  manner, satisfactory  to the  Rating Agency  or Agencies
rating any class of Certificates of such  Series.  The collateral eligible to
secure  amounts  in  an  Account  is  limited  to  United  States  government
securities and other investment grade  obligations specified in the Agreement
("Permitted  Investments").   An Account  may  be maintained  as an  interest
bearing or a non-interest bearing account  and the funds held therein may  be
invested  pending each  succeeding Distribution  Date  in certain  short-term
Permitted  Investments.  Unless otherwise  provided in the related Prospectus
Supplement, any interest or other income  earned on funds in an Account  will
be paid to a Servicer or  its designee as additional servicing  compensation.
An Account may be  maintained with an institution that  is an affiliate of  a
Servicer provided  that such institution  meets the standards imposed  by the
Rating Agency or Agencies.  If permitted by the Rating Agency or Agencies and
so specified  in the  related Prospectus Supplement,  an Account  may contain
funds relating to more than  one Series of mortgage pass-through certificates
and may contain  other funds respecting payments on  mortgage loans belonging
to a Servicer or serviced or master serviced by it on behalf of others.

DEPOSITS.   Unless otherwise  provided in the  related Prospectus Supplement,
the appropriate Servicer will deposit or cause  to be deposited in an Account
on a  daily basis,  unless otherwise provided  in the related  Agreement, the
following  payments  and collections  received,  or  advances made,  by  such
Servicer:

     (i)     all  payments  on  account  of  principal,  including  principal
prepayments, on the Mortgage Assets;

     (ii)   all  payments  on account  of interest  on  the Mortgage  Assets,
including  any default interest  collected, in each  case net  of any portion
thereof retained by a Servicer as its servicing compensation; 

     (iii)   all proceeds  of the hazard,  business interruption  and general
liability insurance  policies to be  maintained in respect of  each Mortgaged
Property securing a Whole Loan in the Trust Fund (to the extent such proceeds
are  not  applied to  the  restoration of  the  property or  released  to the
Mortgagor in accordance  with the normal servicing procedures  of a Servicer,
subject to  the terms  and conditions  of the related  Mortgage and  Mortgage
Note)  and all  proceeds of  rental interruption  policies, if  any, insuring
against  losses arising  from the failure  of Lessees  under a Lease  to make
timely  rental payments  because of  certain  casualty events  (collectively,
"Insurance  Proceeds")  and  all  other  amounts  received  and  retained  in
connection  with the  liquidation of  defaulted Mortgage  Loans in  the Trust
Fund,  by foreclosure,  condemnation or  otherwise ("Liquidation  Proceeds"),
together  with  the net  proceeds  on a  monthly  basis with  respect  to any
Mortgaged  Properties acquired  for  the  benefit  of  Certificateholders  by
foreclosure or by deed in lieu of foreclosure or otherwise;

     (iv)    any  advances  made  as  described  under  "Description  of  the
Certificates-Advances in Respect of Delinquencies";

     (v)  any amounts representing Prepayment Premiums;

     (vi)  any amounts received from another Servicer;

but excluding any  REO Proceeds and penalties or  modification fees which may
be  retained by  such Servicer.   Unless  otherwise  provided in  the related
Agreement, REO  Proceeds shall  be maintained  in an  Account by the  Special
Servicer.

     Once  a month the Special  Servicer and any  Sub-Servicer remit funds on
deposit in the Account  each maintains together with any P&I  Advances to the
Master Servicer for deposit in an Account maintained by the Master Servicer.

WITHDRAWALS.  A Servicer may, from time to time, unless otherwise provided in
the  related Agreement  and described  in the related  Prospectus Supplement,
make withdrawals from an Account for each Trust Fund for any of the following
purposes:

     (i)   to  reimburse  a  Servicer for  unreimbursed  amounts advanced  as
described  under  "Description  of the  Certificates-Advances  in  Respect of
Delinquencies," such reimbursement  to be made out of  amounts received which
were identified and  applied by such Servicer as late collections of interest
on and principal  of the  particular Whole  Loans with respect  to which  the
advances were made;

     (ii)   to  reimburse a  Servicer  for unpaid  servicing fees  earned and
certain unreimbursed servicing expenses incurred with respect to  Whole Loans
and properties acquired in respect thereof, such reimbursement to be made out
of  amounts  that  represent  Liquidation  Proceeds  and  Insurance  Proceeds
collected  on the  particular  Whole  Loans and  properties,  and net  income
collected on the particular properties, with respect to which such  fees were
earned or such expenses were incurred;

     (iii)  to reimburse a Servicer for any advances described in  clause (i)
above and any servicing expenses described in clause (ii) above which, in the
Master  Servicer's good  faith judgment,  will  not be  recoverable from  the
amounts described in  clauses (i) and (ii), respectively,  such reimbursement
to  be made from  amounts collected on other  Trust Assets or,  if and to the
extent so  provided by  the related  Agreement and  described in the  related
Prospectus Supplement, just  from that portion of amounts  collected on other
Trust Assets  that  is otherwise  distributable  on one  or more  classes  of
Subordinate  Certificates,  if  any, remain  outstanding,  and  otherwise any
outstanding class of Certificates, of the related Series;

     (iv)    if  and  to  the extent  described  in  the  related  Prospectus
Supplement, to pay a  Servicer interest accrued on the advances  described in
clause (i)  above and the  servicing expenses described in  clause (ii) above
while such remain outstanding and unreimbursed;

     (v)  unless otherwise provided  in the related Prospectus Supplement, to
pay a Servicer, as additional servicing compensation, interest and investment
income earned in respect of amounts held in the Account; and

     (vi)  to make  any other withdrawals permitted by  the related Agreement
and described in the related Prospectus Supplement.

     If and to the extent specified in  the Prospectus Supplement amounts may
be  withdrawn  from  any  Account  to cover  additional  costs,  expenses  or
liabilities  associated   with:   the  preparation   of  environmental   site
assessments with respect to, and  for containment, clean-up or remediation of
hazardous   wastes  and  materials,  the  proper  operation,  management  and
maintenance  of  any   Mortgaged  Property  acquired   for  the  benefit   of
Certificateholders by foreclosure or by deed in lieu of 
foreclosure or otherwise,  such payments to be made out of income received on
such  property; if one  or more elections  have been made  to treat the Trust
Fund or designated portions  thereof as a REMIC, any federal,  state or local
taxes imposed on the Trust Fund or its assets or transactions, as and to  the
extent described  under  "Certain  Federal  Income  Tax  Consequences-Federal
Income Tax Consequences for REMIC  Certificates--Taxes That May Be Imposed on
the REMIC Pool-Prohibited Transactions";  retaining an independent  appraiser
or other expert in real estate  matters to determine a fair sale price  for a
defaulted Whole Loan or a property acquired in  respect thereof in connection
with the liquidation  of such Whole  Loan or property; and  obtaining various
opinions  of counsel  pursuant to  the related Agreement  for the  benefit of
Certificateholders.

DISTRIBUTION ACCOUNT.  Unless otherwise  specified in the related  Prospectus
Supplement, the Trustee will, as to each Trust Fund,  establish and maintain,
or cause to  be established and maintained, one or more separate Accounts for
the collection  of payments  from the  Master Servicer  immediately preceding
each Distribution Date  (the "Distribution Account").  The  Trustee will also
deposit or  cause to  be deposited  in a  Distribution Account  the following
amounts:

     (i)  any amounts paid under  any instrument or drawn from any fund  that
constitutes  Credit  Support  for  the  related  Series  of  Certificates  as
described under "Description of Credit Support";

     (ii)  any amounts paid under any Cash Flow Agreement, as described under
"Description of the Trust Funds-Cash Flow Agreements";

     (iii)  all proceeds of any Trust Asset or, with respect to a Whole Loan,
property acquired  in respect thereof  purchased by the Depositor,  any Asset
Seller or any  other specified person, and all proceeds of any Mortgage Asset
purchased  as described under  "Description of  the Certificates-Termination"
(also, "Liquidation Proceeds");

     (iv)   any other amounts  required to  be deposited in  the Distribution
Account as provided  in the related  Agreement and  described in the  related
Prospectus Supplement.

     The  Trustee may,  from time to  time, unless otherwise  provided in the
related Agreements and described in the related Prospectus Supplement, make a
withdrawal  from  a  Distribution  Account  to  make   distributions  to  the
Certificateholders on each Distribution Date.

OTHER COLLECTION ACCOUNTS.  Notwithstanding the foregoing, if so specified in
the  related  Prospectus  Supplement,   the  Agreement  for  any   Series  of
Certificates may provide for the  establishment and maintenance of a separate
collection account into  which a Servicer will  deposit on a daily  basis the
amounts  described  under  "-Deposits"  above  for  one  or  more  Series  of
Certificates.  Any  amounts on deposit in any such collection account will be
withdrawn therefrom and  deposited into the appropriate  Distribution Account
by a time  specified in  the related  Prospectus Supplement.   To the  extent
specified in  the related Prospectus  Supplement, any amounts which  could be
withdrawn from  the Distribution  Account as  described under  "-Withdrawals"
above,  may  also  be  withdrawn  from  any  such  collection  account.   The
Prospectus Supplement  will set  forth any restrictions  with respect  to any
such   collection  account,   including  investment   restrictions  and   any
restrictions  with  respect to  financial  institutions with  which  any such
collection account may be maintained.

COLLECTION AND OTHER SERVICING PROCEDURES

MASTER SERVICER.   The  Master  Servicer is  required under  the Pooling  and
Servicing  Agreement  to make  reasonable  efforts to  collect  all scheduled
payments under  the Mortgage Loans  and will follow  or cause to  be followed
such collection procedures as it would  follow with respect to mortgage loans
that are  comparable to  the Mortgage  Loans and  held for  its own  account,
provided such procedures are consistent with (i) the terms of the Pooling and
Servicing  Agreement, (ii)  applicable law  and (iii)  the general  servicing
standard  specified in  the  related  Prospectus Supplement  or,  if no  such
standard is so specified, its normal servicing practices (in either case, the
"Servicing Standard").

     The Master  Servicer will  also be required  to perform  other customary
functions of  a  servicer  of comparable  loans,  including  maintaining  (or
causing  the Mortgagor  or  Lessee on  each Mortgage  or  Lease to  maintain)
hazard,  business interruption and general liability insurance policies (and,
if applicable, rental  interruption policies) as described herein  and in any
related Prospectus  Supplement, and  filing and  settling claims  thereunder;
maintaining  escrow or  impoundment  accounts of  Mortgagors  for payment  of
taxes,  insurance  and  other items  required  to  be paid  by  any Mortgagor
pursuant to  the Mortgage Loan;  processing assumptions  or substitutions  in
those cases where the applicable  Servicer has determined not to enforce  any
applicable due-on-sale clause; attempting  to cure delinquencies; supervising
foreclosures;  inspecting  and managing  Mortgaged  Properties under  certain
circumstances;  and maintaining accounting  records relating to  the Mortgage
Loans.

     The Master Servicer shall monitor the actions of the Special Servicer to
confirm compliance with the Agreements.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement, a
Master Servicer, as servicer of the Mortgage  Loans, on behalf of itself, the
Trustee and the Certificateholders, will  present claims to the obligor under
each instrument of Credit Support, and will take such reasonable steps as are
necessary to receive payment or to permit recovery thereunder with respect to
defaulted Mortgage Loans.  See "Description of Credit Support."

SPECIAL  SERVICER.   A  Mortgagor's  failure to  make  required payments  may
reflect inadequate income or the diversion of that income from the service of
payments  due  under  the Mortgage  Loan,  and may  call  into  question such
Mortgagor's ability to make timely payment of  taxes and to pay for necessary
maintenance of the related Mortgaged  Property.  Unless otherwise provided in
the  related  Prospectus  Supplement,  upon  the occurrence  of  any  of  the
following  events (each  a  "Servicing  Transfer Event")  with  respect to  a
Mortgage  Loan, servicing  for such  Mortgage Loan (thereafter,  a "Specially
Serviced  Mortgage Loan") will be transferred from the Master Servicer to the
Special Servicer:

     (a)  such Mortgage Loan becomes a defaulted Mortgage Loan,
 
     (b)  the occurrence of certain events indicating the possible insolvency
of the Mortgagor,

     (c)   the receipt by the  Master Servicer of a  notice of foreclosure of
any other lien on the related Mortgaged Property,

     (d)  the Master Servicer determines that a payment default is imminent,

     (e)  with  respect to a Balloon  Mortgage Loan, no assurances  have been
given as to the  ability of the Mortgagor to make the  final payment thereon,
or

     (f)  the occurrence of  certain other events constituting defaults under
the terms of such Mortgage Loan.

     The Special Servicer is required to  monitor any Mortgage Loan which  is
in  default, contact the  Mortgagor concerning the  default, evaluate whether
the causes  of the  default can  be cured  over a  reasonable period  without
significant  impairment of  the  value of  the  Mortgaged Property,  initiate
corrective  action in  cooperation  with  the Mortgagor  if  cure is  likely,
inspect the  Mortgaged Property and take such other actions as are consistent
with the Servicing  Standard.  A significant period of time may elapse before
the Special Servicer is able to assess the success of such  corrective action
or the need for additional initiatives.

     The   time  within  which   the  Special  Servicer   makes  the  initial
determination  of  appropriate  action evaluates  the  success  of corrective
action, develops  additional initiatives, institutes  foreclosure proceedings
and actually forecloses (or takes  a deed to a Mortgaged Property in  lieu of
foreclosure)  on  behalf  of the  Certificateholders,  may  vary considerably
depending  on  the  particular Mortgage  Loan,  the  Mortgaged  Property, the
Mortgagor, the  presence of an acceptable  party to assume  the Mortgage Loan
and the laws of the jurisdiction in  which the Mortgaged Property is located.
Under federal bankruptcy  law, the Special Servicer in certain  cases may not
be  permitted to accelerate  a Mortgage Loan  or to foreclose  on a Mortgaged
Property for a  considerable period of time.   See "Certain Legal  Aspects of
the Mortgage Loans and the Leases."

     Any Agreement relating to a Trust  Fund that includes Mortgage Loans may
grant to the  Master Servicer and/or the holder or holders of certain classes
of Certificates a right of first refusal to purchase from the Trust Fund at a
predetermined purchase price  any such Mortgage Loan as  to which a specified
number  of scheduled  payments thereunder  are  delinquent.   Any such  right
granted to  the holder  of an Offered  Certificate will  be described  in the
related  Prospectus Supplement.  The  related Prospectus Supplement will also
describe any such right granted  to any person if the predetermined  purchase
price is  less than the  Purchase Price described under  "Representations and
Warranties; Repurchases."

     The Special Servicer may agree to modify, waive or amend any term of any
Specially Serviced  Mortgage Loan in  a manner consistent with  the Servicing
Standard so long as the modification, waiver or amendment will not (i) affect
the amount or  timing of any scheduled  payments of principal or  interest on
the Mortgage Loan or (ii) in its judgment, materially impair the security for
the Mortgage Loan or reduce the  likelihood of timely payment of amounts  due
thereon.  The Special Servicer also may agree to any modification,  waiver or
amendment that would  so affect or  impair the payments  on, or the  security
for, a Mortgage Loan if, unless otherwise provided in the  related Prospectus
Supplement, (i) in its judgment, a material default on the Mortgage  Loan has
occurred or a  payment default  is imminent  and (ii) in  its judgment,  such
modification, waiver or  amendment is reasonably likely to  produce a greater
recovery with  respect to  the Mortgage Loan  on a  present value  basis than
would liquidation.  The Special Servicer is required to notify the Trustee in
the event of any modification, waiver or amendment of any Mortgage Loan.

     The Special  Servicer,  on  behalf  of  the Trustee,  may  at  any  time
institute foreclosure  proceedings, exercise any  power of sale  contained in
any  mortgage, obtain a  deed in  lieu of  foreclosure, or  otherwise acquire
title to a Mortgaged Property securing a Mortgage Loan by operation of law or
otherwise, if  such action is  consistent with the  Servicing Standard and  a
default  on such  Mortgage Loan  has occurred  or, in the  Special Servicer's
judgment, is imminent.  Unless  otherwise specified in the related Prospectus
Supplement, the Special Servicer may not acquire title to 
any related Mortgaged  Property or take any other action that would cause the
Trustee, for the benefit of Certificateholders, or any other specified person
to be considered to  hold title to, to be a  "mortgagee-in-possession" of, or
to be  an "owner"  or an  "operator" of  such Mortgaged  Property within  the
meaning  of certain federal  environmental laws, unless  the Special Servicer
has previously  determined,  based  on a  report  prepared by  a  person  who
regularly conducts environmental  audits (which report will be  an expense of
the Trust Fund), that:

     (i)     the  Mortgaged  Property   is  in  compliance   with  applicable
environmental laws;  or if not, that taking such  actions as are necessary to
bring the Mortgaged Property in  compliance therewith is reasonably likely to
produce  a  greater recovery  on a  present  value basis,  after  taking into
account any risks associated therewith, than not taking such actions; and

     (ii)  and there  are no circumstances present at  the Mortgaged Property
relating  to the  use, management  or disposal  of any  hazardous substances,
hazardous  materials,   wastes,  or  petroleum-based   materials  for   which
investigation,  testing,  monitoring,  containment, clean-up  or  remediation
could be required  under any  federal, state  or local law  or regulation  or
that, if any such materials are  present, taking such action with respect  to
the affected  Mortgaged Property  is reasonably likely  to produce  a greater
recovery  on  a present  value basis,  after  taking into  account  any risks
associated therewith, than not taking such actions.

     Unless otherwise provided in the related Prospectus Supplement, if title
to any Mortgaged  Property is acquired  by a Trust Fund  as to which  a REMIC
election has been  made, the Special Servicer,  on behalf of the  Trust Fund,
will  be  required  to  sell  the Mortgaged  Property  within  two  years  of
acquisition, unless (i)  the Internal Revenue Service grants  an extension of
time to  sell  such property  or  (ii) the  Trustee  receives an  opinion  of
independent counsel to  the effect that  the holding of  the property by  the
Trust Fund subsequent to two years  after its acquisition will not result  in
the imposition of a tax on the Trust Fund or cause the Trust  Fund to fail to
qualify as  a  REMIC under  the  Code at  any time  that  any Certificate  is
outstanding.  Subject to the foregoing, the Special Servicer will be required
to (i) solicit bids  for any Mortgaged Property so acquired in  such a manner
as will be  reasonably likely to realize  a fair price for  such property and
(ii) accept the first (and,  if multiple bids are contemporaneously received,
the highest) cash bid received from any person that constitutes a fair price.

     If the Trust Fund acquires title to any Mortgaged  Property, the Special
Servicer, on behalf  of the Trust Fund, may  retain an independent contractor
to  manage and  operate  such  property.   The  retention of  an  independent
contractor, however,  will not  relieve the  Special Servicer  of any of  its
obligations with  respect to the  management and operation of  such Mortgaged
Property.   Unless otherwise specified in the  related Prospectus Supplement,
any  such property acquired  by the Trust  Fund will  be managed in  a manner
consistent with the management and operation of similar property by a prudent
lending institution.

     The   limitations  imposed  by  the  related  Agreement  and  the  REMIC
provisions of the Code (if a REMIC election has been made with respect to the
related Trust Fund) on the operations and ownership of any Mortgaged Property
acquired on behalf of  the Trust Fund may result in the recovery of an amount
less than the amount  that would otherwise be recovered.   See "Certain Legal
Aspects of the Mortgage Loans and the Leases-Foreclosure."

     If recovery on a defaulted Mortgage Loan under any related instrument of
Credit Support  is not available,  the Special Servicer nevertheless  will be
obligated to follow or cause to be followed 
such normal  practices and procedures  as it deems necessary  or advisable to
realize upon the defaulted Mortgage Loan.  If the proceeds of any liquidation
of the  property securing  the  defaulted Mortgage  Loan  are less  than  the
outstanding principal  balance of the  defaulted Mortgage Loan  plus interest
accrued thereon  at the Mortgage Interest  Rate plus the aggregate  amount of
expenses incurred by the Special Servicer in connection with such proceedings
and which are reimbursable under the Agreement, the Trust Fund will realize a
loss in the amount of such difference.  The Special Servicer will be entitled
to  withdraw or  cause to  be withdrawn  from a  related Account  out of  the
Liquidation Proceeds recovered  on any defaulted Mortgage Loan,  prior to the
distribution  of such  Liquidation  Proceeds to  Certificateholders,  amounts
representing   its  normal  servicing  compensation  on  the  Mortgage  Loan,
unreimbursed servicing  expenses incurred with  respect to the  Mortgage Loan
and any unreimbursed advances of delinquent payments made with respect to the
Mortgage Loan.

     If  any property  securing  a  defaulted Mortgage  Loan  is damaged  and
proceeds, if any,  from the related hazard insurance  policy are insufficient
to  restore the damaged property to a condition sufficient to permit recovery
under the related  instrument of Credit Support, if any, the Special Servicer
is not  required to  expend its  own funds  to restore  the damaged  property
unless it determines (i) that such restoration  will increase the proceeds to
Certificateholders on liquidation of the Mortgage Loan after reimbursement of
the  Master Servicer  for its expenses  and (ii)  that such expenses  will be
recoverable by it from related Insurance Proceeds or Liquidation Proceeds.

HAZARD INSURANCE POLICIES

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Pooling  and Servicing Agreement for  a Trust Fund  that includes Whole Loans
will require the Master Servicer to cause the Mortgagor on each Whole Loan to
maintain a hazard insurance policy providing for such coverage as is required
under  the related  Mortgage.    Unless otherwise  specified  in the  related
Prospectus Supplement, such coverage will be in general in an amount equal to
the  amount  necessary to  fully compensate  for  any damage  or loss  to the
improvements on the Mortgaged Property  on a replacement cost basis,  but not
less  than the amount necessary to avoid  the application of any co-insurance
clause contained in the  hazard insurance policy.  The ability  of the Master
Servicer to assure  that hazard insurance proceeds  are appropriately applied
may be  dependent upon  its being named  as an  additional insured  under any
hazard  insurance policy  and under  any other  insurance policy  referred to
below, or upon the extent to which information in this regard is furnished by
Mortgagors.   All amounts  collected by  the Master  Servicer under  any such
policy (except for amounts to be applied to  the restoration or repair of the
Mortgaged Property or released to the Mortgagor in accordance with the Master
Servicer's normal servicing  procedures, subject to the terms  and conditions
of the related  Mortgage and Mortgage  Note) will be  deposited in a  related
Account.

     In  general, the  standard form  of  fire and  extended coverage  policy
covers physical damage to or destruction of the improvements of  the property
by fire,  lightning, explosion, smoke,  windstorm and hail, and  riot, strike
and civil  commotion, subject to  the conditions and exclusions  specified in
each policy.   Although  the policies  relating to  the Whole  Loans will  be
underwritten by different  insurers under different state laws  in accordance
with  different  applicable state  forms,  and  therefore  will  not  contain
identical  terms and  conditions, the  basic  terms thereof  are dictated  by
respective state  laws, and  most such  policies typically do  not cover  any
physical  damage resulting from war, revolution, governmental actions, floods
and  other  water-related  causes,  earth  movement  (including  earthquakes,
landslides  and mudflows),  wet  or  dry rot,  vermin,  domestic animals  and
certain other kinds of uninsured risks.

     The hazard insurance policies covering the Mortgaged Properties securing
the Whole Loans  will typically contain a co-insurance  clause that in effect
requires  the insured  at  all  times  to  carry  insurance  of  a  specified
percentage  (generally  80% to  90%) of  the  full replacement  value  of the
improvements on  the property  in order  to recover  the full  amount of  any
partial  loss.    If  the  insured's  coverage  falls  below  this  specified
percentage,  such clause generally  provides that the  insurer's liability in
the event of partial  loss does not exceed the lesser  of (i) the replacement
cost of the improvements less  physical depreciation and (ii) such proportion
of the  loss  as the  amount  of insurance  carried  bears to  the  specified
percentage of the full replacement cost of such improvements.

     Each Pooling and Servicing Agreement will require the Master Servicer to
cause the Mortgagor  on each Whole  Loan, or, in  certain cases, the  related
Lessee, to maintain  all such  other insurance coverage  with respect to  the
related Mortgaged  Property as is  consistent with  the terms of  the related
Mortgage,  which  insurance may  typically  include flood  insurance  (if the
related  Mortgaged Property  was  located at  the  time of  origination  in a
federally designated flood area).

     In addition, to the extent required by  the related Mortgage, the Master
Servicer may require the Mortgagor or related Lessee to  maintain other forms
of  insurance including,  but  not  limited to,  loss  of rent  endorsements,
business interruption insurance and comprehensive public liability insurance.
Any cost incurred by  the Master Servicer in  maintaining any such  insurance
policy  will be added to  the amount owing under the  Mortgage Loan where the
terms of the Mortgage Loan so permit; provided, however, that the addition of
such cost will  not be  taken into  account for purposes  of calculating  the
distribution to be made  to Certificateholders.  Such costs  may be recovered
by a  Servicer from a related Account, with  interest thereon, as provided by
the Agreements.

RENTAL INTERRUPTION INSURANCE POLICY

     If  so  specified  in  the  related  Prospectus  Supplement, the  Master
Servicer  or the  Mortgagors  will  maintain  rental  interruption  insurance
policies in full force and effect with respect  to some or all of the Leases.
Although  the  terms  of  such  policies  vary  to   some  degree,  a  rental
interruption insurance policy  typically provides that, to the  extent that a
Lessee fails to make timely rental payments  under the related Lease due to a
casualty  event, such  losses  will be  reimbursed  to the  insured.   If  so
specified in the  related Prospectus Supplement, the Master  Servicer will be
required to pay  from its servicing compensation  the premiums on the  rental
interruption policy  on a timely  basis.  If  so specified in  the Prospectus
Supplement, if such rental interruption  policy is canceled or terminated for
any reason (other than the  exhaustion of total policy coverage),  the Master
Servicer will  exercise its  best reasonable efforts  to obtain  from another
insurer  a replacement policy  comparable to  the rental  interruption policy
with a  total coverage  that is equal  to the  then existing coverage  of the
terminated rental interruption policy; provided that if the cost of  any such
replacement  policy  is  greater  than  the cost  of  the  terminated  rental
interruption  policy,  the amount  of coverage  under the  replacement policy
will, unless  otherwise specified in  the related  Prospectus Supplement,  be
reduced to a  level such that  the applicable premium  does not exceed, by  a
percentage that  may be set  forth in the related  Prospectus Supplement, the
cost of  the  rental interruption  policy  that was  replaced.   Any  amounts
collected by  the Master Servicer under the rental interruption policy in the
nature of insurance proceeds will be deposited in a related Account.

FIDELITY BONDS AND ERRORS AND OMISSIONS INSURANCE

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Agreements will require  that the Servicers obtain  and maintain in  effect a
fidelity bond or similar form of insurance coverage 
(which may  provide blanket  coverage)  or any  combination thereof  insuring
against loss  occasioned by fraud,  theft or other intentional  misconduct of
the officers, employees and  agents of such Servicer.  The related Agreements
will allow  a Servicer to self-insure  against loss occasioned by  the errors
and omissions of the officers, employees and agents of the Master Servicer or
the Special Servicer so long as certain criteria set forth in  the Agreements
are met.

DUE-ON-SALE AND DUE-ON-ENCUMBRANCE PROVISIONS

     Certain of the Whole Loans may contain clauses requiring  the consent of
the  mortgagee  to any  sale  or  other  transfer of  the  related  Mortgaged
Property,  or due-on-sale  clauses  entitling  the  mortgagee  to  accelerate
payment  of the  Whole Loan upon  any sale  or other transfer  of the related
Mortgaged Property.  Certain of the Whole Loans may contain clauses requiring
the consent of the mortgagee to the creation of any other lien or encumbrance
on  the  Mortgaged  Property  or  due-on-encumbrance  clauses  entitling  the
mortgagee to accelerate  payment of the Whole  Loan upon the creation  of any
other  lien or  encumbrance upon  the Mortgaged  Property.   Unless otherwise
provided in the related Prospectus Supplement, the Master Servicer, on behalf
of the  Trust Fund, will exercise any right the Trustee may have as mortgagee
to accelerate payment  of any such Whole  Loan or to withhold  its consent to
any  transfer or  further encumbrance.    Unless otherwise  specified in  the
related  Prospectus Supplement,  any fee  collected by  or  on behalf  of the
Master Servicer for entering into an assumption agreement will be retained by
or on  behalf of  the Master Servicer  as additional  servicing compensation.
See "Certain Legal  Aspects of the Mortgage Loans  and the Leases-Due-on-Sale
and Due-on-Encumbrance."

RETAINED INTEREST; SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     The Prospectus  Supplement for  a Series  of  Certificates will  specify
whether there  will be any Retained Interest in  the Mortgage Assets, and, if
so,  the  initial  owner thereof.    If  so, the  Retained  Interest  will be
established on a  loan-by-loan basis and will  be specified on an  exhibit to
the related Agreement.   A "Retained Interest" in a Mortgage Asset represents
a specified portion  of the interest payable thereon.   The Retained Interest
will be deducted from Mortgagor payments as received and  will not be part of
the related Trust Fund.

     Unless  otherwise specified in  the related Prospectus  Supplement, each
Servicer's  primary  servicing  compensation  with respect  to  a  Series  of
Certificates will come from  the periodic payment to  it of a portion  of the
interest payment on each Mortgage Asset.   Since any Retained Interest and  a
Servicer's primary compensation  are percentages of the principal  balance of
each  Mortgage Asset,  such  amounts  will decrease  in  accordance with  the
amortization of the Mortgage Assets.   The Prospectus Supplement with respect
to  a Series  of  Certificates  evidencing interests  in  a  Trust Fund  that
includes Whole Loans may provide that, as additional compensation, a Servicer
may retain  all or  a  portion of  assumption fees,  modification fees,  late
payment  charges or  Prepayment Premiums  collected from  Mortgagors and  any
interest or  other income  which may  be earned on  funds held  in a  related
Account.

     The  Master  Servicer  may,  to  the  extent  provided  in  the  related
Prospectus Supplement, pay  from its servicing compensation  certain expenses
incurred  in connection  with  its  servicing and  managing  of the  Mortgage
Assets, including, without limitation, payment of the fees and  disbursements
of the Trustee  and independent accountants, payment of  expenses incurred in
connection  with distributions and reports to Certificateholders, and payment
of  any  other  expenses  described  in the  related  Prospectus  Supplement.
Certain other expenses, including certain expenses 
relating to defaults and liquidations on  the Whole Loans and, to the  extent
so provided  in the  related Prospectus Supplement,  interest thereon  at the
rate specified therein, and the fees of any Special Servicer, may be borne by
the Trust Fund.

     If  a  Master Servicer  or  its  designee  recovers payments  under  any
instrument of Credit Support with respect to any defaulted Mortgage Loan, the
Master Servicer will  be entitled to withdraw  or cause to be  withdrawn from
the Distribution Account out of  such proceeds, prior to distribution thereof
to Certificateholders, amounts representing its normal servicing compensation
on such Mortgage Loan, unreimbursed servicing expenses  incurred with respect
to the  Mortgage Loan  and any unreimbursed  advances of  delinquent payments
made with respect  to the Mortgage Loan.  See "Hazard Insurance Policies" and
"Description of Credit Support."

EVIDENCE AS TO COMPLIANCE

     Each  Pooling and Servicing  Agreement will provide that  on or before a
specified date in each year, beginning on a date specified therein, a firm of
independent public accountants will furnish a statement to the Trustee to the
effect  that,  on the  basis  of  the  examination  by  such  firm  conducted
substantially  in compliance  with  either  the  Uniform  Single  Attestation
Program for Mortgage Bankers, the servicing by or on behalf of  each Servicer
was conducted in compliance with the terms  of such agreements except for any
exceptions  the Uniform  Single  Attestation  Program  for  Mortgage  Bankers
requires it to report.

     Each Agreement  will also  provide for  delivery to  the Trustee,  on or
before a  specified date in  each year, of an  annual statement signed  by an
officer of each Servicer  to the effect that such Servicer  has fulfilled its
obligations under  the Agreement  throughout the  preceding calendar  year or
other specified twelvemonth period.

     Unless otherwise provided  in the related Prospectus  Supplement, copies
of such annual accountants' statement and such statements of officers will be
obtainable  by Certificateholders and  Beneficial Owners without  charge upon
written request  to  the Master  Servicer at  the address  set  forth in  the
related Prospectus Supplement; provided that such Beneficial Owner shall have
certified  to  the Master  Servicer  that it  is  the Beneficial  Owner  of a
Certificate.

CERTAIN MATTERS REGARDING EACH SERVICER AND THE DEPOSITOR

     The  Master  Servicer  and  the  Special Servicer,  or  a  servicer  for
substantially all  the Whole  Loans under a  Pooling and  Servicing Agreement
will be named in the related  Prospectus Supplement.  Each entity serving  as
Servicer may  be an  affiliate of  the Depositor  and may  have other  normal
business relationships with the Depositor or the Depositor's affiliates.  

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
related Pooling  and Servicing Agreement  will provide that any  Servicer may
resign from its  obligations and duties  thereunder only with the  consent of
the Trustee, which may  not be unreasonably withheld or  upon a determination
that  its  duties  under  the  Agreement  are  no  longer  permissible  under
applicable law.  No such resignation  will become effective until a successor
servicer has assumed such Servicer's obligations and duties under the related
Agreement.  

