CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORP
S-3/A, 1997-05-15
ASSET-BACKED SECURITIES
Previous: BALLISTIC RECOVERY SYSTEMS INC, 10QSB, 1997-05-15
Next: CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORP, 10-Q, 1997-05-15




   
     As filed with the Securities and Exchange Commission on May 15, 1997
                                                                             
                                                                            
                                               Registration No. 333-25751
    

                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549
                                                          
                              -----------------
   
                               AMENDMENT NO. 1
                                      to
    
                                   FORM S-3
                            REGISTRATION STATEMENT
                                     Under
                          THE SECURITIES ACT OF 1933
                                                         
                              -----------------
             CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORP.
                                 (DEPOSITOR)
   
            (Exact name of registrant as specified in its charter)
    

DELAWARE                           13-3320910
(State of               (I.R.S. Employer Identification
Incorporation)                      Number)



                              11 MADISON AVENUE
                           NEW YORK, NEW YORK 10010
                                (212) 325-2000
   
   (Address, including zip code, and telephone number, including area code,
                       of principal executive offices)
    
                                                          
                                -------------


                                ALLAN J. BAUM
             CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORP.
                              11 MADISON AVENUE
                           NEW YORK, NEW YORK 10010
                                (212) 325-2000
   
          (Name, address, including zip code, and telephone number,
                  including area code, of agent for service)
    
                                                          
                                -------------

                             Copies to:
    KENNETH J. KORNBLAU, ESQ.             JOSHUA E. RAFF, ESQ.
    BROWN & WOOD LLP                      ORRICK, HERRINGTON & SUTCLIFFE LLP
    ONE WORLD TRADE CENTER                666 FIFTH AVENUE
    NEW YORK, NEW YORK 10048              NEW YORK, NEW YORK 10103-0001

   
    APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: From
time to time after this Registration Statement becomes effective.
                                                              
                              -----------------
   
    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, please check the following box:  (X)
    If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following
box and list the Securities Act Registration Statement Number of the earlier
effective Registration statement for the same offering.  / /
    If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
Registration Statement Number of the earlier effective Registration Statement
for the same offering.  / /
    If delivery of the prospectus is expected to be made pursuant to Rule
434, please check the following box.  / /
    

<TABLE>
                       CALCULATION OF REGISTRATION FEE
<CAPTION>  

   

                                AMOUNT TO BE           PROPOSED             PROPOSED             AMOUNT OF
                                 REGISTERED            MAXIMUM              MAXIMUM            REGISTRATION
TITLE OF SECURITIES                                OFFERING PRICE          AGGREGATE               FEE
 BEING REGISTERED                                    PER UNIT(2)       OFFERING PRICE(2)

<S>                          <C>                        <C>             <C>                    <C>
Commercial/Multifamily       $1,500,000,000(1)          100%            $1,500,000,000         $454,546(3)
Mortgage
 Pass-Through
Certificates

</TABLE>


(1) $769,263,481 aggregate principal amount of Commercial/Multifamily
    Mortgage Pass-Through Certificates registered by the Registrant under
    Registration Statement No. 33-98604 referred to below and not previously
    sold is carried forward in this Registration Statement pursuant to Rule
    429.  A registration fee of $265,264 in connection with such unsold
    amount of Commercial/Multifamily Mortgage Pass-Through Certificates was
    paid previously under the foregoing Registration Statement.
(2) Estimated solely for the purposes of calculating the registration fee.
(3) $75,758 of which was paid upon the initial filing of this Registration
    Statement.  The amount due with the filing of this Amendment No. 1 to
    the Registration Statement is $378,788.
    
                                                          
                                 -------------

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

    Pursuant to Rule 429 of the Securities Act of 1933, the prospectus which
is part of this Registration Statement is a combined prospectus and includes
all the information currently required in a prospectus relating to the
securities covered by Registration Statement No. 33-98604 previously filed by
the Registrant. This Registration Statement constitutes Post-Effective
Amendment No. 1 to Registration Statement No. 33-98604.

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
OFFERS  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
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.

   
SUBJECT TO COMPLETION, DATED MAY 15, 1997
    

PROSPECTUS SUPPLEMENT
 (To Prospectus Dated      , 199 )

                               $ (Approximate)
             Credit Suisse First Boston Mortgage Securities Corp.
                                   Depositor
       Commercial/Multifamily Mortgage Pass-Through Certificates, Series
                             $ % Senior Class A-1
                            Interest Only Class A-2
                           $ % Subordinated Class B
                               , Master Servicer
                              , Special Servicer


    (The  Commercial/Multifamily  Mortgage Pass-Through  Certificates, Series
  (the "Certificates") will be composed of     classes (each, a "Class"): the
Senior Class A-1 (the  "Class A-1 Certificates"), the Interest Only Class A-2
(the "Class  A-2 Certificates") and  the Subordinated  Class B (the  "Class B
Certificates").)  The   Certificates  will   evidence  beneficial   ownership
interests in a  trust fund (the  "Trust Fund") established by  the Depositor.
(The  Class  A-1 Certificates  evidence ownership  of    % of  each principal
payment  on  the Mortgage  Loans  and   %  of  each interest  payment  on the
Mortgage  Loans ((representing  interest at a  rate of    % per annum  on the
unpaid  principal  amount of  the  Class  A-1 Certificates)).  The  Class A-2
Certificates  evidence  ownership of    %  of  each interest  payment  on the
Mortgage Loans. The  Class B Certificates evidence ownership  of    % of each
principal payment on the Mortgage Loans and    % of each interest  payment on
the Mortgage Loans ((representing interest at a rate of    % per annum on the
unpaid principal  amount of  the Class  B Certificates)).  The rights  of the
Class B  Certificateholders  to receive  distributions  with respect  to  the
Mortgage Loans will be subordinated to the  rights of the Class A-1 and Class
A-2 Certificateholders to the extent described herein and in the Prospectus.)
The Trust  Fund will  consist primarily  of a  mortgage  pool (the  "Mortgage
Pool") conveyed by the  Depositor to the Trustee of the  Trust Fund, pursuant
                                                  (continued on inside cover)


THE  CERTIFICATES DO  NOT REPRESENT  INTERESTS  IN OR  OBLIGATIONS OF  CREDIT
SUISSE  FIRST BOSTON  MORTGAGE SECURITIES  CORP.  OR ANY  OF ITS  AFFILIATES.
NEITHER THE CERTIFICATES  NOR THE UNDERLYING MORTGAGE LOANS  ARE INSURED OR(,
EXCEPT  AS  DESCRIBED  HEREIN)  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

THE CERTIFICATES  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.

    Prospective investors should review  the information appearing under  the
caption "RISK FACTORS" after  the section captioned "SUMMARY OF  INFORMATION"
herein and after the section  captioned "INCORPORATION OF CERTAIN INFORMATION
BY REFERENCE" in the Prospectus.

<TABLE>
<CAPTION>       Initial Certificate        Price to       Underwriting       
  Final Scheduled
                 Principal Amount (1)         Public           Discount      
 Distribution Date (4)
                                             (2)               (3)
<S>                     <C>                  <C>               <C>           
      <C>
Class                    $                    %                 %
Class                    $                    %                 %
Class                    $                    %                 %

</TABLE>


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

(2)Plus, in  the case of the  Class   Certificates, accrued interest  from 
_______ 1, 199__ and, in the case of the Class Certificates, accrued interest
from _______ __, 199__.
(3)The aggregate proceeds (excluding accrued interest) to the Depositor  from
the sale of the Offered  Certificates, before deducting expenses estimated to
be $______, will be approximately $______.
(4)The Final  Scheduled Distribution Date  for each Class of  Certificates is
the date on  which the Certificate Principal Amount or Notional Amount of all
Certificates  of  such  Class  will have  been  reduced  to  zero,  under the
assumptions described herein.

    The Class     and Class    Certificates (the "Offered  Certificates") are
offered by the  Underwriter when, as and if delivered to  and accepted by the
Underwriter and subject to its right to reject any order in whole or in part.
It  is expected that the Offered  Certificates will be available for delivery
(through the  facilities of  The Depository Trust  Company) (,  in definitive
fully  registered  form,  at  the  offices  of  Credit  Suisse  First  Boston
Corporation) on or about _______ __ , 199__.

    (The Offered Certificates are being offered  by the Underwriter from time
to time in negotiated transactions or otherwise at prices to be determined at
the time  of sale.  Proceeds to the  Depositor from the  sale of  the Offered
Certificates will  be approximately $______,  plus accrued interest thereon
from ________, 199 , before deducting issuance  expenses payable by the
Depositor,   estimated  to  be   approximately    $__________.   For  further
information
with respect to the  plan of distribution and any discounts, commissions and
profits on resale that may be deemed  to   be  underwriting   discounts  or 
commissions,   see  "PLAN   OF DISTRIBUTION" herein.)

    (The Offered  Certificates will  be issued only  in book-entry form  (the
"Book-Entry  Certificates") and  purchasers thereof will  not be  entitled to
receive definitive certificates except in the limited circumstances set forth
herein. The Book-Entry Certificates will be registered in the name of  Cede &
Co., as nominee of  The Depository Trust Company, which will  be the "holder"
or "Certificateholder" of  such Certificates, as such terms  are used herein.
See "DESCRIPTION OF THE CERTIFICATES" herein.)


                          Credit Suisse First Boston
              The date of this Prospectus Supplement is , 199 .


(continued from cover)

to a Pooling and  Servicing Agreement, in exchange for  the Certificates. The
Mortgage  Pool will  consist primarily  of one  or more adjustable  and fixed
rate,  amortizing  and  balloon  payment,  recourse  or  non-recourse,  newly
originated or seasoned  (conventional) mortgage loans secured  by first liens
on  (commercial  real  estate properties),  multifamily  residential (rental)
properties,   (cooperatively   owned  multifamily   properties),   and  mixed
residential/commercial  properties.)  The  Mortgage Pool  will  also  include
(participation  interests  in  such types  of  mortgage  loans,) (installment
contracts for the  sale of, and) mortgage  loans secured by junior  liens on,
such  types  of  properties (and  mortgage  pass-through  certificates) (such
mortgage loans (and other assets) the "Mortgage Loans"). (The Trust Fund will
also consist of (the reserve fund) (insurance policies on the mortgage loans)
(a letter  of credit)  (certificate guarantee  insurance) (other  enhancement
device) as set  forth in "THE TRUST FUND.") The  Certificate Principal Amount
or Notional Amount of  each Class of Certificates  is set forth above and  is
subject  to  an   aggregate  permitted  variance  of  plus   or  minus     %.
Distributions on the Certificates will be made (monthly) on each Distribution
Date (as  defined herein) beginning  in     199 . (The Class  Certificates do
not represent  a beneficial  ownership interest in  any Mortgage  Loans other
than certain multifamily Mortgage Loans included in the Trust Fund.)

    The Mortgage  Loans  may be  prepaid  at  any time  without  penalty.  (A
(lower)  (higher)  rate  of  principal  prepayments  than  anticipated  would
negatively affect the  total return to investors in (Class  A-1) (and) (Class
B) Certificates, which are  being offered at a (discount) (premium)  to their
principal amount.)  Yields on  the Class A-2  Certificates will  be extremely
sensitive to the prepayment experience on the Mortgage Loans, and prospective
investors in  such Certificates, which  are entitled to payments  of interest
only, should  fully consider  the associated risks,  including the  risk that
such  investors,  in circumstances  of  a  higher  than anticipated  rate  of
principal  prepayment, could fail  to fully recoup  their initial investment.
The yield to  investors in the  Class   Certificates, which  are entitled  to
payments  of principal only, and only with respect to certain Mortgage Loans,
could be adversely  affected by a low  rate of principal prepayments  on such
Mortgage  Loans. No  representation is  made as  to the  anticipated rate  of
prepayments on the  Mortgage Loans or as to the anticipated yield to maturity
of the  Certificates. See "THE  TRUST FUND  -- The  Mortgage Collateral"  and
"YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS" herein.

    (An election will be  made to treat a  segregated asset pool (the  "REMIC
Pool") within the Trust  Fund as a REMIC for federal income tax purposes. The
Regular  Certificates will be  Regular Interests  in the  REMIC Pool  and the
Class R Certificates will be the sole class of Residual Interest in the REMIC
Pool.  See  "CERTAIN FEDERAL  INCOME  TAX  CONSEQUENCES"  herein and  in  the
Prospectus.)

    There  is  currently no  secondary market  for the  Offered Certificates.
Credit Suisse First Boston Corporation  (the "Underwriter") expects to make a
secondary market in the Offered Certificates, but has no obligation to do so.
There can be no assurance that a secondary market in the Offered Certificates
will develop or, if it does develop, that it will continue.

    The  Certificates  constitute a  separate  Series  of Certificates  being
offered by the Depositor from time  to time pursuant to its Prospectus  dated
       , 199  which accompanies this  Prospectus Supplement and of which this
Prospectus  Supplement  forms a  part.  This Prospectus  Supplement  does not
contain   complete  information  about   the  Certificates   offered  hereby.
Additional information is contained  in full in the Prospectus. Sales  of the
Certificates may  not be consummated  unless the purchaser has  received both
this Prospectus Supplement and the Prospectus.

(IN CONNECTION WITH  THIS OFFERING, THE UNDERWRITER MAY  OVER-ALLOT OR EFFECT
TRANSACTIONS WHICH  STABILIZE OR  MAINTAIN THE MARKET  PRICES OF  THE OFFERED
CERTIFICATES AT  LEVELS ABOVE THOSE THAT MIGHT  OTHERWISE PREVAIL IN THE OPEN
MARKET. SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.)

    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  Prospectus.  This 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.


                            AVAILABLE INFORMATION

    The Depositor has filed with the  Securities and Exchange Commission (the
"Commission") a Registration  Statement under the Securities Act  of 1933, as
amended, with respect to the Certificates. This Prospectus Supplement and the
related Prospectus,  which form  a part of  the Registration  Statement, omit
certain information contained in such  Registration Statement pursuant to the
Rules and  Regulations of the  Commission. The Registration Statement  can be
inspected and copied  at the Public Reference  Room of the Commission  at 450
Fifth Street, N.W., Washington, D.C. and the Commission's regional offices at
Seven  World  Trade  Center,  13th  Floor,  New  York, New  York  10048,  and
Northwestern Atrium  Center, 500  West Madison  Street, Suite  1400, Chicago,
Illinois  60661. Copies of such materials can be obtained at prescribed rates
from  the Public  Reference Section  of the  Commission at 450  Fifth Street,
N.W., Washington, D.C. 20549.


                        REPORTS TO CERTIFICATEHOLDERS

    The Trustee will mail monthly reports  concerning the Certificates to all
registered Certificateholders.


                            SUMMARY OF INFORMATION

    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.  Capitalized terms used but not  defined in this
Prospectus   Supplement  have  the  meanings  assigned  in  the  accompanying
Prospectus.


TITLE OF CERTIFICATES

Commercial/Multifamily Mortgage Pass-Through Certificates, Series .

REGULAR CERTIFICATES

The  Class  (  ), Class  (  ), Class  (  ) and  Class (  )  Certificates (the
"Offered Certificates") (and the Class (  ) and Class (  ) Certificates).

As used herein, the term "Class (  )  Certificates" refers to any one or  all
of  the Class  (  ) and  Class (  )  Certificates, "Fixed  Rate Certificates"
refers  to any  one  or all  of the  Class (  ),  Class  (  ) and  Class (  )
Certificates and "Floating Rate Certificates" refers to any one or all of the
Class (  ) and Class (  ) Certificates.

(Distributions  on  each Class  of (Offered)  (Regular) Certificates  will be
based primarily  on payments  due or  received with  respect to  the Mortgage
Loans in the related Mortgage Loan Group, as follows:

  The Fixed Rate Certificates -- Mortgage Loan Group 1.

  The (Floating Rate) (Class  ) Certificates -- Mortgage Loan Group  .

  The (Class  ) Certificates -- Mortgage Loan Group  .

  The initial Certificate Principal Amount  (as defined herein) of each Class
of the  Regular Certificates will be subject to  a permitted variance of plus
or minus   %.

  (The  Class (  ) and Class (  )  Certificates are not being offered hereby,
and information included  herein with respect to such  Certificates is solely
for the information  of potential investors in the  Offered Certificates. The
Class (  )  and Class  (  ) Certificates  will initially  be retained by  the
Depositor, and may subsequently be sold in a separate offering.)

CERTIFICATES OTHER THAN THE REGULAR CERTIFICATES

The Class  R Certificates.  (The Class R  Certificates are not  being offered
hereby, and information included herein  with respect to such Certificates is
solely   for  the   information  of  potential   investors  in   the  Offered
Certificates.)

(OTHER CERTIFICATES

$         % Class    Certificates. The Class    Certificates are  not offered
hereby.  The  Class       Certificates  may  be  divided  into  one  or  more
subclasses.)

DENOMINATIONS

The (Class    ) Certificates will be issued only  in fully registered form in
minimum denominations of  $      and integral  multiples (thereof) (of  $    
in excess  thereof.) (The  Class     Certificates will  be issued  in minimum
denominations  of   %  and integral  multiples  (thereof) (of    % in  excess
thereof). One Certificate of each Class may  be issued in a different minimum
denomination  or minimum  percentage  interest in  order  to accommodate  the
remainder of such Class.)

DISTRIBUTIONS OF INTEREST

On each Distribution Date, distributions in respect of interest will be  made
to  holders of  each Class of  Regular Certificates,  to the extent  that the
Available Distribution Amounts  (as defined herein) are  sufficient therefor,
in  an amount  equal  to the  interest accrued  during  the related  Interest
Accrual Period (as defined below) on the Certificate Principal Amount of such
Class at  the  applicable Pass-Through  Rate  (as defined  herein)  therefor,
reduced by  any Deferred  Interest (as defined  herein) allocable  thereto as
described herein.  Any Deferred Interest  with respect to the  Mortgage Loans
included in any Mortgage Loan Group will be allocated to the  related Classes
of Regular Certificates and the Class R  Certificates in the manner described
herein. The amount of any Deferred  Interest allocated to a Class of  Regular
Certificates will be added to the Certificate Principal Amount thereof.
Interest which  accrues on  each Class  of the  Regular Certificates will  be
calculated  on  the  assumption  that  distributions  in   reduction  of  the
Certificate  Principal  Amount  thereof  on  a  Distribution  Date,  and  any
additions  to such  Certificate  Principal  Amount  in  respect  of  Deferred
Interest  on such  Distribution Date,  are  made at  the end  of  the related
Interest Accrual Period.

See "DESCRIPTION OF THE CERTIFICATES -- Interest" herein.

INTEREST ACCRUAL PERIOD

For  the Fixed  Rate  Certificates  (and the  Class  (  ) Certificates),  the
calendar  month  preceding  each  Distribution  Date.  For  the  (Class  (  )
Certificates) (Floating  Certificates), the  one-month period  ending on  and
including the day before each Distribution Date (or, in the case of the first
Distribution Date, the period from and including     , 19   and ending on and
including the  day  preceding  such  Distribution  Date).  Interest  will  be
calculated on the basis of a 360-day year consisting of twelve 30-day months.
See "YIELD, PREPAYMENT  AND MATURITY CONSIDERATIONS" for a  discussion of the
effect on the yield  to Certificateholders arising  from the lag between  the
accrual of interest on the Certificates and the distribution thereof.

PASS-THROUGH RATE

(Insert one of the following, as applicable, for each Class:)

(Class (  ): a fixed Pass-Through Rate of   % per annum.)

(Class   : a per  annum rate equal to LIBOR (determined  monthly as described
herein) plus    % per annum, subject  to a maximum  rate of   %. The  Class  
Pass-Through Rate for the first Interest Accrual Period will be equal  to   %
per annum.)

(Class   : a  per annum rate equal  to COFI (determined monthly  as described
herein) plus    % per annum, subject  to a maximum  rate of   %. The  Class  
Pass-Through Rate for the first Interest Accrual Period will be equal  to   %
per annum.)

(Class   : a per annum rate based on a different index.)

(Class     Certificates  are "interest  only"  Certificates. "Interest  only"
Certificates  are assigned  a  "Notional  Amount" which  is  used solely  for
convenience in expressing  the calculation of interest and  for certain other
purposes.  Reference to  the Notional  Amount  is solely  for convenience  in
certain  calculations  and  does  not  represent the  right  to  receive  any
distributions allocable to principal.)

(Class    Certificates are "principal  only" certificates and will not accrue
any interest.)

(ADDITIONAL PAYMENTS OF INTEREST TO
 THE CLASS (  ) CERTIFICATEHOLDERS

In  addition to the  stated principal and  interest payments,  Holders of the
Class      Certificates will  be  entitled to  receive  the  proceeds of  the
remaining assets of the  REMIC Pool, if any, after payment in  full of all of
the other Classes. The Depositor does not anticipate that any material assets
will  remain  after  payment  in  full  of  all  other  Classes,  unless  the
Certificates are redeemed  at a time  when the market  value of the  Mortgage
Collateral exceeds  the redemption price  of the Certificates plus  any costs
(including any tax or other  costs) related to such redemption. Additionally,
certain provisions of  the Code may effectively prevent  such redemption. See
"DESCRIPTION OF THE CERTIFICATES -- Optional Redemption" herein.)

DISTRIBUTIONS OF PRINCIPAL

On  each Distribution  Date, distributions  in reduction  of the  Certificate
Principal Amounts of the Regular Certificates will be made in the amounts and
to  the extent  described herein.  See  "DESCRIPTION OF  THE CERTIFICATES  --
Distributions  -- Distributions in Reduction of Certificate Principal Amount"
and "--Distributions -- Allocation Among Classes" herein. (Principal payments
allocated to  the payment  of a  Class will  be paid  to the  Holders of  the
Certificates of  such Class (pro rata  in the proportion  which the aggregate
outstanding Certificate Principal  Amount of each  Certificate of such  Class
bears   to  the  aggregate   outstanding  Certificate  Principal   Amount  of
Certificates of such Class) (by  lot with respect to Classes    and    ). See
"DESCRIPTION OF THE CERTIFICATES -- Distributions" and "YIELD, PREPAYMENT AND
MATURITY CONSIDERATIONS" herein.)