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Pooling  and  Servicing Agreement  will  further  provide  that none  of  the
Servicers, or any officer, employee, or agent thereof 
will be under any  liability to the related Trust  Fund or Certificateholders
for  any action taken,  or for refraining  from the  taking of any  action in
accordance  with  the  Servicing  standards  set forth  in  the  Pooling  and
Servicing  Agreement, in  good faith  pursuant to  the Pooling  and Servicing
Agreement; provided,  however, that no  Servicer nor any such  person will be
protected  against any breach  of a representation  or warranty made  in such
Pooling  and Servicing  Agreement,  or  against  any  liability  specifically
imposed thereby, or against any liability which would otherwise be imposed by
reason of willful misfeasance, bad faith  or negligence in the performance of
duties  thereunder or  by reason  of  reckless disregard  of obligations  and
duties  thereunder.   Unless otherwise  specified  in the  related Prospectus
Supplement, the  Depositor  shall  be  liable  only  to  the  extent  of  its
obligations  specifically imposed  upon  and  undertaken  by  the  Depositor.
Unless otherwise specified in the related Prospectus  Supplement, the Pooling
and  Servicing Agreement  will further  provide  that each  Servicer will  be
entitled  to indemnification  by the  related  Trust Fund  against any  loss,
liability or expense incurred in connection with any legal action relating to
the related Pooling and Servicing  Agreement or the Mortgage Loans; provided,
however, that such indemnification  will not extend to any loss, liability or
expense incurred  by reason of  misfeasance, bad  faith or negligence  in the
performance of  obligations or  duties thereunder, or  by reason  of reckless
disregard  of  such obligations  or  duties.   In  addition, the  Pooling and
Servicing  Agreement  will  provide  that  no  Servicer  will  be  under  any
obligation to appear  in, prosecute or defend  any legal action which  is not
incidental to its responsibilities under  the Pooling and Servicing Agreement
and which  in its opinion may  involve it in  any expense or liability.   Any
Servicer may,  however, with the  consent of the  Trustee undertake  any such
action which it may deem necessary or desirable with respect to the Agreement
and the  rights and duties of  the parties thereto  and the interests  of the
Certificateholders thereunder.   In such event, the legal  expenses and costs
of such action and any liability  resulting therefrom will be expenses, costs
and liabilities of the Certificateholders,  and the Servicer will be entitled
to be reimbursed therefor.

     Any person  into which  a Servicer  or the  Depositor may  be merged  or
consolidated, or  any person  resulting from any  merger or  consolidation to
which a Servicer or the Depositor is a party, or any person succeeding to the
business of  a  Servicer or  the  Depositor will  be  the successor  of  such
Servicer or the Depositor, as applicable, under the related Agreements.

EVENTS OF DEFAULT

     Unless otherwise  provided in  the related  Prospectus Supplement  for a
Trust  Fund that includes  Whole Loans, Events  of Default with  respect to a
Servicer  under the related Agreements  will include (i)  any failure by such
Servicer to  distribute or  cause to be  distributed to the  Trustee, another
Servicer or the Certificateholders, any  required payment within one Business
Day of the date  due; (ii) any failure by  such Servicer to timely deliver  a
report that continues unremedied for two days after receipt of notice of such
failure has  been given to such Servicer by  the Trustee or another Servicer;
(iii) any failure by such Servicer duly to observe or perform in any material
respect  any of its other covenants or  obligations under the Agreement which
continues unremedied for thirty days after written notice of such failure has
been given to such Servicer; (iv) any  breach of a representation or warranty
made  by such  Servicer under  the Agreement  which materially  and adversely
affects  the interests of  Certificateholders and which  continues unremedied
for  thirty days after written  notice of such breach has  been given to such
Servicer; (v) certain events of insolvency, readjustment of debt, marshalling
of assets and liabilities or similar proceedings and certain actions by or on
behalf of  such Servicer indicating  its insolvency or  inability to  pay its
obligations;  and (vi) any  failure by such  Servicer to maintain  a required
license to do business or service the Mortgage Loans pursuant to  the related
Agreements.   Material variations to  the foregoing Events of  Default (other
than  to shorten  cure  periods  or eliminate  notice  requirements) will  be
specified in the related Prospectus Supplement.  

Unless  otherwise specified in the related Prospectus Supplement, the Trustee
shall, not later than  the later of 60 days after the occurrence of any event
which constitutes or,  with notice or lapse of time or both, would constitute
an Event  of Default  and five  days after  certain officers  of the  Trustee
become  aware of  the occurrence of  such an  event, transmit by  mail to the
Depositor and all Certificateholders of  the applicable Series notice of such
occurrence, unless such default shall have been cured or waived.

RIGHTS UPON EVENT OF DEFAULT

     So long as an  Event of Default under a Pooling  and Servicing Agreement
remains unremedied, the Depositor or the Trustee may, and at the direction of
holders of  Certificates evidencing not less  than 25% of the  Voting Rights,
the Trustee shall, terminate all of the rights and obligations of the related
Servicer under the Agreement and in and to the  Mortgage Loans (other than as
a Certificateholder or as the owner of any Retained Interest), whereupon  the
Master  Servicer (or  if such Servicer  is the Master  Servicer, the Trustee)
will  succeed to all of the responsibilities,  duties and liabilities of such
Servicer under  the Agreement  and will be  entitled to  similar compensation
arrangements.    Unless   otherwise  specified  in  the   related  Prospectus
Supplement, in the  event that the Trustee is unwilling or  unable so to act,
it may or, at the written request of the holders of Certificates entitled  to
at least 25% of  the Voting Rights, it shall appoint, or  petition a court of
competent jurisdiction for  the appointment of, a  loan servicing institution
acceptable  to  the  Rating Agency  with  a net  worth  at the  time  of such
appointment  of at  least  $15,000,000 to  act  as  successor to  the  Master
Servicer  under the  Agreement.   Pending  such appointment,  the Trustee  is
obligated to act in  such capacity.  The  Trustee and any such successor  may
agree upon the servicing compensation  to be paid, which  in no event may  be
greater  than the  compensation  payable  to the  Master  Servicer under  the
Agreement.

     Unless otherwise  described in  the related  Prospectus Supplement,  the
holders of Certificates  representing at least 66  2/3% of the  Voting Rights
allocated to the respective classes of  Certificates affected by any Event of
Default will be entitled  to waive such Event of Default;  provided, however,
that an Event of Default involving a failure to distribute a required payment
to Certificateholders described  in clause (i) under "Events  of Default" may
be waived only by all of the Certificateholders.  Upon any such waiver of  an
Event  of Default, such  Event of Default  shall cease to  exist and shall be
deemed to have been remedied for every purpose under the Agreement.

     No  Certificateholder  will  have  the  right  under  any  Agreement  to
institute any  proceeding with respect thereto unless  such holder previously
has given to the Trustee written notice of default and unless  the holders of
Certificates evidencing  not less  than 25%  of the  Voting Rights  have made
written request upon the Trustee to institute such proceeding in its own name
as Trustee thereunder  and have offered to the  Trustee reasonable indemnity,
and the Trustee for sixty days has neglected or refused to institute any such
proceeding.  The Trustee, however, is under  no obligation to exercise any of
the  trusts or  powers  vested  in  it  by  any  Agreement  or  to  make  any
investigation of  matters  arising thereunder  or  to institute,  conduct  or
defend any litigation thereunder or in relation thereto at the request, order
or direction of any of the holders of Certificates covered by such Agreement,
unless  such  Certificateholders  have  offered  to  the  Trustee  reasonable
security or indemnity  against the costs, expenses and  liabilities which may
be  incurred therein  or thereby.   As  described under  "Description of  the
Certificates-Book-Entry Registration and Definitive Certificates," unless and
until Definitive Certificates are issued, Beneficial Owners may only exercise
their  rights as  owners of  Certificates  indirectly through  DTC, or  their
respective Participants and Indirect Participants.

AMENDMENT

     Unless  otherwise specified  in the  related  Prospectus Supplement,  an
Agreement may be amended by the  parties thereto, without the consent of  any
of the  holders of  Certificates covered by  the Agreement,  (i) to  cure any
ambiguity, (ii) to correct, modify  or supplement any provision therein which
may be inconsistent with any other provision therein, (iii) to make any other
provisions with respect  to matters or questions arising  under the Agreement
which are  not inconsistent with  the provisions  thereof, or (iv)  to comply
with  any requirements  imposed by  the  Code; provided  that such  amendment
(other than an amendment for the purpose specified in clause (iv) above) will
not (as evidenced by  an opinion of counsel to such  effect) adversely affect
in any material respect the interests  of any holder of Certificates  covered
by  the Agreement.   Unless  otherwise  specified in  the related  Prospectus
Supplement, the Agreement  may also be amended  by the Depositor, the  Master
Servicer,  if any,  and  the Trustee,  with  the consent  of  the holders  of
Certificates  affected thereby  evidencing not  less than  51% of  the Voting
Rights, for any purpose;  provided, however, that unless  otherwise specified
in the related Prospectus Supplement, no such amendment may (i) reduce in any
manner the amount of or delay the timing of, payments received or advanced on
Mortgage  Loans which  are  required  to be  distributed  on any  Certificate
without the consent of the holder of such Certificate, (ii)  adversely affect
in  any  material  respect the  interests  of  the holders  of  any  class of
Certificates in a manner other than as  described in (i), without the consent
of  the  holders  of all  Certificates  of  such class  or  (iii)  modify the
provisions of such Agreement described  in this paragraph without the consent
of  the  holders   of  all  Certificates  covered  by   such  Agreement  then
outstanding.  However, with respect to any Series of Certificates as to which
a REMIC election is to be made, the Trustee will not consent to any amendment
of the Agreement unless it shall first have received an opinion of counsel to
the effect that such amendment will not  result in the imposition of a tax on
the related Trust Fund or cause the related Trust Fund  to fail to qualify as
a REMIC at any time that the related Certificates are outstanding.

THE TRUSTEE

     The Trustee under each Agreement will be named in the related Prospectus
Supplement.    The  commercial bank,  national  banking  association, banking
corporation  or  trust  company  serving   as  Trustee  may  have  a  banking
relationship  with the  Depositor  and  its affiliates  and  with any  Master
Servicer and its affiliates.

DUTIES OF THE TRUSTEE

     The  Trustee  will  make  no  representations  as  to  the  validity  or
sufficiency of any  Agreement, the Certificates or any Trust Asset or related
document and is not accountable for the use or application by or on behalf of
any Servicer of any funds paid to such Servicer or its designee in respect of
the Certificates or the Trust Assets, or deposited into or withdrawn from any
Account or any other account by or on behalf of any Servicer.  If no Event of
Default has  occurred and is continuing,  the Trustee is  required to perform
only  those  duties  specifically  required  under  the  related  Agreements.
However,  upon  receipt  of  the  various  certificates,   reports  or  other
instruments required  to  be furnished  to  it, the  Trustee is  required  to
examine  such  documents  and  to  determine  whether  they  conform  to  the
requirements of the Agreements.

CERTAIN MATTERS REGARDING THE TRUSTEE

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Trustee and any  director, officer, employee or agent of the Trustee shall be
entitled to  indemnification out  of the Distribution  Account for  any loss,
liability  or expense  (including costs  and expenses  of litigation,  and of
investigation,  counsel  fees,   damages,  judgments  and  amounts   paid  in
settlement) incurred  in  connection with  the  Trustee's (i)  enforcing  its
rights and  remedies and protecting  the interests, and enforcing  the rights
and remedies, of the Certificateholders during the continuance of an Event of
Default, (ii)  defending or prosecuting  any legal action  in respect  of the
related Agreement  or Series  of Certificates, (iii)  being the  mortgagee of
record with respect  to the Mortgage Loans  in a Trust Fund and  the owner of
record with respect to any Mortgaged Property acquired in respect thereof for
the benefit of  Certificateholders, or (iv) acting or  refraining from acting
in  good faith  at the  direction of  the holders  of the  related  Series of
Certificates entitled  to not less than 25% (or  such higher percentage as is
specified  in the related Agreement with respect to any particular matter) of
the   Voting  Rights   for  such   Series;  provided,   however,  that   such
indemnification  will not  extend  to  any loss,  liability  or expense  that
constitutes  a specific  liability of  the  Trustee pursuant  to the  related
Agreement, or to any loss, liability or expense incurred by reason of willful
misfeasance,  bad faith  or negligence  on  the part  of the  Trustee  in the
performance  of its  obligations and duties  thereunder, or by  reason of its
reckless  disregard of  such obligations or  duties, or  as may arise  from a
breach  of any  representation,  warranty  or covenant  of  the Trustee  made
therein.

RESIGNATION AND REMOVAL OF THE TRUSTEE

     The Trustee may at any time resign from its obligations and duties under
an Agreement by  giving written notice thereof  to the Depositor, the  Master
Servicer, if any, and all Certificateholders.  Upon receiving  such notice of
resignation,  the  Depositor  is required  promptly  to  appoint  a successor
trustee acceptable  to the Master Servicer, if any.   If no successor trustee
shall have been  so appointed  and have accepted  appointment within 30  days
after the  giving of such  notice of  resignation, the resigning  Trustee may
petition  any  court of  competent  jurisdiction  for  the appointment  of  a
successor trustee.  If at any time the Trustee shall cease to be eligible  to
continue as such  under the related Agreements, or if at any time the Trustee
shall become incapable of acting, or shall be adjudged bankrupt or insolvent,
or a receiver  of the Trustee or of  its property shall be  appointed, or any
public officer shall take charge or control of the Trustee or of its property
or affairs  for the purpose  of rehabilitation, conservation  or liquidation,
then  the Depositor may  remove the Trustee  and appoint a  successor trustee
acceptable to the  Master Servicer, if any.   Holders of the  Certificates of
any Series entitled to  at least 51% of the Voting Rights for such Series may
at any time remove the Trustee without cause and appoint a successor trustee.

     Any resignation or removal of the Trustee and appointment of a successor
trustee shall  not become  effective until acceptance  of appointment  by the
successor trustee.


                        DESCRIPTION OF CREDIT SUPPORT

GENERAL

     For  any Series  of Certificates,  Credit Support  may be  provided with
respect to  one  or more  classes  thereof or  the related  Mortgage  Assets.
Credit Support may be in the form of the subordination of one or more classes
of  Certificates,  letters  of credit,  insurance  policies,  guarantees, the
establishment  of one  or more  reserve  funds or  another  method of  Credit
Support described in the related Prospectus Supplement, or any combination of
the foregoing.  If so provided in the related 
Prospectus Supplement, any form of Credit Support may be structured so  as to
be drawn upon by more than one Series to the extent described therein.

     Unless otherwise  provided in  the related  Prospectus Supplement  for a
Series  of  Certificates,  the Credit  Support  will  not provide  protection
against  all risks  of loss and  will not  guarantee repayment of  the entire
Certificate Balance of the Certificates and  interest thereon.  If losses  or
shortfalls occur that exceed the amount covered by Credit Support or that are
not covered by  Credit Support, Certificateholders will  bear their allocable
share  of deficiencies.   Moreover, if a  form of Credit  Support covers more
than  one  Series of  Certificates  (each,  a  "Covered Trust"),  holders  of
Certificates  evidencing interests  in any  of  such Covered  Trusts will  be
subject to the risk that such Credit Support  will be exhausted by the claims
of other Covered  Trusts prior  to such  Covered Trust receiving  any of  its
intended share of such coverage.

     If Credit Support  is provided with  respect to one  or more classes  of
Certificates  of  a Series,  or  the  related  Mortgage Assets,  the  related
Prospectus Supplement will include a description of (a) the nature and amount
of  coverage  under  such  Credit  Support, (b)  any  conditions  to  payment
thereunder not otherwise described herein,  (c) the conditions (if any) under
which  the amount of  coverage under such  Credit Support may  be reduced and
under which such  Credit Support may  be terminated or  replaced and (d)  the
material  provisions relating  to  such Credit  Support.   Additionally,  the
related Prospectus Supplement will set forth certain information with respect
to the obligor under any instrument of  Credit Support, including (i) a brief
description of its principal business activities, (ii) its principal place of
business,  place of  incorporation and  the  jurisdiction under  which it  is
chartered or licensed  to do business, (iii)  if applicable, the  identity of
regulatory agencies  that exercise primary  jurisdiction over the  conduct of
its  business   and  (iv)  its   total  assets,  and  its   stockholders'  or
policyholders'  surplus, if  applicable,  as  of the  date  specified in  the
Prospectus Supplement.  See "Risk Factors-Credit Support Limitations." 

SUBORDINATE CERTIFICATES

     If  so specified  in  the  related Prospectus  Supplement,  one or  more
classes of Certificates of a Series may  be Subordinate Certificates.  To the
extent  specified in  the related  Prospectus Supplement,  the rights  of the
holders of Subordinate Certificates to receive distributions of principal and
interest  from the  Distribution Account  on  any Distribution  Date will  be
subordinated to  such rights of  the holders of  Senior Certificates.   If so
provided in the  related Prospectus Supplement, the subordination  of a class
may apply only in the event of (or may be limited to) certain types of losses
or shortfalls.  The related  Prospectus Supplement will set forth information
concerning  the amount of subordination of a  class or classes of Subordinate
Certificates in a Series, the  circumstances in which such subordination will
be applicable and  the manner, if any,  in which the amount  of subordination
will be effected.

CROSS-SUPPORT PROVISIONS

     If the Mortgage  Assets for a Series  are divided into separate  groups,
each supporting  a separate class  or classes  of Certificates  of a  Series,
credit support  may be  provided by cross-support  provisions requiring  that
distributions  be made  on Senior  Certificates evidencing  interests  in one
group of Mortgage  Assets prior to distributions  on Subordinate Certificates
evidencing interests in a different group of Mortgage Assets within the Trust
Fund.  The Prospectus Supplement  for a Series that includes a  cross-support
provision  will   describe  the  manner  and  conditions  for  applying  such
provisions.

INSURANCE OR GUARANTEES WITH RESPECT TO THE WHOLE LOANS

     If  so   provided  in  the   Prospectus  Supplement  for  a   Series  of
Certificates, the Whole Loans in the  related Trust Fund will be covered  for
various  default risks by  insurance policies or  guarantees.  A  copy of any
such material instrument for a Series will be filed with the Commission as an
exhibit  to a  Current  Report on  Form 8-K  to be  filed  within 15  days of
issuance of the Certificates of the related Series.

LETTER OF CREDIT

     If  so   provided  in  the   Prospectus  Supplement  for  a   Series  of
Certificates,  deficiencies in amounts otherwise payable on such Certificates
or certain classes thereof will be covered by  one or more letters of credit,
issued  by a  bank  or  financial institution  specified  in such  Prospectus
Supplement (the "L/C Bank").   Under a letter of credit, the L/C Bank will be
obligated to honor draws thereunder in an aggregate fixed dollar  amount, net
of   unreimbursed  payments  thereunder,  generally  equal  to  a  percentage
specified in  the related  Prospectus Supplement  of the  aggregate principal
balance of the Mortgage Assets on the related Cut-off Date or of  the initial
aggregate Certificate Balance of one or more  classes of Certificates.  If so
specified  in the  related Prospectus  Supplement, the  letter of  credit may
permit  draws in the  event of only  certain types of  losses and shortfalls.
The  amount  available under  the letter  of  credit will,  in all  cases, be
reduced  to  the extent  of  the  unreimbursed  payments thereunder  and  may
otherwise be reduced as described in  the related Prospectus Supplement.  The
obligations of the  L/C Bank under  the letter of credit  for each Series  of
Certificates will expire  at the earlier of the date specified in the related
Prospectus Supplement or the  termination of the Trust Fund.   A copy of  any
such letter of  credit for a Series  will be filed with the  Commission as an
exhibit  to a  Current  Report on  Form 8-K  to be  filed  within 15  days of
issuance of the Certificates of the related Series.

INSURANCE POLICIES AND SURETY BONDS

     If  so   provided  in  the   Prospectus  Supplement  for  a   Series  of
Certificates,  deficiencies in amounts otherwise payable on such Certificates
or  certain classes  thereof will  be  covered by  insurance policies  and/or
surety bonds provided by  one or more insurance companies or  sureties.  Such
instruments may cover, with respect to one or more classes of Certificates of
the   related  Series,   timely  distributions   of   interest  and/or   full
distributions  of  principal  on  the   basis  of  a  schedule  of  principal
distributions  set  forth in  or determined  in the  manner specified  in the
related Prospectus Supplement.   A copy of  any such instrument for  a Series
will be filed with the Commission as  an exhibit to a Current Report on  Form
8-K  to be  filed with  the  Commission within  15  days of  issuance of  the
Certificates of the related Series.

RESERVE FUNDS

     If  so   provided  in  the   Prospectus  Supplement  for  a   Series  of
Certificates,  deficiencies in amounts otherwise payable on such Certificates
or certain classes  thereof will be covered  by one or more reserve  funds in
which cash, a  letter of credit,  Permitted Investments, a  demand note or  a
combination thereof  will be deposited,  in the amounts so  specified in such
Prospectus  Supplement.  The  reserve funds for  a Series may  also be funded
over  time by  depositing therein  a  specified amount  of the  distributions
received  on the related Trust Assets as  specified in the related Prospectus
Supplement.

     Amounts on deposit in any reserve  fund for a Series, together with  the
reinvestment income thereon, if any, will be applied for the purposes, in the
manner, and to the extent specified in  the related Prospectus Supplement.  A
reserve  fund  may   be  provided  to  increase  the   likelihood  of  timely
distributions of  principal of  and  interest on  the  Certificates.   If  so
specified  in  the  related  Prospectus  Supplement,  reserve  funds  may  be
established  to provide  limited  protection against  only  certain types  of
losses and shortfalls.  Following each Distribution Date amounts in a reserve
fund  in  excess of  any  amount required  to  be maintained  therein  may be
released from  the  reserve  fund under  the  conditions and  to  the  extent
specified in the  related Prospectus Supplement and will not be available for
further application to the Certificates.

     Moneys  deposited in  any Reserve  Funds will  be invested  in Permitted
Investments,   except  as  otherwise  specified  in  the  related  Prospectus
Supplement.  Unless otherwise specified in the related Prospectus Supplement,
any reinvestment income or  other gain from such investments will be credited
to the related Reserve Fund for such Series, and any loss resulting from such
investments will be charged to such  Reserve Fund.  However, such income  may
be  payable to  any related Master  Servicer or  another service  provider as
additional compensation.   The Reserve Fund, if any, for a Series will not be
a part of the Trust Fund unless otherwise specified in the related Prospectus
Supplement.

     Additional information concerning any Reserve  Fund will be set forth in
the  related Prospectus  Supplement, including  the initial  balance of  such
Reserve Fund, the balance required to be  maintained in the Reserve Fund, the
manner in which  such required balance will decrease over time, the manner of
funding such  Reserve Fund, the purposes for which  funds in the Reserve Fund
may  be  applied to  make  distributions  to  Certificateholders and  use  of
investment earnings from the Reserve Fund, if any.


CREDIT SUPPORT WITH RESPECT TO CMBS

     If  so   provided  in  the   Prospectus  Supplement  for  a   Series  of
Certificates, the CMBS  in the related Trust  Fund and/or the Mortgage  Loans
underlying such CMBS  may be covered  by one or more  of the types  of Credit
Support described herein.  The  related Prospectus Supplement will specify as
to each  such form  of Credit  Support the information  indicated above  with
respect thereto, to the extent such information is material and available.


          CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS AND THE LEASES

     The following  discussion contains  general summaries  of certain  legal
aspects of loans secured by commercial and multifamily residential properties
that are  general in  nature.   Because such  legal aspects  are governed  by
applicable state law (which laws  may differ substantially), the summaries do
not purport to be complete  nor to reflect the laws of any  particular state,
nor  to encompass  the laws  of  all states  in  which the  security for  the
Mortgage Loans is situated.  The summaries are qualified in their entirety by
reference to  the applicable  federal and state  laws governing  the Mortgage
Loans.  See "Description of the Trust Funds-Assets."

GENERAL

     All of  the Mortgage Loans  are loans evidenced  by a  note or bond  and
secured by  instruments granting a  security interest in real  property which
may be  mortgages, deeds of  trust, security deeds  or deeds to  secure debt,
depending upon  the prevailing  practice and law  in the  state in  which the
Mortgaged Property is located.  Mortgages, deeds of trust and deeds to secure
debt are herein collectively referred to as "mortgages." Any of the foregoing
types of mortgages will create a lien upon, or grant a title interest in, the
subject property,  the priority  of which  will depend  on the  terms of  the
particular  security instrument, as  well as separate,  recorded, contractual
arrangements with  others holding  interests in the  mortgaged property,  the
knowledge  of  the  parties  to such  instrument  as  well  as  the order  of
recordation of  the instrument  in the  appropriate public  recording office.
However,  recording does not  generally establish priority  over governmental
claims for real estate  taxes and assessments and other charges imposed under
governmental police powers.

TYPES OF MORTGAGE INSTRUMENTS

     A mortgage either  creates a lien against or constitutes a conveyance of
real property between two parties: a  mortgagor (the borrower and usually the
owner  of the subject property) and a mortgagee (the lender).  In contrast, a
deed of trust is a three-party instrument, among a trustor (the equivalent of
a mortgagor), a  trustee to whom  the mortgaged property  is conveyed, and  a
beneficiary (the lender) for whose benefit  the conveyance is made.  As  used
in  this Prospectus,  unless  the  context  otherwise  requires,  "Mortgagor"
includes the  trustor under a  deed of trust  and a grantor  under a security
deed or a deed to secure  debt.  Under a deed of trust,  the Mortgagor grants
the property, irrevocably until the debt is paid, in trust, generally  with a
power of sale as security for the indebtedness evidenced by the related note.
A deed  to secure debt  typically has two  parties.  By  executing a deed  to
secure debt, the  grantor conveys title to,  as opposed to merely  creating a
lien  upon,  the subject  property  to the  grantee  until such  time  as the
underlying debt is repaid, generally with a power of sale as security for the
indebtedness evidenced by  the related mortgage note.   In case the Mortgagor
under a mortgage is a land trust,  there would be an additional party because
legal  title to the  property is held  by a land  trustee under  a land trust
agreement  for the benefit  of the Mortgagor.   At origination  of a mortgage
loan involving a land trust, the Mortgagor executes a separate undertaking to
make  payments  on the  mortgage  note.   The  mortgagee's authority  under a
mortgage, the  trustee's authority under  a deed of  trust and the  grantee's
authority under a deed to secure debt  are governed by the express provisions
of the mortgage, the law of the state in which  the real property is located,
certain  federal laws  (including,  without  limitation,  the  Soldiers'  and
Sailors' Civil  Relief Act  of 1940)  and, in  some cases,  in deed  of trust
transactions, the directions of the beneficiary.

INTEREST IN REAL PROPERTY

     The real property covered by a mortgage, deed of trust, security deed or
deed to  secure debt is most often  the fee estate in  land and improvements.
However, such  an instrument  may encumber other  interests in  real property
such as a tenant's interest in a lease  of land or improvements, or both, and
the  leasehold estate  created  by such  lease.   An  instrument covering  an
interest  in  real  property  other  than the  fee  estate  requires  special
provisions in the instrument creating such interest or in  the mortgage, deed
of trust, security  deed or  deed to  secure debt, to  protect the  mortgagee
against  termination of  such interest  before the  mortgage, deed  of trust,
security  deed or deed  to secure debt  is paid.   The Warrantying Party will
make certain representations and warranties  in the Agreement with respect to
the Mortgage Loans  which are secured by  an interest in a  leasehold estate.
Such  representation and  warranties  will  be set  forth  in the  Prospectus
Supplement if applicable.

LEASES AND RENTS

     Mortgages  that  encumber  income-producing property  often  contain  an
assignment of rents  and leases, pursuant to which the  Mortgagor assigns its
right, title and interest as landlord under each lease and the income derived
therefrom to  the lender, while the Mortgagor  retains a revocable license to
collect  the  rents  for  so  long  as  there  is no  default.    Under  such
assignments, the Mortgagor typically assigns its right, title and interest as
lessor under  each lease and the  income derived therefrom to  the mortgagee,
while retaining  a license to collect  the rents for  so long as there  is no
default under the mortgage loan documentation.  The manner  of perfecting the
mortgagee's  interest  in  rents  may   depend  on  whether  the  Mortgagor's
assignment was absolute or one granted as security for the loan.  Failure  to
properly perfect the mortgagee's interest in rents  may result in the loss of
substantial  pool of  funds,  which  could otherwise  serve  as  a source  of
repayment for such loan.   If the Mortgagor defaults, the license  terminates
and the lender is entitled to collect  the rents.  Local law may require that
the lender  take possession of  the property and/or obtain  a court-appointed
receiver  before becoming  entitled to  collect the  rents.  In  most states,
hotel and motel room rates are  considered accounts receivable under the UCC;
generally these  rates are  either assigned by  the Mortgagor,  which remains
entitled to collect such rates absent a default, or pledged by the Mortgagor,
as  security  for the  loan.   In  general,  the lender  must  file financing
statements in order  to perfect its security  interest in the rates  and must
file  continuation  statements,  generally  every  five  years,  to  maintain
perfection of such security interest.  Even if the lender's security interest
in room  rates  is perfected  under the  UCC, the  lender  will generally  be
required  to commence  a  foreclosure  or otherwise  take  possession of  the
property in order to collect the room rates after a default.

     Even after a foreclosure, the  potential rent payments from the property
may be less than  the periodic payments that had been due under the mortgage.
For  instance, the  net  income that  would otherwise  be generated  from the
property may be less  than the amount that would have been  needed to service
the mortgage debt if the leases on the property are at below-market rents, or
as  the result of excessive maintenance, repair  or other obligations which a
lender succeeds to as landlord.

     Lenders  that actually  take possession  of  the property,  however, may
incur  potentially  substantial risks  attendant  to  being  a  mortgagee  in
possession.   Such risks include  liability for environmental  clean-up costs
and  other  risks  inherent  in  property  ownership.     See  "Environmental
Legislation" below.

PERSONALTY

     Certain types  of  Mortgaged  Properties,  such as  hotels,  motels  and
industrial  plants, are likely  to derive a  significant part  of their value
from personal property  which does not constitute "fixtures" under applicable
state real property  law and, hence,  would not be subject  to the lien  of a
mortgage.  Such property is generally pledged or assigned as security  to the
lender under the UCC.  In order to perfect its security interest therein, the
lender  generally  must  file  UCC  financing  statements  and,  to  maintain
perfection  of such security interest, file continuation statements generally
every five years.

FORECLOSURE

GENERAL.   Foreclosure  is a  legal procedure  that allows  the mortgagee  to
recover  its  mortgage debt  by  enforcing  its  rights and  available  legal
remedies under  the  mortgage.   If  the  Mortgagor defaults  in  payment  or
performance of its  obligations under the note or mortgage, the mortgagee has
the right to institute foreclosure proceedings to sell the mortgaged property
at public auction to satisfy the indebtedness.

     Foreclosure  procedures with respect  to the  enforcement of  a mortgage
vary from state to state.  Two primary methods of foreclosing a  mortgage are
judicial foreclosure and non-judicial foreclosure pursuant to a power of sale
granted  in the  mortgage instrument.   There  are several  other foreclosure
procedures  available in  some states  that are  either infrequently  used or
available only in certain limited circumstances, such as strict foreclosure.

JUDICIAL FORECLOSURE.   A judicial  foreclosure proceeding is conducted  in a
court having jurisdiction over the mortgaged property.  Generally, the action
is initiated  by the  service of legal  pleadings upon  all parties  having a
subordinate  interest  of record  in the  real  property and  all  parties in
possession of  the property, under  leases or otherwise, whose  interests are
subordinate  to the mortgage.   Delays in  completion of  the foreclosure may
occasionally  result  from difficulties  in  locating defendants.    When the
lender's  right to  foreclose  is  contested, the  legal  proceedings can  be
time-consuming.    Upon  successful  completion  of  a  judicial  foreclosure
proceeding, the court generally issues a judgment of foreclosure and appoints
a  referee  or  other officer  to  conduct  a public  sale  of  the mortgaged
property, the proceeds of which are used to satisfy the judgment.  Such sales
are made in accordance with procedures that vary from state to state.

EQUITABLE LIMITATIONS ON ENFORCEABILITY OF CERTAIN PROVISIONS.  United States
courts have traditionally imposed  general equitable principles to  limit the
remedies  available to  a mortgagee  in connection  with foreclosure.   These
equitable principles are generally designed to relieve the Mortgagor from the
legal  effect  of  mortgage defaults,  to  the  extent  that such  effect  is
perceived as harsh or unfair.  Relying  on such principles, a court may alter
the specific terms of a loan to the extent it considers necessary  to prevent
or remedy an injustice, undue oppression or  overreaching, or may require the
lender to undertake affirmative and  expensive actions to determine the cause
of the Mortgagor's default and the likelihood that the Mortgagor will be able
to reinstate the loan.  In some cases, courts have substituted their judgment
for the lender's  and have  required that lenders  reinstate loans or  recast
payment schedules in order to accommodate Mortgagors who are suffering from a
temporary  financial disability.   In  other cases,  courts have  limited the
right of  the lender to  foreclose if the  default under the  mortgage is not
monetary, e.g.,  the  Mortgagor failed  to  maintain the  mortgaged  property
adequately  or the  Mortgagor executed  a  junior mortgage  on the  mortgaged
property.  The exercise by the court of its equity  powers will depend on the
individual circumstances of each case presented to  it.  Finally, some courts
have been  faced with the  issue of whether  federal or  state constitutional
provisions reflecting due process concerns for adequate notice require that a
Mortgagor  receive  notice  in  addition  to  statutorily-prescribed  minimum
notice.  For the most part, these cases have upheld the reasonableness of the
notice provisions or have found that a public sale under a mortgage providing
for  a power  of sale  does  not involve  sufficient state  action  to afford
constitutional protections to the Mortgagor.

     A foreclosure action  is subject to most  of the delays and  expenses of
other lawsuits  if defenses are  raised or counterclaims are  interposed, and
sometimes require several years to complete.  Moreover, as discussed below, a
non-collusive, regularly  conducted foreclosure sale  may be challenged  as a
fraudulent  conveyance,  regardless  of  the  parties'  intent,  if  a  court
determines that the sale was for  less than fair consideration and such  sale
occurred while  the Mortgagor  was insolvent (or  the Mortgagor  was rendered
insolvent as a result of such sale) and  within one year (or within the state
statute of limitations if the  trustee in bankruptcy elects to proceed  under
state fraudulent conveyance law) of the filing of bankruptcy.