FINAL SCHEDULED DISTRIBUTION DATES

(insert date for each Class)

CUT-OFF DATE

    1, 199 .

CLOSING DATE

On or about     , 199 .

DISTRIBUTION DATE

(The  th day of each month or, if such day is not a  Business Day (as defined
herein), the  next Business Day,  beginning in    , 199 .)  (The Distribution
Dates shall be (quarterly) (semiannually) (annually) on each (specify regular
distribution date).)

RECORD DATE

The Record Date  for each Distribution Date will be the  close of business on
the  last  Business  Day of  the  month  preceding the  month  in  which such
Distribution Date occurs, in the case of the Fixed Rate Certificates (and the
Class  (  ) Certificates), and  the 15th day  of the calendar  month in which
such Distribution Date  occurs (or, if such  15th day is not  a Business Day,
the  preceding Business Day),  in the case  of the (Class  (  ) Certificates)
(Floating Rate Certificates).

DEPOSITOR

Credit  Suisse First Boston Mortgage  Securities Corp. (the "Depositor"). See
"THE DEPOSITOR" in the Prospectus.


MASTER SERVICER

(the  "Master Servicer"). See "SERVICING OF  THE MORTGAGE LOANS -- The Master
Servicer" herein  and "SERVICING  OF THE MORTGAGE  LOANS --  General" in  the
Prospectus.

(SPECIAL SERVICER
(the "Special Servicer"). See "SERVICING OF THE MORTGAGE LOANS -- The Special
Servicer"  herein and  "SERVICING OF  THE MORTGAGE  LOANS -- General"  in the
Prospectus.)

TRUSTEE

(the  "Trustee").  See  "DESCRIPTION  OF  THE  CERTIFICATES  --  Trustee  and
Collateral Agent" herein.

(COLLATERAL AGENT

(the "Collateral Agent"). See "DESCRIPTION OF THE CERTIFICATES -- Trustee and
Collateral Agent" herein.)

(REMIC ADMINISTRATOR

The  Trustee will  prepare or cause  to be  prepared certain tax  returns and
reports and will perform certain administrative duties for the REMIC.)

AGREEMENT

The  Pooling  and Servicing  Agreement  dated as  of      1,  199   among the
Depositor, the Master Servicer(, the Special Servicer) (and Collateral Agent)
and the Trustee.

(COLLATERAL SECURITY AGREEMENT

The  Collateral  Security  Agreement  dated  as  of       1,  199   among the
Depositor, the Trustee and the Collateral Agent.)

THE TRUST FUND

The Trust Fund will consist of the Mortgage Pool, together with  the payments
thereon and certain other assets, including (the reserve fund) (the insurance
policies on the  mortgage loans) (a letter of  credit) (certificate guarantee
insurance) (the credit enhancement devices set forth below).

(A.) THE MORTGAGE POOL

As of the Cut-Off Date, the Mortgage Pool consisted of approximately Mortgage
Loans  with an approximate aggregate Scheduled  Principal Balance (as defined
herein) of $      . (The Mortgage Loans will be divided into    Mortgage Loan
Groups  on the  basis of  their respective  annual interest  rates ("Mortgage
Interest Rates"), the  types of Mortgage  Loans and the  types of  underlying
Mortgaged Properties.) (The  Mortgage Loans are not insured  or guaranteed by
any governmental entity  or private insurer.) (Some of the Mortgage Loans are
(Installment Contracts) (mortgage  pass-through certificates) (participations
in mortgage loans  of the type set  forth below.) The Mortgage  Loans ((other
than  Installment  Contracts))  (or  in  the  case  of  mortgage pass-through
certificates, the  underlying mortgage loans) are (except as discussed below)
secured  by first  liens on fee  simple or leasehold  interests in commercial
real estate properties, (multifamily residential (rental)  properties,) (and)
(cooperatively  owned multifamily  properties) (consisting  of  five or  more
dwelling  units),  and  mixed  residential/commercial  properties  located in
approximately    states  (and the District of Columbia).  The commercial real
estate properties may include office buildings, retail buildings, warehouses,
hotels  and motels, vehicle service facilities, industrial buildings, medical
buildings, mobile home parks, nursing  homes, shopping centers, garages and a
variety of other commercial properties. See "THE TRUST FUND" herein.

(With respect  to      Mortgage  Loans with an aggregate  Scheduled Principal
Balance  of  $       representing    %  of the  Mortgage  Pool  by  Scheduled
Principal Balance  as of the Cut-Off Date, the  Mortgage Loans are secured by
second liens  on Mortgaged Properties for  which the related first  lien(, in
some cases,) secures  a mortgage loan which  is not included in  the Mortgage
Pool; with respect to    Mortgage Loans with an aggregate Scheduled Principal
Balance  of  $       representing    %  of the  Mortgage  Pool  by  Scheduled
Principal Balance as of the Cut-Off  Date, the Mortgage Loans are secured  by
third liens on Mortgaged Properties for which the related senior liens  (, in
some cases,) secure  mortgage loans which  are not  included in the  Mortgage
Pool; with respect to    Mortgage Loans with an aggregate Scheduled Principal
Balance  of  $       representing    %  of the  Mortgage  Pool  by  Scheduled
Principal Balance as of the Cut-Off Date, the Mortgage Loans are secured by a
lien  on a  Mortgaged Property more  junior than  a third mortgage;  and with
respect to Mortgage Loans with an aggregate Scheduled Principal  Balance of $
representing    % of the Mortgage Pool by Scheduled  Principal Balance as of
the Cut-Off Date,  the Mortgage Loans are secured by liens on  Mortgaged 
Properties for which the lien  position is not available).)

(Mortgage Loan Group (  ) will consist of)  (Each of the Mortgage Loan Groups
will include) Mortgage Loans secured by first liens (or by junior liens where
all  related senior  liens  secure  Mortgage Loans  included  in the  related
Mortgage  Loan  Group)  on  multifamily   residential  properties  ("Eligible
Multifamily Mortgage Loans"),  such that such Mortgage Loans  are eligible to
support  "mortgage-related securities,"  as that  term is  defined under  the
Secondary Mortgage Market Enhancement Act of 1984 (the "Enhancement Act").)

Mortgage  Loan Group  1 will  consist  of Group  (1F)  Mortgage Loans  having
Mortgage Interest Rates which are fixed (or, in limited cases, which increase
by fixed amounts  after the  Cut-Off Date  on a  predetermined schedule)  and
Group  (1A)  Mortgage  Loans  having   Mortgage  Interest  Rates  which   are
adjustable, but subject to a minimum interest rate (a "Floor Interest  Rate")
of at least    % per annum). (Mortgage  Loan Group 1 consists  (primarily) of
Mortgage Loans which (are) (are not) Eligible Multifamily Mortgage Loans.)

The approximately __ Group (1F) Mortgage  Loans in Mortgage Loan Group 1  had
an approximate aggregate Scheduled Principal  Balance of , a weighted average
Mortgage  Interest Rate of approximately   % per annum and a weighted average
remaining term  to stated  maturity ((excluding  Matured Performing  Mortgage
Loans (as defined herein))) of  approximately years. Approximately   % of the
Group (1F) Mortgage Loans,  by Scheduled Principal Balance as of  the Cut-Off
Date, are not fully amortizing over their terms to maturity.

The approximately __ Group (1A) Mortgage Loans in Mortgage Loan Group had an
approximate aggregate  Scheduled Principal Balance  of ,  a weighted  average
Mortgage Interest Rate of approximately   %  per annum and a weighted average
remaining term  to stated  maturity ((excluding  matured Performing  Mortgage
Loans))  ((excluding Matured  Performing  Mortgage Loans))  of  approximately
years.  Approximately   %  of the  Group  (1A) Mortgage  Loans, by  Scheduled
Principal Balance as of the Cut-Off Date, are not fully amortizing over their
terms to maturity.

(Mortgage  Loan Group  (  ) will  consist of  Mortgage Loans  having Mortgage
Interest Rates which are adjustable(, based upon the weighted average cost of
funds for  member savings institutions of the Eleventh Federal Home Loan Bank
District ("COFI"),) and generally subject  to lower Floor Interest Rates than
the Group (1A) Mortgage Loans or no  Floor Interest Rate. ( of the Group (  )
Mortgage  Loans are Eligible  Multifamily Mortgage Loans.)  The approximately
Mortgage  Loans in  Mortgage Loan  Group  (  ) had  an approximate  aggregate
Scheduled Principal Balance of , a weighted average Mortgage Interest Rate of
approximately   % per annum and a  weighted average remaining term to  stated
maturity  ((excluding Matured  Performing  Loans))  of  approximately  years.
Approximately   %  of the Group  (  ) Mortgage Loans, by  Scheduled Principal
Balance as of the Cut-Off Date, are not fully amortizing  over their terms to
maturity.)

(The  Mortgage Collateral  consists  of  a single  Mortgage  Loan secured  by
Mortgaged  Properties  or Mortgage  Loans  of  a  single obligor  or  related
obligors.) (The Mortgage  Collateral consists of Mortgage  Loans of unrelated
obligors.) (The Mortgage Loans include cross-default provisions, as described
herein.)

(The Mortgage Loans in Mortgage Loan Group are non-recourse and, in the event
of Borrower default, provide for recourse only against the Mortgaged Property
and such other assets,  if any, as have been  pledged to secure the  Mortgage
Loans, and not against the obligor thereon.) (The Mortgage Loans in  Mortgage
Loan Group are full recourse Mortgage Loans.)  As of the Cut-Off Date   %  of
the Mortgage Loans are delinquent for a period of up to   days.

For a description of the manner in which the Scheduled Principal Balance of a
Mortgage  Loan  is  calculated,  see  "DESCRIPTION  OF  THE  CERTIFICATES  --
Distributions -- Generally."  For further information regarding  the Mortgage
Pool, see "THE TRUST FUND" herein and "THE MORTGAGE POOLS" in the Prospectus.

(The Mortgage Pool consists of __ Mortgage Loans and will not be divided into
Mortgage Loan Groups.  In addition to the information  regarding the Mortgage
Pool set forth in "THE TRUST FUND" herein, detailed information in respect of
the  individual Mortgage  Loans  will  be set  forth  on Exhibit  Z  attached
hereto.)

(B. CREDIT ENHANCEMENT)

(Specify provider  of Credit  Enhancement) has delivered  to the  Trustee (an
irrevocable  letter of  credit)  (a  surety bond)  (an  insurance policy)  (a
committed   line  of   credit)  (a   repurchase   commitment)  (the   "Credit
Enhancement")  with respect  to the  (Senior)  (specify appropriate  classes)
(Certificates)  (the Mortgage  Loans) (the  (Servicer's)  (Master Servicer's)
obligation to (make advances  on) (repurchase defaulted  Mortgage Loans). 
Under  the Credit Enhancement, (specify provider of  Credit Enhancement) will
advance funds to the Trustee (to pay) (up to   % of) (principal of the 
(Senior) (Certificates) (specify  appropriate class)  (Mortgage Loans) (and 
to pay)  (up to    % of) interest on  such (Certificates)  (Mortgage Loans) 
(to  provide funds  in the event  of  a failure  by  the  (Master) (Servicer)
tomake advances)(to repurchase delinquent Mortgage Loans) in an amount not to
exceed (   % of the initial principal amount of the Mortgage Loans.) ($     )
(The (cross-support features and)  amount available  under the Credit 
Enhancement is  subject to reduction  and reinstatement  as described  herein
under  "THE TRUST  FUND -- Enhancement.")