NON-JUDICIAL FORECLOSURE/POWER  OF SALE.   Foreclosure of a deed  of trust is
generally accomplished by a non-judicial trustee's sale pursuant to the power
of  sale granted in the deed of trust.   A power of sale is typically granted
in  a deed of trust.  It may also  be contained in any other type of mortgage
instrument.    A  power of  sale  allows  a non-judicial  public  sale  to be
conducted generally following  a request from  the beneficiary/lender to  the
trustee  to sell  the property upon  any default  by the Mortgagor  under the
terms  of the mortgage  note or the  mortgage instrument and  after notice of
sale is given  in accordance with  the terms of  the mortgage instrument,  as
well  as applicable  state law.   In  some states,  prior to  such sale,  the
trustee under a deed  of trust must record a notice of  default and notice of
sale and send a copy to the Mortgagor and to any other party who has recorded
a request for a copy of a notice of default and notice of  sale.  In addition
in some states  the trustee must provide notice to any  other party having an
interest of record  in the  real property, including  junior lienholders.   A
notice  of sale  must  be posted  in  a public  place  and,  in most  states,
published for  a specified period  of time  in one or  more newspapers.   The
Mortgagor  or   junior  lienholder  may   then  have  the  right,   during  a
reinstatement period required in  some states, to cure the  default by paying
the entire actual amount in  arrears (without acceleration) plus the expenses
incurred in enforcing the obligation.  In  other states, the Mortgagor or the
junior lienholder  is not provided  a period to  reinstate the loan,  but has
only the right  to pay off the  entire debt to prevent  the foreclosure sale.
Generally, the procedure for public sale, the parties entitled to notice, the
method of giving notice and the applicable time periods are governed by state
law and vary among the states.  Foreclosure  of a deed to secure debt is also
generally accomplished by  a non-judicial sale similar to that  required by a
deed of trust, except that the lender or its agent, rather than a trustee, is
typically empowered  to perform the sale in accordance  with the terms of the
deed to secure debt and applicable law.

PUBLIC SALE.  A third party may be unwilling to purchase a mortgaged property
at  a public sale because of the  difficulty in determining the value of such
property at the time of sale,  due to, among other things, redemption  rights
which may exist and the possibility of physical deterioration of the property
during the foreclosure proceedings.  For these  reasons, it is common for the
lender to purchase the mortgaged property for an amount equal to or less than
the underlying  debt and  accrued and  unpaid interest  plus the  expenses of
foreclosure.  Generally,  state law controls the amount  of foreclosure costs
and expenses which may be recovered by a lender.  Thereafter, subject to  the
Mortgagor's  right in some states to remain in possession during a redemption
period, if applicable, the  lender will become the owner of  the property and
have both  the benefits and burdens  of ownership of the  mortgaged property.
For example, the lender will  have the obligation to pay debt service  on any
senior mortgages,  to pay taxes,  obtain casualty insurance and  to make such
repairs at its own expense as  are necessary to render the property  suitable
for sale.  Frequently, the lender employs a third party management company to
manage and operate  the property.  The  costs of operating and  maintaining a
commercial or multifamily residential property  may be significant and may be
greater than the income derived from that property.  The costs  of management
and  operation  of those  mortgaged  properties  which  are  hotels,  motels,
restaurants, nursing or  convalescent homes or hospitals  may be particularly
significant because of the expertise,  knowledge and, with respect to nursing
or convalescent homes  or hospitals, regulatory  compliance, required to  run
such operations and  the effect which foreclosure  and a change in  ownership
may  have  on  the  public's  and  the  industry's  (including  franchisors')
perception  of the  quality of  such  operations.   The lender  will commonly
obtain the services of a real  estate broker and pay the broker's  commission
in  connection  with  the sale  of  the  property.    Depending  upon  market
conditions, the ultimate proceeds  of the sale of the property  may not equal
the lender's investment in the property.  Moreover,  a lender commonly incurs
substantial  legal fees  and court  costs in  acquiring a  mortgaged property
through  contested foreclosure and/or bankruptcy proceedings.  Furthermore, a
few states require  that any environmental contamination at  certain types of
properties be cleaned up before a property may be resold.  In 
addition, a lender may be responsible under federal or state law for the cost
of cleaning  up a  mortgaged property  that is environmentally  contaminated.
See "Environmental Legislation."  Generally state law controls  the amount of
foreclosure  expenses  and  costs,  including attorneys'  fees,  that  may be
recovered by a lender.

     A junior mortgagee may not foreclose on the property securing the junior
mortgage unless it forecloses subject to senior mortgages and any other prior
liens,  in which  case it  may  be obliged  to  make payments  on the  senior
mortgages  to avoid their  foreclosure.  In  addition, in the  event that the
foreclosure of a junior mortgage  triggers the enforcement of a "due-on-sale"
clause contained in  a senior mortgage, the junior  mortgagee may be required
to pay  the full  amount of  the senior  mortgage to  avoid its  foreclosure.
Accordingly, with respect  to those Mortgage Loans which  are junior mortgage
loans,  if the  lender  purchases the  property the  lender's  title will  be
subject to all senior mortgages, prior liens and certain governmental liens.

     The  proceeds received  by  the referee  or  trustee from  the  sale are
applied  first  to  the  costs,  fees  and  expenses  of  sale  and  then  in
satisfaction of the indebtedness secured by the mortgage under which the sale
was conducted.  Any proceeds  remaining after satisfaction of senior mortgage
debt are generally payable to the holders of junior mortgages and other liens
and claims in  order of their  priority, whether or  not the Mortgagor is  in
default.   Any additional  proceeds are generally  payable to  the Mortgagor.
The payment of the proceeds  to the holders of junior mortgages  may occur in
the  foreclosure action  of the  senior  mortgage or  a subsequent  ancillary
proceeding or  may require the  institution of separate legal  proceedings by
such holders.   In  connection with  a Series  of Certificates  for which  an
election is made to qualify the Trust Fund, or a portion thereof, as a REMIC,
the REMIC  Provisions and  the Agreement may  require the Master  Servicer to
hire an independent contractor to operate any foreclosed property relating to
Whole Loans.

RIGHTS OF REDEMPTION

     The purposes  of a  foreclosure action  are to  enable the mortgagee  to
realize upon its  security and to bar the Mortgagor, and all persons who have
an interest  in  the property  which  is subordinate  to the  mortgage  being
foreclosed, from  exercise of their  "equity of redemption." The  doctrine of
equity  of redemption provides that, until the property covered by a mortgage
has  been  sold in  accordance  with  a  properly conducted  foreclosure  and
foreclosure sale,  those having an interest  which is subordinate to  that of
the foreclosing mortgagee  have an equity  of redemption  and may redeem  the
property by  paying the  entire debt  with interest.   In  addition, in  some
states, when  a foreclosure  action has been  commenced, the  redeeming party
must pay certain costs  of such action.  Those having an equity of redemption
must generally be made  parties and joined in  the foreclosure proceeding  in
order for their equity of redemption to be cut off and terminated.

     The equity  of redemption  is a  common-law (non-statutory) right  which
exists prior  to  completion  of the  foreclosure,  is not  waivable  by  the
Mortgagor,  must  be  exercised  prior  to foreclosure  sale  and  should  be
distinguished from  the post-sale  statutory rights of  redemption.   In some
states, after sale pursuant to  a deed of trust or foreclosure of a mortgage,
the  Mortgagor and foreclosed junior lienors  are given a statutory period in
which to redeem  the property  from the  foreclosure sale.   In some  states,
statutory  redemption may  occur only  upon payment  of the  foreclosure sale
price.  In other states, redemption may be authorized if the former Mortgagor
pays only a  portion of the  sums due.   The effect of  a statutory right  of
redemption is to  diminish the ability of  the lender to sell  the foreclosed
property.   The exercise of  a right of redemption would  defeat the title of
any  purchaser  from  a foreclosure  sale  or  sale under  a  deed  of trust.
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.

     Under  the REMIC  Provisions currently  in effect, property  acquired by
foreclosure generally  must not  be held  for more  than two  years.   Unless
otherwise provided  in the related  Prospectus Supplement, with respect  to a
Series of  Certificates for which  an election is  made to qualify  the Trust
Fund or  a part  thereof as  a REMIC,  the Agreement  will permit  foreclosed
property to be held for more  than two years if the Internal Revenue  Service
grants an extension of time within which to sell such property or independent
counsel renders an opinion to the effect that holding such property  for such
additional period is permissible under the REMIC Provisions.

ANTI-DEFICIENCY LEGISLATION

     Some or all of the Mortgage Loans may be nonrecourse loans, as  to which
recourse may be had only against  the specific property securing the  related
Mortgage Loan and a  personal money judgment may not be  obtained against the
Mortgagor.  Even if a mortgage loan by its terms provides for recourse to the
Mortgagor, some states impose prohibitions  or limitations on such  recourse.
For example, statutes in some states limit the right of the  lender to obtain
a  deficiency judgment  against the  Mortgagor following foreclosure  or sale
under a deed of  trust.  A deficiency  judgment would be a  personal judgment
against the former  Mortgagor equal to the difference between  the net amount
realized upon the public  sale of the real property and the amount due to the
lender.

     Some states require  the lender to exhaust the security afforded under a
mortgage  by foreclosure  in  an  attempt to  satisfy  the  full debt  before
bringing a personal action  against the Mortgagor.  In certain  other states,
the lender has the option of bringing a personal action against the Mortgagor
on the debt without first exhausting such security; however, in some of these
states, the lender, following judgment on such personal action, may be deemed
to have elected a remedy and  may be precluded from exercising remedies  with
respect to the  security.  In  some cases,  a lender will  be precluded  from
exercising any additional rights  under the note or mortgage if  it has taken
any  prior enforcement  action.   Consequently, the  practical effect  of the
election requirement,  in  those states  permitting  such election,  is  that
lenders will usually proceed against  the security first rather than bringing
a personal action against the Mortgagor.  Finally, other statutory provisions
limit  any  deficiency  judgment  against the  former  Mortgagor  following a
judicial sale to  the excess  of the  outstanding debt over  the fair  market
value of the property at the  time of the public sale.  The  purpose of these
statutes is generally to prevent  a lender from obtaining a  large deficiency
judgment against  the former Mortgagor as a  result of low or no  bids at the
judicial sale.

LEASEHOLD RISKS

     Mortgage  Loans  may be  secured  by  a  mortgage  on  a  ground  lease.
Leasehold mortgages are subject to certain risks not associated with mortgage
loans  secured by the fee  estate of the Mortgagor.   The most significant of
these risks  is that the  ground lease  creating the  leasehold estate  could
terminate, leaving the leasehold mortgagee  without its security.  The ground
lease may  terminate if, among other  reasons, the ground  lessee breaches or
defaults in  its obligations under the ground lease  or there is a bankruptcy
of the ground lessee or the ground lessor.  This risk may be minimized if the
ground lease contains certain provisions protective of the mortgagee, but the
ground  leases  that secure  Mortgage  Loans may  not  contain some  of these
protective provisions, and mortgages may not contain 
the other  protections discussed  in the next  paragraph.   Protective ground
lease  provisions include  the right  of the  leasehold mortgagee  to receive
notices from the ground lessor of any defaults by the Mortgagor; the right to
cure  such defaults,  with  adequate  cure  periods;  if  a  default  is  not
susceptible of  cure by  the leasehold  mortgagee, the  right to acquire  the
leasehold estate through foreclosure or  otherwise; the ability of the ground
lease to  be assigned  to and by  the leasehold  mortgagee or purchaser  at a
foreclosure  sale and  for the  concomitant  release of  the ground  lessee's
liabilities thereunder;  and the  right of the  leasehold mortgagee  to enter
into  a  new ground  lease  with the  ground  lessor on  the  same terms  and
conditions as the old ground lease in the event of a termination thereof.

     In  addition to  the foregoing  protections, a  leasehold  mortgagee may
require  that the  ground lease  or  leasehold mortgage  prohibit the  ground
lessee from  treating the  ground lease  as terminated  in the  event of  the
ground  lessor's bankruptcy and rejection of the  ground lease by the trustee
for the  debtor-ground lessor.   As further protection, a  leasehold mortgage
may provide for the assignment of the debtor-ground  lessee's right to reject
a lease  pursuant to  Section 365 of  the Bankruptcy Reform  Act of  1978, as
amended  (Title  11 of  the  United  States  Code) (the  "Bankruptcy  Code"),
although the enforceability of such clause has not been established.  Without
the  protections  described   above,  a  leasehold  mortgagee  may  lose  the
collateral  securing  its  leasehold  mortgage.     In  addition,  terms  and
conditions of a leasehold mortgage are subject to the terms and conditions of
the ground  lease.  Although certain rights  given to a ground  lessee can be
limited by the terms of a  leasehold mortgage, the rights of a ground  lessee
or  a leasehold  mortgagee with  respect to,  among other  things, insurance,
casualty and  condemnation will be governed  by the provisions of  the ground
lease.

BANKRUPTCY LAWS

     The Bankruptcy Code and related state  laws may interfere with or affect
the  ability  of a  lender to  realize  upon collateral  and/or to  enforce a
deficiency judgment.   For example, under the Bankruptcy  Code, virtually all
actions (including foreclosure  actions and deficiency  judgment proceedings)
are automatically  stayed upon  the filing of  the bankruptcy  petition, and,
usually, no interest  or principal payments are made during the course of the
bankruptcy  case.   The delay  and the  consequences thereof  caused by  such
automatic  stay can be  significant.   Also, under  the Bankruptcy  Code, the
filing  of a petition  in bankruptcy by or  on behalf of  a junior lienor may
stay the senior lender from taking action to foreclose out such junior lien.

     Under the Bankruptcy  Code, provided certain substantive  and procedural
safeguards for the lender are met, the amount and terms of a mortgage secured
by property of  the debtor may be  modified under certain circumstances.   In
many jurisdictions,  the outstanding amount of  the loan secured  by the real
property may be  reduced to the  then-current value of  the property (with  a
corresponding partial reduction of the amount of lender's  security interest)
pursuant to a confirmed plan  or lien avoidance proceeding, thus leaving  the
lender a general unsecured creditor for the difference between such value and
the outstanding  balance of the  loan.  Other  modifications may include  the
reduction in the amount of each scheduled payment, which reduction may result
from  a  reduction in  the  rate of  interest  and/or the  alteration  of the
repayment schedule (with or without affecting the unpaid principal balance of
the loan),  and/or an extension  (or reduction) of  the final  maturity date.
Some courts with federal  bankruptcy jurisdiction have approved  plans, based
on the  particular facts of the reorganization case, that effected the curing
of a  mortgage loan  default by  paying arrearages  over a  number of  years.
Also, under  federal bankruptcy law, a  bankruptcy court may permit  a debtor
through  its rehabilitative  plan  to  de-accelerate a  secured  loan and  to
reinstate the  loan even though the lender  accelerated the mortgage loan and
final  judgment of foreclosure had  been entered in  state court (provided no
sale of the property had yet occurred) prior to the filing of the 
debtor's petition.  This  may be done even  if the full amount due  under the
original loan is never repaid.

     The  Bankruptcy  Code  has  been  amended to  provide  that  a  lender's
perfected pre-petition security interest in leases, rents  and hotel revenues
continues in  the post-petition  leases, rents and  hotel revenues,  unless a
bankruptcy court orders  to the contrary "based on the equities of the case."
Thus, unless  a court  orders otherwise, revenues  from a  Mortgaged Property
generated after  the date  the bankruptcy petition  is filed  will constitute
"cash  collateral" under  the Bankruptcy  Code.   Debtors may  only use  cash
collateral upon obtaining the lender's consent or a prior court order finding
that  the  lender's  interest  in  the  Mortgaged  Properties  and  the  cash
collateral is "adequately protected" as  such term is defined and interpreted
under the Bankruptcy  Code.  It should be noted, however,  that the court may
find that the lender has no security interest in either pre-petition or post-
petition revenues if the court finds  that the loan documents do not  contain
language  covering  accounts,  room  rents,  or  other  forms  of  personalty
necessary for a security interest to attach to hotel revenues.

     Federal bankruptcy  law provides  generally that  rights and  obligation
under  an unexpired  lease  of the  debtor/lessee may  not  be terminated  or
modified at any  time after the commencement  of a case under  the Bankruptcy
Code solely  on the  basis of  a provision  in the  lease to  such effect  or
because of certain other similar events.  This prohibition on so-called "ipso
facto  clauses" could  limit  the ability  of  the Trustee  for  a Series  of
Certificates to  exercise certain  contractual remedies  with respect  to the
Leases.   In addition,  Section 362  of the  Bankruptcy Code  operates as  an
automatic stay  of,  among other  things,  any act  to obtain  possession  of
property from a debtor's estate, which may delay a Trustee's exercise of such
remedies for a  related Series of  Certificates in the  event that a  related
Lessee or a related Mortgagor becomes  the subject of a proceeding under  the
Bankruptcy Code.   For example, a mortgagee would  be stayed from enforcing a
Lease  Assignment  by a  Mortgagor  related to  a Mortgaged  Property  if the
related  Mortgagor was  in a  bankruptcy proceeding.   The  legal proceedings
necessary to resolve  the issues could be time-consuming  and might result in
significant delays  in the  receipt of  the assigned rents.   Similarly,  the
filing of a petition in bankruptcy by or on behalf of a Lessee of a Mortgaged
Property would result  in a stay against the commencement  or continuation of
any state  court  proceeding for  past due  rent, for  accelerated rent,  for
damages or for  a summary eviction order with respect to  a default under the
Lease that occurred prior to the filing of the Lessee's petition.  Rents  and
other proceeds of  a Mortgage Loan may  also escape an assignment  thereof if
the assignment is  not fully perfected under state law  prior to commencement
of the bankruptcy proceeding.  See "-Leases and Rents" above.

     In addition,  the Bankruptcy Code  generally provides that a  trustee or
debtor-in-possession may,  subject to approval  of the court, (a)  assume the
lease and  retain it or assign it  to a third party or  (b) reject the lease.
If the lease is  assumed, the trustee in bankruptcy on behalf  of the lessee,
or the lessee  as debtor-in-possession, or the assignee,  if applicable, must
cure any defaults under  the lease, compensate the lessor for  its losses and
provide the  lessor with  "adequate assurance" of  future performance.   Such
remedies  may  be insufficient,  however,  as  the lessor  may  be forced  to
continue under  the lease  with a lessee  that is  a poor  credit risk or  an
unfamiliar tenant if the  lease was assigned, and any assurances  provided to
the lessor  may, in fact,  be inadequate.   If  the lease  is rejected,  such
rejection  generally  constitutes  a  breach  of the  executory  contract  or
unexpired lease  immediately before the  date of filing  the petition.   As a
consequence, the other party or parties to such lease, such as the Mortgagor,
as lessor  under a  Lease, would  have only  an unsecured  claim against  the
debtor for damages  resulting from such breach, which  could adversely affect
the security for the related Mortgage Loan.  In addition, pursuant to Section
502(b)(6) of the Bankruptcy  Code, a lessor's damages for  lease rejection in
respect of future rent installments are limited to the rent 
reserved by the lease, without acceleration,  for the greater of one year  or
15%, not to exceed three years, of the remaining term of the lease.

     If  a trustee  in  bankruptcy on  behalf of  a  lessor, or  a lessor  as
debtor-in-possession, rejects an unexpired lease of real property, the lessee
may treat such lease as terminated by  such rejection or, in the alternative,
the lessee may remain  in possession of the leasehold for the balance of such
term and for any renewal or extension of such term that is enforceable by the
lessee under applicable nonbankruptcy law.  The Bankruptcy Code provides that
if a lessee elects to remain in possession after such a rejection of a lease,
the lessee may offset against rents reserved under the lease for  the balance
of the term after the date of rejection of the lease, and any such renewal or
extension  thereof, any  damages  occurring  after such  date  caused by  the
nonperformance  of any  obligation of the  lessor under the  lease after such
date.   To  the extent  provided in  the related  Prospectus  Supplement, the
Lessee will  agree under certain Leases  to pay all amounts  owing thereunder
the Master Servicer  without offset.  To  the extent that such  a contractual
obligation remains  enforceable against the  Lessee, the Lessee would  not be
able to avail itself of the rights of offset generally afforded to lessees of
real property under the Bankruptcy Code.

     In a bankruptcy  or similar  proceeding of  a Mortgagor,  action may  be
taken  seeking the recovery, as a  preferential transfer or on other grounds,
of  any  payments made  by the  Mortgagor,  or made  directly by  the related
Lessee, under  the related  Mortgage Loan  to the  Trust Fund.   Payments  on
long-term debt  may be  protected from  recovery as  preferences if they  are
payments in the  ordinary course of  business made on  debts incurred in  the
ordinary  course  of business.    Whether  any  particular payment  would  be
protected depends upon the facts specific to a particular transaction.

     A trustee in bankruptcy, in some  cases, may be entitled to collect  its
costs and expenses  in preserving or selling the mortgaged  property ahead of
payment to the lender.  In certain  circumstances, a debtor in bankruptcy may
have the power to grant liens senior to the lien of a mortgage, and analogous
state statutes and general principles of equity may also provide a  Mortgagor
with  means  to  halt  a  foreclosure  proceeding  or sale  and  to  force  a
restructuring  of  a mortgage  loan on  terms  a lender  would  not otherwise
accept.   Moreover, the laws of certain states  also give priority to certain
tax liens over the lien of a mortgage or deed of trust.  Under the Bankruptcy
Code,  if   the  court  finds  that  actions   of  the  mortgagee  have  been
unreasonable, the  lien of the  related mortgage may  be subordinated to  the
claims of unsecured creditors.

     To the extent described in the related Prospectus Supplement, certain of
the Mortgagors may be partnerships.   The laws governing limited partnerships
in  certain  states  provide  that  the  commencement  of  a  case  under the
Bankruptcy Code  with respect  to a general  partner will  cause a  person to
cease to be a  general partner of the  limited partnership, unless  otherwise
provided in writing in the limited partnership agreement.  This provision may
be construed  as an  "ipso facto"  clause and,  in the  event of  the general
partner's bankruptcy, may not be enforceable.  To the extent described in the
related  Prospectus Supplement, certain limited partnership agreements of the
Mortgagors may provide that the commencement  of a case under the  Bankruptcy
Code with  respect to  the related  general partner  constitutes an  event of
withdrawal (assuming  the enforceability of  the clause is not  challenged in
bankruptcy proceedings or,  if challenged, is upheld) that  might trigger the
dissolution of the limited partnership, the winding up of its affairs and the
distribution of  its assets, unless  (i) at the time  there was at  least one
other general partner  and the written provisions of  the limited partnership
permit  the  business of  the limited  partnership  to be  carried on  by the
remaining general  partner  and that  general  partner does  so or  (ii)  the
written  provisions of the  limited partnership agreement  permit the limited
partners to agree  within a specified time  frame (often 60 days)  after such
withdrawal to 
continue the  business of the  limited partnership and to  the appointment of
one  or more general partners  and the limited partners  do so.  In addition,
the laws  governing general partnerships  in certain states provide  that the
commencement of a  case under  the Bankruptcy Code  or state bankruptcy  laws
with  respect  to  a  general  partner  of  such  partnerships  triggers  the
dissolution of  such  partnership, the  winding  up of  its affairs  and  the
distribution of its assets.  Such state laws, however, may not be enforceable
or effective  in a  bankruptcy case.   The  dissolution of  a Mortgagor,  the
winding  up of its affairs and the distribution of its assets could result in
an  acceleration of  its payment  obligation under  a related  Mortgage Loan,
which may reduce the yield on the related Series of Certificates  in the same
manner as a principal prepayment.

     In   addition,  pursuant  to   the  federal  doctrine   of  "substantive
consolidation" or to the (predominantly  state law) doctrine of "piercing the
corporate veil", a bankruptcy court, in the exercise of its equitable powers,
also has  the authority to order that the assets and liabilities of a related
entity be consolidated  with those of  an entity before  it.  Thus,  property
ostensibly the property of one entity may be determined to be the property of
a different entity  in bankruptcy, the automatic stay applicable to the first
bankrupt entity extended  to the second  and the rights  of creditors of  the
second entity impaired  in the fashion set  forth above in the  discussion of
ordinary  bankruptcy principles.   Depending on  facts and  circumstances not
wholly in  existence at the time a  loan is originated or  transferred to the
Trust Fund, the application  of any of these doctrines to one  or more of the
mortgagors  in  the context  of  the  bankruptcy  of  one or  more  of  their
affiliates  could  result  in  material  impairment  of  the  rights  of  the
Certificateholders.  In  such a case, the respective  Mortgaged Property, for
example, would become property of the estate of such bankrupt affiliate.  Not
only would  the Mortgaged  Property be  available  to satisfy  the claims  of
creditors of such affiliate, but an automatic stay would apply to any attempt
by the Trustee to exercise remedies  with respect to such Mortgaged Property.
However,  such  an occurrence  should not  affect the  Trustee's status  as a
secured creditor  with respect to  the Mortgagor or its  security interest in
the Mortgaged Property.

ENVIRONMENTAL LEGISLATION

          Real  property pledged as  security to a  lender may  be subject to
unforeseen environmental  liabilities.   Of particular  concern may  be those
Mortgaged  Properties which  are, or  have been,  the site  of manufacturing,
industrial, or disposal  activity.  Such  environmental liabilities may  give
rise to  (i) a diminution  in value of  property securing any  Mortgage Loan,
(ii) limitation on the ability to foreclose against such property or (iii) in
certain circumstances as  more fully described  below, liability for  cleanup
costs or other remedial activities, which liability could exceed the value of
the  principal balance  of the  related Mortgage  Loan  or of  such Mortgaged
Property.  Under  the laws of  many states, contamination  on a property  may
give rise to  a lien on the  property for cleanup costs.   In several states,
such  a lien has  priority over all existing  liens (a "superlien") including
those  of existing  mortgages;  in  these  states, the  lien  of  a  mortgage
contemplated by this transaction may lose its priority to such a superlien.

          The presence  of hazardous or  toxic substances, or the  failure to
remediate such  property properly, may  adversely affect the market  value of
the property, as well  as the owner's ability to sell or  use the real estate
or to  borrow using  the real  estate as  collateral.   In addition,  certain
environmental laws  and common law  principles govern the  responsibility for
the  removal, encapsulation or  disturbance of asbestos  containing materials
("ACMs")  when these ACMs are in poor  condition or when a property with ACMs
is undergoing repair, renovation or demolition.  Such laws could also be used
to impose liability upon owners and operators of real properties  for release
of ACMs into the air that cause personal injury or other damage.  In addition
to cleanup and natural 
resource damages  actions brought by  federal, state, and local  agencies and
private parties, the presence of hazardous substances on a property may  lead
to  claims of  personal injury, property  damage, or other  claims by private
plaintiffs.

          Under   the    federal   Comprehensive    Environmental   Response,
Compensation, and Liability Act, as  amended, ("CERCLA"), and under state law
in certain states, a secured party which takes a deed-in-lieu of foreclosure,
purchases a mortgaged property at a foreclosure sale, or operates a mortgaged
property may become liable in certain circumstances for the costs of cleaning
up  hazardous substances  regardless of  whether  or not  that secured  party
contaminated the  property.  Liability  under some federal or  state statutes
may not be limited to the original or unamortized principal balance of a loan
or  to the value of the property securing  a loan.  CERCLA imposes strict, as
well  as joint  and  several,  liability on  several  classes of  potentially
responsible parties,  including current owners and operators of the property,
regardless of whether they caused or contributed to  the contamination.  Many
states have laws similar to CERCLA.

          Lenders may be held liable under CERCLA as owners or operators of a
contaminated  property unless they qualify for the secured-creditor exemption
of CERCLA.   This  exemption for  holders of a  security interest  such as  a
secured lender applies only in circumstances where the lender acts to protect
its security interest in  the contaminated facility or property.   Thus, if a
lender's activities  encroach on  the actual management  of such  facility or
property,  the lender  faces potential  liability as  an "owner  or operator"
under CERCLA.   Similarly,  when a  lender forecloses  and takes  title to  a
contaminated facility or property (whether  it holds the facility or property
as  an investment  or  leases it  to a  third  party), the  lender  may incur
potential  CERCLA liability.  This ambiguity appears to have been resolved by
the  enactment  of  the  Asset Conservation,  Lender  Liability  and  Deposit
Insurance Protection Act  of 1996 (the "Asset Conservation  Act"), which took
effect on September  30, 1996.  The  Asset Conservation Act provides  that in
order to  be  deemed to  have participated  in the  management  of a  secured
property, a  lender must actually  participate in the operational  affairs of
the property or the borrower.  The  Asset Conservation Act also provides that
participation  in the  management of  the property  does not  include "merely
having  the  capacity   to  influence,  or  unexercised  right   to  control"
operations.   Rather,  a lender  will  lose  the protection  of  the  secured
creditor  exclusion only  if it  exercises decision-making  control over  the
borrower's environmental  compliance  and hazardous  substance  handling  and
disposal practices, or  assumes day-to-day management of all or substantially
all operational functions of the secured property.

          Other federal and  state laws in  certain circumstances may  impose
liability  on a  secured party  which  takes a  deed-in-lieu of  foreclosure,
purchases a mortgaged property at a foreclosure sale, or operates a mortgaged
property on which  contaminants other  than CERCLA  hazardous substances  are
present.  Moreover,  certain federal and state statutes impose a lien for any
cleanup costs incurred by the  applicable governmental agency on the property
that is the  subject of such  cleanup costs (an  "environmental lien").   All
subsequent  liens  on  such  property  generally  are  subordinated  to  such
environmental  liens and,  in  some  states, even  prior  recorded liens  are
subordinated to environmental liens.

     It  should be noted that the  secured creditor exclusion does not govern
liability  for  cleanup  costs under  other  federal  environmental statutes.
CERCLA's  jurisdiction  extends  to  the  investigation  and  remediation  of
releases of "hazardous substances."  The definition of "hazardous substances"
under CERCLA specifically  excludes petroleum products.   Under federal  law,
the  operation  and   management  of  underground  petroleum   storage  tanks
(excluding  heating  oil)   is  governed  by  Subtitle  I   of  the  Resource
Conservation and Recovery Act ("RCRA").  The Asset Conservation Act amended 
RCRA to accord the holders of security interests in underground storage tanks
similar protections  provided to secured  creditors under  CERCLA.   However,
liability for cleanup of petroleum contamination will most likely be governed
by  state law,  which may  not provide  any  specific protection  for secured
creditors.

     If  a  lender  is  or  becomes  liable,  it  may  bring  an  action  for
contribution against  the owner  or operator  who  created the  environmental
hazard, but  that person  or entity  may  be bankrupt  or otherwise  judgment
proof.  It  is possible that  cleanup costs could  become a liability  of the
Trust Fund and occasion a loss to Certificateholders in certain circumstances
described above if such remedial costs were incurred.

     The related Agreement will provide  that the Special Servicer, acting on
behalf of the Trustee, may not acquire title to a Mortgaged Property or  take
over  its operation  unless the Special  Servicer has  previously determined,
based on a  report prepared by a person who  regularly conducts environmental
assessments,  that:  (i)  such  Mortgaged  Property  is  in  compliance  with
applicable environmental laws,  or, if not,  that taking such actions  as are
necessary to bring  the Mortgaged Property in compliance  therewith is likely
to  produce a greater  recovery on a  present value basis,  after taking into
account any risks associated therewith, than not taking such actions and (ii)
there are no circumstances present at the  Mortgaged Property relating to the
use,   management  or  disposal   of  any   Hazardous  Materials   for  which
investigation,  testing,  monitoring,  containment,  clean-up or  remediation
could be required  under any federal, state or local law or regulation.  This
requirement effectively precludes enforcement of the security for the related
Mortgage Note until  a satisfactory environmental  inquiry is undertaken,  or
that, if any Hazardous Materials are  present for which such action could  be
required, taking such actions with respect to the affected Mortgaged Property
is reasonably likely to produce a greater  recovery on a present value basis,
after taking  into account  any risks associated  therewith, than  not taking
such actions,  reducing the likelihood  that a  given Trust Fund  will become
liable  for  any  condition  or  circumstance  that  may  give  rise  to  any
environmental  claim  (an  "Environmental   Hazard  Condition")  affecting  a
Mortgaged Property, but  making it more difficult to  realize on the security
for  the  Mortgage  Loan.   However,  there  can  be  no  assurance that  any
environmental assessment  obtained by the  Special Servicer  will detect  all
possible Environmental Hazard  Conditions, that any estimate of  the costs of
effecting compliance at any Mortgaged  Property and the recovery thereon will
be correct, or  that the other requirements  of the Agreement, even  if fully
observed by the Master Servicer or Special Servicer, as the case may be, will
in fact insulate a given Trust  Fund from liability for Environmental  Hazard
Conditions.  Any  additional restrictions on acquiring titles  to a Mortgaged
Property  may  be  set forth  in  the  related  Prospectus  Supplement.   See
"Description of the Agreements Realization Upon Defaulted Whole Loans."

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Depositor  generally   will   not  have   determined  whether   environmental
assessments  have been  conducted  with respect  to the  Mortgaged Properties
relating to the  Mortgage Loans included in  the Mortgage Pool for  a Series,
and it is  likely that any  environmental assessments which  would have  been
conducted with  respect to any  of the Mortgaged  Properties would have  been
conducted at the  time of the origination  of the related Mortgage  Loans and
not  thereafter.   If  specified  in  the  related Prospectus  Supplement,  a
Warranting Party  will represent and  warrant that based on  an environmental
audit commissioned by Warranting Party, as of the date of the  origination of
a  Mortgage  Loan, the  related  Mortgaged  Property  is not  affected  by  a
Disqualifying Condition  (as defined below).  No such person will however, be
responsible for  any Disqualifying Condition  which may arise on  a Mortgaged
Property after the date of origination  of the related Mortgage Loan, whether
due to actions of the Mortgagor, the Master Servicer, the Special Servicer or
any other person.  It may not always be possible to determine 
whether a  Disqualifying Condition arose prior  or subsequent to the  date of
the origination of the related Mortgage Loan.

     A  "Disqualifying Condition" is  defined generally as  a condition which
would reasonably be  expected to (1) constitute  or result in a  violation of
applicable  environmental laws,  (2)  require  any  expenditure  material  in
relation to the principal balance of the related Mortgage Loan to  achieve or
maintain   compliance  in   all  material   respects   with  any   applicable
environmental laws,  or (3) require  substantial cleanup, remedial  action or
other  extraordinary  response  under any  applicable  environmental  laws in
excess of a specified escrowed amount.