(1. SUBORDINATION; SUBORDINATION RESERVE FUND)

(The right  of Holders of  Subordinate Certificates to receive  principal and
interest payments  thereon on  any Distribution Date  will be  subordinate in
right and priority  to the rights of Holders of Senior Certificates, but only
(in the event of certain  types of losses specified in "THE TRUST  FUND," and
then only) to the  extent of the "Available Subordination Amount"  as of such
Payment Date.  The "Available Subordination  Amount" will initially  be $    
(the  "Maximum  Subordination  Amount")  (representing    %  of  the  initial
Certificate  Principal Amount of  the (Certificates), declining  as described
herein under  "THE TRUST FUND  -- Enhancement  -- Subordination of  the Class
__ Certificates" to ($     )  (the  "Minimum   Subordination  Amount").   The
subordination is  effected by (the  type of loss incurred,)  the preferential
right (to the extent  of the then Available Subordination  Amount) of Holders
of Senior Certificates to receive  distributions of principal and interest on
the Certificates (and by the  establishment of a Subordination Reserve Fund).
The  Subordination   Reserve  Fund  will   be  maintained  at   the  required
Subordination Reserve Fund Balance, determined as described herein under "THE
TRUST FUND -- Enhancement -- Subordination of the Class __ Certificates." The
Subordination Reserve  Fund will be initially  funded in the  amount of $    
in (cash)  (letter of  credit) (Eligible Investments).)  (In addition,)  (the
Subordination Reserve Fund will be funded by  the application of a portion of
(Excess  Cash Flow)  (amounts  otherwise payable  to  Holders of  Subordinate
Certificates) in accordance with the schedule set forth herein.)

(2. RESERVE FUND

The (Depositor) (Unaffiliated Seller) will pledge to the Collateral Agent (as
defined below) and  deposit in the Reserve Fund cash or an irrevocable letter
of  credit  in  an amount  satisfactory  to the  Rating  Agencies  rating the
Certificates to cover,  among other things, shortfalls in  collections on the
Mortgage  Loans due  to  losses  and delinquencies  thereon  (and Basis  Risk
Shortfalls (as defined herein)), including shortfalls in interest received on
such Mortgage Loans as  a result of prepayments. (The Reserve  Fund will also
be available to  cover certain servicing fees and other expenses of the Trust
Fund  as described  herein.) See  "THE TRUST FUND  -- Enhancement  -- Reserve
Fund"  herein and  "ENHANCEMENT  --  Reserve Funds"  in  the Prospectus.  The
Reserve  Fund  initially  will  equal  approximately    %  of  the  aggregate
Scheduled Principal Balance  of the Mortgage  Loans as  of the Cut-Off  Date.
(The Depositor will  have the  right on  any Distribution Date  to cause  the
Trustee to pay over to the Depositor, free  from the lien thereon, the amount
by which the balance  in the Reserve Fund exceeds  the amount required to  be
maintained therein.)

SERVICING

(Various Servicers  approved by the  Master Servicer  will provide  customary
servicing functions with respect to  the Mortgage Loans pursuant to Servicing
Agreements between  them and  the Master Servicer.  (Among other  things, the
Servicers are  obligated under  certain circumstances  to make  advances with
respect  to  the Mortgage  Loans.)  See  "SERVICING  OF THE  MORTGAGE  LOANS"
herein.)


(Depositor  will enter  into  a  Master Servicing  Agreement  with ____  with
respect
to the  Mortgage Loans. The Master  Servicer will supervise all  servicing of
the  Mortgage  Loans  and  assume  the  obligations  of  any Servicer that is 
terminated  for  cause  by  the Trustee unless another substitute Servicer is 
appointed.  The obligation  of the Master Servicer to purchase Mortgage Loans
that  a  Servicer  has  failed  to purchase when required  to do so under the 
Servicing  Agreement will be  limited. See "SERVICING  OF THE MORTGAGE LOANS"
herein.)  (Insurance  which  is  required  to  be  in effect with respect to  
Mortgage  Loans  is  described  more  fully  herein  under "SERVICING OF THE 
MORTGAGE LOANS -- Insurance.")

(Neither) (T)he Master Servicer (nor  the Special Servicer) will be obligated
to make  advances with respect  to payments of  principal or interest  due on
delinquent or defaulted Mortgage Loans (or for such other purposes as are set
forth in the  Agreement). (Advances will be  made from the Reserve  Fund with
respect  to  (i)  delinquent  scheduled Monthly  Payments  (but  not  Balloon
Payments  and, in the case  of Simple Interest  Loans, delinquent payments of
interest  only),  (ii) certain  payments  assumed  to be  due  in respect  of
Mortgage Loans with delinquent Balloon Payments (as defined herein) and (iii)
Mortgage Loans whose payment terms have been modified under the circumstances
described herein.) See "SERVICING OF THE MORTGAGE LOANS  -- Modifications, 
Waivers  and Amendments" herein and  in the Prospectus. (In  addition, Senior
Lien Advances (as defined herein) may be made from the Reserve Fund, subject 
to the limitations  described herein, to the extent that the Special Servicer
determines that to do so would result in an increase in the amount of 

Liquidation   Proceeds  ultimately   distributable  to   Certificateholders.)
Advances will also be  made from the Reserve  Fund with respect to taxes and 
insurance premiums in connection with Mortgage Loans and Property Protection 
Expenses, but in the  event amounts in the  Reserve Fund are depleted, the  
Master Servicer or  Special Servicer will be obligated to make such advances
only to the extent that such advances are, in the judgment of  the  Master  
Servicer or  Special Servicer,  as  applicable,  reasonably recoverable. See
"SERVICING OF THE MORTGAGE LOANS -- Advances" herein and in the Prospectus.)

OPTIONAL TERMINATION

The assets of  the Trust Fund may  be purchased by the  Master Servicer(, the
Special Servicer (if it is then servicing all Mortgage Loans remaining in the
Trust Fund),) (the owner of  the Reserve Fund,) or the  owner of the Class  R
Certificates when the aggregate  Certificate Principal Amount of  the Regular
Certificates  is  less  than  (10)%  of  the  initial  aggregate  Certificate
Principal Amount  thereof. Any  such sale will  effect a  termination of  the
Trust  Fund  and  an  early  retirement  of  the  Regular  Certificates.  See
"DESCRIPTION OF THE CERTIFICATES -- Optional Termination" herein.

USE OF PROCEEDS

(The Depositor  will use substantially all of the  net proceeds from the sale
of  the  Certificates  (to  purchase  the   Mortgage  Collateral)  (to  repay
indebtedness  incurred to  acquire  the Mortgage  Collateral conveyed  to the
Trustee  by   the  Depositor)  (to   pay  for  the  costs   of  structuring(,
guaranteeing) and  issuing  the  Certificates) (and)  (to  fund  the  Reserve
Fund(s) (and  other Accounts)  for the  Certificates.) (The  Certificates are
being delivered by the Depositor  to the (Institutional Investor) in exchange
for the Mortgage  Loans to be conveyed  to the Trustee  as part of the  Trust
Fund. The  Depositor will  receive no  other proceeds  from the  sale of  the
Certificates.   The  (Institutional  Investor)   may  subsequently  sell  the
Certificates in one or more transactions. See  "USE OF PROCEEDS" and "PLAN OF
DISTRIBUTION" herein.)

RATINGS

(It is a condition to the issuance of the Certificates that they  be rated in
one of the four highest rating categories by at least one  Rating Agency.) It
is a  condition to the  issuance of the  Offered Certificates that  the Class
(  ) Certificates be rated no lower than "   " by (Moody's Investors Service,
Inc. ("Moody's"),)  (Standard &  Poor's Ratings Services,  a division  of The
McGraw-Hill  Companies,  Inc.   ("S&P"),)  (Fitch  Investors   Service,  L.P.
("Fitch"))  (and) (Duff  & Phelps Credit  Rating Co.  ("DCR")), and  that the
Class  (  )  Certificates be  rated no  lower  than "   "  by ().  (While the
following ratings  are  not  a  condition  to the  issuance  of  any  of  the
Certificates, it is expected that the Class    Certificates be rated no lower
than "   " by (.) See "CERTIFICATE RATINGS" herein.

LEGAL INVESTMENT

(The  Class (  ) Certificates  will constitute "mortgage  related securities"
for purposes of the  Enhancement Act for so long as they are  rated in one of
the  two highest  rating categories  by  at least  one nationally  recognized
statistical  rating organization,  and, as  such, are  legal investments  for
certain entities to the  extent provided in the Enhancement  Act.) The (other
Classes  of) Offered  Certificates  will  not  constitute  "mortgage  related
securities"  for purposes of  the Enhancement Act.  Accordingly, institutions
whose  investment  activities are  subject  to  review  by federal  or  state
regulatory authorities should  consult with their  counsel or the  applicable
authorities to determine whether and  to what extent the Offered Certificates
constitute  legal investments for them. See "LEGAL INVESTMENT CONSIDERATIONS"
herein and "LEGAL INVESTMENT" in the Prospectus.

ERISA CONSIDERATIONS

Any fiduciary of an employee benefit  plan within the meaning of (i)  Section
3(3) of ERISA,  which is  subject to  the fiduciary  duty rules  of Title  I,
Sections 401-414 of  ERISA or (ii)  Section 4975 of  the Code, hereinafter  a
"Plan,"  which  proposes  to cause  a  Plan  to acquire  any  of  the Offered
Certificates  should  consult  with  its  own counsel  with  respect  to  the
applicability  of  ERISA and  the  Code  to  such investment,  including  the
availability   of  any  class  or  individual  ERISA  prohibited  transaction
exemption,  such as  the  exemption  granted to  Credit  Suisse First  Boston
described herein.

THE CHARACTERISTICS  OF THE  CLASS (  ) AND  CLASS (  ) CERTIFICATES  MAY NOT
MEET  THE  REQUIREMENTS  OF  ANY  ERISA  PROHIBITED  TRANSACTION  EXEMPTIONS.
ACCORDINGLY,  THE  CLASS (  )  AND  CLASS  (  )  CERTIFICATES SHOULD  NOT  BE
ACQUIRED BY A PLAN OR WITH ASSETS OF ANY PLAN.

See "ERISA CONSIDERATIONS" herein and in the Prospectus.

CERTAIN FEDERAL INCOME TAX CONSEQUENCES

(An election  will be  made to treat  the REMIC Pool  as a REMIC  for federal
income  tax  purposes.  The Regular  Certificates  will  represent beneficial
interests in, and  Holders thereof will be  taxed as if they  directly owned,
(i) corresponding classes of "regular  interests" in the REMIC Pool ("Regular
Interests")  which will  be designated  as Regular  Interests and  (ii) yield
supplement  agreements in  the  form of  interests  in the  right to  amounts
available to be withdrawn from  the Reserve Fund in respect of  Basis Risk as
described herein.