     "Hazardous  Materials" are generally  defined under several  federal and
state   statutes,  and  include  dangerous  toxic  or  hazardous  pollutants,
chemicals,  wastes or  substances, including,  without  limitation, those  so
identified  pursuant  to  CERCLA, and  specifically  including,  asbestos and
asbestos  containing   materials,  polychlorinated   biphenyls,  radon   gas,
petroleum and petroleum products and urea formaldehyde.

DUE-ON-SALE AND DUE-ON-ENCUMBRANCE

     Certain   of  the   Mortgage   Loans   may   contain   due-on-sale   and
due-on-encumbrance clauses.   These clauses generally provide that the lender
may accelerate the maturity of the  loan if the Mortgagor sells or  otherwise
transfers or encumbers the mortgaged property.  Certain of  these clauses may
provide  that,  upon  an attempted  breach  thereof by  the  Mortgagor  of an
otherwise non-recourse  loan, the Mortgagor becomes personally liable for the
mortgage  debt.   The  enforceability  of due-on-sale  clauses  has been  the
subject of legislation or  litigation in many states and, in  some cases, the
enforceability of these clauses was limited or denied.  However, with respect
to  certain loans  the Garn-St  Germain Depository  Institutions Act  of 1982
preempts  state constitutional,  statutory and  case law  that  prohibits the
enforcement  of due-on-sale  clauses  and permits  lenders  to enforce  these
clauses in accordance with their terms subject to certain limited exceptions.
Unless otherwise  provided in  the  related Prospectus  Supplement, a  Master
Servicer, on behalf of the Trust Fund, will determine whether to exercise any
right  the Trustee may  have as mortgagee  to accelerate payment  of any such
Mortgage  Loan or  to  withhold  its  consent  to  any  transfer  or  further
encumbrance in a manner consistent with the Servicing Standard.

     In addition, under  federal bankruptcy laws, due-on-sale clauses may not
be   enforceable   in   bankruptcy  proceedings   and   may,   under  certain
circumstances, be  eliminated in  any modified mortgage  resulting from  such
bankruptcy proceeding.

SUBORDINATE FINANCING

     Where the Mortgagor encumbers mortgaged property with one or more junior
liens,  the senior  lender  is  subjected to  additional  risk.   First,  the
Mortgagor  may have  difficulty servicing  and repaying  multiple loans.   In
addition, if  the junior loan  permits recourse  to the Mortgagor  (as junior
loans often do) and the senior loan does not, a  Mortgagor may be more likely
to repay sums due on the junior loan than those on the  senior loan.  Second,
acts  of the  senior lender that  prejudice the  junior lender or  impair the
junior lender's security may create a superior equity in favor of  the junior
lender.  For  example, if  the Mortgagor and  the senior  lender agree to  an
increase in  the principal  amount of  or the  interest rate  payable on  the
senior  loan, the  senior lender  may  lose its  priority to  the  extent any
existing junior lender  is harmed or the Mortgagor  is additionally burdened.
Third, if the Mortgagor defaults on the senior loan and/or any junior loan or
loans, the existence of junior loans 
and actions taken by junior lenders can impair the security available  to the
senior lender  and can interfere  with or delay the  taking of action  by the
senior lender.   Moreover, the bankruptcy of  a junior lender may  operate to
stay foreclosure or similar proceedings by the senior lender.

DEFAULT INTEREST, PREPAYMENT CHARGES AND PREPAYMENTS

     Forms  of notes  and mortgages  used by  lenders may  contain provisions
obligating  the Mortgagor  to pay  a late  charge or  additional  interest if
payments  are not  timely made,  and in  some circumstances  may provide  for
prepayment  fees or  yield maintenance  penalties if  the obligation  is paid
prior to  maturity or prohibit  such prepayment for  a specified period.   In
certain  states, there  are  or may  be  specific limitations  upon  the late
charges which a  lender may collect from a Mortgagor for delinquent payments.
Certain states  also  limit the  amounts that  a lender  may  collect from  a
Mortgagor  as  an   additional  charge  if   the  loan   is  prepaid.     The
enforceability, under the laws of a number of states  of provisions providing
for  prepayment fees  or penalties  upon, or  prohibition of,  an involuntary
prepayment is unclear,  and no  assurance can be  given that,  at the time  a
Prepayment Premium is  required to be made  on a Mortgage Loan  in connection
with an involuntary  prepayment, the obligation to make such  payment, or the
provisions  of any  such prohibition,  will be  enforceable under  applicable
state law.   The  absence  of a  restraint on  prepayment, particularly  with
respect to Mortgage Loans having higher Mortgage Interest Rates, may increase
the  likelihood of  refinancing or  other early  retirements of  the Mortgage
Loans.

ACCELERATION ON DEFAULT

     Unless otherwise specified in the related Prospectus Supplement, some of
the Mortgage Loans included in the Mortgage Pool  for a Series will include a
"debt-acceleration" clause, which permits  the lender to accelerate  the full
debt upon a monetary or  nonmonetary default of the Mortgagor.  The courts of
all states will enforce clauses providing for acceleration in the event  of a
material payment default after giving effect to any appropriate notices.  The
equity courts of  the state, however, may  refuse to foreclose a  mortgage or
deed of trust  when an acceleration of the indebtedness  would be inequitable
or unjust or the circumstances would render the acceleration  unconscionable.
Furthermore,  in  some  states,  the  Mortgagor  may  avoid  foreclosure  and
reinstate an accelerated loan  by paying only  the defaulted amounts and  the
costs and attorneys' fees incurred by the lender in collecting such defaulted
payments.

APPLICABILITY OF USURY LAWS

     Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980,  enacted in March  1980 ("Title V"),  provides that state  usury
limitations  shall  not apply  to  certain  types of  residential  (including
multifamily but  not  other commercial)  first mortgage  loans originated  by
certain lenders  after March  31, 1980.   A  similar federal  statute was  in
effect with respect to mortgage loans  made during the first three months  of
1980.   The statute authorized any state to  reimpose interest rate limits by
adopting,  before April  1,  1983,  a law  or  constitutional provision  that
expressly rejects  application of the federal  law.  In addition,  even where
Title V  is not so rejected,  any state is authorized  by the law to  adopt a
provision limiting discount points or other charges on mortgage loans covered
by Title  V.   Certain states  have taken  action to  reimpose interest  rate
limits and/or to limit discount points or other charges.

     In any state in which application of Title V has been expressly rejected
or  a provision  limiting  discount points  or other  charges is  adopted, no
Mortgage Loan originated after the date of such state 
action  will  be eligible  for  inclusion in  a  Trust Fund  unless  (i) such
Mortgage Loan provides for such interest rate, discount points and charges as
are permitted  in such  state or (ii)  such Mortgage  Loan provides  that the
terms thereof shall be construed in accordance with the laws of another state
under  which such  interest rate,  discount points  and charges would  not be
usurious and the Mortgagor's counsel has rendered an opinion that such choice
of law provision would be given effect.

     Statutes differ in their provisions as to the consequences of a usurious
loan.  One group of statutes requires the lender to  forfeit the interest due
above  the  applicable  limit or  impose  a  specified penalty.    Under this
statutory scheme,  the borrower may cancel  the recorded mortgage or  deed of
trust  upon  paying  its  debt  with  lawful  interest, and  the  lender  may
foreclose, but  only for the debt  plus lawful interest.   A second  group of
statutes is more severe.   A violation of  this type of usury law  results in
the  invalidation  of the  transaction,  thereby permitting  the  borrower to
cancel  the  recorded mortgage  or  deed  of  trust  without any  payment  or
prohibiting the lender from foreclosing.

CERTAIN LAWS AND REGULATIONS; TYPES OF MORTGAGED PROPERTIES

     The Mortgaged  Properties will  be  subject to  compliance with  various
federal,  state  and local  statutes  and  regulations.   Failure  to  comply
(together with  an  inability to  remedy any  such failure)  could result  in
material diminution in the value of a Mortgage Property which could, together
with the possibility  of limited alternative uses for  a particular Mortgaged
Property  (e.g., a  nursing or  convalescent home  or hospital), result  in a
failure to  realize the full principal  amount of the related  Mortgage Loan.
Mortgages on Mortgaged  Properties which are owned  by the Mortgagor under  a
condominium form  of ownership  are subject to  the declaration,  by-laws and
other  rules and  regulations  of  the  condominium association.    Mortgaged
Properties  which are  hotels or motels  may present additional  risk in that
hotels and  motels are typically  operated pursuant to  franchise, management
and operating  agreements which may  be terminable  by the operator,  and the
transferability of  the hotel's operating,  liquor and other licenses  to the
entity acquiring the hotel either through purchases or foreclosure is subject
to the vagaries of local law requirements.  In addition, Mortgaged Properties
which are multifamily  residential properties may be subject  to rent control
laws, which could impact the future cash flows of such properties.

AMERICANS WITH DISABILITIES ACT

     Under Title III of the Americans with Disabilities Act of 1990 and rules
promulgated  thereunder  (collectively,  the  "ADA"),  in  order  to  protect
individuals  with  disabilities,  public  accommodations  (such   as  hotels,
restaurants, shopping centers,  hospitals, schools and social  service center
establishments) must  remove architectural and  communication barriers  which
are  structural in nature from existing places of public accommodation to the
extent "readily  achievable." In  addition, under the  ADA, alterations  to a
place  of public  accommodation or a  commercial facility  are to be  made so
that,  to the  maximum extent  feasible,  such altered  portions are  readily
accessible to and  usable by disabled individuals.   The "readily achievable"
standard takes into account, among  other factors, the financial resources of
the affected site, owner, landlord  or other applicable person.   In addition
to imposing a possible  financial burden on the Mortgagor in  its capacity as
owner or landlord, the ADA may also impose such requirements on a foreclosing
lender who succeeds  to the interest of  the Mortgagor as owner  of landlord.
Furthermore, since the  "readily achievable" standard  may vary depending  on
the financial condition of the owner or landlord, a foreclosing lender who is
financially   more  capable  than   the  Mortgagor  of   complying  with  the
requirements of  the ADA may be  subject to more stringent  requirements than
those to which the Mortgagor is subject.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

     Under the terms of the Soldiers' and Sailors' Civil Relief Act  of 1940,
as  amended (the "Relief Act"), a Mortgagor who enters military service after
the origination of such Mortgagor's  Mortgage Loan (including a Mortgagor who
was in reserve status and is  called to active duty after origination of  the
Mortgage  Loan), may  not be  charged interest  (including fees  and charges)
above an annual rate of 6% during the period of such Mortgagor's active  duty
status, unless a court orders otherwise upon application of the lender.   The
Relief Act  applies to  Mortgagors who  are members  of the  Army, Navy,  Air
Force, Marines,  National Guard,  Reserves, Coast Guard  and officers  of the
U.S. Public  Health Service assigned to duty with  the military.  Because the
Relief  Act applies  to  Mortgagors  who  enter military  service  (including
reservists who are  called to active  duty) after origination of  the related
Mortgage Loan, no information can be provided as to  the number of loans that
may be  affected by  the Relief  Act.  Application  of the  Relief Act  would
adversely affect,  for an indeterminate  period of  time, the ability  of any
servicer  to  collect full  amounts of  interest on  certain of  the Mortgage
Loans.  Any shortfalls in interest collections resulting from the application
of the Relief Act would result in a reduction of the amounts distributable to
the holders  of the related Series of Certificates,  and would not be covered
by  advances  or,  unless  otherwise  specified  in  the  related  Prospectus
Supplement,  any form  of Credit  Support  provided in  connection with  such
Certificates.   In addition,  the Relief Act  imposes limitations  that would
impair the ability of the servicer to  foreclose on an affected Mortgage Loan
during  the Mortgagor's  period of  active  duty status,  and, under  certain
circumstances, during an additional three  month period thereafter.  Thus, in
the event that such a  Mortgage Loan goes into  default, there may be  delays
and losses occasioned thereby.

FORFEITURES IN DRUG AND RICO PROCEEDINGS

     Federal  law  provides  that  property owned  by  persons  convicted  of
drug-related crimes or of criminal violations of the Racketeer Influenced and
Corrupt Organizations ("RICO") statute can be seized by the government if the
property was used in, or purchased with the proceeds of,  such crimes.  Under
procedures  contained in  the Comprehensive  Crime Control  Act of  1984 (the
"Crime  Control Act"),  the government  may  seize the  property even  before
conviction.  The government must  publish notice of the forfeiture proceeding
and may give notice to all parties "known to have  an alleged interest in the
property," including the holders of mortgage loans.

     A lender may  avoid forfeiture  of its  interest in the  property if  it
establishes  that:  (i)  its  mortgage  was  executed  and   recorded  before
commission of  the crime  upon which  the forfeiture  is based,  or (ii)  the
lender  was, at the  time of execution  of the  mortgage, "reasonably without
cause  to believe"  that the  property  was used  in, or  purchased  with the
proceeds of, illegal drug or RICO activities.

                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES

          The following is a  general discussion of the anticipated  material
federal income tax consequences of the purchase, ownership and disposition of
Certificates. The  discussion below does  not purport to address  all federal
income tax  consequences that may  be applicable to particular  categories of
investors, some of which may be subject to special rules. The  authorities on
which  this  discussion   is  based  are  subject  to   change  or  differing
interpretations,   and  any  such   change  or  interpretation   could  apply
retroactively.  This discussion  reflects the  applicable  provisions of  the
Internal  Revenue  Code  of  1986,  as  amended  (the  "Code"),  as  well  as
regulations (the "REMIC Regulations")  promulgated by the U.S. Department  of
Treasury (the "Treasury"). Investors should 
consult  their own tax advisors in determining  the federal, state, local and
other tax consequences to them of  the purchase, ownership and disposition of
Certificates.

          For  purposes of  this discussion, (i)  references to  the Mortgage
Loans include  references to the  mortgage loans underlying CMBS  included in
the  Mortgage Assets  and  (ii) where  the  applicable Prospectus  Supplement
provides  for  a fixed  retained  yield with  respect to  the  Mortgage Loans
underlying a series of Certificates, references to the Mortgage Loans will be
deemed to refer to that portion of the Mortgage Loans held by  the Trust Fund
which  does not  include the Retained  Interest. References to  a "holder" or
"Certificateholder" in this discussion generally mean the beneficial owner of
a Certificate.

           Federal Income Tax Consequences for REMIC Certificates 
           _______________________________________________________

General

          With  respect to a  particular series of  Certificates, an election
may be made to treat the Trust Fund or one or more segregated pools of assets
therein as one  or more  REMICs within the  meaning of  Code Section 860D.  A
Trust Fund or  a portion thereof  as to which a  REMIC election will  be made
will be  referred to  as a  "REMIC Pool".  For purposes  of this  discussion,
Certificates of a series as to which one or more REMIC elections are made are
referred to  as "REMIC Certificates" and will consist  of one or more Classes
of  "REMIC  Regular   Certificates"  and   one  Class   of  "REMIC   Residual
Certificates"  in  the case  of each  REMIC  Pool. Qualification  as  a REMIC
requires ongoing  compliance with  certain conditions. With  respect to  each
series of REMIC  Certificates, Cadwalader, Wickersham & Taft, special counsel
to the  Depositor, has  advised  the Depositor  that in  the firm's  opinion,
assuming (i) the making of such an election, (ii) compliance with the Pooling
Agreement and  (iii) compliance  with any changes  in the law,  including any
amendments to  the Code or  applicable Treasury regulations  thereunder, each
REMIC  Pool  will qualify  as  a  REMIC.  In  such case,  the  REMIC  Regular
Certificates  will be considered to be  "regular interests" in the REMIC Pool
and generally will be treated for federal income tax purposes as if they were
newly originated debt  instruments, and the REMIC Residual  Certificates will
be considered to be  "residual interests" in the  REMIC Pool. The  Prospectus
Supplement for each series of Certificates  will indicate whether one or more
REMIC elections with respect to the related Trust Fund will be made, in which
event references to "REMIC"  or "REMIC Pool" herein shall be  deemed to refer
to each  such  REMIC  Pool. If  so  specified in  the  applicable  Prospectus
Supplement,  the portion of a Trust Fund as  to which a REMIC election is not
made may be treated asa grantor trust for federal income taxpurposes. See "--
Federal  Income  Tax Consequences  for  Certificates  as  to Which  No  REMIC
Election Is Made".

STATUS OF REMIC CERTIFICATES

          REMIC Certificates held by a domestic building and loan association
will  constitute "a  regular  or residual  interest  in a  REMIC" within  the
meaning of Code  Section 7701(a)(19)(C)(xi), but only in  the same proportion
that the assets of the REMIC Pool would be treated as "loans . . . secured by
an interest in real property  which is . . . residential real property" (such
as single  family or multifamily  properties, but not  commercial properties)
within  the meaning  of Code  Section  7701(a)(19)(C)(v) or  as other  assets
described in Code Section 7701(a)(19)(C),  and otherwise will not qualify for
such treatment.  REMIC Certificates  held by a  real estate  investment trust
will  constitute "real  estate assets"  within  the meaning  of Code  Section
856(c)(5)(A), and interest on the  REMIC Regular Certificates and income with
respect  to  REMIC Residual  Certificates  will  be considered  "interest  on
obligations secured  by mortgages on  real property or  on interests  in real
property" within the meaning of Code Section 856(c)(3)(B) in the 
same proportion that, for  both purposes, the assets of the  REMIC Pool would
be so treated.  If at all times 95% or  more of the assets of  the REMIC Pool
qualify  for  each   of  the  foregoing  respective   treatments,  the  REMIC
Certificates will qualify for the corresponding status in their entirety. For
purposes of Code Section 856(c)(5)(A),  payments of principal and interest on
the Mortgage  Loans that  are reinvested pending  distribution to  holders of
REMIC Certificates  qualify for such  treatment. Where two REMIC  Pools are a
part of a tiered structure they will be  treated as one REMIC for purposes of
the  tests described  above respecting asset  ownership of more  or less than
95%. In addition, if the assets of the REMIC include Buy-Down Mortgage Loans,
it is possible  that the percentage of such assets constituting  "loans . . .
secured by  an interest  in real  property which  is .  . . residential  real
property" for purposes  of Code Section 7701(a)(19)(C)(v) may  be required to
be reduced by  the amount of the  related Buy-Down Funds. REMIC  Certificates
held  by a  regulated  investment  company  will not  constitute  "Government
Securities"  within  the  meaning  of  Code  Section  851(b)(4)(A)(i).  REMIC
Certificates  held by  certain  financial  institutions  will  constitute  an
"evidence of indebtedness" within the  meaning of Code Section 582(c)(1). The
Small Business Job  Protection Act of 1996 (the "SBJPA of 1996") repealed the
reserve method for bad debts  of domestic building and loan associations  and
mutual  savings  banks,  and  thus  has  eliminated  the  asset  category  of
"qualifying real  property loans" in  former Code Section 593(d)  for taxable
years beginning after December 31, 1995. The requirement in the SBJPA of 1996
that such institutions must "recapture" a  portion of their existing bad debt
reserves is suspended  if a certain portion of their assets are maintained in
"residential loans"  under Code Section  7701(a)(19)(C)(v), but only  if such
loans were made to  acquire, construct or  improve the related real  property
and not for  the purpose of refinancing.  However, no effort will  be made to
identify  the  portion  of the  Mortgage  Loans  of any  Series  meeting this
requirement, and no representation is made in this regard.

QUALIFICATION AS A REMIC

          In order for the REMIC  Pool to qualify as  a REMIC, there must  be
ongoing  compliance on the part  of the REMIC Pool  with the requirements set
forth in the Code. The REMIC Pool  must fulfill an asset test, which requires
that no more than a de minimis portion of the assets of the REMIC Pool, as of
the  close of  the third  calendar month  beginning after  the "Startup  Day"
(which for purposes of this  discussion is the date of issuance  of the REMIC
Certificates) and  at all times thereafter, may  consist of assets other than
"qualified  mortgages"  and "permitted  investments".  The REMIC  Regulations
provide a safe harbor pursuant to which the de minimis  requirement is met if
at all times the aggregate adjusted  basis of the nonqualified assets is less
than 1% of  the aggregate adjusted basis  of all the REMIC  Pool's assets. An
entity  that fails to meet the  safe harbor may nevertheless demonstrate that
it holds  no more than a  de minimis amount  of nonqualified assets.  A REMIC
also must provide "reasonable arrangements" to  prevent its residual interest
from  being held by "disqualified organizations"  and must furnish applicable
tax information to  transferors or agents that violate  this requirement. The
Pooling Agreement for each Series  will contain a provision designed to  meet
this requirement.  See  "Taxation of REMIC Residual Certificates--Tax-Related
Restrictions  on   Transfer  of  REMIC   Residual  Certificates--Disqualified
Organizations".

          A qualified mortgage is any  obligation that is principally secured
by an interest in real  property and that is either transferred to  the REMIC
Pool  on  the  Startup Day  or  is  purchased  by  the REMIC  Pool  within  a
three-month period thereafter pursuant to a fixed price contract in effect on
the Startup  Day. Qualified mortgages  include whole mortgage loans,  such as
the Mortgage  Loans, certificates of  beneficial interest in a  grantor trust
that holds mortgage  loans, including certain of the  CMBS, regular interests
in another  REMIC, such as CMBS in  a trust as to which  a REMIC election has
been made, loans secured  by timeshare interests and loans  secured by shares
held by a tenant stockholder  in a cooperative housing corporation, provided,
in general, (i) the fair market value of the real property 
security (including buildings and structural components thereof) is at  least
80%  of the principal balance  of the related Mortgage  Loan or mortgage loan
underlying  the Mortgage  Certificate  either  at origination  or  as of  the
Startup Day  (an original  loan-to-value ratio  of  not more  than 125%  with
respect to the real property security) or (ii) substantially all the proceeds
of the Mortgage  Loan or the underlying  mortgage loan were used  to acquire,
improve  or protect  an interest  in real  property that, at  the origination
date, was  the only  security for  the Mortgage  Loan or  underlying mortgage
loan. If the  Mortgage Loan  has been  substantially modified  other than  in
connection with a default or reasonably foreseeable default, it must meet the
loan-to-value  test in (i)  of the preceding  sentence as of  the date of the
last  such  modification or  at  closing.  A  qualified mortgage  includes  a
qualified replacement  mortgage, which is  any property that would  have been
treated as a qualified  mortgage if it were transferred to the  REMIC Pool on
the Startup Day and that is received either (i) in exchange for any qualified
mortgage within a  three-month period thereafter  or (ii) in  exchange for  a
"defective  obligation" within  a two-year  period  thereafter. A  "defective
obligation" includes  (i) a  mortgage in default  or as  to which  default is
reasonably  foreseeable,   (ii)  a   mortgage   as  to   which  a   customary
representation or warranty made at the time of transfer to the REMIC Pool has
been  breached,  (iii) a  mortgage  that  was  fraudulently procured  by  the
mortgagor, and (iv)  a mortgage that was  not in fact principally  secured by
real property  (but only if  such mortgage is disposed  of within 90  days of
discovery).  A Mortgage Loan that is "defective"  as described in clause (iv)
that  is not  sold or,  if within  two years  of the Startup  Day, exchanged,
within 90  days of discovery,  ceases to be  a qualified mortgage  after such
90-day period.

          Permitted investments  include  cash  flow  investments,  qualified
reserve  assets, and  foreclosure  property.  A cash  flow  investment is  an
investment, earning a return  in the nature of interest, of  amounts received
on  or with  respect  to qualified  mortgages  for  a temporary  period,  not
exceeding  13 months,  until the  next scheduled  distribution to  holders of
interests in  the REMIC  Pool. A  qualified reserve asset  is any  intangible
property held for investment  that is part of any reasonably required reserve
maintained by the REMIC Pool to provide for payments of expenses of the REMIC
Pool or  amounts due  on the regular  or residual  interests in the  event of
defaults (including  delinquencies) on  the qualified  mortgages, lower  than
expected  reinvestment  returns, prepayment  interest shortfalls  and certain
other contingencies. The reserve fund will  be disqualified if more than  30%
of the gross income from the assets in such fund for the year is derived from
the sale or  other disposition of property  held for less than  three months,
unless required to  prevent a default  on the regular  interests caused by  a
default on one  or more qualified mortgages.  A reserve fund must  be reduced
"promptly and appropriately" as payments  on the Mortgage Loans are received.
Foreclosure  property  is  real  property  acquired  by  the  REMIC  Pool  in
connection with the  default or imminent default of a  qualified mortgage and
generally held for  not more than two  years, with extensions granted  by the
Internal Revenue Service (the "Service").

          In addition to the foregoing requirements, the various interests in
a REMIC Pool also must meet  certain requirements. All of the interests  in a
REMIC  Pool must  be either  of the  following:  (i) one  or more  classes of
regular  interests or  (ii)  a single  class of  residual interests  on which
distributions, if any, are  made pro rata. A regular interest  is an interest
in  a REMIC  Pool that  is issued  on the  Startup Day  with fixed  terms, is
designated as a regular interest,  and unconditionally entitles the holder to
receive a specified principal amount  (or other similar amount), and provides
that interest  payments  (or other  similar amounts),  if any,  at or  before
maturity  either are payable  based on a  fixed rate or  a qualified variable
rate,  or consist of a specified, nonvarying portion of the interest payments
on qualified  mortgages. Such  a specified  portion may  consist  of a  fixed
number of basis points, a fixed percentage of the total interest, or  a fixed
or  qualified  variable  or inverse  variable  rate  on some  or  all  of the
qualified mortgages minus  a different fixed or qualified  variable rate. The
specified principal amount  of a regular interest that  provides for interest
payments consisting of a  specified, nonvarying portion of  interest payments
on  qualified mortgages may be zero. A residual  interest is an interest in a
REMIC Pool other  than a regular interest  that is issued on the  Startup Day
and that is designated as a residual interest. 

An interest  in a  REMIC Pool may  be treated as  a regular interest  even if
payments  of principal  with respect  to  such interest  are subordinated  to
payments  on other  regular interests or  the residual interest  in the REMIC
Pool,  and  are dependent  on the  absence  of defaults  or  delinquencies on
qualified  mortgages or permitted investments, lower than reasonably expected
returns  on permitted  investments, unanticipated  expenses  incurred by  the
REMIC Pool or  prepayment interest shortfalls. Accordingly, the REMIC Regular
Certificates of  a series  will constitute  one  or more  classes of  regular
interests, and  the REMIC Residual  Certificates with respect to  that series
will constitute a  single class of residual interests  on which distributions
are made pro rata.

          If an entity, such as  the REMIC Pool, fails to comply with  one or
more  of the  ongoing requirements of  the Code  for REMIC status  during any
taxable year,  the Code  provides that the  entity will  not be treated  as a
REMIC for such  year and thereafter. In  this event, an entity  with multiple
classes  of ownership  interests may  be  treated as  a separate  association
taxable as  a corporation under  Treasury regulations, and the  REMIC Regular
Certificates may be  treated as equity interests therein.  The Code, however,
authorizes   the  Treasury  Department  to  issue  regulations  that  address
situations where failure  to meet one or  more of the requirements  for REMIC
status occurs  inadvertently and in  good faith, and disqualification  of the
REMIC Pool would  occur absent regulatory relief. Investors  should be aware,
however, that  the Conference Committee Report to the  Tax Reform Act of 1986
(the "1986 Act") indicates that  the relief may be accompanied  by sanctions,
such as  the imposition of a corporate  tax on all or a  portion of the REMIC
Pool's income  for the  period of time  in which  the requirements  for REMIC
status are not satisfied.

Taxation of REMIC Regular Certificates

General
_______

          In general, interest,  original issue discount and  market discount
on a REMIC Regular Certificate will be treated as ordinary income to a holder
of the REMIC  Regular Certificate (the "REMIC  Regular Certificateholder") as
they accrue,  and principal payments on  a REMIC Regular Certificate  will be
treated  as  a  return  of  capital  to  the  extent  of  the  REMIC  Regular
Certificateholder's basis in the REMIC Regular Certificate allocable thereto.
REMIC Regular  Certificateholders must use  the accrual method  of accounting
with  regard to  REMIC  Regular  Certificates, regardless  of  the method  of
accounting otherwise used by such REMIC Regular Certificateholders.

ORIGINAL ISSUE DISCOUNT

          Accrual Certificates  and principal-only Certificates will  be, and
other Classes  of REMIC  Regular Certificates may  be, issued  with "original
issue discount" within the  meaning of Code  Section 1273(a). Holders of  any
Class of REMIC Regular Certificates having original issue discount  generally
must include  original issue discount  in ordinary income for  federal income
tax purposes as it accrues, in accordance with the constant yield method that
takes  into account the compounding of interest, in advance of receipt of the
cash attributable  to such income. The following  discussion is based in part
on  temporary and final Treasury  regulations issued on  February 2, 1994, as
amended on  June 14,  1996 (the "OID  Regulations") under Code  Sections 1271
through 1273 and 1275  and in part on the  provisions of the 1986 Act.  REMIC
Regular Certificateholders should be aware, however, that the OID Regulations
do not  adequately address certain issues relevant  to prepayable securities,
such as  the REMIC Regular  Certificates. To the  extent such issues  are not
addressed in such regulations, the Depositor intends to apply the methodology
described in the Conference  Committee Report to the  1986 Act. No  assurance
can be provided  that the Service  will not take  a different position as  to
those matters not currently addressed 
by the OID  Regulations. Moreover, the OID Regulations  include an anti-abuse
rule allowing the Service  to apply or depart from the  OID Regulations where
necessary or appropriate  to ensure a reasonable  tax result in light  of the
applicable  statutory  provisions.  A  tax  result  will  not  be  considered
unreasonable under the anti-abuse rule in the absence of a substantial effect
on the present  value of a taxpayer's tax liability. Investors are advised to
consult  their  own  tax  advisors  as  to  the  discussion  herein  and  the
appropriate method for  reporting interest and  original issue discount  with
respect to the REMIC Regular Certificates.

          Each  REMIC  Regular Certificate  (except  to the  extent described
below  with respect  to a  REMIC Regular  Certificate on  which principal  is
distributed by random lot  ("Random Lot Certificates")) will be treated  as a
single installment obligation for purposes of determining the original  issue
discount includible  in a REMIC Regular Certificateholder's income. The total
amount  of original  issue discount  on a  REMIC  Regular Certificate  is the
excess of  the "stated  redemption price  at maturity"  of the REMIC  Regular
Certificate over  its "issue  price". The  issue price  of a  Class of  REMIC
Regular Certificates  offered pursuant  to this Prospectus  generally is  the
first price at  which a substantial  amount of REMIC Regular  Certificates of
that  Class  is  sold to  the  public  (excluding  bond houses,  brokers  and
underwriters).  Although  unclear under  the  OID Regulations,  the Depositor
intends  to treat  the  issue  price of  a  Class as  to  which  there is  no
substantial sale as of the issue date or that is retained by the Depositor as
the fair market value of that Class as  of the issue date. The issue price of
a REMIC Regular Certificate also includes the amount paid by an initial REMIC
Regular Certificateholder for accrued interest that relates to a period prior
to the issue  date of the REMIC Regular Certificate, unless the REMIC Regular
Certificateholder elects  on its  federal income tax  return to  exclude such
amount from the issue price and to recover it on the first Distribution Date.
The stated redemption price at maturity of a REMIC Regular Certificate always
includes the original principal amount  of the REMIC Regular Certificate, but
generally will not include distributions  of stated interest if such interest
distributions  constitute   "qualified  stated   interest".  Under   the  OID
Regulations,  qualified stated interest generally means interest payable at a
single fixed rate or a qualified variable rate (as described  below) provided
that such interest  payments are unconditionally payable at  intervals of one
year or less during the entire term of the REMIC Regular Certificate. Because
there is no  penalty or default remedy in the case  of nonpayment of interest
with respect to  a REMIC Regular Certificate, it is possible that no interest
on  any Class  of  REMIC Regular  Certificates will  be treated  as qualified
stated interest. However, except as provided in the following three sentences
or  in the applicable Prospectus Supplement,  because the underlying Mortgage
Loans provide for remedies in the event of default, the Depositor  intends to
treat interest  with respect to  the REMIC Regular Certificates  as qualified
stated interest. Distributions  of interest on an Accrual  Certificate, or on
other REMIC Regular Certificates with respect to which deferred interest will
accrue,  will not  constitute qualified  stated interest,  in which  case the
stated  redemption  price  at maturity  of  such  REMIC  Regular Certificates
includes  all  distributions  of  interest  as  well  as  principal  thereon.
Likewise, the Depositor intends to treat an "interest only" class, or a class
on  which interest is substantially disproportionate  to its principal amount
(a so-called "super-premium"  class) as having no qualified  stated interest.
Where the interval between the issue date  and the first Distribution Date on
a REMIC Regular  Certificate is shorter than the  interval between subsequent
Distribution Dates, the interest attributable  to the additional days will be
included in the stated redemption price at maturity.

          Under a de minimis rule, original issue discount on a REMIC Regular
Certificate will be considered to be zero  if such original issue discount is
less than  0.25% of  the stated  redemption price  at maturity  of the  REMIC
Regular Certificate multiplied by the  weighted average maturity of the REMIC
Regular Certificate. For  this purpose, the weighted average  maturity of the
REMIC Regular Certificate is computed as the sum of the amounts determined by
multiplying the number of full years (i.e., rounding down partial years) from
the issue date until each distribution is scheduled to be made by a fraction,
the numerator  of which is  the amount of  each distribution included  in the
stated redemption price at maturity 
of the  REMIC Regular Certificate and the denominator  of which is the stated
redemption price at maturity of the REMIC Regular Certificate. The Conference
Committee  Report to  the  1986  Act  provides  that  the  schedule  of  such
distributions should  be determined  in accordance with  the assumed  rate of
prepayment  of  the  Mortgage Loans  (the  "Prepayment  Assumption") and  the
anticipated  reinvestment  rate,  if  any,  relating  to  the  REMIC  Regular
Certificates. The  Prepayment Assumption  with respect to  a Series  of REMIC
Regular Certificates will be set  forth in the related Prospectus Supplement.
Holders generally must  report de minimis original issue discount pro rata as
principal payments are received, and such income will be capital gain  if the
REMIC Regular Certificate is held as a  capital asset. However, under the OID
Regulations, REMIC  Regular Certificateholders  may elect  to  accrue all  de
minimis original issue discount as well as market discount and market premium
under the  constant yield method. See  "Election to Treat  All Interest Under
the Constant Yield Method".

          A REMIC Regular  Certificateholder generally must include  in gross
income for  any taxable  year the  sum of  the "daily  portions," as  defined
below,  of the  original  issue  discount on  the  REMIC Regular  Certificate
accrued during an  accrual period for each  day on which  it holds the  REMIC
Regular Certificate, including the date of purchase but excluding the date of
disposition. The Depositor  will treat the monthly  period ending on the  day
before each  Distribution Date as  the accrual period.  With respect  to each
REMIC Regular Certificate,  a calculation will be made  of the original issue
discount that accrues during each  successive full accrual period (or shorter
period  from the date  of original  issue) that  ends on  the day  before the
related Distribution  Date on the  REMIC Regular Certificate.  The Conference
Committee Report to the 1986 Act states  that the rate of accrual of original
issue discount is  intended to be  based on the Prepayment  Assumption. Other
than as  discussed  below  with respect  to  a Random  Lot  Certificate,  the
original  issue discount  accruing in  a  full accrual  period  would be  the
excess, if  any, of  (i)  the sum  of (a)  the present  value of  all of  the
remaining distributions to be made on the REMIC Regular Certificate as of the
end  of  that  accrual  period  that  are  included  in   the  REMIC  Regular
Certificate's stated redemption price  at maturity and (b)  the distributions
made on  the REMIC  Regular Certificate  during the accrual  period that  are
included  in  the REMIC  Regular  Certificate's  stated  redemption price  at
maturity, over (ii) the adjusted issue price of the REMIC Regular Certificate
at the beginning  of the accrual period.  The present value of  the remaining
distributions referred  to in the  preceding sentence is calculated  based on
(i) the yield to maturity of the REMIC Regular Certificate at the issue date,
(ii) events  (including actual prepayments)  that have occurred prior  to the
end of  the accrual  period and  (iii) the  Prepayment Assumption.  For these
purposes, the adjusted  issue price  of a  REMIC Regular  Certificate at  the
beginning of any accrual period equals  the issue price of the REMIC  Regular
Certificate, increased  by the  aggregate amount of  original issue  discount
with  respect to  the REMIC  Regular Certificate  that  accrued in  all prior
accrual periods and reduced  by the amount of  distributions included in  the
REMIC  Regular Certificate's stated  redemption price  at maturity  that were
made  on the REMIC  Regular Certificate in  such prior  periods. The original
issue  discount accruing  during any  accrual period  (as determined  in this
paragraph) will  then  be divided  by the  number of  days in  the period  to
determine the daily  portion of original issue  discount for each day  in the
period. With respect to an initial accrual period shorter than a full accrual
period,  the daily  portions of  original issue  discount must  be determined
according to an appropriate allocation under any reasonable method.

          Under  the method described  above, the daily  portions of original
issue  discount  required  to be  included  in  income  by  a  REMIC  Regular
Certificateholder generally will increase to take into account prepayments on
the  REMIC Regular Certificates  as a result  of prepayments  on the Mortgage
Loans that exceed the Prepayment Assumption, and generally will decrease (but
not  below zero  for  any period)  if  the prepayments  are  slower than  the
Prepayment Assumption. An increase in  prepayments on the Mortgage Loans with
respect to a Series of REMIC Regular Certificates can result in both a change
in the priority  of principal  payments with  respect to  certain Classes  of
REMIC Regular Certificates and 
either  an  increase or  decrease  in the  daily  portions of  original issue
discount with respect to such REMIC Regular Certificates.

          In the case  of a Random Lot Certificate, the  Depositor intends to
determine  the  yield  to  maturity   of  such  Certificate  based  upon  the
anticipated  payment  characteristics of  the  Class  as  a whole  under  the
Prepayment Assumption.  In general, the  original issue discount  accruing on
each Random Lot Certificate  in a full accrual period would  be its allocable
share of  the original issue  discount with respect  to the entire  Class, as
determined in accordance  with the preceding paragraph. However,  in the case
of a distribution in retirement of the entire unpaid principal balance of any
Random Lot Certificate (or portion of such unpaid principal balance), (a) the
remaining unaccrued original issue discount allocable to such Certificate (or
to  such portion) will accrue  at the time of  such distribution, and (b) the
accrual of original issue discount allocable to each remaining Certificate of
such Class (or the remaining unpaid principal balance of a partially redeemed
Random Lot Certificate  after a distribution of principal  has been received)
will be adjusted by reducing the  present value of the remaining payments  on
such  Class  and the  adjusted  issue  price  of  such Class  to  the  extent
attributable to the portion  of the unpaid principal balance thereof that was
distributed.  The  Depositor   believes  that  the  foregoing   treatment  is
consistent with the "pro rata  prepayment" rules of the OID Regulations,  but
with the rate of  accrual of original issue discount determined  based on the
Prepayment  Assumption for  the Class  as a whole.  Investors are  advised to
consult their tax advisors as to this treatment.

Acquisition Premium
___________________

          A purchaser of a REMIC Regular Certificate at a price greater  than
its  adjusted issue  price  but  less than  its  stated redemption  price  at
maturity  will be required to  include in gross income  the daily portions of
the original issue discount on the REMIC Regular Certificate reduced pro rata
by a fraction, the  numerator of which  is the excess  of its purchase  price
over such adjusted issue price and the  denominator of which is the excess of
the remaining  stated redemption  price at maturity  over the  adjusted issue
price. Alternatively, such a subsequent purchaser may elect to treat all such
acquisition premium under the constant yield method, as described below under
the heading "Election to Treat All Interest Under the Constant Yield Method".

VARIABLE RATE REMIC REGULAR CERTIFICATES

          REMIC  Regular Certificates  may provide  for interest  based on  a
variable rate. Under the OID Regulations, interest is treated as payable at a
variable rate if, generally, (i) the issue price does not exceed the original
principal  balance by  more than  a specified  amount and  (ii) the  interest
compounds or  is payable at  least annually at  current values of  (a) one or
more "qualified floating  rates", (b)  a single  fixed rate and  one or  more
qualified floating  rates, (c)  a single "objective  rate", or  (d) a  single
fixed rate and a single objective rate that is a "qualified  inverse floating
rate". A floating rate is a qualified floating rate if variations in the rate
can reasonably be expected to  measure contemporaneous variations in the cost
of newly borrowed funds,  where such rate is subject to a fixed multiple that
is greater than 0.65, but not more than 1.35. Such rate may also be increased
or decreased by a fixed  spread or subject to a fixed cap or  floor, or a cap
or  floor that is not reasonably expected as  of the issue date to affect the
yield  of the  instrument  significantly.  An objective  rate  (other than  a
qualified floating rate)  is a rate that  is determined using a  single fixed
formula and  that is  based on objective  financial or  economic information,
provided that such information is not (i) within the control of the issuer or
a  related party  or (ii)  unique to  the circumstances  of the  issuer  or a
related party. A qualified inverse floating rate  is a rate equal to a  fixed
rate minus a qualified floating rate that inversely reflects  contemporaneous
variations in the cost of newly borrowed funds; an inverse floating rate that
is not a qualified floating rate may nevertheless be an 
objective rate. A  Class of REMIC  Regular Certificates  may be issued  under
this Prospectus that does not have a variable rate under the OID Regulations,
for example, a Class that bears different rates at different times during the
period   it  is  outstanding   such  that  it   is  considered  significantly
"front-loaded" or "back-loaded" within the meaning of the OID Regulations. It
is possible that such a Class may be considered to bear "contingent interest"
within the  meaning  of the  OID Regulations.  The OID  Regulations, as  they
relate  to  the treatment  of  contingent interest,  are  by their  terms not
applicable  to  REMIC Regular  Certificates.  However,  if final  regulations
dealing with contingent  interest with respect to  REMIC Regular Certificates
apply the same  principles as the OID Regulations, such  regulations may lead
to different timing of income inclusion than would be the case under the  OID
Regulations.  Furthermore, application of  such principles could  lead to the
characterization of  gain on  the sale of  contingent interest  REMIC Regular
Certificates as ordinary income. Investors  should consult their tax advisors
regarding  the appropriate treatment  of any  REMIC Regular  Certificate that
does not  pay interest at a fixed rate or  variable rate as described in this
paragraph.

          Under  the  REMIC  Regulations,  a REMIC  Regular  Certificate  (i)
bearing  a rate that qualifies  as a variable rate  under the OID Regulations
that is  tied to current values of a variable rate (or the highest, lowest or
average of two or more variable rates), including a rate based on the average
cost  of funds  of  one or  more  financial institutions,  or  a positive  or
negative multiple of such a  rate (plus or minus a specified number  of basis
points), or that represents a weighted average of rates on some or all of the
Mortgage Loans, including such a rate that is  subject to one or more caps or
floors,  or (ii)  bearing one  or more  such variable  rates for one  or more
periods or one or more fixed  rates for one or more periods, and  a different
variable rate or fixed rate for other periods qualifies as a regular interest
in a  REMIC.  Accordingly,  unless  otherwise  indicated  in  the  applicable
Prospectus  Supplement,  the   Depositor  intends  to  treat   REMIC  Regular
Certificates  that qualify as regular  interests under this  rule in the same
manner as  obligations bearing  a variable rate  for original  issue discount
reporting purposes.

          The  amount of  original issue  discount  with respect  to a  REMIC
Regular Certificate bearing a  variable rate of  interest will accrue in  the
manner  described above  under "Original  Issue Discount"  with the  yield to
maturity and future  payments on such REMIC Regular  Certificate generally to
be  determined by assuming that interest will  be payable for the life of the
REMIC  Regular Certificate based  on the initial rate  (or, if different, the
value of  the  applicable variable  rate  as of  the  pricing date)  for  the
relevant  Class.  Unless  otherwise specified  in  the  applicable Prospectus
Supplement,  the  Depositor  intends  to  treat  such  variable  interest  as
qualified stated interest,  other than variable interest  on an interest-only
or  super-premium  Class,  which  will  be treated  as  non-qualified  stated
interest  includible in  the  stated redemption  price at  maturity. Ordinary
income reportable for any period will be adjusted based on subsequent changes
in the applicable interest rate index.

          Although  unclear  under  the  OID  Regulations,  unless   required
otherwise  by applicable  final regulations, the  Depositor intends  to treat
REMIC  Regular Certificates  bearing  an  interest rate  that  is a  weighted
average  of the net interest rates on Mortgage Loans or Mortgage Certificates
having fixed or adjustable rates, as having qualified stated interest, except
to the  extent that initial  "teaser" rates cause  sufficiently "back-loaded"
interest to create more than de minimis original issue discount. The yield on
such  REMIC  Regular Certificates  for  purposes of  accruing  original issue
discount will be a hypothetical  fixed rate based on the fixed  rates, in the
case  of fixed  rate Mortgage Loans,  and initial "teaser  rates" followed by
fully indexed rates,  in the case of  adjustable rate Mortgage Loans.  In the
case of adjustable rate Mortgage Loans,  the applicable index used to compute
interest on the Mortgage Loans in effect on the pricing date (or possibly the
issue date) will be deemed to be in effect beginning with the period in which
the first  weighted average  adjustment date occurring  after the  issue date
occurs. Adjustments will  be made in each accrual period either increasing or
decreasing the  amount of  ordinary income reportable  to reflect  the actual
Pass-Through Rate on the REMIC Regular Certificates.

Deferred Interest
_________________

          Under  the  OID  Regulations,  all  interest  on  a  REMIC  Regular
Certificate as to which  there may be Deferred Interest is  includible in the
stated  redemption  price  at  maturity thereof.  Accordingly,  any  Deferred
Interest that accrues  with respect to a Class of  REMIC Regular Certificates
may constitute income to the holders of such REMIC Regular Certificates prior
to the time distributions of cash with respect to  such Deferred Interest are
made.

MARKET DISCOUNT

          A  purchaser of a REMIC Regular Certificate  also may be subject to
the market discount rules of Code Section 1276 through 1278. Under these Code
sections and the principles applied by the  OID Regulations in the context of
original  issue  discount, "market  discount"  is  the  amount by  which  the
purchaser's original basis  in the REMIC Regular Certificate  (i) is exceeded
by the then-current principal amount of the REMIC Regular Certificate or (ii)
in the case of a REMIC Regular Certificate having original issue discount, is
exceeded by the adjusted issue price of such REMIC Regular Certificate at the
time  of purchase.  Such purchaser  generally will  be required  to recognize
ordinary income  to  the extent  of  accrued market  discount  on such  REMIC
Regular  Certificate  as distributions  includible  in the  stated redemption
price at maturity thereof  are received, in an amount not  exceeding any such
distribution. Such market discount would accrue in a manner to be provided in
Treasury regulations and should take into account  the Prepayment Assumption.
The  Conference Committee  Report to the  1986 Act  provides that  until such
regulations are issued, such  market discount would accrue either  (i) on the
basis of  a constant interest  rate or (ii) in  the ratio of  stated interest
allocable  to the relevant period to the sum  of the interest for such period
plus the remaining interest as of the end of such period, or in the case of a
REMIC Regular Certificate  issued with original issue discount,  in the ratio
of original issue discount accrued for the relevant period to the sum of  the
original issue discount  accrued for such period plus  the remaining original
issue discount as  of the end of  such period. Such purchaser  also generally
will be required to treat a portion of any  gain on a sale or exchange of the
REMIC  Regular Certificate as  ordinary income  to the  extent of  the market
discount  accrued  to the  date  of disposition  under  one of  the foregoing
methods, less any  accrued market  discount previously  reported as  ordinary
income as partial  distributions in reduction of the  stated redemption price
at maturity were received. Such purchaser will be required to defer deduction
of a portion  of the excess of  the interest paid or  accrued on indebtedness
incurred  to purchase or carry a  REMIC Regular Certificate over the interest
distributable thereon. The  deferred portion of such interest  expense in any
taxable  year generally  will not exceed  the accrued market  discount on the
REMIC Regular Certificate  for such year. Any such  deferred interest expense
is, in general, allowed  as a deduction not later than the  year in which the
related market discount income is recognized or the REMIC Regular Certificate
is  disposed of.  As an alternative  to the  inclusion of market  discount in
income on the foregoing basis,  the REMIC Regular Certificateholder may elect
to include market  discount in income currently  as it accrues on  all market
discount instruments acquired by such REMIC Regular Certificateholder in that
taxable year or thereafter, in which case the interest deferral rule will not
apply.  See "Election to Treat All  Interest Under the Constant Yield Method"
below regarding an alternative manner in which such election may be deemed to
be made.

          Market discount with respect to a REMIC Regular Certificate will be
considered  to be  zero if  such market discount  is less  than 0.25%  of the
remaining  stated  redemption   price  at  maturity  of  such  REMIC  Regular
Certificate multiplied by the weighted  average maturity of the REMIC Regular
Certificate (determined  as  described above  in  the third  paragraph  under
"Original Issue Discount")  remaining after the date of  purchase. It appears
that de  minimis market discount would be reported in  a manner similar to de
minimis  original  issue  discount.  See  "Original  Issue  Discount"  above.
Treasury 
regulations implementing the market discount  rules have not yet been issued,
and therefore investors  should consult their own tax  advisors regarding the
application of these  rules. Investors should also consult  Revenue Procedure
92-67 concerning the elections to include market discount in income currently
and to accrue market discount on the basis of the constant yield method.

Premium
_______

          A REMIC  Regular Certificate purchased  at a cost greater  than its
remaining stated redemption  price at maturity generally is  considered to be
purchased at  a premium.  If the REMIC  Regular Certificateholder  holds such
REMIC Regular Certificate  as a "capital  asset" within the  meaning of  Code
Section 1221,  the  REMIC  Regular  Certificateholder may  elect  under  Code
Section 171  to amortize  such premium under  the constant yield  method. The
Conference Committee Report to the  1986 Act indicates a Congressional intent
that  the same rules  that will apply  to the  accrual of market  discount on
installment obligations will also apply to amortizing bond premium under Code
Section   171  on   installment  obligations  such   as  the   REMIC  Regular
Certificates, although it is unclear whether the alternatives to the constant
yield  method   described  above  under  "Market   Discount"  are  available.
Amortizable bond premium will be treated as an offset to interest income on a
REMIC  Regular Certificate  rather than  as  a separate  deduction item.  See
"Election  to Treat  All  Interest  Under the  Constant  Yield Method"  below
regarding an alternative manner in which the Code Section 171 election may be
deemed to be made.

Election to Treat All Interest Under the Constant Yield Method
______________________________________________________________

          A holder of  a debt instrument such as  a REMIC Regular Certificate
may  elect to treat  all interest  that accrues on  the instrument  using the
constant  yield method, with none of the  interest being treated as qualified
stated interest. For purposes of applying the constant yield method to a debt
instrument  subject to  such  an  election,  (i) "interest"  includes  stated
interest, original issue discount, de minimis original issue discount, market
discount  and de minimis market discount, as adjusted by any amortizable bond
premium  or acquisition premium and (ii) the debt instrument is treated as if
the instrument were issued on the holder's acquisition date  in the amount of
the  holder's adjusted  basis immediately  after  acquisition. It  is unclear
whether,  for this purpose, the  initial Prepayment Assumption would continue
to apply  or if a new  prepayment assumption as  of the date of  the holder's
acquisition would apply.  A holder generally may make such  an election on an
instrument by instrument basis  or for a class or group  of debt instruments.
However,  if the  holder  makes  such an  election  with  respect to  a  debt
instrument with amortizable bond premium  or with market discount, the holder
is deemed to have made elections to amortize bond premium or to report market
discount  income currently  as it  accrues under  the constant  yield method,
respectively, for  all debt  instruments acquired by  the holder in  the same
taxable year  or thereafter.  The election  is made  on the  holder's federal
income  tax return for the year in  which the debt instrument is acquired and
is  irrevocable except  with the  approval of  the Service.  Investors should
consult their own  tax advisors regarding the advisability  of making such an
election.

SALE OR EXCHANGE OF REMIC REGULAR CERTIFICATES

          If a REMIC  Regular Certificateholder  sells or  exchanges a  REMIC
Regular Certificate, the REMIC Regular  Certificateholder will recognize gain
or loss equal to the difference, if any,  between the amount received and its
adjusted basis  in the  REMIC Regular Certificate.  The adjusted  basis of  a
REMIC Regular  Certificate generally will equal the cost of the REMIC Regular
Certificate to the seller, increased by any original issue discount or market
discount previously included in the seller's gross income with respect to the
REMIC Regular Certificate and reduced by amounts included in the stated 
redemption  price at  maturity of  the  REMIC Regular  Certificate that  were
previously received by the seller, by any amortized premium and by previously
recognized losses.

          Except  as described  above with  respect  to market  discount, and
except as  provided  in this  paragraph,  any gain  or loss  on  the sale  or
exchange of a REMIC Regular Certificate realized by an investor who holds the
REMIC Regular Certificate as a capital asset will be capital gain or loss and
will  be long-term  or  short-term  depending on  whether  the REMIC  Regular
Certificate  has been  held for  the  long-term capital  gain holding  period
(currently more than one year). Such  gain will be treated as ordinary income
(i)  if  a  REMIC  Regular Certificate  is  held  as  part  of a  "conversion
transaction" as defined in Code Section 1258(c), up to the amount of interest
that  would  have  accrued  on  the  REMIC  Regular  Certificateholder's  net
investment  in  the   conversion  transaction  at  120%  of  the  appropriate
applicable Federal rate under Code Section 1274(d) in effect  at the time the
taxpayer entered into the transaction  minus any amount previously treated as
ordinary income with  respect to any prior distribution of  property that was
held  as a  part of  such transaction,  (ii) in  the case of  a non-corporate
taxpayer, to the extent such taxpayer has made an election under Code Section
163(d)(4)  to have net capital  gains taxed as  investment income at ordinary
rates, or (iii) to  the extent that such gain does not  exceed the excess, if
any, of (a) the amount that would have been includible in the gross income of
the  holder if its yield  on such REMIC Regular  Certificate were 110% of the
applicable  Federal rate as of the  date of purchase, over  (b) the amount of
income actually includible in the gross income of such holder with respect to
the REMIC Regular Certificate. In addition, gain or loss  recognized from the
sale of a  REMIC Regular Certificate by certain  banks or thrift institutions
will be  treated as ordinary income or loss  pursuant to Code Section 582(c).
Capital  gains of  certain non-corporate  taxpayers  are subject  to a  lower
maximum tax rate than ordinary income of such taxpayers. The maximum tax rate
for corporations is the same with respect to both ordinary income and capital
gains.

TREATMENT OF LOSSES

          Holders  of REMIC Regular  Certificates will be  required to report
income with respect to  REMIC Regular Certificates on  the accrual method  of
accounting, without  giving effect to  delays or reductions  in distributions
attributable to defaults or delinquencies  on the Mortgage Loans allocable to
a particular class of REMIC Regular Certificates, except to the extent it can
be established that such losses are uncollectible. Accordingly, the holder of
a REMIC  Regular Certificate may  have income, or  may incur a  diminution in
cash flow as  a result of  a default or delinquency,  but may not be  able to
take a deduction (subject to the discussion below) for the corresponding loss
until a subsequent taxable year. In this regard, investors are cautioned that
while  they may generally  cease to accrue  interest income if  it reasonably
appears that the interest will be uncollectible, the Internal Revenue Service
may  take  the position  that original  issue  discount must  continue  to be
accrued  in  spite of  its  uncollectibility  until  the debt  instrument  is
disposed of in a taxable transaction or becomes  worthless in accordance with
the rules of Code Section  166. To the extent the  rules of Code Section  166
regarding  bad debts are applicable, it appears that holders of REMIC Regular
Certificates that are  corporations or that otherwise hold  the REMIC Regular
Certificates in  connection with  a trade  or business  should in  general be
allowed  to deduct as  an ordinary  loss any such  loss sustained  during the
taxable  year on  account of  any  such REMIC  Regular Certificates  becoming
wholly or partially worthless, and that, in general, holders of REMIC Regular
Certificates that  are not  corporations and  do not hold  the REMIC  Regular
Certificates in connection with a trade or business will be allowed to deduct
as a  short-term capital loss  any loss  with respect to  principal sustained
during the  taxable year on account of a portion  of any class or subclass of
such  REMIC  Regular Certificates  becoming  wholly  worthless. Although  the
matter  is  not free  from  doubt,  non-corporate  holders of  REMIC  Regular
Certificates should  be allowed  a bad  debt deduction  at such  time as  the
principal balance of any class or subclass of such REMIC Regular Certificates
is reduced 
to reflect losses resulting from  any liquidated Mortgage Loans. The Service,
however, could take the position that non-corporate holders will be allowed a
bad debt  deduction  to reflect  such losses  only after  all Mortgage  Loans
remaining in  the Trust  Fund have  been liquidated  or such  class of  REMIC
Regular  Certificates  has been  otherwise  retired. The  Service  could also
assert that losses  on the REMIC Regular Certificates are deductible based on
some  other method that  may defer such  deductions for all  holders, such as
reducing future cash flow for  purposes of computing original issue discount.
This may have the effect of creating "negative" original issue discount which
would be deductible  only against future positive original  issue discount or
otherwise  upon  termination   of  the  Class.   Holders  of  REMIC   Regular
Certificates  are urged  to  consult  their own  tax  advisors regarding  the
appropriate timing, amount  and character of any loss  sustained with respect
to such  REMIC Regular  Certificates. While  losses attributable to  interest
previously reported as income should be deductible as ordinary losses by both
corporate  and non-corporate holders,  the Internal Revenue  Service may take
the position that losses attributable  to accrued original issue discount may
only be  deducted as short-term  capital losses by non-corporate  holders not
engaged in a  trade or business. Special  loss rules are applicable  to banks
and thrift institutions,  including rules regarding  reserves for bad  debts.
Such  taxpayers are  advised  to  consult their  tax  advisors regarding  the
treatment of losses on REMIC Regular Certificates.

Taxation of REMIC Residual Certificates

Taxation of REMIC Income
________________________

          Generally, the "daily portions" of REMIC taxable income or net loss
will  be includible  as ordinary  income or loss  in determining  the federal
taxable income  of holders  of REMIC  Residual Certificates  ("REMIC Residual
Certificateholders"), and will not be taxed separately to the REMIC Pool. The
daily  portions  of REMIC  taxable income  or  net loss  of a  REMIC Residual
Certificateholder  are  determined  by allocating  the  REMIC  Pool's taxable
income or  net loss  for each calendar  quarter ratably to  each day  in such
quarter   and   by  allocating   such  daily   portion  among   the  Residual
Certificateholders  in  proportion  to  their  respective holdings  of  REMIC
Residual Certificates in the REMIC Pool on such day. REMIC taxable  income is
generally  determined  in  the  same  manner  as  the taxable  income  of  an
individual  using the  accrual  method  of accounting,  except  that (i)  the
limitations on deductibility of investment interest expense  and expenses for
the production of  income do not apply, (ii) all bad loans will be deductible
as  business bad  debts  and (iii)  the limitation  on  the deductibility  of
interest  and expenses  related to  tax-exempt income  will apply.  The REMIC
Pool's gross income  includes interest,  original issue  discount income  and
market  discount  income,   if  any,  on  the  Mortgage   Loans,  reduced  by
amortization  of  any  premium  on  the  Mortgage  Loans,  plus  income  from
amortization of  issue premium,  if any, on  the REMIC  Regular Certificates,
plus  income on  reinvestment  of cash  flows and  reserve  assets, plus  any
cancellation of indebtedness income upon allocation of realized losses to the
REMIC Regular Certificates. The REMIC Pool's deductions include interest  and
original issue  discount expense on the REMIC Regular Certificates, servicing
fees on the Mortgage Loans, other  administrative expenses of the REMIC  Pool
and  realized  losses on  the  Mortgage  Loans.  The requirement  that  REMIC
Residual Certificateholders report their pro  rata share of taxable income or
net loss of the REMIC  Pool will continue until there are  no Certificates of
any class of the related series outstanding.

          The taxable income recognized by a REMIC Residual Certificateholder
in  any  taxable  year  will  be   affected  by,  among  other  factors,  the
relationship between the timing of recognition of interest and original issue
discount or market discount income or amortization of premium with respect to
the  Mortgage  Loans, on  the  one hand,  and  the timing  of  deductions for
interest  (including   original  issue   discount)  on   the  REMIC   Regular
Certificates  or income  from  amortization  of issue  premium  on the  REMIC
Regular Certificates, on the other hand. In the event that an interest in the
Mortgage Loans is 
acquired by the REMIC Pool  at a discount, and one  or more of such  Mortgage
Loans  is prepaid, the REMIC Residual Certificateholder may recognize taxable
income  without being  entitled to  receive  a corresponding  amount of  cash
because (i)  the  prepayment  may  be  used in  whole  or  in  part  to  make
distributions in reduction of principal on the REMIC Regular Certificates and
(ii) the discount  on the Mortgage  Loans which is  includible in income  may
exceed the deduction  allowed upon such distributions on  those REMIC Regular
Certificates on account of any  unaccrued original issue discount relating to
those REMIC Regular Certificates. When there is  more than one class of REMIC
Regular Certificates that distribute principal sequentially, this mismatching
of income  and deductions is particularly likely to  occur in the early years
following issuance of  the REMIC Regular  Certificates when distributions  in
reduction of principal  are being made in respect of earlier classes of REMIC
Regular  Certificates to  the extent  that such  classes are not  issued with
substantial discount. If taxable income attributable to such a mismatching is
realized, in general, losses would be allowed in later years as distributions
on  the later classes of REMIC  Regular Certificates are made. Taxable income
may also be greater  in earlier years than in later years as  a result of the
fact  that interest  expense deductions,  expressed  as a  percentage of  the
outstanding principal amount of such  a series of REMIC Regular Certificates,
may increase over time as distributions in reduction of principal are made on
the  lower yielding  classes of  REMIC Regular  Certificates, whereas  to the
extent  that the  REMIC Pool  includes  fixed rate  Mortgage Loans,  interest
income with respect to any given Mortgage Loan will remain constant over time
as  a  percentage   of  the  outstanding  principal  amount   of  that  loan.
Consequently, REMIC  Residual Certificateholders  must have  sufficient other
sources of  cash to pay  any federal, state  or local  income taxes due  as a
result of  such mismatching or  unrelated deductions against which  to offset
such income,  subject to  the discussion of  "excess inclusions"  below under
"Limitations  on Offset  or Exemption  of REMIC  Income". The timing  of such
mismatching of income and deductions  described in this paragraph, if present
with respect to  a series  of Certificates,  may have  a significant  adverse
effect upon the REMIC Residual  Certificateholder's after-tax rate of return.
In  addition,  a  REMIC Residual  Certificateholder's  taxable  income during
certain  periods may  exceed  the  income reflected  by  such REMIC  Residual
Certificateholder  for such  periods in  accordance  with generally  accepted
accounting  principles.  Investors  should  consult   their  own  accountants
concerning the  accounting treatment  of their  investment in  REMIC Residual
Certificates.

Basis and Losses
________________

          The amount of any net loss of the REMIC Pool that may be taken into
account by  the REMIC Residual  Certificateholder is limited to  the adjusted
basis  of the REMIC Residual  Certificate as of the  close of the quarter (or
time of disposition of the REMIC Residual Certificate if earlier), determined
without taking  into  account the  net  loss  for the  quarter.  The  initial
adjusted  basis of a purchaser  of a Residual Certificate  is the amount paid
for such Residual Certificate.  Such adjusted basis will be  increased by the
amount  of  taxable income  of  the  REMIC Pool  reportable  by the  Residual
Certificateholder and  will be decreased  (but not  below zero), first,  by a
cash distribution from the  REMIC Pool and, second, by the amount  of loss of
the REMIC Pool reportable by the Residual Certificateholder. Any loss that is
disallowed on  account of  this limitation may  be carried  over indefinitely
with  respect to  the Residual  Certificateholder as  to  whom such  loss was
disallowed and may be  used by such Residual Certificateholder only to offset
any income generated by the same REMIC Pool.

          A  REMIC  Residual  Certificateholder  will  not  be  permitted  to
amortize directly the cost of its REMIC Residual Certificate  as an offset to
its share  of the  taxable income  of the related  REMIC Pool.  However, that
taxable  income  will not  include  cash  received  by  the REMIC  Pool  that
represents a recovery of the REMIC Pool's basis in  its assets. Such recovery
of basis by the  REMIC Pool will have the effect of amortization of the issue
price of the REMIC Residual Certificates over their life. However, in view of
the possible  acceleration of the income of REMIC Residual Certificateholders
described above 
under "Taxation  of REMIC Income", the  period of time over  which such issue
price  is effectively amortized may  be longer than the  economic life of the
REMIC Residual Certificates.

          A REMIC Residual Certificate may  have a negative value if  the net
present value  of anticipated  tax liabilities exceeds  the present  value of
anticipated cash flows. The REMIC Regulations appear to treat the issue price
of  such a residual  interest as  zero rather than  such negative  amount for
purposes of determining the REMIC Pool's basis in its assets. The preamble to
the  REMIC Regulations states that the Service may provide future guidance on
the proper tax treatment of payments made by a transferor of such a  residual
interest to induce the transferee to acquire the interest, and REMIC Residual
Certificateholders should consult their own tax advisors in this regard.

          Further, to the  extent that the initial adjusted  basis of a REMIC
Residual Certificateholder  (other  than an  original  holder) in  the  REMIC
Residual Certificate is  greater that the corresponding portion  of the REMIC
Pool's basis in the Mortgage Loans, the REMIC Residual Certificateholder will
not  recover a  portion of  such basis  until termination  of the  REMIC Pool
unless future Treasury  regulations provide for  periodic adjustments to  the
REMIC  income otherwise  reportable  by such  holder.  The REMIC  Regulations
currently in  effect do not  so provide. See  "Treatment of Certain  Items of
REMIC  Income  and Expense--Market  Discount"  below regarding  the  basis of
Mortgage Loans to the  REMIC Pool and "Sale or  Exchange of a REMIC  Residual
Certificate" below regarding possible treatment of a loss upon termination of
the REMIC Pool as a capital loss.

Treatment of Certain Items of REMIC Income and Expense
______________________________________________________

          Although the Depositor intends to compute REMIC  income and expense
in  accordance  with the  Code  and applicable  regulations,  the authorities
regarding  the determination  of specific  items  of income  and expense  are
subject to differing  interpretations. The Depositor makes  no representation
as to the specific method that it will use for reporting income with  respect
to  the  Mortgage  Loans  and  expenses with  respect  to  the  REMIC Regular
Certificates,  and different  methods  could result  in  different timing  of
reporting of taxable income or  net loss to REMIC Residual Certificateholders
or differences in capital gain versus ordinary income.

          Original Issue  Discount and  Premium. Generally, the REMIC  Pool's
deductions for original issue discount  and income from amortization of issue
premium will  be determined  in the  same manner  as original  issue discount
income on  REMIC Regular Certificates  as described above under  "Taxation of
REMIC  Regular Certificates--Original  Issue Discount"  and "--Variable  Rate
REMIC Regular Certificates", without regard  to the de minimis rule described
therein, and "--Premium".

          Deferred Interest. Any Deferred Interest that accrues  with respect
to any adjustable rate Mortgage Loans held by the REMIC Pool  will constitute
income to  the REMIC Pool  and will  be treated  in a manner  similar to  the
Deferred Interest that accrues with  respect to REMIC Regular Certificates as
described above  under  "Taxation  of  REMIC  Regular  Certificates--Deferred
Interest".

          Market Discount. The REMIC Pool will have market discount income in
respect  of  Mortgage Loans  if,  in general,  the  basis of  the  REMIC Pool
allocable  to such  Mortgage  Loans  is exceeded  by  their unpaid  principal
balances. The REMIC Pool's basis in such Mortgage Loans is generally the fair
market value of the Mortgage Loans immediately  after the transfer thereof to
the REMIC Pool. The REMIC Regulations provide that such basis is equal in the
aggregate to the  issue prices of all  regular and residual interests  in the
REMIC Pool (or the fair market value thereof at the Closing Date, in the case
of a retained  Class). In respect of Mortgage Loans that have market discount
to  which Code  Section  1276 applies,  the accrued  portion  of such  market
discount would be recognized 
currently as an item of ordinary income in a manner similar to original issue
discount.  Market  discount income  generally  should  accrue in  the  manner
described   above  under  "Taxation  of  REMIC  Regular  Certificates--Market
Discount".