The  Regular Interests  generally will  be  treated as  debt instruments  for
federal income  tax purposes, and all income thereon  must be reported on the
accrual method of  accounting. (The REMIC Administrator will  report that the
Regular  Interests are issued with original issue discount in an amount equal
to the  excess of  all distributions of  principal and interest  thereon over
their  issue prices  (including  accrued  interest, if  any,  payable on  the
Closing Date).) The prepayment  assumption that is to be used  in determining
the  rate of  accrual  of original  issue  discount  for federal  income  tax
purposes with respect to the Regular Interest corresponding to each Class  of
Regular Certificates  is a  constant prepayment rate  for the  Mortgage Loans
equal to (  % (assuming that the maturity date for each Balloon Mortgage Loan
(as defined herein) is extended to the earlier of (i) the date on which  such
Mortgage Loan would mature based on its amortization  schedule and (ii) years
past its stated  maturity date, as described herein  under "YIELD, PREPAYMENT
AND  MATURITY  CONSIDERATIONS   --  Weighted  Average  Life  of  the  Regular
Certificates")).  No representation  is  made that  the  Mortgage Loans  will
prepay at such  rate(s) or at any  other rate or that the  maturity dates for
the Balloon Mortgage Loans  will be extended in  such manner or in any  other
manner.

Holders will  be required to allocate their basis in the Regular Certificates
between their  beneficial interests in  the related Regular Interests  and in
their  right to payments  in respect of  Basis Risk as  described herein. Any
amounts  paid  or  accrued  with  respect  to  amounts due  under  the  yield
supplement agreements in excess of payments representing a return of basis if
any,  allocable thereto  will be  treated as ordinary  income. The  method of
recovery of the portion, if any, of a Holder's basis in a Regular Certificate
allocable to  its interest  in the respective  yield supplement  agreement is
uncertain. The Depositor  believes that the likelihood of  any payments under
the yield  supplement agreements is  remote and, therefore, a  Holder's basis
allocable thereto as of the Closing Date would be negligible.

(A holder of a Class  R Certificate will be  required to include the  taxable
income  or loss of the REMIC in determining its federal taxable income. It is
anticipated that all  or a substantial portion  of the taxable income  of the
REMIC includible by  a Class R  Certificateholder will be treated  as "excess
inclusion"  income subject  to  special limitations  for  federal income  tax
purposes. Further, significant restrictions apply  to the transfer of a Class
R Certificate. The Class R Certificates are "noneconomic residual interests,"
certain  transfers  of  which  may  be disregarded  for  federal  income  tax
purposes.)

See "CERTAIN FEDERAL INCOME TAX CONSEQUENCES" herein and in the Prospectus.)


                                 RISK FACTORS

    Prospective Certificateholders  should consider, among other  things, the
following factors in connection with a purchase of the Regular Certificates.

    1. Delinquent  Mortgage  Loans;  Matured  Performing  Mortgage  Loans  (;
Modified Mortgage  Loan). Included in the  Mortgage Pool  are Mortgage  Loans
that,  as of the Cut-Off  Date, had up to      Monthly Payments past due (and
Mortgage Loans that,  as of  the Cut-Off  Date, were delinquent  as to  their
Balloon  Payments but  as to  which the  related Borrowers  continue  to make
Monthly Payments).  The Mortgage Pool  includes Mortgage Loans that  have had
one or  more delinquencies during  the 12 month period  immediately preceding
the Cut-Off Date. (One or more of the Mortgage Loans included in the Mortgage
Pool have been modified by or on behalf of  the Depositor or the Unaffiliated
Seller prior to such inclusion in the Mortgage Pool.)

    As of the Cut-Off Date,  no Mortgage Loan has    or more Monthly Payments
past due. As of  the Closing Date, all Monthly  Payments due on any  Mortgage
Loan on  or before         ,  199  will  have been  made. (   Mortgage  Loans
having an  aggregate Scheduled Principal  Balance of approximately  $       ,
representing   % of the aggregate Scheduled Principal Balance of the Mortgage
Loans as of the Cut-Off Date, will  have a Monthly Payment which is more than
60 days past due at the Closing  Date if no Monthly Payments are received  on
such Mortgage  Loans from the Cut-Off  Date to the  Closing Date and  in such
event will be Specially Serviced Mortgage Loans as of the Closing Date.)

    (     Mortgage Loans having an  aggregate Scheduled Principal  Balance of
approximately $       , representing   % of the aggregate Scheduled Principal
Balance of the Mortgage Loans as of the Cut-Off Date, are Mortgage Loans that
are delinquent as to their Balloon Payments as of the Cut-Off Date, that have
not yet been  the subject  of modification  as a consequence  thereof and  on
which  the Borrowers  continue to  make Monthly  Payments in  accordance with
their  original  terms   ("Matured  Performing   Mortgage  Loans").   Matured
Performing   Mortgage  Loans  that  do  not  contain  principal  amortization
schedules are expected to be modified to provide for extended maturity dates.
See "THE  TRUST FUND  -- The  Mortgage Collateral"  herein and  "THE MORTGAGE
POOLS" in the Prospectus.)

    Investors  should consider  the  risk that  the  inclusion of  delinquent
Mortgage Loans (and  Matured Performing Mortgage Loans) in  the Mortgage Pool
may affect the rate of defaults and prepayments on the Mortgage Loans and the
yield  on  the Offered  Certificates.  See  "YIELD,  PREPAYMENT AND  MATURITY
CONSIDERATIONS" herein.

    2. Multifamily  and   Commercial  Lending;   Borrower  Default;   Balloon
Payments. Multifamily  and commercial lending is generally viewed as exposing
the lender  to a  greater risk  of loss  than one-to  four-family residential
lending. Multifamily and  commercial lending typically involves  larger loans
to a  single obligor or  groups of related  obligors than  residential one-to
four-family mortgage loans. (The Mortgage Loans are not insured or guaranteed
against  default  by any  governmental  entity  or  by any  private  mortgage
insurer,) (and there is no obligation on the part of any Person to repurchase
or   replace  any  delinquent  or  defaulted   Mortgage  Loan,  (except  (the
Unaffiliated  Seller) (the Master Servicer) under the circumstances set forth
herein). See  "THE TRUST FUND  -- Representations and Warranties"  herein and
"THE MORTGAGE POOLS -- Representations and Warranties" in the Prospectus.

    The  repayment   of  loans  secured  by  income-producing  properties  is
typically dependent upon the successful  operation of the related real estate
project rather than upon the liquidation value of the underlying real estate.

    Information concerning  the debt service coverage  ratios of (certain of)
the Mortgage  Loans is set forth in Exhibit  Y to this Prospectus Supplement.
(As indicated therein, the net operating income from certain of the Mortgaged
Properties is  currently insufficient to  cover debt service payments  on the
related Mortgage  Loans, and in the case of  certain other Mortgage Loans the
Depositor does  not have current information concerning  net operating income
from the related real estate projects.)  Even where the net operating  income
generated  by a  Mortgaged Property  is  currently sufficient  to cover  debt
service payments on the related Mortgage Loan, there can be no assurance that
this will continue to be the case in the future. In the case of an adjustable
rate Mortgage Loan,  an increase in the Mortgage  Interest Rate will increase
the  debt service  and  could  impair the  Borrower's  ability to  repay  the
Mortgage  Loan.  Net  operating income  from  a  real estate  project  may be
reduced, and  the Borrower's ability to repay the  loan impaired, as a result
of an increase in vacancy rates for the project, a decline in rental rates as
leases are renewed or entered into with new tenants, an increase in operating
expenses  of the project and/or an increase in capital expenditures needed to
maintain the project and make improvements  required by tenants. In the  case
of Mortgage Loans that are  secured by owner-occupied Mortgaged Properties or
Mortgaged Properties leased  to a single tenant,  a decline in the  financial
condition  of the  Borrower  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  Mortgage
Properties  with multiple  tenants. (A substantial  portion) of  the Mortgage
Loans are nonrecourse  loans or loans for which recourse may be restricted or
unenforceable, as to which, in the event of Borrower default, recourse may be
had only against the specific real property and such other assets, if any, as
have been pledged  to secure the Mortgage Loan. See "CERTAIN LEGAL ASPECTS OF
THE MORTGAGE  LOANS --Anti-Deficiency  Legislation" in  the Prospectus.  With
respect  to  those Mortgage  Loans  that  provide  for recourse  against  the
Borrower  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. The
liquidation  value of  any Mortgaged  Property may  be adversely  affected by
risks generally incident to interests  in real property, including changes or
continued weakness in  general or local  economic conditions and/or  specific
industry segments; declines in real  estate values; supply and demand in  the
market  for  the type  of  Mortgaged  Property  securing the  Mortgage  Loan;
declines  in rental  or occupancy  rates; increases  in interest  rates, real
estate  and personal  property tax  rates, energy  costs and  other operating
expenses; the availability of real estate  financing for the relevant type of
Mortgaged Property;  changes in  governmental rules,  regulations and  fiscal
policies, including  environmental legislation and rent control laws; acts of
God; and other  factors  which  are  beyond  the  Master  Servicer's  or  the
Special Servicer's control. Although  the Master  Servicer  or  the   Special 
Servicer  is  obligated  to  cause standard hazard insurance to be maintained 
with respect to each Mortgage Loan,  insurance with respect to  extraordinary
hazards  such as earthquakes  and floods  is  generally  not required  to  be
maintained,  and insurance is not available with respect to many of the other
risks  listed above.

    Mortgage Loans  representing approximately   % of the aggregate Scheduled
Principal Balance of the Mortgage Loans as of the Cut-Off Date are  not fully
amortizing  over their  terms to  maturity, and,  thus, may  have substantial
principal balances ("Balloon  Payments") due at  their stated maturity  (such
Mortgage Loans  are sometimes hereinafter  referred to  as "Balloon  Mortgage
Loans"). In  addition, certain Mortgage  Loans provide for monthly  (or other
periodic) payments of interest at a Payment Rate which could be less than the
Mortgage Interest Rate  for such Mortgage Loan  for some portion of  the loan
term. "Payment Rate"  means the per annum  rate of interest that  becomes due
for  each  such Mortgage  Loan on  each  payment date.  The terms  of  such a
Mortgage Loan provide that its principal balance is increased periodically by
an amount reflecting the difference between the Payment Rate and the Mortgage
Interest Rate, resulting in negative amortization. Accordingly, such Mortgage
Loans could  also have  Balloon  Payments due  at  their stated  maturity  or
increases in expected Balloon Payments that might not arise in other interest
rate  scenarios.  In   certain  circumstances,  the  Agreement   permits  the
modification  of Mortgage  Loans to  create or  to increase  existing Balloon
Payments. Mortgage  Loans with Balloon  Payments involve a greater  degree of
risk than fully amortizing loans because the  ability of a Borrower to make a
Balloon Payment  typically will depend  upon its ability either  to refinance
the loan or to sell the related Mortgaged Property. The ability of a Borrower
to accomplish either of these goals will be  affected by a number of factors,
including the level of available mortgage rates at the time of attempted sale
or refinancing, the Borrower's equity  in the related Mortgaged Property, the
financial  condition of  the Borrower  and operating  history of  the related
Mortgaged   Property,  tax  laws,  prevailing  economic  conditions  and  the
availability of credit for (commercial) (multifamily residential) real estate
projects generally.

    (In  order to  produce a  greater recovery  on a  present value  basis on
defaulted Mortgage Loans,  the Special Servicer has  considerable flexibility
under the Agreement  to extend and modify Mortgage Loans which are in default
or as to  which a  payment default  is reasonably  foreseeable, including  in
particular  Balloon Payments. More specifically,  subject to the overall goal
of producing a  greater recovery on a  present value basis for  the defaulted
Mortgage Loans than  would result from foreclosure and  to certain conditions
set forth in the  Agreement, the Special Servicer has the  power, among other
things, to forgive permanently the payment  of principal or interest or both,
to lower  or modify the Mortgage Interest Rates or Payment Rates or to modify
the schedule for  payments of principal  and interest. Any  extension of  the
scheduled maturity date of the loan  may cause the weighted average lives  of
the Certificates to be  longer than if the  loan had paid under its  original
terms.)

    (The Special  Servicer receives a Workout  Fee (as defined  herein) which
is based on  receipts from  or proceeds  of such Mortgage  Loans. While  such
flexibility with respect to modifications  and payment of compensation to the
Special Servicer in  the form of  a Workout Fee is  designed to increase  the
present value of  receipts from or  proceeds of Mortgage  Loans which are  in
default or  as to which  default is reasonably  foreseeable, there can  be no
assurance that  it  will do  so.  See "SERVICING  OF  THE MORTGAGE  LOANS  --
Modifications,  Waivers  and  Amendments" and  "--Servicing  Compensation and
Payment of Expenses" herein and in the Prospectus.)

    (3. Absence  of Servicer Advances and Limits of Reserve Fund. Neither the
Master  Servicer nor the Special Servicer  is obligated to make advances with
respect to payments  of principal or interest due  on delinquent or defaulted
Mortgage  Loans  (, with  respect to  Senior  Lien Advances)  or, as  long as
amounts remain in the Reserve Fund,  with respect to costs and expenses  that
may be incurred in connection with the servicing of the Mortgage  Loans. (Any
delinquent Monthly Payments (as defined herein) or Assumed Scheduled Payments
(i.e., payments assumed to be  due following any delinquent Balloon Payment),
as  well as  actual or  assumed  write-offs in  connection with  restructured
Mortgage  Loans, certain  other  distributions  of  principal  and  interest,
certain  costs or  expenses, including  certain fees  payable to  the Special
Servicer and Basis Risk Shortfalls (including shortfalls in interest received
on Mortgage Loans as a result of prepayments) will be covered by draws on the
Reserve  Fund  to  the   extent  sufficient  funds  are  available   therein.
Consequently, the Reserve Fund serves simultaneously as a source of liquidity
and credit support for  the Regular Certificates, as  a source of  protection
for  such Regular  Certificates  against shortfalls  in interest  on Mortgage
Loans due  to prepayments and  as a source of  Basis Risk protection  for the
Regular Certificates.)  (As more fully  described herein, when the  amount on
deposit in  the Reserve Fund  is less than  the Liquidity Amount  (as defined
herein),  the Reserve  Fund will  only be  available to make  certain minimum
distributions  on  the Class  ( )  Certificates;  (or,  after the  Class  ( )
Certificates  have  been  retired,  on  the  Class  ( )  Certificates).)  See
"DESCRIPTION  OF  THE  CERTIFICATES  --  Distributions  --  Allocation  Among
Classes" herein.)

    4. Priority of  Payments. (All amounts received on  or in respect  of the
Mortgage Loans  in Mortgage Loan  Group     ((including related draws  on the
Reserve  Fund))  will  be  applied  first  to  interest  and  principal  then
distributable with respect 
to the Class   Certificates, and  only thereafter will be applied to  amounts
then  distributable  with respect  to  the  Class    Certificates.  Principal
distributable  on  the  Class     Certificates  generally  will  include  all
principal received,  due (other than  Balloon Payments) but not  received, or
deemed to be due, on the Group   Mortgage Loans. Furthermore, pursuant to the
subordination  of the  Class     Certificates to  the  Class    Certificates,
remaining  amounts received on or with respect  to Mortgage Loans in Mortgage
Loan Group,  otherwise allocable  to such subordinated  class, will  first be
applied to  cover  any shortfalls  in  minimum  distribution to  the  Class  
Certificates  to  the extent  amounts  received on  or  with  respect to  the
Mortgage Loans in Mortgage Loan Group   are not sufficient therefor.)

    (In no  event will amounts  received on or  with respect to  the Mortgage
Loans in  Mortgage Loan  Group   be  available to  make distributions  to the
Class   Certificates, and accordingly  the Class   Certificates could receive
distributions from such amounts  at times when  the Class   Certificates  are
not  receiving  minimum  distributions  in  full.  Even  in  the  absence  of
shortfalls  in  payments  on the  Group     Mortgage Loans,  if  the  rate of
principal payments  on the Group    Mortgage Loans, the Class    Certificates
could be  entitled to  distributions of Optimal  Mortgage Loan  Principal (as
defined  herein)  for  Mortgage  Loan  Group     at times  when  the  Class  
Certificates are still outstanding).

    Distributions  of interest  and  principal with  respect  to the  Class  
Certificates will be  subordinate to distributions of  interest and principal
with respect  to the Class   Certificates to  the extent that no distribution
of interest or principal is permitted  to be made with respect to the  Class 
Certificates  on any  Distribution  Date until  interest  and principal  then
payable to the Class   Certificates have been paid and,  so long as any Class
  Certificates remain  outstanding, until the  amount in the Reserve  Fund is
restored  to at  least  the  Liquidity Amount.  (Repeat  for each  additional
subordinate Class.)

    To the  extent interest distributable  in respect of  a Class  of Regular
Certificates  on  any  Distribution Date  is  not  paid as  a  result  of the
foregoing priorities or otherwise, the amount of such interest, together with
interest  accrued thereon  at the  applicable  Pass-Through Rate,  compounded
monthly,  will  be   added  to  amounts  to  be   distributed  on  subsequent
Distribution  Dates.  Certificate Principal  Amounts of  Regular Certificates
will be  reduced only as  a result of  distributions in respect  thereof. See
"DESCRIPTION OF THE CERTIFICATES -- Distributions" herein.

    (5. Basis Risk  and Prepayment  Shortfalls. Under certain  circumstances,
interest  accrued on  the Regular  Certificates as  of any  Distribution Date
could  exceed interest  (net of  applicable  servicing fees)  accrued on  the
Mortgage Loans. Such  a shortfall  could arise  due to,  among other  things,
variations in the difference  between (LIBOR) and the Indexes for  the Group 
and Group    Mortgage Loans, variations in the  difference between (COFI) and
the interest  accrued on the Group    Mortgage Loans,  variations in interest
rate  adjustment dates  and interest  rate maximums  for such  Mortgage Loans
relative  to those  for the  Floating Rate  Certificates, differences  in the
number  of days for  interest accrual periods for  payments on Mortgage Loans
and Interest  Accrual Periods  for corresponding  Distribution Dates for  the
Regular Certificates,  the existence  of Group (1F)  Mortgage Loans  with Net
Mortgage Interest  Rates and  Group (1A) Mortgage  Loans with  Floor Interest
Rates, which could result  in Net Mortgage Interest Rates that  are below the
weighted average of  the Pass-Through Rates for the  Fixed Rate Certificates,
conversion of certain  adjustable rate Mortgage Loans to  fixed rate Mortgage
Loans, and net  shortfalls in interest collected on  Principal Prepayments or
Balloon Payments. (The Reserve Fund will be available to cover shortfalls due
to Basis  Risk.) Any such amounts will be  applied, first, to such shortfalls
incurred by the Class   Certificates (, second to such shortfalls incurred by
the Class   Certificates) and last to such shortfalls  incurred by the Class 
Certificates. See "DESCRIPTION OF THE CERTIFICATES --  Distributions -- Basis
Risk" herein.)

    6. Enforceability. (A  substantial  majority) of  the  Mortgages  contain
due-on-sale clauses,  which permit the  lender to accelerate the  maturity of
the Mortgage  Loan if the  Borrower sells, transfers  or conveys  the related
Mortgaged Property  or its interest  in the Mortgaged Property.  Such clauses
are generally enforceable subject to certain exceptions.

    (Substantially all)  of the Mortgages  include debt-acceleration clauses,
which permit the lender to accelerate the debt upon a monetary or nonmonetary
default  of  the Borrower.  The  courts of  all  states will  enforce clauses
providing for acceleration in  the event of a material  payment default after
the giving of appropriate notices. The  equity courts of any state,  however,
may refuse to permit 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.

    (Included  in  the  Mortgage  Pool are  Installment  Contracts  which are
generally  enforceable  subject  to certain  exceptions.  See  "CERTAIN LEGAL
ASPECTS OF THE MORTGAGE LOANS --Installment Contracts" in the Prospectus.)

    (Some) of the Mortgage  Loans may be secured  by an assignment of  leases
and rents pursuant to  which the Borrower 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  Borrower defaults, the license terminates  and the
lender  is entitled  to collect  rents.  Such assignments  are typically  not
perfected as security interest prior to actual  possession of the cash by the
lender. Some state  laws may require that  the lender take possession  of the
Mortgaged Property  and obtain  a judicial appointment  of a  receiver before
becoming entitled to collect the rents. In addition, if bankruptcy or similar
proceedings  are commenced  by or  in respect  of the Borrower,  the lender's
ability to  collect the rents may  be adversely affected. See  "CERTAIN LEGAL
ASPECTS OF THE MORTGAGE LOANS" in the Prospectus.

    7. Limited  Obligations. The   Certificates  will  represent   beneficial
ownership interests  solely in  the assets  of the  Trust Fund  and will  not
represent an interest  in or obligation of the Depositor or any other Person.
Distributions on any Class of Regular  Certificates will depend solely on the
amount and  timing  of payments  and  other  collections in  respect  of  the
Mortgage Loans (and amounts on deposit in the Reserve Fund)  (and collections
in  respect of  the other  credit enhancement  devices provided  for herein).
Although amounts, if  any, otherwise distributable to  Holders of the  Class 
Certificates  will  be  available  to   make  distributions  on  the  Class  
Certificates on any Distribution Date to the extent set forth herein, (repeat
for  each additional subordinate Class) there  can be no assurance that these
amounts,  together with  other payments  and  collections in  respect of  the
Mortgage Loans  (and amounts available to be withdrawn from the Reserve Fund)
(and collections in respect of  the other credit enhancement devices provided
for herein), will be sufficient to make full and timely distributions on such
Class   Certificates.

    8. Limited Liquidity. The Underwriter has  advised the Depositor that  it
intends to  make a  secondary market (either  directly and/or through  one or
more affiliates) in the Offered Certificates, but has no obligation to do so.
There can be no assurance  that a secondary market will develop for any Class
of Offered  Certificates or,  if it does  develop, that  it will  provide the
Holders  of such Certificates  with liquidity of  investment or that  it will
remain for the term of such  Certificates. No arrangement for listing of  the
Offered Certificates on a securities exchange is being made.