          Premium. Generally, if the basis of  the REMIC Pool in the Mortgage
Loans exceeds  the unpaid principal balances thereof,  the REMIC Pool will be
considered to  have acquired such  Mortgage Loans at  a premium equal  to the
amount of such  excess. As stated above,  the REMIC Pool's basis  in Mortgage
Loans is the fair market value of the Mortgage  Loans, based on the aggregate
of the issue  prices (or the  fair market value  of retained Classes)  of the
regular  and residual  interests  in  the REMIC  Pool  immediately after  the
transfer thereof to the  REMIC Pool. In a manner analogous  to the discussion
above under "Taxation of  REMIC Regular Certificates--Premium", a REMIC  Pool
that holds a  Mortgage Loan as  a capital asset under  Code Section 1221  may
elect under Code Section  171 to amortize premium on whole  mortgage loans or
mortgage loans underlying CMBS that  were originated after September 27, 1985
or CMBS that  are REMIC regular  interests under the  constant yield  method.
Amortizable bond premium will  be treated as an offset to  interest income on
the Mortgage Loans, rather than as  a separate deduction item. To the  extent
that the mortgagors with respect to  the Mortgage Loans are individuals, Code
Section 171 will  not be available for  premium on Mortgage Loans  (including
underlying  mortgage loans)  originated on  or prior  to September  27, 1985.
Premium with respect  to such Mortgage Loans may  be deductible in accordance
with  a reasonable  method  regularly  employed by  the  holder thereof.  The
allocation  of such  premium  pro  rata among  principal  payments should  be
considered  a reasonable  method; however,  the Service  may argue  that such
premium  should be allocated  in a different manner,  such as allocating such
premium entirely to the final payment of principal.

Limitations on Offset or Exemption of REMIC Income
__________________________________________________

          A  portion  or  all  of  the REMIC  taxable  income  includible  in
determining  the   federal  income   tax  liability   of  a  REMIC   Residual
Certificateholder  will  be  subject  to  special  treatment.  That  portion,
referred  to as  the "excess  inclusion",  is equal  to the  excess of  REMIC
taxable  income  for the  calendar  quarter  allocable  to a  REMIC  Residual
Certificate over the daily accruals for such quarterly period  of (i) 120% of
the  long-term applicable Federal rate  that would have  applied to the REMIC
Residual  Certificate (if it were a debt instrument) on the Startup Day under
Code Section  1274(d), multiplied by  (ii) the  adjusted issue price  of such
REMIC Residual  Certificate at  the beginning of  such quarterly  period. For
this purpose, the adjusted issue price of a REMIC Residual Certificate at the
beginning of a quarter is the issue price of  the REMIC Residual Certificate,
plus the  amount of  such daily  accruals of REMIC  income described  in this
paragraph for  all prior quarters,  decreased by any distributions  made with
respect to  such REMIC Residual  Certificate prior  to the beginning  of such
quarterly period. Accordingly, the portion of the REMIC Pool's taxable income
that  will be treated as excess  inclusions will be a  larger portion of such
income  as  the adjusted  issue  price  of  the REMIC  Residual  Certificates
diminishes.

          The portion  of a REMIC Residual  Certificateholder's REMIC taxable
income consisting  of the excess  inclusions generally may  not be  offset by
other deductions,  including net operating loss carryforwards,  on such REMIC
Residual Certificateholder's return. However,  net operating loss  carryovers
are determined  without regard  to excess inclusion  income. Further,  if the
REMIC Residual  Certificateholder is  an organization subject  to the  tax on
unrelated business  income imposed  by Code Section  511, the  REMIC Residual
Certificateholder's excess  inclusions will be treated  as unrelated business
taxable income of such REMIC  Residual Certificateholder for purposes of Code
Section 511. In  addition, REMIC taxable income is subject to 30% withholding
tax with  respect to  certain persons  who are not  U.S. Persons  (as defined
below  under   "Tax-Related  Restrictions  on  Transfer   of  REMIC  Residual
Certificates--Foreign Investors"),  and the  portion thereof  attributable to
excess inclusions is not eligible 
for any  reduction in the rate  of withholding tax (by  treaty or otherwise).
See  "Taxation of  Certain  Foreign Investors--REMIC  Residual  Certificates"
below. Finally, if  a real estate investment trust or  a regulated investment
company  owns  a  REMIC  Residual Certificate,  a  portion  (allocated  under
Treasury regulations yet to  be issued) of dividends paid by  the real estate
investment trust or a regulated investment company could not be offset by net
operating  losses of  its shareholders,  would constitute  unrelated business
taxable  income  for tax-exempt  shareholders,  and would  be  ineligible for
reduction of  withholding to certain  persons who  are not U.S.  Persons. The
SBJPA  of  1996  has  eliminated  the special  rule  permitting  Section  593
institutions ("thrift institutions")  to use net  operating losses and  other
allowable  deductions to  offset  their excess  inclusion  income from  REMIC
Residual Certificates that have "significant value" within the meaning of the
REMIC Regulations, effective for  taxable years beginning after  December 31,
1995, except with respect to REMIC Residual Certificates continuously held by
thrift institutions since November 1, 1995.

          In addition, the SBJPA of 1996 provides three rules for determining
the effect of excess  inclusions on the alternative minimum taxable income of
a REMIC Residual Certificateholder. First, alternative minimum taxable income
for a  REMIC Residual Certificateholder  is determined without regard  to the
special rule, discussed above, that taxable income cannot be less than excess
inclusions. Second, a REMIC Residual Certificateholder's alternative  minimum
taxable income for a taxable year  cannot be less than the excess  inclusions
for the year. Third, the amount of any alternative minimum tax  net operating
loss  deduction must  be computed  without regard  to any  excess inclusions.
These  rules are  effective for  taxable years  beginning after  December 31,
1996, unless  a REMIC  Residual Certificateholder elects  to have  such rules
apply only to taxable years beginning after August 20, 1996.

Tax-Related Restrictions on Transfer of REMIC Residual Certificates
___________________________________________________________________

          Disqualified Organizations. If any legal  or beneficial interest in
a REMIC Residual  Certificate is transferred  to a Disqualified  Organization
(as defined below), a tax would be imposed  in an amount equal to the product
of (i) the  present value  of the  total anticipated  excess inclusions  with
respect to such REMIC Residual Certificate for periods after the transfer and
(ii) the highest marginal federal income tax rate applicable to corporations.
The REMIC  Regulations  provide that  the anticipated  excess inclusions  are
based  on  actual  prepayment experience  to  the  date of  the  transfer and
projected payments based on the Prepayment Assumption. The present value rate
equals the applicable Federal rate under  Code Section 1274(d) as of the date
of the  transfer for a  term ending with  the last calendar quarter  in which
excess inclusions  are expected  to accrue.  Such  a tax  generally would  be
imposed  on the  transferor of  the REMIC  Residual Certificate,  except that
where such transfer is through an agent (including a broker, nominee or other
middleman) for a Disqualified Organization,  the tax would instead be imposed
on such agent. However, a transferor of a REMIC Residual Certificate would in
no event be liable for such tax with  respect to a transfer if the transferee
furnishes  to the  transferor  an  affidavit that  the  transferee is  not  a
Disqualified Organization and, as of the time of the transfer, the transferor
does not have actual knowledge that such affidavit is false. The tax also may
be  waived  by  the  Treasury  Department  if  the Disqualified  Organization
promptly disposes of the residual interest and the transferor pays income tax
at the highest  corporate rate on  the excess inclusions  for the period  the
REMIC Residual Certificate is actually held by the Disqualified Organization.

          In addition,  if a  "Pass-Through  Entity" (as  defined below)  has
excess inclusion income with respect to a REMIC Residual Certificate during a
taxable  year and  a Disqualified  Organization  is the  record holder  of an
equity interest in such entity, then a tax is imposed on such entity equal to
the product  of (i) the  amount of  excess inclusions  on the REMIC  Residual
Certificate that  are allocable  to the interest  in the  Pass-Through Entity
during the  period such interest  is held by such  Disqualified Organization,
and (ii) the  highest marginal federal  corporate income tax  rate. Such  tax
would be 
deductible from  the ordinary gross income of the Pass-Through Entity for the
taxable year. The Pass-Through  Entity would not be liable for such tax if it
has  received  an  affidavit  from  such  record  holder  that  it is  not  a
Disqualified Organization  or stating  such holder's  taxpayer identification
number and, during the  period such person is the record  holder of the REMIC
Residual Certificate,  the Pass-Through Entity does not have actual knowledge
that such affidavit is false.

          For  these  purposes,  (i) "Disqualified  Organization"  means  the
United  States,  any state  or  political  subdivision  thereof, any  foreign
government, any international organization,  any agency or instrumentality of
any  of  the  foregoing  (provided,  that  such  term  does  not  include  an
instrumentality if all of its activities are subject to tax and a majority of
its  board of directors is not selected by any such governmental entity), any
cooperative  organization furnishing electric  energy or  providing telephone
service to persons in rural areas as described in Code Section 1381(a)(2)(C),
and any  organization (other  than a farmers'  cooperative described  in Code
Section  521)  that  is  exempt  from taxation  under  the  Code  unless such
organization  is subject to the  tax on unrelated  business income imposed by
Code  Section  511,  and  (ii)  "Pass-Through  Entity"  means  any  regulated
investment   company,  real  estate  investment  trust,  common  trust  fund,
partnership,  trust  or  estate  and  certain  corporations  operating  on  a
cooperative basis.  Except as  may be provided  in Treasury  regulations, any
person holding an  interest in a Pass-Through Entity as a nominee for another
will, with respect to such interest, be treated as a Pass-Through Entity.

          The Pooling Agreement with respect to a series of Certificates will
provide that no legal or beneficial interest in  a REMIC Residual Certificate
may  be  transferred unless  (i)  the  proposed  transferee provides  to  the
transferor and the Trustee an affidavit providing its taxpayer identification
number and stating that such transferee is the beneficial owner of  the REMIC
Residual  Certificate,  is  not  a  Disqualified  Organization  and  is   not
purchasing  such REMIC  Residual  Certificates on  behalf  of a  Disqualified
Organization (i.e., as a broker, nominee or middleman thereof),  and (ii) the
transferor provides a  statement in writing to the  Depositor and the Trustee
that it has no actual knowledge  that such affidavit is false. Moreover,  the
Pooling Agreement  will provide that  any attempted or purported  transfer in
violation of these transfer restrictions will be  null and void and will vest
no rights in  any purported transferee. Each REMIC  Residual Certificate with
respect to  a series  will bear a  legend referring  to such  restrictions on
transfer, and  each REMIC Residual  Certificateholder will be deemed  to have
agreed, as a condition of ownership thereof, to any amendments to the related
Pooling Agreement required under the  Code or applicable Treasury regulations
to effectuate the foregoing restrictions. Information necessary to compute an
applicable excise tax  must be furnished to the Service and to the requesting
party within 60  days of the request,  and the Depositor  or the Trustee  may
charge a fee for computing and providing such information.

          Noneconomic REMIC  Residual Interests. The REMIC  Regulations would
disregard certain transfers of REMIC Residual Certificates, in which case the
transferor would continue  to be treated as  the owner of the  REMIC Residual
Certificates and thus  would continue to be  subject to tax on  its allocable
portion of the net  income of the REMIC Pool. Under the  REMIC Regulations, a
transfer of a  "noneconomic residual interest" (as defined below)  to a REMIC
Residual Certificateholder (other than a REMIC Residual Certificateholder who
is not  a  U.S.  Person,  as defined  below  under  "Foreign  Investors")  is
disregarded for all  federal income tax purposes if  a significant purpose of
the transferor  is to impede the assessment or  collection of tax. A residual
interest in a REMIC  (including a residual interest with a  positive value at
issuance) is  a "noneconomic residual  interest" unless,  at the time  of the
transfer, (i) the present value  of the expected future distributions on  the
residual interest at  least equals the  product of the  present value of  the
anticipated excess  inclusions and the  highest corporate income tax  rate in
effect  for the year  in which the  transfer occurs, and  (ii) the transferor
reasonably expects that  the transferee will  receive distributions from  the
REMIC  at or after the  time at which taxes accrue  on the anticipated excess
inclusions  in  an  amount  sufficient  to satisfy  the  accrued  taxes.  The
anticipated excess 
inclusions and the  present value rate are  determined in the same  manner as
set forth  above under  "Disqualified Organizations".  The REMIC  Regulations
explain that a significant purpose to  impede the assessment or collection of
tax exists  if the transferor, at  the time of  the transfer, either  knew or
should have  known that the  transferee would be  unwilling or unable  to pay
taxes due on its  share of the taxable income of the REMIC.  A safe harbor is
provided if (i)  the transferor  conducted, at  the time of  the transfer,  a
reasonable investigation  of the financial  condition of  the transferee  and
found that the  transferee historically had paid  its debts as they  came due
and found no significant evidence  to indicate that the transferee would  not
continue to  pay its  debts as  they came  due in  the future,  and (ii)  the
transferee  represents to  the transferor  that it  understands that,  as the
holder of  the noneconomic  residual interest, the  transferee may  incur tax
liabilities in excess  of cash flows generated  by the interest and  that the
transferee intends to pay taxes associated with holding the residual interest
as they become  due. The  Pooling Agreement  with respect to  each series  of
Certificates will require  the transferee of a REMIC  Residual Certificate to
certify  to the matters  in the preceding  sentence as part  of the affidavit
described   above  under  the   heading  "Disqualified   Organizations".  The
transferor  must  have no  actual  knowledge  or  reason  to know  that  such
statements are false.

          Foreign  Investors. The REMIC Regulations provide that the transfer
of a  REMIC Residual  Certificate that  has "tax  avoidance  potential" to  a
"foreign person" will be disregarded for  all federal tax purposes. This rule
appears intended  to apply to  a transferee who  is not  a "U.S. Person"  (as
defined below), unless such transferee's income is effectively connected with
the conduct of a trade or business within the United States. A REMIC Residual
Certificate is deemed  to have tax avoidance potential unless, at the time of
the transfer, (i) the  future value of expected distributions equals at least
30% of  the anticipated excess  inclusions after  the transfer, and  (ii) the
transferor reasonably  expects that  the transferee  will receive  sufficient
distributions  from the REMIC Pool  at or after the time  at which the excess
inclusions accrue and  prior to the end  of the next succeeding  taxable year
for the  accumulated withholding  tax liability to  be paid. If  the non-U.S.
Person transfers  the REMIC Residual Certificate  back to a U.S.  Person, the
transfer will be disregarded  and the foreign transferor will continue  to be
treated as the owner unless arrangements  are made so that the transfer  does
not have the effect of allowing the transferor to avoid tax on accrued excess
inclusions.

          The Prospectus Supplement relating to a series  of Certificates may
provide  that  a  REMIC  Residual Certificate  may  not  be  purchased  by or
transferred  to any  person that  is not  a U.S.  Person or may  describe the
circumstances and restrictions pursuant to which such a transfer may be made.
The  term "U.S. Person" means  a citizen or resident of  the United States, a
corporation, partnership or other entity created or organized in or under the
laws of the  United States or  any political  subdivision thereof, an  estate
that is subject to United States federal  income tax regardless of the source
of its income or  a trust if (A)  for taxable years beginning  after December
31, 1996 (or  for taxable years ending after August 20,  1996, if the trustee
has made an applicable election), a court within the United States is able to
exercise primary supervision  over the administration of such  trust, and one
or  more  United  States  fiduciaries  have  the  authority  to  control  all
substantial decisions of such trust, or (B) for all other taxable years, such
trust is subject to United States federal income tax regardless of the source
of its income.

Sale or Exchange of a REMIC Residual Certificate
________________________________________________

          Upon  the sale  or exchange  of a  REMIC Residual  Certificate, the
REMIC Residual  Certificateholder will  recognize gain or  loss equal  to the
excess, if any, of the amount realized over the  adjusted basis (as described
above under "Taxation of REMIC  Residual Certificates--Basis and Losses")  of
such REMIC  Residual Certificateholder in such REMIC  Residual Certificate at
the time of the sale or exchange. In addition to reporting the taxable income
of  the REMIC  Pool, a  REMIC  Residual Certificateholder  will have  taxable
income to  the extent that any  cash distribution to  it from the  REMIC Pool
exceeds such  adjusted basis on that  Distribution Date. Such income  will be
treated as gain from the sale  or exchange of the REMIC Residual Certificate.
It  is possible that  the termination of the  REMIC Pool may  be treated as a
sale  or exchange  of  a REMIC  Residual  Certificateholder's REMIC  Residual
Certificate, in  which case, if  the REMIC Residual Certificateholder  has an
adjusted  basis in  such  REMIC Residual  Certificateholder's REMIC  Residual
Certificate remaining when its interest in  the REMIC Pool terminates, and if
such REMIC  Residual Certificateholder holds such  REMIC Residual Certificate
as  a capital  asset  under  Code  Section 1221,  then  such  REMIC  Residual
Certificateholder will recognize a capital loss at that time in the amount of
such remaining adjusted basis.

          Any  gain  on the  sale  of a  REMIC Residual  Certificate  will be
treated as  ordinary income (i)  if a REMIC  Residual Certificate is  held as
part  of a "conversion transaction" as defined in Code Section 1258(c), up to
the  amount  of  interest  that would  have  accrued  on  the REMIC  Residual
Certificateholder's net investment  in the conversion transaction  at 120% of
the appropriate  applicable Federal rate in  effect at the time  the taxpayer
entered into the transaction minus  any amount previously treated as ordinary
income with respect  to any prior disposition of property that  was held as a
part of such transaction or  (ii) in the case of a non-corporate taxpayer, to
the extent such taxpayer has made an election under Code Section 163(d)(4) to
have net capital  gains taxed as investment income at  ordinary income rates.
In  addition, gain  or loss  recognized from  the  sale of  a REMIC  Residual
Certificate  by certain  banks  or  thrift institutions  will  be treated  as
ordinary income or loss pursuant to Code Section 582(c).

          The  Conference Committee  Report  to the  1986 Act  provides that,
except as  provided in Treasury regulations  yet to be issued,  the wash sale
rules of  Code  Section 1091  will apply  to dispositions  of REMIC  Residual
Certificates where the  seller of the REMIC Residual  Certificate, during the
period beginning  six months  before the  sale  or disposition  of the  REMIC
Residual Certificate  and ending six  months after such sale  or disposition,
acquires  (or  enters  into  any   other  transaction  that  results  in  the
application  of  Section 1091)  any  residual interest  in any  REMIC  or any
interest  in a "taxable mortgage pool" (such as a non-REMIC owner trust) that
is economically comparable to a REMIC Residual Certificate.

Mark to Market Regulations
__________________________

          The  Service   has  issued   regulations  (the   "Mark  to   Market
Regulations")  under Code  Section 475  relating  to the  requirement that  a
securities dealer mark to market securities held  for sale to customers. This
mark-to-market requirement applies  to all securities of a  dealer, except to
the extent that the dealer has specifically identified a security as held for
investment. The Mark to Market Regulations provide that, for purposes of this
mark-to-market requirement, a REMIC Residual  Certificate is not treated as a
security and thus may not be marked to market. The Mark to Market Regulations
apply  to all REMIC  Residual Certificates  acquired on  or after  January 4,
1995.

Taxes That May Be Imposed on the REMIC Pool

Prohibited Transactions
________________________

          Income  from  certain  transactions  by   the  REMIC  Pool,  called
prohibited transactions,  will not be  part of  the calculation of  income or
loss  includible  in  the  federal  income  tax  returns  of  REMIC  Residual
Certificateholders, but rather  will be taxed directly to the REMIC Pool at a
100% rate. Prohibited transactions generally include (i) the disposition of a
qualified mortgage  other than for (a)  substitution within two  years of the
Startup Day for a defective (including a defaulted) obligation (or repurchase
in lieu of substitution of a  defective (including a defaulted) obligation at
any time) or  for any qualified mortgage  within three months of  the Startup
Day, (b)  foreclosure, default or  imminent default of a  qualified mortgage,
(c) bankruptcy or insolvency of the REMIC Pool or (d) a  qualified (complete)
liquidation, (ii) the  receipt of income from assets that are not the type of
mortgages or investments  that the REMIC Pool is permitted to hold, (iii) the
receipt  of  compensation for  services  or  (iv) the  receipt  of  gain from
disposition  of cash  flow investments  other  than pursuant  to a  qualified
liquidation. Notwithstanding (i) and (iv), it is not a prohibited transaction
to  sell   REMIC  Pool  property  to  prevent  a  default  on  REMIC  Regular
Certificates as a result of a default on qualified mortgages or to facilitate
a clean-up  call (generally, an  optional termination to  save administrative
costs  when  no  more  than  a  small  percentage   of  the  Certificates  is
outstanding).  The  REMIC Regulations  indicate  that the  modification  of a
Mortgage  Loan generally  will  not be  treated  as a  disposition  if it  is
occasioned by a  default or reasonably foreseeable default,  an assumption of
the Mortgage Loan,  the waiver of a due-on-sale  or due-on-encumbrance clause
or the conversion of an interest rate by a mortgagor pursuant to the terms of
a convertible adjustable rate Mortgage Loan.

Contributions to the REMIC Pool After the Startup Day
_____________________________________________________

          In general, the REMIC  Pool will be subject to a tax at a 100% rate
on the value of any property contributed to the REMIC Pool after the  Startup
Day. Exceptions are  provided for  cash contributions to  the REMIC Pool  (i)
during the three  months following the Startup Day, (ii)  made to a qualified
reserve  fund by a REMIC Residual Certificateholder, (iii) in the nature of a
guarantee, (iv) made  to facilitate a qualified liquidation  or clean-up call
and (v) as otherwise permitted in Treasury regulations yet to be issued.

Net Income from Foreclosure Property
____________________________________

          The REMIC Pool will be subject to federal income tax at the highest
corporate rate  on  "net income  from  foreclosure property",  determined  by
reference  to  the   rules  applicable  to  real  estate  investment  trusts.
Generally, property acquired by deed in lieu of foreclosure would  be treated
as  "foreclosure  property"  for  a   period  of  two  years,  with  possible
extensions. Net income  from foreclosure property  generally means gain  from
the  sale of  a foreclosure  property that  is inventory  property and  gross
income  from  foreclosure property  other  than  qualifying rents  and  other
qualifying income for a real estate investment trust.

          It is  not anticipated that the  REMIC Pool will  receive income or
contributions subject to tax under  the preceding three paragraphs, except as
described in the applicable Prospectus  Supplement with respect to net income
from foreclosure property on a commercial or multifamily residential property
that secured a Mortgage Loan. In addition, unless otherwise disclosed  in the
applicable  Prospectus Supplement,  it is  not anticipated that  any material
state income or franchise tax will be imposed on a REMIC Pool.

Liquidation of the REMIC Pool

          If a REMIC Pool  adopts a plan of complete liquidation,  within the
meaning  of  Code Section  860F(a)(4)(A)(i),  which  may be  accomplished  by
designating  in  the REMIC  Pool's  final tax  return  a date  on  which such
adoption is deemed to  occur, and sells all  of its assets (other than  cash)
within a  90-day period beginning on the date of  the adoption of the plan of
liquidation, the REMIC Pool will not be subject to the prohibited transaction
rules on  the sale  of its assets,  provided that the  REMIC Pool  credits or
distributes in liquidation all of the sale proceeds plus its cash (other than
amounts retained to meet claims) to holders of REMIC Regular Certificates and
REMIC Residual Certificateholders within the 90-day period.

ADMINISTRATIVE MATTERS

          The REMIC Pool will be required to maintain its books on a calendar
year  basis and  to file federal  income tax  returns for federal  income tax
purposes in a manner similar to a  partnership. The form for such income  tax
return  is Form 1066, U.S. Real Estate Mortgage Investment Conduit Income Tax
Return.  The Trustee  will be  required  to sign  the  REMIC Pool's  returns.
Treasury  regulations provide  that, except  where  there is  a single  REMIC
Residual Certificateholder for an entire taxable year, the REMIC Pool will be
subject to the procedural and administrative rules of the  Code applicable to
partnerships, including the  determination by the Service  of any adjustments
to,  among other  things, items  of REMIC  income,  gain, loss,  deduction or
credit  in   a  unified   administrative  proceeding.   The  REMIC   Residual
Certificateholder  owning  the  largest  percentage  interest  in  the  REMIC
Residual  Certificates will be  obligated to act as  "tax matters person", as
defined in applicable  Treasury regulations, with respect to  the REMIC Pool.
Each REMIC Residual  Certificateholder will be deemed, by  acceptance of such
REMIC Residual Certificates, to have agreed (i) to the appointment of the tax
matters  person  as provided  in  the  preceding  sentence  and (ii)  to  the
irrevocable designation  of the Master  Servicer as agent for  performing the
functions of the tax matters person.

LIMITATIONS ON DEDUCTION OF CERTAIN EXPENSES

          An investor who is  an individual, estate or trust  will be subject
to limitation with  respect to certain itemized deductions  described in Code
Section 67, to the extent that such itemized deductions, in the aggregate, do
not exceed 2%  of the  investor's adjusted  gross income.  In addition,  Code
Section 68  provides  that  itemized deductions  otherwise  allowable  for  a
taxable  year of an individual taxpayer will be  reduced by the lesser of (i)
3% of the  excess, if any, of adjusted gross income over $100,000 ($50,000 in
the  case  of a  married individual  filing  a separate  return)  (subject to
adjustments for inflation)  or (ii) 80% of the amount  of itemized deductions
otherwise  allowable  for such  year.  In  the case  of  a  REMIC Pool,  such
deductions may  include deductions under  Code Section 212 for  the servicing
fee and all administrative and other expenses relating to  the REMIC Pool, or
any similar  expenses allocated to the  REMIC Pool with respect  to a regular
interest  it  holds   in  another  REMIC.  Such  investors   who  hold  REMIC
Certificates  either  directly  or indirectly  through  certain  pass-through
entities may have their pro rata share of such  expenses allocated to them as
additional gross income, but may be subject to such limitation on deductions.
In  addition,  such  expenses  are not  deductible  at  all  for purposes  of
computing the alternative  minimum tax,  and may cause  such investors to  be
subject  to   significant  additional   tax  liability.   Temporary  Treasury
regulations provide that the additional gross income and corresponding amount
of expenses  generally are to be  allocated entirely to the  holders of REMIC
Residual Certificates in the case of a REMIC Pool that would not qualify as a
fixed  investment trust  in the  absence of  a REMIC election.  However, such
additional  gross income  and  limitation  on deductions  will  apply to  the
allocable portion of such expenses  to holders of REMIC Regular Certificates,
as well as holders of 
REMIC Residual Certificates, where such REMIC Regular Certificates are issued
in  a  manner  that  is  similar  to  pass-through certificates  in  a  fixed
investment trust. In general, such allocable portion will be determined based
on the ratio that  a REMIC Certificateholder's income, determined  on a daily
basis, bears  to the income of all holders  of REMIC Regular Certificates and
REMIC  Residual Certificates  with  respect to  a REMIC  Pool.  As a  result,
individuals, estates or trusts holding REMIC Certificates (either directly or
indirectly  through a grantor  trust, partnership,  S corporation,  REMIC, or
certain  other pass-through  entities described  in  the foregoing  temporary
Treasury  regulations) may  have taxable  income  in excess  of the  interest
income at the pass-through rate on REMIC Regular Certificates that are issued
in  a single  Class or  otherwise  consistently with  fixed investment  trust
status or  in excess of  cash distributions for  the related period  on REMIC
Residual  Certificates.  Unless   otherwise  indicated   in  the   applicable
Prospectus  Supplement, all  such expenses  will  be allocable  to the  REMIC
Residual Certificates.

Taxation of Certain Foreign Investors

REMIC Regular Certificates

          Interest,  including  original  issue  discount,  distributable  to
Regular Certificateholders who are non-resident aliens, foreign corporations,
or other Non-U.S.  Persons (as defined below), will  be considered "portfolio
interest" and, therefore, generally will not  be subject to 30% United States
withholding tax, provided that such Non-U.S. Person  (i) is not a "10-percent
shareholder" within the meaning of  Code Section 871(h)(3)(B) or a controlled
foreign corporation described in Code  Section 881(c)(3)(C) and (ii) provides
the Trustee, or  the person who would  otherwise be required to  withhold tax
from such distributions under  Code Section 1441 or 1442, with an appropriate
statement,  signed  under penalties  of  perjury, identifying  the beneficial
owner and stating, among other things, that the beneficial owner of the REMIC
Regular Certificate is  a Non-U.S. Person.  If such statement,  or any  other
required  statement,  is  not  provided, 30%  withholding  will  apply unless
reduced  or eliminated  pursuant to  an applicable  tax treaty or  unless the
interest on the  REMIC Regular Certificate is effectively  connected with the
conduct of  a trade  or business within  the United  States by  such Non-U.S.
Person. In the  latter case, such Non-U.S.  Person will be subject  to United
States federal income tax at regular rates. Prepayment Premiums distributable
to REMIC Regular  Certificateholders who are Non-U.S. Persons  may be subject
to  30% United  States withholding  tax. Investors  who are  Non-U.S. Persons
should consult their own tax advisors regarding the specific tax consequences
to  them of owning  a REMIC Regular  Certificate. The  term "Non-U.S. Person"
means any person who is not a U.S. Person.

REMIC RESIDUAL CERTIFICATES

          The  Conference Committee  Report to  the 1986  Act indicates  that
amounts paid to  REMIC Residual Certificateholders  who are Non-U.S.  Persons
are treated as interest for purposes of the 30% (or lower treaty rate) United
States withholding tax. Treasury regulations provide that amounts distributed
to REMIC  Residual Certificateholders  may qualify  as "portfolio  interest",
subject to  the conditions described  in "REMIC Regular  Certificates" above,
but only to the extent that  (i) the Mortgage Loans (including mortgage loans
underlying CMBS) were issued after July 18,  1984 and (ii) the Trust Fund  or
segregated pool of assets therein (as to which a separate REMIC election will
be  made), to  which  the  REMIC Residual  Certificate  relates, consists  of
obligations issued  in "registered form"  within the meaning of  Code Section
163(f)(1). Generally,  whole mortgage loans will not be, but CMBS and regular
interests in  another REMIC  Pool will be,  considered obligations  issued in
registered form. Furthermore,  a REMIC Residual Certificateholder will not be
entitled to any exemption from the 30% withholding tax (or lower treaty rate)
to the  extent of that  portion of REMIC  taxable income that  constitutes an
"excess inclusion". See "Taxation of REMIC Residual Certificates--Limitations
on Offset or Exemption of 
REMIC Income". If  the amounts paid to REMIC  Residual Certificateholders who
are Non-U.S. Persons are effectively connected with the conduct of a trade or
business within the  United States  by such Non-U.S.  Persons, 30% (or  lower
treaty rate)  withholding will not apply.  Instead, the amounts paid  to such
Non-U.S. Persons  will  be subject  to United  States federal  income tax  at
regular rates. If 30% (or lower treaty rate) withholding is  applicable, such
amounts generally will be taken into account for purposes of withholding only
when paid or otherwise distributed (or when the REMIC Residual Certificate is
disposed  of) under  rules similar  to withholding  upon disposition  of debt
instruments that have original issue  discount. See "Tax-Related Restrictions
on  Transfer  of   REMIC  Residual  Certificates--Foreign  Investors"   above
concerning  the  disregard   of  certain  transfers  having   "tax  avoidance
potential". Investors who  are Non-U.S. Persons should consult  their own tax
advisors  regarding the  specific tax  consequences to  them of  owning REMIC
Residual Certificates.

Backup Withholding

          Distributions made on the  REMIC Regular Certificates, and proceeds
from the  sale  of  the REMIC  Regular  Certificates to  or  through  certain
brokers, may be subject to a "backup" withholding tax under Code Section 3406
of 31%  on "reportable payments" (including  interest distributions, original
issue discount,  and, under  certain circumstances, principal  distributions)
unless the  REMIC Regular  Certificateholder complies with  certain reporting
and/or  certification procedures,  including  the provision  of its  taxpayer
identification number  to the Trustee, its  agent or the  broker who effected
the  sale of  the REMIC  Regular  Certificate, or  such Certificateholder  is
otherwise an  exempt recipient under  applicable provisions of the  Code. Any
amounts to  be withheld from  distribution on the REMIC  Regular Certificates
would be  refunded by the  Service or allowed  as a credit against  the REMIC
Regular Certificateholder's federal income tax liability.

Reporting Requirements

          Reports  of   accrued  interest,   original   issue  discount   and
information necessary  to compute the accrual  of any market  discount on the
REMIC  Regular  Certificates will  be made  annually  to the  Service  and to
individuals, estates, non-exempt and non-charitable trusts,  and partnerships
who are either holders of record of REMIC  Regular Certificates or beneficial
owners who own  REMIC Regular Certificates  through a broker or  middleman as
nominee.  All brokers, nominees and all other non-exempt holders of record of
REMIC  Regular  Certificates   (including  corporations,  non-calendar   year
taxpayers, securities or commodities  dealers, real estate investment trusts,
investment companies, common trust  funds, thrift institutions and charitable
trusts) may request such information for any calendar quarter by telephone or
in writing  by contacting  the person designated  in Service  Publication 938
with respect  to a particular  series of REMIC Regular  Certificates. Holders
through nominees must request such information from the nominee.

          The Service's Form  1066 has an accompanying  Schedule Q, Quarterly
Notice to REMIC Residual Interest Holders of REMIC Taxable Income or Net Loss
Allocation. Treasury regulations require that  Schedule Q be furnished by the
REMIC Pool to  each REMIC Residual Certificateholder by the  end of the month
following the  close of  each calendar quarter  (41 days  after the end  of a
quarter under proposed  Treasury regulations) in which  the REMIC Pool is  in
existence.