    9. Variability  in Average  Life  of  Regular  Certificates. The  payment
experience on the Mortgage Loans will affect the actual payment experience on
and the  weighted average lives  of the Regular Certificates  and accordingly
may affect the  yield on the Regular  Certificates. Since prepayments  on the
Mortgage Loans (including prepayments  resulting from modifications, defaults
or liquidations or repurchases due to certain breaches of representations and
warranties) and other principal payments (including Balloon Payments)  on the
Mortgage  Loans are initially  directed to reduce  the respective Certificate
Principal  Amounts of  the Class    Certificates,  principal payments  on the
Mortgage Loans will have a disproportionately greater tendency to shorten the
weighted  average lives of  the Class    Certificates relative to  the Class 
Certificates  and  to  shorten  the weighted  average  lives  of  the  Class 
Certificates relative to the Class   Certificates, and so forth.

    In contrast,  (a substantial portion  of) the excess  of interest  due on
the Mortgage Loans,  net of servicing compensation, over interest  due on the
Regular Certificates will generally be applied to the Class   Certificates as
described  herein under "DESCRIPTION OF  THE CERTIFICATES -- Distributions --
Allocation  Among Classes."  Accordingly,  while the  amount  of such  excess
interest will  generally be affected  primarily by changes in  interest rates
and the interest  rate adjustment  terms of the  Mortgage Loans as  described
above under  "--Basis Risk and Prepayment Shortfalls," any payment experience
which  would reduce  such excess  interest,  including prepayments  (Mortgage
Loans having higher interest rates being more  likely to prepay), will have a
tendency  to extend the weighted  average lives of  the Class   Certificates.
Likewise, any payment  experience which would increase such  excess interest,
including the extension of due dates  for certain Balloon Payments, will have
a tendency to  shorten the weighted average lives of the Class   Certificates
and  to extend the  weighted average lives  of the Class    Certificates. The
level  of  such excess  interest  will  also  be affected  by  other  factors
described above  under "--Basis  Risk and  Prepayment  Shortfalls" and  under
"DESCRIPTION OF THE CERTIFICATES -- Distributions -- Basis Risk" herein.

    Prepayments on  the Mortgage Loans will  be influenced by  the prepayment
provisions of  the related Notes  and may  also be affected  by a variety  of
economic, geographic and  other facts, including  the difference between  the
interest rates  on the  Mortgage Loans (giving  consideration to the  cost of
refinancing)   and  prevailing  mortgage   rates  and  the   availability  of
refinancing.  In general,  if prevailing  interest  rates fall  significantly
below the interest rates on the Mortgage Loans, the rate of prepayment on the
Mortgage  Loans  (and particularly  on  Mortgage  Loans with  fixed  Mortgage
Interest Rates  or with minimum  adjustable Mortgage Interest Rates  that are
higher  than  prevailing  interest  rates)  would  be  expected to  increase.
Conversely, if  prevailing interest rates are  at a level below  the Mortgage
Interest  Rates on  the  Mortgage  Loans and  rise  significantly above  such
Mortgage  Interest  Rates,  the  rate  of prepayment  would  be  expected  to
decrease. (A significant number) of the Mortgage Loans either did not provide
for  any  lockout period  in  which  prepayments are  prohibited  or for  any
prepayment  premium, penalty  or  charge in  connection  with the  prepayment
thereof, or if such provisions were included in the Notes they  have expired.
(Some) of  the Mortgage Loans,  however, continue to have  lockout periods or
prepayment premiums 
or  penalties which could be a deterrent  to prepayments. The Depositor makes
no  representation as  to the  effect of  such lockout  periods, premiums  or
penalties on the rate of prepayment of the related Mortgage Loans.  Except in
limited circumstances, the Depositor has not verified the prepayment terms of
the Notes relating to the Mortgage Loans.

    Delays in  liquidations  of defaulted  Mortgage  Loans and  modifications
extending the maturity of Mortgage Loans  will tend to extend the payment  of
principal of  the Mortgage  Loans. Because a  significant number  of Mortgage
Loans have Balloon  Payments due at maturity  and because the ability  of the
Borrower  to make  a Balloon Payment  typically will depend  upon its ability
either to refinance the loan or to sell the related Mortgaged Property, there
is a risk that a number of Mortgage Loans having Balloon Payments may default
at maturity, or that the Special Servicer may extend the maturity of a number
of such Mortgage Loans in connection with workouts. In the case  of defaults,
recovery of proceeds may be delayed by, among other things, bankruptcy of the
Borrower or adverse conditions in the  market where the property is  located.
(In  order  to minimize  losses  on  defaulted  Mortgage Loans,  the  Special
Servicer  is  given considerable  flexibility under  the Agreement  to modify
Mortgage Loans that are in material default or as to which a payment  default
is  reasonably foreseeable  or  has  occurred.)  Certificateholders  are  not
entitled to  receive distributions of Balloon Payments when due except to the
extent they are actually  received and instead are  entitled only to  receive
prepayments when received  and Assumed Scheduled Payments which  would be due
if no Balloon Payments were required. With respect to delinquent or defaulted
Mortgage   Loans  (including  REO  Mortgage  Loans),  Certificateholders  are
entitled  to receive  only scheduled  Monthly Payments  or Assumed  Scheduled
Payments until final  liquidation, except that an earlier  partial payment of
principal may  be required upon  foreclosure, if  the appraised value  of the
related Mortgaged Property is  less than the actual principal balance  of the
Mortgage  Loan, or upon a modification.  See "SERVICING OF THE MORTGAGE LOANS
- -- Modifications, Waivers and Amendments" herein and in the Prospectus.

    Any changes in weighted  average life may adversely  affect the yield  to
Certificateholders. Prepayments resulting in a shortening of weighted average
lives of  any  of the  Regular Certificates  may be  made  at a  time of  low
interest rates when a Holder may be unable to reinvest the resulting payments
of principal  on its Certificates  at a rate  comparable to the  Pass-Through
Rate payable on such Certificates, while delays and extensions resulting in a
lengthening  of  such weighted  average lives  may  occur at  a time  of high
interest  rates  when a  Holder  may  have been  able  to  reinvest principal
payments that would  otherwise have been received  by it at higher  rates. In
contrast, because the  Class   Certificates are being  offered at a discount,
and because the  Class ( ) Certificates are being offered at a premium, their
effective yields will depend to a significant extent on the rate at which any
excess  interest  materializes  and  is  applied  to  make  distributions  of
principal in respect of such Classes of Certificates  as described above. The
yield  on the Class    Certificates may  be adversely affected  to the extent
their weighted average lives  are extended due to a reduction  in such excess
interest and the  yield on the Class   Certificates may be adversely affected
to the  extent their weighted average lives are  shortened due to an increase
in such excess interest. See "YIELD, PREPAYMENT AND MATURITY  CONSIDERATIONS"
and "THE TRUST FUND" herein.

    10. Environmental  Law  Considerations. At the  time  the Mortgage  Loans
were originated it  is possible  that no environmental  assessment or a  very
limited environmental assessment of the Mortgaged Properties was conducted.

    (The Agreement provides  that the Special Servicer shall, at  the expense
of the  Trust Fund,  obtain an environmental  assessment with respect  to any
Mortgaged  Property  prior  to  acquiring   title  thereto  or  assuming  its
operation. This requirement effectively precludes enforcement of the security
for  the  related  Note  until  a  satisfactory  environmental  assessment is
obtained or  any required remedial  action is taken, reducing  the likelihood
that  the Trust  Fund  will  become liable  for  any Environmental  Condition
affecting a  Mortgaged Property, but  making it more difficult  to foreclose.
However, there  can be no  assurance that  the requirements of  the Agreement
will  in  fact insulate  the  Trust  Fund  from liability  for  Environmental
Conditions.)

    Under  the laws  of certain  states  where the  Mortgaged Properties  are
located,  failure  to  perform the  remediation  of  Environmental Conditions
required or  demanded by the  state may give  rise to a  lien on a  Mortgaged
Property to  ensure the  reimbursement of remediation  costs incurred  by the
state. Although the costs of remedial action could be substantial, the  state
of the  law in  certain of  these jurisdictions  presently is  unclear as  to
whether  and  under  what  conditions  such costs  (or  the  requirements  to
otherwise undertake  remedial actions) would  be imposed on a  secured lender
such  as the Trust  Fund. However,  under the laws  of some states  and under
applicable federal  law, a  lender may be  liable for  such costs  in certain
circumstances as  the "owner" or  "operator" of the Mortgaged  Property. (The
Reserve Fund will  be available to cover shortfalls  in amounts distributable
to Certificateholders occasioned  by the imposition of clean-up  costs on the
Trust Fund. Shortfalls  occurring as  the result  of imposition  of any  such
costs after the Reserve  Fund is depleted will be  borne first by Holders  of
Class ( ) Certificates (,  second by Holders  of Class ( ) Certificates)  and
finally by  Holders of Class ( ) Certificates.) See "CERTAIN LEGAL ASPECTS OF
THE MORTGAGE LOANS -- Environmental Risks" in the Prospectus.

    (11. Industry   Concentration. Approximately     Mortgage  Loans,   which
represent approximately   % of  the aggregate Scheduled Principal  Balance of
the  Mortgage  Loans  as  of  the Cut-Off  Date,  are  secured  by  Mortgaged
Properties dedicated to the      industry. The      industry may be adversely
affected by a variety of economic, demographic, social, tax,  legal and other
factors to a greater  degree than other  industries. Because of the  relative
lack of  industry diversity in  respect of the Mortgaged  Properties securing
the Mortgage Loans, losses on  the Mortgage Loans may be higher than would be
the case if such Mortgage Loans were more diversified.)

    (12. Limited Information; Inadequate or Obsolete  Loan Documentation. The
information set forth in this  Prospectus Supplement with respect to Mortgage
Loans is derived from books and records of the loan originators, from limited
discussions with  personnel of  the loan  originators, as  well as  a limited
review of the credit  and legal files relating to the Mortgage  Loans. Due to
the fact  that  many  of  the loan  originators  are  in  conservatorship  or
receivership and that the  operations of some of the loan  originators are in
the process of being wound down,  there have been reductions in the staff  of
many  of  the  loan  originators  and  not  all  the  personnel  of  the loan
originators who might be knowledgeable about the Mortgage Loans are available
to provide  information  to the  Depositor. Thus,  it is  possible that  this
Prospectus Supplement  does not  contain information  regarding the  Mortgage
Loans which would have  been disclosed if the structure and  personnel of the
loan  originators had  not been  affected by  such institutions'  having been
placed in  conservatorship or  receivership. In addition,  the status  of the
loan originators  may have contributed  to the loan documentation  being more
incomplete than might otherwise have been the case.)

    13. Geographic    Concentration. Approximately    ( )   Mortgage    Loans
representing  approximately ( )% of the aggregate Scheduled Principal Balance
of  the Mortgage  Loans as  of  the Cut-Off  Date, are  secured  by Mortgaged
Properties  located  in   the  State  of      .  (Improvements  on  Mortgaged
Properties located in     may be more susceptible to certain types of special
hazards  not  covered by  insurance  (such  as  earthquakes) than  properties
located in other parts of  the country.) In addition the economy of the State
of may be adversely affected to a greater degree than  that of other areas of
the country by certain developments affecting industries concentrated in such
states. Moreover,  in recent  periods, several regions  of the  United States
(including     ) have experienced  significant downturns in the market  value
of real estate. (Because of the relative lack of geographic diversity  in the
Mortgage Loan Groups, losses on the related Mortgage Loans may be higher than
would be the case if such Mortgage Loan Groups were more diversified.)

    (The Mortgage Pool includes  Mortgaged Properties located in the State(s)
of  (Florida) (and)  (Louisiana) which  may have  been affected  by Hurricane
Andrew.      of the  Mortgaged Properties  are  located in  Dade County,  the
county in Florida most affected by  the hurricane. The Agreement will contain
a representation and  warranty that, as of  the Closing Date, each  Mortgaged
Property is covered by a fire and extended perils insurance policy  issued by
a "qualified insurer" (as  defined in the Agreement) and is  free of material
damage and  in good repair or, if materially damaged, such Mortgaged Property
is also covered by  a rent interruption insurance  policy. See "THE  MORTGAGE
POOLS -- Representations and Warranties" in the Prospectus.)

    For additional  information  regarding the  geographic  diversity of  the
Mortgage Pool, see Exhibit X to this Prospectus Supplement.

    (14. Mortgage Loan  Concentration. Approximately     Mortgage Loans  with
Cut-Off Date principal  balances greater than     comprise  approximately   %
of the aggregate Principal Balance of the Mortgage Loans. As a result of this
relative concentration  of the Mortgage  Loans, losses or prepayments  on, or
modifications  of (including  an extension  of the  maturity date),  any such
Mortgage Loans are likely to have a greater effect on the yield to Holders of
the Bonds  or the anticipated weighted average lives  of the Bonds than might
otherwise be the case had such concentration not existed.)

    (15. Mortgage  Loans  to  One   Borrower.      Mortgage  Loans  with   an
aggregate Scheduled Principal  Balance of $         (comprising approximately
 % of the aggregate Scheduled Principal  Balance of the Mortgage Loans as  of
the Cut-Off Date)  are payable  by one  borrower.) (Such  Mortgage Loans  are
Balloon Mortgage  Loans maturing in     .) The inability of  this borrower to
repay  the principal  of such  Mortgage  Loans on  the stated  maturity dates
thereof ((due to an inability to refinance the Mortgage Loans or to sell  the
related  properties)) would be likely to cause  greater losses on the Offered
Certificates than might be the case  if such Mortgage Loans were not  payable
by a single entity. Similarly,  any modification of such Mortgage Loans  that
extends the maturities thereof  would be likely to cause an  extension of the
weighted average  lives of the  Offered Certificates beyond that  which might
otherwise be the case.


                       DESCRIPTION OF THE CERTIFICATES

    The  Certificates are to be issued pursuant to the Agreement, dated as of
the  Cut-Off Date,  among the  Depositor,  the Master  Servicer, the  Special
Servicer and the Trustee. Reference  is made to the Prospectus for  important
additional  information regarding the  terms and conditions  of the Agreement
and the  Certificates. The  Trustee will  provide Certificateholders  without
charge, (and to  non-Certificateholders for a reasonable  charge,) on written
or  oral request,  a copy  of  the Agreement  (, as  well  as the  Collateral
Security  Agreement (the "Collateral  Security Agreement") pursuant  to which
the Reserve Fund is held). Requests should be addressed  to , Attention: , or
by calling (    )     -    .

    The   following  summaries   describing   certain   provisions   of   the
Certificates,  the Agreement  and the  Collateral  Security Agreement  do not
purport  to  be complete  and  are subject  to,  and are  qualified  in their
entirety by reference to, the provisions of the Agreement and  the Collateral
Security Agreement, as the case may be. Capitalized terms used herein and not
otherwise defined herein have the meanings  assigned in the Agreement or  the
Collateral Security Agreement, as the case may be.

GENERAL

    The  Certificates will consist of the Class ( ), Class ( ), Class ( ) and
Class R  Certificates. All  Classes of  Certificates other  than the Class  R
Certificates are collectively  referred to herein as  "Regular Certificates."
The  Regular  Certificates  (other  than  the  Class  ( )  Certificates)  are
collectively referred to herein as the "Offered Certificates." The Class ( ),
Class ( ) and Class  ( ) Certificates are collectively referred  to herein as
"Fixed  Rate  Certificates"  and  the Class  ( )  Certificates  are sometimes
referred  to herein  as "Floating Rate  Certificates." The  Certificates will
represent  beneficial ownership  interests in  the Trust Fund  consisting of,
among other things,  the Mortgage Loans, together with  payments thereon, and
certain other assets, including (the reserve fund established with respect to
the  Certificates,) (the insurance policies,) (the credit enhancement devices
set forth  herein) (; however, the Class ( )  Certificates do not represent a
beneficial  ownership  interest in  any  Mortgage Loans  other  than Eligible
Multifamily Mortgage  Loans). The  Class    Certificates are  "interest only"
Certificates. The Class   Certificates are "principal  only" Certificates and
will  not accrue any interest.  For federal income  tax purposes, the Regular
Certificates  will be  Regular  Interests  and will  be  entitled to  receive
certain  payments from  the  Reserve  Fund (limited  to  amounts therein)  in
respect of Basis Risk as described herein.

    The  original  Certificate  Principal  Amounts (,  and  in  the  case  of
"interest  only"  Certificates, Notional  Amounts,)  of  each  class  of  the
Certificates  are shown on the cover page  of this Prospectus Supplement. The
Class   Certificates will be issued only in fully registered form  in minimum
denominations  of $         and integral multiples (thereof)  (of $        in
excess  thereof).  (The  Class     Certificates will  be  issued  in  minimum
denominations  of   %  and integral  multiples  (thereof) (of    % in  excess
thereof). (One Certificate of each Class may be issued in a different minimum
denomination  or minimum  percentage  interest in  order  to accommodate  the
remainder of such Class.)

    Distributions  of  interest and  principal  in  reduction of  Certificate
Principal  Amount to  Holders of each  Class of Regular  Certificates will be
made monthly, to the  extent of such Class's entitlement thereto as described
herein under "--Distributions," on the th day  of each month or, if such  day
is not  a Business  Day (as defined  below), on  the succeeding  Business Day
(each, a "Distribution  Date"), commencing in       199 . The  Class ( )  and
Class  R Certificates are subordinated  in certain respects  to the Class ( )
Certificates to the extent described herein; and the Class R Certificates are
subordinated to the Regular Certificates as described herein.

    A "Business Day" is a day other than Saturday, Sunday, or a day on  which
banking  institutions  in  the State  of      or  The City  of  New  York are
authorized or obligated by law or executive order to be closed.

DELIVERY, FORM AND DENOMINATION

    (No Person  acquiring an Offered Certificate  that is in  book-entry form
(each,  a  "beneficial  owner")  will  be  entitled  to  receive  a  physical
certificate representing such Certificate. Instead, the  Offered Certificates
will be  registered in the name of a nominee  of The Depository Trust Company
(together  with any  successor  depository  selected  by the  Depositor,  the
"Depository"),  and beneficial  interests therein  will be held  by investors
through the book-entry facilities of  the Depository, as described herein, in
minimum denomination of  $1,000 initial Certificate  Principal Amount and  in
integral multiples thereof. The Depositor has been informed by the Depository
that its nominee will be Cede & Co. Accordingly, Cede & Co. is expected to be
the holder of record of any Offered Certificates that are in book-entry form.

    Each  beneficial  owner's ownership  of  an Offered  Certificate  will be
recorded on  the records of the  brokerage firm, bank, thrift  institution or
other  financial   intermediary  (each,  a  "Financial   Intermediary")  that
maintains  the beneficial  owner's account  for  such purpose.  In turn,  the
Financial  Intermediary's ownership  of  such  Offered  Certificate  will  be
recorded on the  records of the Depository  (or of a participating  firm that
acts as agent for the Financial Intermediary,  whose interest will in turn be
recorded  on  the  records  of  the Depository,  if  the  beneficial  owner's
Financial  Intermediary  is  not a  Depository  participant).  Therefore, the
beneficial  owner must  rely  on  the foregoing  procedures  to evidence  its
beneficial ownership of such an  Offered Certificate. Beneficial ownership of
an  Offered  Certificate may  only  be  transferred  in compliance  with  the
procedures of such Financial Intermediaries and Depository participants.

    The  Depository, which  is  a New  York-chartered  limited purpose  trust
company, performs services  for its participants, some of  whom (and/or their
representatives) own the Depository. In accordance with its normal procedure,
the Depository is expected  to record the positions  held by each  Depository
participant in the Offered Certificates, whether  held for its own account or
as a nominee for another Person. In general,  beneficial ownership of Offered
Certificates  will  be  subject  to  the  rules, regulations  and  procedures
governing the  Depository and Depository  participants as are in  effect from
time to time.

    The  Depository,  or  its  nominee  as   record  holder  of  the  Offered
Certificates, will  be recognized by  the Depositor  and the  Trustee as  the
owner of  the Offered  Certificates for all  purposes, including  notices and
consents. In the  event of  any solicitation  of consents from  or voting  by
Certificateholders pursuant  to the  Agreement, the  Trustee may  establish a
reasonable record date and give notice of such record date to the Depository.
In  turn, the Depository  will solicit  votes from  the beneficial  owners in
accordance  with its  normal procedures,  and the  beneficial owners  will be
required to  comply with such  procedures in order  to exercise their  voting
rights through the Depository.

    Distributions  of principal of  and interest on  the Offered Certificates
will be made  on each Distribution Date to the Depository or its nominee. The
Depository will be  responsible for crediting the amount  of such payments to
the accounts of the applicable Depository participants in accordance with the
Depository's  normal  procedures.   Each  Depository   participant  will   be
responsible for disbursing  such payments to the beneficial  owners for which
it is  holding Offered  Certificates and to  each Financial  Intermediary for
which it acts as agent. Each such Financial Intermediary will  be responsible
for disbursing  funds to  the beneficial owners  of the  Offered Certificates
that it represents.

    The  information  herein concerning  the  Depository  and its  book-entry
system  has been  obtained  from sources  believed  to be  reliable, but  the
Depositor takes no responsibility for the accuracy of completeness thereof.)

    (The Class    Certificates  will be  issued in fully  registered form  in
minimum  denominations of  $         and integral  multiples of  $         in
excess thereof. The Class    Certificates may be transferred or exchanged  at
the corporate trust office of the Trustee without the payment of  any service
charge,  other than  any tax  or  governmental charge  payable in  connection
therewith.)

DISTRIBUTIONS

    (SUBJECT TO REVISION FOR EACH SERIES.)

GENERALLY

    As more fully  described below, distributions  of principal and  interest
on  the Regular  Certificates will be  made on  each Distribution Date  in an
aggregate amount, to the extent funds are available therefor from payments on
the Mortgage Loans ((net of certain  reimbursements to the Reserve Fund)  and
draws on the Reserve Fund), equal to  the sum of the Optimal Available  Funds
for the Mortgage Loan  Groups, (net of certain reimbursements to  the Reserve
Fund,) plus the  Basis Risk  Reserve Fund  Draw Amount and  certain past  due
amounts together with interest thereon  as described herein. Such amount will
be allocated among different Classes  of such Certificates as described below
under "--Allocation Among  Classes." Such distributions will be  made on each
Distribution Date in accordance with the Agreement to  each Certificateholder
of record on the related Record Date. For each Distribution Date, the "Record
Date"  is  the close