          Treasury  regulations require  that, in  addition to  the foregoing
requirements,  information  must be  furnished  quarterly  to REMIC  Residual
Certificateholders, furnished  annually, if  applicable, to holders  of REMIC
Regular Certificates,  and filed annually  with the  Service concerning  Code
Section 67  expenses  (see "Limitations  on  Deduction of  Certain  Expenses"
above) allocable to such holders. 

Furthermore, under such regulations,  information must be furnished quarterly
to REMIC Residual Certificateholders, furnished annually to holders  of REMIC
Regular  Certificates, and  filed annually  with  the Service  concerning the
percentage  of the  REMIC Pool's  assets  meeting the  qualified asset  tests
described above under "Status of REMIC Certificates".

             Federal Income Tax Consequences For Certificates as
             ___________________________________________________

                      to Which No REMIC Election Is Made
                      __________________________________

Grantor Trust Certificates

General
_______

          In the event that  no election is made to treat a  Trust Fund (or a
segregated  pool of assets therein) with respect  to a series of Certificates
that are not designated as "Stripped  Certificates", as described below, as a
REMIC  (Certificates of  such a  series hereinafter  referred to  as "Grantor
Trust Certificates"), the  Trust Fund will  be classified as a  grantor trust
under subpart E, Part 1 of subchapter J of the Code and not as an association
taxable as a corporation or a  "taxable mortgage pool" within the meaning  of
Code Section 7701(i). Where there is no fixed retained yield with  respect to
the Mortgage Loans  underlying the Grantor Trust Certificates,  the holder of
each such Grantor Trust Certificates (a "Grantor Trust Certificateholder") in
such series will be  treated as the owner of a pro rata undivided interest in
the ordinary income and corpus portions of  the Trust Fund represented by its
Grantor Trust Certificate and  will be considered the  beneficial owner of  a
pro  rata undivided interest  in each of  the Mortgage Loans,  subject to the
discussion below  under "Recharacterization of Servicing  Fees". Accordingly,
the  holder of  a Grantor Trust  Certificate of  a particular series  will be
required to report on its federal income tax return its pro rata share of the
entire  income from  the  Mortgage  Loans represented  by  its Grantor  Trust
Certificate, including  interest at the  coupon rate on such  Mortgage Loans,
original issue discount (if any),  prepayment fees, assumption fees, and late
payment  charges received  by the  Master Servicer,  in accordance  with such
Grantor  Trust  Certificateholder's  method of  accounting.  A  Grantor Trust
Certificateholder generally will be able to deduct its share of the servicing
fee and all administrative and other expenses of the Trust Fund in accordance
with  its method  of accounting,  provided that  such amounts  are reasonable
compensation for services rendered to that Trust Fund. However, investors who
are individuals, estates or trusts who own Grantor Trust Certificates, either
directly or indirectly through certain pass-through entities, will be subject
to limitation with  respect to certain itemized deductions  described in Code
Section 67, including deductions under Code Section 212 for the servicing fee
and  all such  administrative and other  expenses of  the Trust Fund,  to the
extent that  such deductions, in the aggregate, do  not exceed two percent of
an investor's  adjusted gross income.  In addition, Code Section  68 provides
that  itemized  deductions otherwise  allowable  for  a  taxable year  of  an
individual taxpayer will be reduced by the lesser of (i) 3% of the excess, if
any, of adjusted gross income over $100,000 ($50,000 in the case of a married
individual filing a separate return)  (subject to adjustments for inflation),
or (ii) 80% of the amount of itemized deductions otherwise allowable for such
year.  As  a  result,  such  investors  holding  Grantor  Trust Certificates,
directly or  indirectly through  a pass-through  entity,  may have  aggregate
taxable  income in excess  of the aggregate  amount of cash  received on such
Grantor Trust Certificates with respect  to interest at the pass-through rate
on  such Grantor  Trust  Certificates.  In addition,  such  expenses are  not
deductible at all for purposes of computing the alternative minimum tax,  and
may  cause  such  investors  to  be subject  to  significant  additional  tax
liability. Moreover, where there  is fixed retained yield with respect to the
Mortgage Loans underlying a series of Grantor Trust Certificates or where the
servicing  fee  is  in  excess  of  reasonable  servicing  compensation,  the
transaction will be  subject to the  application of the  "stripped bond"  and
"stripped 
coupon" rules of  the Code, as described below  under "Stripped Certificates"
and "Recharacterization of Servicing Fees", respectively.

Tax Status
__________

          Grantor  Trust  Certificates will  have  the  following status  for
federal income tax purposes:

          1. A  Grantor Trust Certificate  owned by a  "domestic building and
loan  association" within  the meaning  of Code  Section 7701(a)(19)  will be
considered to represent "loans . . .  secured by an interest in real property
which is . . . residential real property" within the meaning of  Code Section
7701(a)(19)(C)(v),  provided that  the  real property  securing the  Mortgage
Loans represented by that Grantor Trust  Certificate is of the type described
in such section of the Code.

          2. A Grantor  Trust Certificate owned  by a real  estate investment
trust will be considered to represent "real estate assets" within the meaning
of Code Section  856(c)(5)(A) to the  extent that the  assets of the  related
Trust Fund  consist of qualified assets,  and interest income on  such assets
will  be considered  "interest on  obligations secured  by mortgages  on real
property" to such extent within the meaning of Code Section 856(c)(3)(B).

          3. A Grantor Trust Certificate owned  by a REMIC will be considered
to represent an "obligation . . . which is principally secured by an interest
in real property"  within the meaning  of Code  Section 860G(a)(3)(A) to  the
extent  that the  assets  of the  related  Trust Fund  consist of  "qualified
mortgages" within the meaning of Code Section 860G(a)(3).

Premium and Discount
____________________

          Grantor Trust Certificateholders are advised  to consult with their
tax advisors as to  the federal income tax treatment of  premium and discount
arising  either upon  initial  acquisition of  Grantor Trust  Certificates or
thereafter.

          Premium. The treatment of  premium incurred upon the  purchase of a
Grantor  Trust Certificate will  be determined  generally as  described above
under  "Certain  Federal  Income Tax  Consequences  for  REMIC Certificates--
Taxation of  REMIC Residual Certificates--Treatment of Certain Items of REMIC
Income and Expense--Premium".

          Original Issue Discount. The original issue  discount rules will be
applicable  to a Grantor Trust Certificateholder's interest in those Mortgage
Loans as to  which the conditions for  the application of those  sections are
met. Rules regarding periodic inclusion of original issue discount income are
applicable  to  mortgages  of  corporations originated  after  May  27, 1969,
mortgages  of  noncorporate  mortgagors (other  than  individuals) originated
after July 1, 1982,  and mortgages of individuals  originated after March  2,
1984. Under the OID Regulations, such  original issue discount could arise by
the  charging  of points  by the  originator  of the  mortgages in  an amount
greater than a statutory de minimis exception, including a payment  of points
currently deductible  by the  borrower under applicable  Code provisions  or,
under  certain  circumstances, by  the  presence  of  "teaser rates"  on  the
Mortgage Loans.

          Original  issue  discount must  generally  be reported  as ordinary
gross income as it accrues under  a constant interest method that takes  into
account the compounding of interest,  in advance of the cash  attributable to
such  income.  Unless  indicated  otherwise   in  the  applicable  Prospectus
Supplement, no  prepayment assumption  will be assumed  for purposes  of such
accrual. However, Code Section 1272 provides for a reduction in the amount of
original issue discount includible in the income of a holder of 
an  obligation that acquires the  obligation after its  initial issuance at a
price greater than  the sum of  the original issue  price and the  previously
accrued   original  issue  discount,   less  prior  payments   of  principal.
Accordingly,  if   such   Mortgage  Loans   acquired  by   a  Grantor   Trust
Certificateholder are purchased at a price equal to the then unpaid principal
amount of such Mortgage Loans, no original issue discount attributable to the
difference between  the issue price and the original principal amount of such
Mortgage Loans (i.e., points) will be includible by such holder.

          Market  Discount. Grantor  Trust  Certificateholders also  will  be
subject to the  market discount rules to  the extent that the  conditions for
application  of those sections are met. Market discount on the Mortgage Loans
will be  determined and will be reported as  ordinary income generally in the
manner  described above  under "Certain Federal  Income Tax  Consequences for
REMIC Certificates--Taxation of REMIC Regular Certificates--Market Discount",
except that the ratable accrual methods described therein will  not apply and
it is unclear whether a Prepayment Assumption would apply. Rather, the holder
will accrue  market discount pro  rata over the  life of the  Mortgage Loans,
unless the  constant yield method  is elected. Unless indicated  otherwise in
the  applicable Prospectus  Supplement,  no  prepayment  assumption  will  be
assumed for purposes of such accrual.

Recharacterization of Servicing Fees
____________________________________

          If  the servicing fee  paid to the  Master Servicer were  deemed to
exceed reasonable  servicing compensation,  the amount  of such excess  would
represent  neither income  nor  a deduction  to  Certificateholders. In  this
regard, there are no authoritative guidelines for federal income tax purposes
as to  either  the maximum  amount  of  servicing compensation  that  may  be
considered  reasonable in  the context  of  this or  similar transactions  or
whether,  in the case of the Grantor Trust Certificate, the reasonableness of
servicing  compensation  should  be  determined  on  a  weighted  average  or
loan-by-loan basis.  If a loan-by-loan  basis is appropriate,  the likelihood
that such amount would exceed reasonable servicing compensation as to some of
the  Mortgage Loans  would be  increased. Service  guidance indicates  that a
servicing fee in excess of  reasonable compensation ("excess servicing") will
cause the Mortgage Loans to be  treated under the "stripped bond" rules. Such
guidance  provides safe  harbors for  servicing deemed  to be  reasonable and
requires taxpayers to demonstrate that the  value of servicing fees in excess
of such amounts is not greater than the value of the services provided.

          Accordingly, if  the Service's approach  is upheld, a  servicer who
receives  a servicing  fee  in excess  of  such amounts  would  be viewed  as
retaining  an ownership interest in a portion of the interest payments on the
Mortgage  Loans.  Under the  rules of  Code Section  1286, the  separation of
ownership of the right  to receive some or all of the interest payments on an
obligation from the right to receive some or all of the principal payments on
the obligation  would result in treatment of such Mortgage Loans as "stripped
coupons" and "stripped bonds". Subject to the de minimis rule discussed below
under "--Stripped Certificates", each stripped bond  or stripped coupon could
be considered for this purpose as a non-interest bearing obligation issued on
the date of  issue of the Grantor Trust Certificates,  and the original issue
discount rules of the  Code would apply to the holder  thereof. While Grantor
Trust  Certificateholders would  still  be treated  as  owners of  beneficial
interests in a  grantor trust for federal income tax  purposes, the corpus of
such trust could be viewed as excluding the portion of the Mortgage Loans the
ownership of which is attributed to the Master Servicer, or as including such
portion  as  a  second  class  of  equitable  interest.  Applicable  Treasury
regulations treat  such an arrangement as a fixed investment trust, since the
multiple classes of trust interests  should be treated as merely facilitating
direct investments in the trust assets  and the existence of multiple classes
of  ownership interests is  incidental to  that purpose.  In general,  such a
recharacterization should not have any  significant effect upon the timing or
amount of income  reported by a Grantor Trust  Certificateholder, except that
the income 
reported  by a cash method holder may  be slightly accelerated. See "Stripped
Certificates"  below for  a further  description  of the  federal income  tax
treatment of stripped bonds and stripped coupons.

Sale or Exchange of Grantor Trust Certificates
______________________________________________

          Upon sale  or exchange  of a Grantor  Trust Certificate,  a Grantor
Trust Certificateholder will  recognize gain or loss equal  to the difference
between the amount realized  on the sale and its aggregate  adjusted basis in
the Mortgage  Loans and  the other  assets represented  by the  Grantor Trust
Certificate. In general, the aggregate  adjusted basis will equal the Grantor
Trust Certificateholder's cost  for the Grantor Trust  Certificate, increased
by the amount of any income  previously reported with respect to the  Grantor
Trust  Certificate and  decreased  by  the amount  of  any losses  previously
reported with respect to the Grantor Trust  Certificate and the amount of any
distributions received  thereon. Except  as provided  above  with respect  to
market  discount on  any Mortgage  Loans,  and except  for certain  financial
institutions  subject to the provisions of Code Section 582(c), any such gain
or  loss would be capital  gain or loss if  the Grantor Trust Certificate was
held  as a  capital  asset. However,  gain on  the  sale of  a  Grantor Trust
Certificate  will  be treated  as  ordinary  income (i)  if  a  Grantor Trust
Certificate is held as part of a  "conversion transaction" as defined in Code
Section 1258(c), up to the amount of interest that would have accrued  on the
Grantor   Trust  Certificateholder's   net  investment   in   the  conversion
transaction  at 120% of the appropriate applicable  Federal rate in effect at
the  time  the  taxpayer  entered  into  the  transaction  minus  any  amount
previously treated as  ordinary income with respect to  any prior disposition
of  property that was held as a part  of such transaction or (ii) in the case
of a non-corporate taxpayer, to the extent such taxpayer has made an election
under Code Section  163(d)(4) to have net  capital gains taxed  as investment
income  at  ordinary income  rates.  Capital gains  of  certain non-corporate
taxpayers are  subject to a  lower maximum tax  rate than ordinary  income of
such  taxpayers. The  maximum  tax rate  for  corporations is  the same  with
respect to both ordinary income and capital gains.

Stripped Certificates

General
_______

          Pursuant to Code  Section 1286, the separation of  ownership of the
right to receive some or all of the principal payments on an obligation  from
ownership  of the  right  to receive  some or  all  of the  interest payments
results  in  the creation  of  "stripped  bonds"  with respect  to  principal
payments  and "stripped  coupons"  with  respect  to interest  payments.  For
purposes of  this discussion,  Certificates that are  subject to  those rules
will be referred to as "Stripped Certificates". Stripped Certificates include
"Stripped  Interest Certificates"  and "Stripped Principal  Certificates" (as
defined in this Prospectus) as to which no REMIC election is made.

          The  Certificates  will  be  subject  to those  rules  if  (i)  the
Depositor  or any  of  its affiliates  retains (for  its  own account  or for
purposes of  resale), in the  form of fixed  retained yield or  otherwise, an
ownership interest in a  portion of the payments on the  Mortgage Loans, (ii)
the  Master Servicer  is  treated  as having  an  ownership  interest in  the
Mortgage Loans to the extent  it is paid (or retains) servicing  compensation
in an amount greater than reasonable consideration for servicing the Mortgage
Loans (see "Grantor Trust Certificates--Recharacterization of Servicing Fees"
above) and (iii) Certificates are issued in two or more classes or subclasses
representing the  right  to  non-pro-rata percentages  of  the  interest  and
principal payments on the Mortgage Loans.

          In general, a  holder of a Stripped Certificate  will be considered
to own  "stripped bonds"  with respect  to its  pro rata  share of  all or  a
portion of the principal payments on each Mortgage Loan 
and/or "stripped  coupons" with respect  to its  pro rata share  of all  or a
portion  of  the interest  payments  on  each  Mortgage Loan,  including  the
Stripped  Certificate's allocable  share of  the servicing  fees paid  to the
Master  Servicer,  to   the  extent  that  such   fees  represent  reasonable
compensation for services rendered. See discussion above under "Grantor Trust
Certificates--Recharacterization of Servicing  Fees". Although not  free from
doubt,  for  purposes  of   reporting  to  Stripped  Certificateholders,  the
servicing fees will  be allocated to the Stripped  Certificates in proportion
to the respective  entitlements to distributions of each  class (or subclass)
of Stripped Certificates  for the related period or periods.  The holder of a
Stripped Certificate generally will be entitled  to a deduction each year  in
respectof theservicingfees,as describedaboveunder"Grantor TrustCertificates--
General", subject to the limitation described therein.

          Code Section 1286 treats a stripped bond or a stripped coupon as an
obligation  issued at  an  original  issue discount  on  the date  that  such
stripped  interest   is  purchased.   Although  the  treatment   of  Stripped
Certificates for federal income tax purposes is not clear in certain respects
at this time,  particularly where such Stripped Certificates  are issued with
respect  to  a Mortgage  Pool  containing variable-rate  Mortgage  Loans, the
Depositor has been advised by counsel that (i) the Trust Fund will be treated
as a grantor  trust under subpart E, Part  1 of subchapter J of  the Code and
not as an association  taxable as a corporation or a  "taxable mortgage pool"
within  the  meaning  of  Code   Section  7701(i),  and  (ii)  each  Stripped
Certificate should be treated as a single installment obligation for purposes
of calculating original issue discount and gain or loss on disposition.  This
treatment  is based  on  the  interrelationship of  Code  Section 1286,  Code
Sections 1272 through 1275, and the OID Regulations. While under Code Section
1286 computations with  respect to Stripped  Certificates arguably should  be
made  in  one  of  the  ways  described  below under  "Taxation  of  Stripped
Certificates--Possible  Alternative Characterizations,"  the OID  Regulations
state, in  general, that  two or  more debt  instruments issued  by a  single
issuer to a  single investor in a  single transaction should be  treated as a
single  debt instrument  for original  issue  discount purposes.  The Pooling
Agreement  requires  that  the  Trustee  make  and  report  all  computations
described  below  using  this aggregate  approach,  unless  substantial legal
authority requires otherwise.

          Furthermore, Treasury regulations issued December  28, 1992 provide
for  the treatment  of a  Stripped Certificate  as  a single  debt instrument
issued on the date  it is purchased for purposes of  calculating any original
issue discount. In addition, under these regulations, a  Stripped Certificate
that  represents a right  to payments of  both interest and  principal may be
viewed either  as issued with original issue  discount or market discount (as
described below), at a de minimis original issue discount, or, presumably, at
a  premium. This  treatment suggests  that the  interest component of  such a
Stripped Certificate would be treated  as qualified stated interest under the
OID Regulations.  Further, these final regulations provide that the purchaser
of such  a Stripped Certificate will be required  to account for any discount
as market  discount rather  than original issue  discount if  either (i)  the
initial discount with respect to the Stripped Certificate was treated as zero
under the de minimis rule, or (ii) no more than 100 basis points in excess of
reasonable servicing  is stripped  off the related  Mortgage Loans.  Any such
market  discount would  be  reportable as  described  under "Certain  Federal
Income Tax  Consequences for  REMIC Certificates--Taxation  of REMIC  Regular
Certificates--Market  Discount,"  without  regard  to  the  de  minimis  rule
therein,  assuming  that  a   prepayment  assumption  is  employed  in   such
computation.

STATUS OF STRIPPED CERTIFICATES

          No specific legal  authority exists as to whether  the character of
the Stripped Certificates,  for federal income tax purposes, will be the same
as that of the  Mortgage Loans. Although  the issue is  not free from  doubt,
counsel  has  advised  the  Depositor  that  Stripped  Certificates  owned by
applicable 
holders should  be considered  to represent "real  estate assets"  within the
meaning of Code  Section 856(c)(5)(A), "obligation(s) principally  secured by
an  interest   in  real  property"   within  the  meaning  of   Code  Section
860G(a)(3)(A), and "loans . . . secured by an interest in real property which
is  . .  . residential  real  property" within  the meaning  of  Code Section
7701(a)(19)(C)(v),  and interest  (including original issue  discount) income
attributable  to  Stripped  Certificates should  be  considered  to represent
"interest on  obligations secured by  mortgages on real property"  within the
meaning of Code Section 856(c)(3)(B), provided that in each case the Mortgage
Loans and interest on such Mortgage Loans qualify for such treatment.

Taxation of Stripped Certificates
_________________________________

          Original Issue Discount. Except as described above under "General",
          _______________________
each Stripped  Certificate will  be  considered to  have  been issued  at  an
original  issue discount  for  federal income  tax  purposes. Original  issue
discount with respect to a Stripped  Certificate must be included in ordinary
income  as it accrues,  in accordance  with a  constant interest  method that
takes into  account the compounding  of interest, which  may be prior  to the
receipt  of the cash  attributable to such  income. Based in  part on the OID
Regulations and the amendments to the original issue discount sections of the
Code made by the 1986 Act, the amount of  original issue discount required to
be  included in the income of a holder of a Stripped Certificate (referred to
in this  discussion as  a "Stripped Certificateholder")  in any  taxable year
likely will  be computed generally  as described above under  "Federal Income
TaxConsequences forREMIC Certificates--Taxationof REMICRegular Certificates--
Original Issue  Discount" and  "--Variable Rate REMIC  Regular Certificates".
However, with the apparent exception  of a Stripped Certificate qualifying as
a market discount  obligation, as described above under  "General", the issue
price of  a Stripped  Certificate will  be the  purchase price  paid by  each
holder  thereof, and the stated redemption price at maturity will include the
aggregate amount of  the payments, other than qualified stated interest to be
made  on  the  Stripped   Certificate  to  such  Stripped  Certificateholder,
presumably under the Prepayment Assumption.

          If the Mortgage Loans prepay at a rate either faster or slower than
that  under  the  Prepayment   Assumption,  a  Stripped   Certificateholder's
recognition  of  original  issue  discount  will  be  either  accelerated  or
decelerated and  the amount of  such original  issue discount will  be either
increased or decreased  depending on the relative interests  in principal and
interest   on    each   Mortgage   Loan   represented    by   such   Stripped
Certificateholder's  Stripped Certificate. While the  matter is not free from
doubt,  the holder of a  Stripped Certificate should be  entitled in the year
that it  becomes certain  (assuming no further  prepayments) that  the holder
will not recover a portion of its adjusted basis in such Stripped Certificate
to recognize an ordinary loss equal to such portion of unrecoverable basis.

          As an alternative to the method described above, the fact that some
or all of  the interest  payments with respect  to the Stripped  Certificates
will  not be  made  if the  Mortgage  Loans  are prepaid  could  lead to  the
interpretation  that  such  interest  payments are  "contingent"  within  the
meaning  of the OID Regulations.  The OID Regulations, as  they relate to the
treatment  of contingent  interest,  are  by their  terms  not applicable  to
prepayable securities such  as the Stripped  Certificates. However, if  final
regulations  dealing with  contingent interest  with respect to  the Stripped
Certificates  apply  the  same  principles   as  the  OID  Regulations,  such
regulations may  lead to different  timing of income inclusion  that would be
the  case  under  the  OID  Regulations.  Furthermore,  application  of  such
principles  could  lead  to  the characterization  of  gain  on  the sale  of
contingent  interest  Stripped  Certificates as  ordinary  income.  Investors
should consult their tax advisors  regarding the appropriate tax treatment of
Stripped Certificates.

          Sale or  Exchange of Stripped  Certificates. Sale or exchange  of a
Stripped Certificate prior to its maturity  will result in gain or loss equal
to the difference, if any, between the amount received and 
the Stripped Certificateholder's adjusted basis in such Stripped Certificate,
as described above  under "Certain Federal Income Tax  Consequences for REMIC
Certificates--Taxation  of REMIC  Regular Certificates--Sale  or Exchange  of
REMIC  Regular  Certificates". To  the extent  that a  subsequent purchaser's
purchase  price  is  exceeded  by  the remaining  payments  on  the  Stripped
Certificates, such subsequent  purchaser will be required for  federal income
tax  purposes to accrue and  report such excess as  if it were original issue
discount  in the  manner described above.  It is  not clear for  this purpose
whether the  assumed prepayment  rate that  is to be  used in  the case  of a
Stripped  Certificateholder other than an original Stripped Certificateholder
should be the  Prepayment Assumption or a new rate based on the circumstances
at the date of subsequent purchase.

          Purchase of More Than One Class of Stripped  Certificates. Where an
investor  purchases more  than  one  class of  Stripped  Certificates, it  is
currently unclear  whether for  federal income tax  purposes such  classes of
Stripped Certificates should be treated separately or aggregated for purposes
of the rules described above.

          Possible  Alternative  Characterizations. The  characterizations of
the  Stripped  Certificates  discussed  above   are  not  the  only  possible
interpretations of the applicable Code provisions.  For example, the Stripped
Certificateholder  may  be  treated  as  the owner  of  (i)  one  installment
obligation consisting  of such Stripped  Certificate's pro rata share  of the
payments  attributable  to principal  on  each  Mortgage  Loan and  a  second
installment obligation  consisting of  such Stripped  Certificate's pro  rata
share of the payments attributable to interest on each Mortgage Loan, (ii) as
many  stripped bonds or stripped  coupons as there  are scheduled payments of
principal  and/or  interest  on  each  Mortgage  Loan  or  (iii)  a  separate
installment  obligation for  each Mortgage  Loan,  representing the  Stripped
Certificate's pro rata share  of payments of principal and/or interest  to be
made  with respect thereto. Alternatively, the  holder of one or more classes
of Stripped Certificates may be treated as the owner of a pro rata fractional
undivided  interest in  each Mortgage Loan  to the extent  that such Stripped
Certificate, or classes of Stripped  Certificates in the aggregate, represent
the  same pro rata  portion of principal  and interest on  each such Mortgage
Loan, and a stripped bond or stripped coupon (as the case may be), treated as
an  installment obligation  or  contingent  payment  obligation,  as  to  the
remainder. Final regulations  issued on December 28,  1992 regarding original
issue discount  on stripped  obligations make  the foregoing  interpretations
less likely to  be applicable. The preamble to those  regulations states that
they  are  premised  on  the  assumption  that  an  aggregation  approach  is
appropriate for  determining whether  original issue  discount on a  stripped
bond or stripped  coupon is de minimis, and  solicits comments on appropriate
rules for aggregating stripped bonds  and stripped coupons under Code Section
1286.

          Because of  these  possible varying  characterizations of  Stripped
Certificates and  the resultant  differing treatment  of income  recognition,
Stripped  Certificateholders are  urged  to consult  their  own tax  advisors
regarding  the proper treatment  of Stripped Certificates  for federal income
tax purposes.

Reporting Requirements and Backup Withholding

          The Trustee will furnish, within a reasonable time after the end of
each  calendar  year, to  each  Grantor Trust  Certificateholder  or Stripped
Certificateholder at any time during such year, such information (prepared on
the basis described above) as the  Trustee deems to be necessary or desirable
to  enable  such  Certificateholders  to  prepare  their  federal  income tax
returns. Such information will include  the amount of original issue discount
accrued  on  Certificates  held  by  persons  other  than  Certificateholders
exempted from the reporting requirements. The amounts required to be reported
by the  Trustee  may not  be equal  to the  proper amount  of original  issue
discount required  to be reported  as taxable income by  a Certificateholder,
other than an  original Certificateholder that purchased at  the issue price.
In  particular,  in  the  case  of  Stripped  Certificates,  unless  provided
otherwise  in the applicable  Prospectus Supplement,  such reporting  will be
based upon a representative  initial offering price of each class of Stripped
Certificates.  The Trustee  will  also  file  such  original  issue  discount
information  with the  Service. If  a  Certificateholder fails  to supply  an
accurate taxpayer identification  number or if the Secretary  of the Treasury
determines  that  a  Certificateholder  has  not  reported  all interest  and
dividend income  required to be shown  on his federal income  tax return, 31%
backup withholding may be required in  respect of any reportable payments, as
describedaboveunder"CertainFederalIncomeTaxConsequencesforREMICCertificates--
Backup Withholding".

Taxation of Certain Foreign Investors

          To the  extent that a  Certificate evidences ownership  in Mortgage
Loans that are issued on or before  July 18, 1984, interest or original issue
discount paid by the person required to  withhold tax under Code Section 1441
or 1442  to  nonresident  aliens,  foreign corporations,  or  other  Non-U.S.
Persons generally  will be subject  to 30% United States  withholding tax, or
such lower rate as may be provided for interest by an applicable tax  treaty.
Accrued   original   issue   discount  recognized   by   the   Grantor  Trust
Certificateholder or  Stripped Certificateholder  on original  issue discount
recognized   by   the    Grantor   Trust   Certificateholder    or   Stripped
Certificateholders on the sale or exchange of such a Certificate also will be
subject to federal income tax at the same rate.

          Treasury  regulations  provide  that  interest  or  original  issue
discount paid by the Trustee or other withholding agent to a  Non-U.S. Person
evidencing ownership  interest in Mortgage  Loans issued after July  18, 1984
will  be "portfolio  interest" and will  be treated  in the manner,  and such
persons  will be subject  to the  same certification  requirements, described
above under "Certain Federal Income Tax Consequences for REMIC Certificates--
Taxation of Certain Foreign Investors--REMIC Regular Certificates".

                           STATE TAX CONSIDERATIONS

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

                             ERISA CONSIDERATIONS

          Title  I  of   ERISA  imposes  certain  fiduciary   and  prohibited
transaction  restrictions  on  employee  pension  and welfare  benefit  plans
subject thereto ("ERISA Plans"). Section 4975 of the Code 
imposes  similar   prohibited  transaction   restrictions  on   tax-qualified
retirement   plans  described  in  Section  401(a) of  the  Code  ("Qualified
Retirement Plans") and  on Individual Retirement Accounts  ("IRAs") described
in Section  408 of the  Code (collectively, "Tax-Favored  Plans") Tax-Favored
Plans and ERISA Plans, collectively, "Plans". 

          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   the  ERISA  requirements  discussed  herein.
Accordingly, assets  of such  plans may be  invested in  Certificates without
regard to the ERISA considerations described below, subject to the provisions
of applicable  federal  and state  law. Any  such plan  that  is a  Qualified
Retirement Plan and exempt from  taxation under Sections 401(a) and 501(a) of
the Code, however,  is subject to the prohibited  transaction rules set forth
in Section 503 of the Code. 

          In addition  to the  general fiduciary  requirements imposed  under
Section  404   of  ERISA,   including  those   of  investment   prudence  and
diversification  and the  requirement that  a  Plan's investment  be made  in
accordance  with the documents governing  the Plan, Section  406 of ERISA and
Section 4975  of the  Code prohibit a  broad range of  transactions involving
"plan assets" of Plans and persons ("parties in interest" under Section 3(14)
of  ERISA  or "disqualified  persons" under  Section 4975(e)(2) of  the Code;
collectively, "Parties In Interest") who have certain specified relationships
to the  Plans, unless a  statutory or administrative exemption  is available.
Certain Parties in Interest that  participate in a prohibited transaction may
be subject to a penalty, or an excise tax, imposed pursuant to Section 502(i)
of ERISA or  Section 4975 of the  Code, unless a statutory  or administrative
exemption is available. 

          Plan Asset  Regulations.  A  Plan's investment in  Certificates may
cause the underlying Mortgage Assets and  other assets included in a  related
Trust Fund  to  be deemed  assets of  such Plan.  Section  2510.3-101 of  the
regulations (the "Plan Asset Regulations") of the United States Department of
Labor  (the  "DOL") provides  that,  for  purposes  of applying  the  general
fiduciary responsibility provisions  of ERISA and the  prohibited transaction
provisions of ERISA and the Code, when a Plan acquires an equity interest  in
an entity (such as a Certificate), the Plan's assets include both such equity
interest and an  undivided interest in each  of the underlying assets  of the
entity, unless  certain exceptions not  applicable here apply, or  unless the
equity participation in  the entity by "benefit plan  investors" (i.e., Plans
and  certain   employee  benefit   plans  not  subject   to  ERISA)   is  not
"significant", both as defined therein.  For this purpose, in general, equity
participation by benefit plan investors will  be "significant" on any date if
25% or  more of the value of  any class of equity interests  in the entity is
held by benefit plan investors. Equity participation in a Trust Fund  will be
significant on any  date if immediately after the  most recent acquisition of
any Certificate, 25%  or more of any class of Certificates is held by benefit
plan investors. 

          Any  person who has  discretionary authority or  control respecting
the management or  disposition of Plan  assets, and any  person who  provides
investment advice  with respect to such  assets for a fee, is  a fiduciary of
the investing  Plan. If the  Mortgage Assets and  other assets included  in a
Trust Fund  constitute Plan assets,  then any party exercising  management or
discretionary control regarding  those assets, such  as the Master  Servicer,
the Special  Servicer, any sub-servicer,  the Trustee, the obligor  under any
credit enhancement mechanism, or certain  affiliates thereof may be deemed to
be  a Plan  "fiduciary"  and  thus subject  to  the fiduciary  responsibility
provisions and prohibited  transaction provisions of ERISA and  the Code with
respect to the investing Plan. In addition, if the Mortgage Assets  and other
assets included  in  a Trust  Fund constitute  Plan assets,  the purchase  of
Certificates  by a  Plan, as  well as the  operation of  the Trust  Fund, may
constitute or involve a prohibited transaction under ERISA or the Code. 

          Prohibited Transaction Exemption.   The DOL has  granted individual
prohibited  transaction  exemptions   (individually  and  collectively,   the
"Exemption") to certain underwriters (each, an "Underwriter") which generally
exempts from  the  application of  the prohibited  transaction provisions  of
Section  406 of  ERISA,  and  the excise  taxes  imposed  on such  prohibited
transactions  pursuant  to  Section  4975(a) and  (b) of  the  Code,  certain
transactions,  among  others, relating  to  the  servicing and  operation  of
mortgage pools  and the purchase,  sale and holding of  mortgage pass-through
certificates underwritten by an Underwriter, provided that certain conditions
set forth in the Exemption are satisfied.

          The  Exemption sets  forth  six general  conditions  which must  be
satisfied  for a  transaction involving  the  purchase, sale  and holding  of
Certificates underwritten  by an  Underwriter  to be  eligible for  exemptive
relief thereunder. First, the acquisition of  Certificates by a Plan or  with
Plan assets must  be on terms that are  at least as favorable to  the Plan as
they would be in an arm's-length transaction with an unrelated party. Second,
the Exemption  only applies to  Certificates evidencing rights  and interests
that are not subordinated to the rights and interests evidenced by  the other
Certificates of the same  Trust Fund. Third, the Certificates at  the time of
acquisition by or with Plan assets must  be rated in one of the three highest
generic rating categories  by Standard and Poor's, a Division  of the McGraw-
Hill Companies, Inc. ("Standard &  Poor's"), Moody's Investors  Service, Inc.
("Moody's"),  Duff & Phelps  Credit  Rating Co.  ("DCR")  or Fitch  Investors
Service,  L.P. ("Fitch"). Fourth, the  Trustee cannot be  an affiliate of any
other member of the "Restricted Group"  which consists of the Depositor,  the
Underwriter, the Master Servicer, the Special Servicer, any sub-servicer, the
Trustee,  any  obligor  with  respect  to  assets of  a  related  Trust  Fund
constituting more than  5% of the aggregate unamortized  principal balance of
the assets  in the  Trust Fund  as of  the date  of initial  issuance of  the
Certificates,  and any affiliates  of the aforementioned  persons. Fifth, the
sum of all  payments made to and  retained by the Underwriter  must represent
not more  than reasonable compensation for underwriting the Certificates; the
sum of all payments  made to and  retained by the  Depositor pursuant to  the
assignment of the  assets to the related  Trust Fund must represent  not more
than the  fair market value of such obligations, and  the sum of all payments
made  to and retained  by the Master  Servicer, the Special  Servicer and any
sub-servicer must represent  not more than  reasonable compensation for  such
person's  services under  the  related Agreement  and  reimbursement of  such
person's  reasonable expenses in  connection therewith. Sixth,  the Exemption
requires that  the investing  Plan be an  accredited investor  as defined  in
Rule 501(a)(1) of  Regulation D  of the  Securities  and Exchange  Commission
under the Securities Act of 1933, as amended. 

          The Exemption  also requires that  a Trust Fund meet  the following
requirements: (i) the Trust  Fund must consist  solely of assets of  the type
that have been included in  other investment pools; (ii) certificates in such
other investment  pools must  have been  rated in  one of  the three  highest
categories of Standard & Poor's, Moody's, DCR or Fitch for at least  one year
prior to the  Plan's acquisition of  Certificates; and (iii) certificates  in
such other investment pools must have been purchased by  investors other than
Plans for at least one year prior to any Plan's acquisition of Certificates. 

          A  fiduciary  of  any  Plan   or  other  investor  of  Plan  assets
contemplating purchasing a  Certificate must make its own  determination that
the general conditions set forth above will be satisfied with respect to such
Certificate. 

          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 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 the direct or  indirect sale, exchange,
transfer, holding or the direct or indirect acquisition or disposition in the
secondary market  of Certificates by Plans  or with Plan  assets. However, no
exemption  is provided  from the  restrictions  of Sections  406(a)(1)(E) and
406(a)(2) of ERISA  for the acquisition or holding of a Certificate on behalf
of an "Excluded Plan" (as hereinafter defined) by any 
person  who has  discretionary authority  or renders  investment advice  with
respect  to  Plan  assets  of  such  Excluded  Plan.  For  purposes  of   the
Certificates, an  Excluded Plan  is a  Plan sponsored  by any  member of  the
Restricted Group. 

          If certain specific conditions of the Exemption are also satisfied,
the  Exemption may  provide an  exemption  from the  restrictions imposed  by
Sections  406(b)(1) and  (b)(2) of ERISA  and  the taxes  imposed  by Section
4975(c)(1)(E) of the Code in connection with (i) the direct or indirect sale,
exchange or transfer of Certificates  in the initial issuance of Certificates
between the Depositor or  an Underwriter and a  Plan when the person  who has
discretionary  authority or  renders  investment advice  with respect  to the
investment of the relevant Plan assets in the Certificates is (a) a mortgagor
with respect to  5% or less  of the fair  market value of  the assets of  the
related Trust Fund or (b) an  affiliate of such a person, (ii) the  direct or
indirect acquisition or disposition in  the secondary market of  Certificates
by Plans or with Plan  assets and (iii) the holding of Certificates  acquired
by Plans or with Plan assets. 

          Further,  if certain  specific  conditions  of  the  Exemption  are
satisfied,  the Exemption  may  provide an  exemption  from the  restrictions
imposed by Sections 406(a), 406(b) and 407 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 Trust Funds. The Depositor expects that the specific conditions  of an
applicable Exemption required for this purpose will be satisfied with respect
to the Certificates so that the Exemption would provide an exemption from the
restrictions  imposed by  Sections 406(a) and  (b) of ERISA  (as well  as the
excise taxes imposed  by Sections 4975(a) and  (b) of the Code  by reason  of
Section  4975(c) of  the  Code)  for  transactions  in  connection  with  the
servicing, management  and operation  of the Trust  Funds, provided  that 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 such  restrictions are  deemed to
otherwise apply merely  because a person is deemed to be  a Party In Interest
with respect  to  an investing  Plan (or  the investing  entity holding  Plan
assets) by virtue of providing services to  the Plan (or by virtue of  having
certain  specified relationships  to such  a  service provider)  solely as  a
result of the ownership  of Certificates by a Plan or  the investment of Plan
assets in Certificates. 

          Before purchasing  a Certificate,  a fiduciary of  a Plan  or other
investor  of Plan  assets  should itself  confirm  (a) that the  Certificates
constitute  "certificates" for  purposes  of  any  applicable  Exemption  and
(b) that  the specific and general conditions set  forth in the Exemption and
the other  requirements set  forth in  the Exemption  would be  satisfied. In
addition to  making  its own  determination  as to  the availability  of  the
exemptive  relief provided  in the  Exemption,  the fiduciary  or other  Plan
investor should  consider its  general fiduciary obligations  under ERISA  in
determining whether to purchase any Certificates on  behalf of a Plan or with
Plan assets.

          Any  fiduciary or  other Plan investor  which proposes  to purchase
Certificates on behalf of a Plan or with Plan assets should consult  with its
counsel  with  respect  to  the  potential  applicability  of  the  fiduciary
responsibility  provisions of ERISA and the prohibited transaction provisions
of ERISA and the Code to such investment and the availability of an Exemption
or any  other prohibited  transaction exemption in  connection therewith.  In
particular,  such  fiduciary or  other  Plan  investor  should  consider  the
availability  of  Prohibited  Transaction  Class  Exemption  ("PTCE")  95-60,
regarding  investments  by  insurance company  general  accounts,  PTCE 90-1,
regarding investments by insurance company pooled separate accounts, PTCE 91-
38, regarding investments by bank collective investment funds, PTCE 84-14, 
regarding transactions effected by  "qualified professional asset  managers,"
and PTCE 96-23, regarding transactions effected by "in-house asset managers."
The  Prospectus Supplement  with  respect  to a  series  of Certificates  may
contain additional  information regarding the application of an Exemption, or
any other exemption, with respect  to the Certificates offered thereby. There
can be no assurance that  any of these exemptions will apply  with respect to
any particular Plan's or other Plan investor's investment in the Certificates
or, even if an exemption were deemed to apply, that any exemption would apply
to  all  prohibited transactions  that  may  occur  in connection  with  such
investment. 

          Tax  Exempt Investors.   A Plan that is  exempt from federal income
taxation  pursuant  to Section  501  of the  Code  (a "Tax  Exempt Investor")
nonetheless will be subject to federal income taxation to the extent that its
income is "unrelated business taxable  income" ("UBTI") within the meaning of
Section 512 of  the Code. All "excess  inclusions" of a REMIC  allocated to a
REMIC Residual Certificate  held by a Tax-Exempt Investor  will be considered
UBTI and thus  will be subject  to federal income  tax. See "Certain  Federal
Income   Tax  Consequences--Federal   Income  Tax   Consequences  for   REMIC
Certificates Taxation of  REMIC Residual Certificates--Limitations  on Offset
or Exemption of REMIC Income." 

          Consultation With  Counsel.  Due  to the complexity of  these rules
and the penalties imposed  upon persons involved in  prohibited transactions,
it   is  particularly  important  that  potential   investors  who  are  Plan
fiduciaries  or are  otherwise investing  the assets  of a Plan  consult with
their counsel  regarding the consequences under  ERISA and the Code  of their
acquisition and ownership of Certificates.

          THE  SALE  OF  CERTIFICATES   TO  A  PLAN   IS  IN  NO  RESPECT   A
REPRESENTATION BY THE DEPOSITOR OR THE UNDERWRITER THAT THIS INVESTMENT MEETS
ALL  RELEVANT  LEGAL  REQUIREMENTS  WITH  RESPECT  TO  INVESTMENTS  BY  PLANS
GENERALLY OR BY  ANY PARTICULAR PLAN, OR THAT THIS  INVESTMENT IS APPROPRIATE
FOR PLANS GENERALLY OR FOR ANY PARTICULAR PLAN.


                               LEGAL INVESTMENT

          The Offered Certificates will constitute "mortgage related
securities" for purposes of the Secondary Mortgage Market Enhancement Act of
1984, as amended ("SMMEA"), only if so specified in the related Prospectus
Supplement. The appropriate characterization of those Certificates not
qualifying as "mortgage related securities" ("Non-SMMEA Certificates") under
various legal investment restriction, and thus the ability of investors
subject to these restrictions to purchase such Certificates, may be subject
to significant interpretive uncertainties. Accordingly, investors whose
investment authority is subject to legal restrictions should consult their
own legal advisors to determine whether and to what extent the Non-SMMEA
Certificates constitute legal investments for them.

          Generally, only classes of Offered Certificates that (i) are rated
in one of the two highest rating categories by one or more Rating Agencies
and (ii) are part of a series evidencing interests in a Trust Fund consisting
of loans originated by certain types of Originators as specified in SMMEA,
will be "mortgage related securities" for purposes of SMMEA. As "mortgage
related securities," such classes will constitute legal investments for
persons, trusts, corporations, partnerships, associations, business trusts
and business entities (including depository institutions, insurance
companies, trustees and pension funds) created pursuant to or existing under
the laws of the United States or of any state (including the District of
Columbia and Puerto Rico) whose authorized investments are subject to state
regulation to the same extent that, under applicable law, obligations 
issued by or guaranteed as to principal and interest by the United States or
any agency or instrumentality thereof constitute legal investments for such
entities. Under SMMEA, a number of states enacted legislation on or prior to
the October 3, 1991 cut-off for such enactments limiting to various extents
the ability of certain entities (in particular, insurance companies) to
invest in "mortgage related securities," secured by liens on residential, or
mixed residential and commercial properties, in most cases by requiring the
affected investors to rely solely upon existing state law, and not SMMEA.
Pursuant to Section 347 of the Riegle Community Development and Regulatory
Improvement Act of 1994, which amended the definition of "mortgage related
security" (effective December 31, 1996) 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 such types of
Certificates. Accordingly, the investors affected by such legislation will be
authorized to invest in Offered Certificates qualifying as "mortgage related
securities" only to the extent provided in such legislation.

          SMMEA also amended the legal investment authority of
federally-chartered depository institutions as follows: federal savings and
loan associations and federal savings banks may invest in, sell or otherwise
deal in "mortgage related securities" without limitation as to the percentage
of their assets represented thereby, federal credit unions may invest in such
securities, and national banks may purchase such securities for their own
account without regard to the limitations generally applicable to investment
securities set forth in 12 U.S.C. Section 24 (Seventh), subject in each case
to such regulations as the applicable federal regulatory authority may
prescribe. In this connection, effective December 31, 1996, the Office of the
Comptroller of the Currency (the "OCC") has amended 12 C.F.R. Part 1 to
authorize national banks to
purchase and sell for their own account, without limitation as to a
percentage of the bank's capital and surplus (but subject to compliance with
certain general standards in 12 C.F.R. Section1.5 concerning "safety and
soundness" and retention of credit information), certain "Type IV
securities," defined in 12 C.F.R. Section1.2(1) to include certain
"commercial mortgage-related securities" and "residential mortgage-related
securities."  As so defined, "commercial mortgage-related security" and
"residential mortgage-related security" mean, in relevant part, "mortgage
related security" within the meaning of SMMEA, provided that, in the case of
a "commercial mortgage-related security," it "represents ownership of a
promissory note or certificate of interest or participation that is directly
secured by a first lien on one or more parcels of real estate upon which one
or more commercial structures are located and that is fully secured by
interests in a pool of loans to numerous obligors."  In the absence of any
rule or administrative interpretation by the OCC defining the term "numerous
obligors," no representation is made as to whether any class of Certificates
will qualify as "commercial mortgage-related securities," and thus as "Type
IV securities," for investment by national banks.  Federal credit unions
should review NCUA Letter to Credit Unions No. 96, as modified by Letter to
Credit Unions No. 108, which includes guidelines to assist federal credit
unions in making investment decisions for mortgage related securities. The
NCUA has adopted rules, codified as 12 C.F.R. SectionSection703.5(f)-(k),
which prohibit federal credit unions from investing in certain mortgage
related securities (including securities such as certain classes of the
Offered Certificates), except under limited circumstances.

          All depository institutions considering an investment in the
Offered Certificates should review the "Supervisory Policy Statement on
Securities Activities" dated January 28, 1992, as revised April 15, 1994 (the
"Policy Statement") of the Federal Financial Institutions Examination
Council. The Policy Statement, which has been adopted by the Board of
Governors of the Federal Reserve System, the OCC, the Federal Depository
Insurance Company and the Office of Thrift Supervision, 
and by the NCUA (with certain modifications), prohibits depository
institutions from investing in certain "high-risk mortgage securities"
(including securities such as certain classes of the Offered Certificates),
except under limited circumstances, and sets forth certain investment
practices deemed to be unsuitable for regulated institutions.

          Institutions whose investment activities are subject to regulation
by federal or state authorities should review rules, policies and guidelines
adopted from time to time by such authorities before purchasing any class of
the Offered Certificates, as certain classes may be deemed unsuitable
investments, or may otherwise be restricted, under such rules, policies or
guidelines (in certain instances irrespective of SMMEA).

          The foregoing does not take into consideration the applicability of
statutes, rules, regulations, orders, guidelines or agreements generally
governing investments made by a particular investor, including, but not
limited to, "prudent investor" provisions, percentage-of-assets limits,
provisions which may restrict or prohibit investment in securities which are
not "interest bearing" or "income paying," and, with regard to any class of
the Offered Certificates issued in book-entry form, provisions which may
restrict or prohibit investments in securities which are issued in book-entry
form.

          Except as to the status of certain classes of Offered Certificates
as "mortgage related securities," no representations are made as to the
proper characterization of any class of Offered Certificates for legal
investment purposes, financial institution regulatory purposes, or other
purposes, or 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 Offered
Certificates) may adversely affect the liquidity of any class of Offered
Certificates.

          Accordingly, all investors whose investment activities are subject
to legal investment laws and regulations, regulatory capital requirements or
review by regulatory authorities should consult with their own legal advisors
in determining whether and to what extent the Offered Certificates of any
class constitute legal investments or are subject to investment, capital or
other restrictions.

     In September 1993 the National Association of Insurance Commissioners
released a draft model investment law (the "Model Law") which sets forth
model investment guidelines for the insurance industry.  Institutions subject
to insurance regulatory authorities may be subject to restrictions on
investment similar to those set forth in the Model Law and other
restrictions.

     If specified in the related Prospectus Supplement, other classes of
Offered Certificates offered pursuant to this Prospectus will not constitute
"mortgage related securities" under SMMEA.  The appropriate characterization
of this Offered Certificate under various legal investment restrictions, and
thus the ability of investors subject to these restrictions to purchase such
Offered Certificates, may be subject to significant interpretive
uncertainties.

     Notwithstanding SMMEA, there may be other restrictions on the ability of
certain investors, including depository institutions, either to purchase any
Offered Certificates or to purchase Offered Certificates representing more
than a special percentage of the investors' assets.

     Except as to the status of SMMEA Certificates identified in the
Prospectus Supplement for a Series as "mortgage related securities" under
SMMEA, the Depositor will make no representations as to the proper
characterization of the Certificates for legal investment or financial
institution regulatory purposes, or as to the ability of particular investors
to purchase any Offered Certificates under applicable legal investment
restrictions.  The uncertainties described above (and any unfavorable future
determinations concerning legal investment or financial institution
regulatory characteristics of the Certificates) may adversely affect the
liquidity of the Certificates.

     The foregoing does not take into consideration the applicability of
statutes, rules, regulations, orders, guidelines or agreements generally
governing investments made by a particular investor, including, but not
limited to, "prudent investor" provisions, percentage-of-assets limits and
provisions which may restrict or prohibit investment in securities which are
not "interest bearing" or "income paying."

     There may be other restrictions on the ability of certain investors,
including depository institutions, either to purchase Offered Certificates or
to purchase Offered Certificates representing more than a specified
percentage of the investor's assets.  Investors should consult their own
legal advisors in determining whether and to what extent the Offered
Certificates constitute legal investments for such investors.


                             PLAN OF DISTRIBUTION

     The Offered Certificates offered hereby and by the Supplements to this
Prospectus will be offered in series.  The distribution of the Certificates
may be effected from time to time in one or more transactions, including
negotiated transactions, at a fixed public offering price or at varying
prices to be determined at the time of sale or at the time of commitment
therefor.  If so specified in the related Prospectus Supplement, the Offered
Certificates will be distributed in a firm commitment underwriting, subject
to the terms and conditions of the underwriting agreement, by an underwriter
or underwriters named therein.  In such event, the Prospectus Supplement may
also specify that the underwriters will not be obligated to pay for any
Offered Certificates agreed to be purchased by purchasers pursuant to
purchase agreements acceptable to the Depositor.  In connection with the sale
of Offered Certificates, underwriters may receive compensation from the
Depositor or from purchasers of Offered Certificates in the form of
discounts, concessions or commissions.

     Alternatively, the Prospectus Supplement may specify that Offered
Certificates will be distributed by an underwriter acting as agent or in some
cases as principal with respect to Offered Certificates that it has
previously purchased or agreed to purchase.  If the underwriter acts as agent
in the sale of Offered Certificates, the underwriter will receive a selling
commission with respect to such Offered Certificates, depending on market
conditions, expressed as a percentage of the aggregate Certificate Balance or
notional amount of such Offered Certificates as of the Cut-off Date.  The
exact percentage for each Series of Certificates will be disclosed in the
related Prospectus Supplement.  To the extent that the underwriter elects to
purchase Offered Certificates as principal, the underwriter may realize
losses or profits based upon the difference between its purchase price and
the sales price.  The Prospectus Supplement with respect to any Series
offered other than through underwriters will contain information regarding
the nature of such offering and any agreements to be entered into between the
Depositor and purchasers of Offered Certificates of such Series.

     The Depositor will indemnify any underwriters against certain civil
liabilities, including liabilities under the Securities Act of 1933, or will
contribute to payments any underwriters may be required to make in respect
thereof.

     In the ordinary course of business, the Depositor and any such
underwriter, agent or purchaser may engage in various securities and
financing transactions, including repurchase agreements to provide interim
financing of the Depositor's mortgage loans pending the sale of such mortgage
loans or interests therein, including the Certificates.

     Offered Certificates will be sold primarily to institutional investors. 
Purchasers of Offered Certificates, including dealers, may, depending on the
facts and circumstances of such purchases, be deemed to be "underwriters"
within the meaning of the Securities Act of 1933 in connection with reoffers
and sales by them of Offered Certificates.  Certificateholders should consult
with their legal advisors in this regard prior to any such reoffer or sale.


                                LEGAL MATTERS

     The validity of the Certificates will be passed upon for the Depositor
by Cadwalader, Wickersham & Taft, New York, New York.

     Certain legal matters will be passed upon for the Underwriter by Brown &
Wood LLP.


                            FINANCIAL INFORMATION

     A new Trust Fund will be formed with respect to each Series of
Certificates and no Trust Fund will engage in any business activities or have
any assets or obligations prior to the issuance of the related Series of
Certificates.  Accordingly, no financial statements with respect to any Trust
Fund will he included in this Prospectus or in the related Prospectus
Supplement.


                                    RATING

     It is a condition to the issuance of any class of Offered Certificates
that they shall have been rated not lower than investment grade, that is, in
one of the four highest rating categories, by a Rating Agency.

     Ratings on mortgage pass-through certificates address the likelihood of
receipt by certificateholders of all distributions on the underlying mortgage
loans.  These ratings address the structural, legal and issuer-related
aspects associated with such certificates, the nature of the underlying
mortgage loans and the credit quality of the guarantor, if any.  Ratings on
mortgage pass-through certificates do not represent any assessment of the
likelihood of principal prepayments by Mortgagors or of the degree by which
such prepayments might differ from those originally anticipated.  As a
result, certificateholders might suffer a lower than anticipated yield, and,
in addition, holders of stripped interest certificates in extreme cases might
fail to recoup their initial investments.

     A security rating is not a recommendation to buy, sell or hold
securities and may be subject to revision or withdrawal at any time by the
assigning rating organization.  Each security rating should be evaluated
independently of any other security rating.


                        INDEX OF PRINCIPAL DEFINITIONS

                                                          Page(s) on which
                                                           term is defined
Term                                                      in the Prospectus
- ----                                                      -----------------

1986 Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Accounts  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Accrual Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Accrued Certificate Interest  . . . . . . . . . . . . . . . . . . . . . . . .
ADA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Agreements  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Amortizable Bond Premium Regulations  . . . . . . . . . . . . . . . . . . . .
Applicable Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
ARM Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Asset Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Available Distribution Amount . . . . . . . . . . . . . . . . . . . . . . . .
Balloon Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . .
Bankruptcy Code . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Beneficial Owners . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Book-Entry Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . .
Cash Flow Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Cede  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
CERCLA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Certificate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Certificate Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Certificateholder . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Certificateholders  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
CMBS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
CMBS Agreement  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
CMBS Issuer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
CMBS Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
CMBS Trustee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Commercial Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Commercial Properties . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Contributions Tax . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Cooperative Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Covered Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
CPR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Credit Support  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Crime Control Act . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Debt Service Coverage Ratio . . . . . . . . . . . . . . . . . . . . . . . . .
Deferred Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Definitive Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . .
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Determination Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Disqualifying Condition . . . . . . . . . . . . . . . . . . . . . . . . . . .
Distribution Account  . . . . . . . . . . . . . . . . . . . . . . . . . . . .
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Environmental Hazard Condition  . . . . . . . . . . . . . . . . . . . . . . .
EPA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Equity Participations . . . . . . . . . . . . . . . . . . . . . . . . . . . .
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Exemption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
FDIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Hazardous Materials . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Indirect Participants . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Insurance Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
L/C Bank  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Labor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Lease . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Lease Assignment  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Legislative History . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Lessee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Loan-to-Value Ratio . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Lock-out Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Lock-out Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Master REMIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Model Law . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Mortgage Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Mortgage Interest Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . .
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Mortgage Notes  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Mortgages . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Mortgagor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Multifamily Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Multifamily Properties  . . . . . . . . . . . . . . . . . . . . . . . . . . .
NCUA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Net Operating Income  . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Nonrecoverable Advance  . . . . . . . . . . . . . . . . . . . . . . . . . . .
OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
OID Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Originator  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
OTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Participants  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Payment Lag Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . .
Permitted Investments . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Plans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Policy Statement  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Prepayment Assumption . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Prepayment Premium  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Proposed Mark-to-Market Regulations . . . . . . . . . . . . . . . . . . . . .
Purchase Price  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
RCRA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Refinance Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Related Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Relief Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
REMIC Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
REMIC Regular Certificateholders  . . . . . . . . . . . . . . . . . . . . . .
REMIC Regular Certificates  . . . . . . . . . . . . . . . . . . . . . . . . .
REMIC Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
REMIC Residual Certificateholder  . . . . . . . . . . . . . . . . . . . . . .
REMIC Residual Certificates . . . . . . . . . . . . . . . . . . . . . . . . .
Restricted Group  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Retained Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
RICO  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Senior Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Series  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Servicing Standard  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Servicing Transfer Event  . . . . . . . . . . . . . . . . . . . . . . . . . .
SMMEA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
SMMEA Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Specially Serviced Mortgage Loan  . . . . . . . . . . . . . . . . . . . . . .
Stripped ARM Obligations  . . . . . . . . . . . . . . . . . . . . . . . . . .
Stripped Bond Certificates  . . . . . . . . . . . . . . . . . . . . . . . . .
Stripped Coupon Certificates  . . . . . . . . . . . . . . . . . . . . . . . .
Stripped Interest Certificates  . . . . . . . . . . . . . . . . . . . . . . .
Stripped Principal Certificates . . . . . . . . . . . . . . . . . . . . . . .
Subordinate Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . .
Subsidiary REMIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Super-Premium Certificates  . . . . . . . . . . . . . . . . . . . . . . . . .
Title V . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
U.S. Person . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
UCC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Underlying CMBS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Underlying Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . . . .
Value . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Voting Rights . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Warranting Party  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Whole Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .


                                   PART II
                    INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.*+

     The following table sets forth the estimated expenses in connection with
the issuance  and distribution of  the Certificates, other  than underwriting
discounts and commissions:

     SEC Registration Fee             $304
     Printing and Engraving Fees      $
     Legal Fees and Expenses          $
     Accounting Fees and Expenses     $
     Trustee Fees and Expenses        $
     Rating Agency Fees               $
     Miscellaneous                    $
 

             Total                    $304
                  
     -------------

     *    All  amounts  except the  SEC  Registration  Fee are  estimates  of
          expenses incurred or to be incurred in connection with the issuance
          and distribution of  Certificates in an aggregate  principal amount
          assumed   for  these  purposes   to  be  equal   to  $1,000,000  of
          Certificates registered hereby.

     +    To be completed by amendment.

ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     Under the proposed  form of Underwriting  Agreement, the Underwriter  is
obligated under certain circumstances to indemnify officers and  directors of
Imperial  Credit Commercial Mortgage  Acceptance Corporation  (the "Company")
who sign the  Registration Statement, and certain controlling  persons of the
Company,  against  certain  liabilities,  including  liabilities  under   the
Securities Act  of 1933, as amended and the  Securities Exchange Act of 1934,
as amended.

     The Company's Certificate of  Incorporation provides for indemnification
of directors and  officers of  the Company  to the full  extent permitted  by
Delaware law.

     Section  145  of  the  Delaware  General Corporation  Law  provides,  in
substance,  that Delaware corporations shall have  the power, under specified
circumstances, to indemnify  their directors, officers, employees  and agents
in connection with  actions, suits or  proceedings brought against them  by a
third party or in  the right of the corporation,  by reason of the fact  that
they  are or  were such  directors,  officers, employees  or agents,  against
expenses  incurred in  any such  action, suit  or proceeding.   The  Delaware
General  Corporation  Law  also provides  that  the  Registrant  may purchase
insurance on behalf of any such director, officer, employee or agent.

     The  Pooling and  Servicing  Agreement will  provide  that no  director,
officer, employee or agent of the Company will be liable to the Trust Fund or
the Certificateholders for any action taken or for refraining from the taking
of  any action pursuant  to the Pooling  and Servicing  Agreement, except for
such  person's  own  misfeasance,  bad  faith  or  gross  negligence  in  the
performance  of duties.   The  Pooling and  Servicing Agreement  will provide
further  that,  with  the exceptions  stated  above,  any  director, officer,
employee or agent of the Company will be indemnified and held harmless by the
Trust Fund against any loss, liability or expense incurred in connection with
any  legal action  relating  to the  Pooling and  Servicing Agreement  or the
Certificates, other than any  loss, liability or  expense (i) related to  any
specific Mortgage  Loan or Mortgage Loans (except as any such loss, liability
or  expense shall  be  otherwise  reimbursable pursuant  to  the Pooling  and
Servicing Agreement), (ii)  incurred in connection with any  violation by him
or her of any state or federal securities law or (iii) imposed by  any taxing
authority if such loss, liability or expense is not specifically reimbursable
pursuant to the terms of the Pooling and Servicing Agreement.


ITEM 16.  EXHIBITS.

          1.1       Form of Underwriting Agreement*
          3.1       Certificate of Incorporation of the Company*
          3.2       By-laws of the Company*
          4.1       Form of Pooling and Servicing Agreement*
          5.1       Opinion of Cadwalder, Wickersham & Taft as to legality of
                    the Certificates*
          8.1       Opinion of Cadwalder, Wickersham & Taft as to certain tax
                    matters (included in Exhibit 5.1)*
          24.1      Consent  of  Cadwalder, Wickersham  &  Taft (included  in
                    Exhibits 5.1 and 8.1 hereto)*
          25.1      Powers   of  Attorney  (included  on  page  II-3  of  the
                    Registration Statement)
          ________________
          *    To be filed by amendment.

ITEM 17.  UNDERTAKINGS.

A.   Undertaking in respect of indemnification.

     Insofar as indemnification for liabilities  arising under the Act may be
permitted to directors,  officers and controlling  persons of the  Registrant
pursuant to  the provisions described  in Item  15 above,  or otherwise,  the
Registrant  has  been  advised that  in  the opinion  of  the  Securities and
Exchange   Commission  such  indemnification  is  against  public  policy  as
expressed  in the Act and is, therefore, unenforceable.   In the event that a
claim for indemnification against such liabilities (other than the payment by
the Registrant  of  expenses incurred  or  paid  by a  director,  officer  or
controlling person of the Registrant in the successful defense of any action,
suit  or proceeding)  is asserted  against the  Registrant by  such director,
officer  or  controlling person  in  connection  with  the  securities  being
registered, the  Registrant will, unless  in the  opinion of its  counsel the
matter  has  been settled  by  controlling precedent,  submit to  a  court of
appropriate jurisdiction  the question of whether such  indemnification by it
is against public policy as expressed in the  Act and will be governed by the
final adjudication of such issue.

B.   Other Undertakings.

     The Registrant hereby undertakes:

          (1)  To file, during  any period in which offers or sales are being
     made, a post-effective amendment to this Registration Statement:

               (i)  to include any prospectus required by Section 10(a)(3) of
          the Act;

              (ii)  to  reflect in the Prospectus any facts or events arising
          after the effective date of the Registration Statement (or the most
          recent post-effective  amendment thereof) which, individually or in
          the  aggregate, represent a  fundamental change in  the information
          set forth in the Registration Statement;

             (iii)  to include any  material information with respect  to the
          plan of distribution  not previously disclosed in  the Registration
          Statement  or  any  material  change  of  such  information in  the
          Registration Statement;

          (2)  That, for the  purpose of determining any  liability under the
     Act, each  such post-effective  amendment shall  be deemed  to be  a new
     registration statement relating  to the securities offered  therein, and
     the  offering of such securities at that  time shall be deemed to be the
     initial bona fide offering thereof;

          (3)  To  remove  from  registration by  means  of  a post-effective
     amendment any of the securities  being registered which remain unsold at
     the termination of the offering; and

          (4)  That, for purposes of determining any liability under the Act,
     each filing of the Registrant's  annual report pursuant to Section 13(a)
     or  Section 15(d)  of the Securities  and Exchange  Act of 1934  that is
     incorporated by reference in this registration statement shall be deemed
     to be  a new registration  statement relating to the  securities offered
     therein, and  the offering  of such  securities  at that  time shall  be
     deemed to be the initial bona fide offering thereof.


                                  SIGNATURES

     Pursuant to  the requirements of the Securities Act of 1933, as amended,
the Registrant certifies that  it has reasonable grounds  to believe that  it
meets all of the requirements for filing on Form S-3 and has duly caused this
Registration  Statement  to be  signed  on  its  behalf by  the  undersigned,
thereunto duly authorized, in the City of San Diego, State of  California, on
April 25, 1997.

               IMPERIAL CREDIT COMMERCIAL MORTGAGE ACCEPTANCE CORPORATION


                    By:    /s/ Joseph Parise                               
                         --------------------------------------------------
                          Joseph Parise
                          Executive Vice President




                              POWER OF ATTORNEY

     KNOW ALL MEN  BY THESE PRESENTS, that Stephen  Shugerman, Joseph Parise,
H.  Wayne  Snaverly and  Lake  Setzler  each  whose signature  appears  below
constitutes and appoints Stephen Shugerman, Joseph Parise, H. Wayne  Snaverly
and Lake Setzler, his or her true and lawful attorney-in-fact and agent, with
full power of substitution  and resubstitution, for him or her and his or her
name, place  and  stead, in  any and  all  capacities, to  sign  any and  all
amendments  (including   post-effective  amendments)  to   this  Registration
Statement,  and to file  the same, with  all exhibits thereto,  and any other
documents  in  connection   therewith,  with  the  Securities   and  Exchange
Commission, granting  unto said  attorney-in-fact and  agent, full  power and
authority  to do  and perform  each  and every  act and  thing  requisite and
necessary to  be done in and about the premises,  as fully to all intents and
purposes as  he or  she might  or could  do in  person, hereby ratifying  and
confirming all that  said attorney-in-fact and agent, or  his substitute, may
lawfully do or cause to be done by virtue thereof.

     Pursuant  to  the requirements  of  the  Securities  Act of  1933,  this
Registration  Statement has  been  signed  by the  following  persons in  the
capacities indicated on April 25, 1997. 



           SIGNATURE                                   TITLE


/s/ Stephen Shugerman                        Director,Chairman of the Board
- ----------------------------
Stephen Shugerman                            (Principal Executive Officer)


/s/ Joseph Parise                             Director, Secretary
- -----------------------------
Joseph Parise


/s/ H. Wayne Snaverly                         Director, Treasurer
- -----------------------------
H. Wayne Snaverly                            (Principal Financial Officer)


/s/ Lake Setzler                              Controller
- -----------------------------
Lake Setzler                                 (Principal Accounting Officer)




                                          Registration No. (                )

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

                      SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C.  20549


                            _____________________

                                   FORM S-3


                            REGISTRATION STATEMENT
                                    UNDER
                          THE SECURITIES ACT OF 1933


                            _____________________


         IMPERIAL CREDIT COMMERCIAL MORTGAGE ACCEPTANCE CORPORATION 
            (Exact name of Registrant as specified in its charter)

                            _____________________


                                EXHIBIT VOLUME



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


                                EXHIBIT INDEX


     Exhibit        Description                                  Page
     -------        -----------                                  ----


          1.1       Form of Underwriting Agreement*
          3.1       Certificate of Incorporation of the Company*
          3.2       By-laws of the Company*
          4.1       Form of Pooling and Servicing Agreement*
          5.1       Opinion of Cadwalder, Wickersham & Taft as to legality of
                    the Certificates*
          8.1       Opinion of Cadwalder, Wickersham & Taft as to certain tax
                    matters (included in Exhibit 5.1)*
          24.1      Consent of Cadwalder, Wickersham & Taft (included in
                    Exhibits 5.1 and 8.1 hereto)*
          25.1      Powers of Attorney (included on page II-3 of the
                    Registration Statement)
          ________________
          *    To be filed by amendment.




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission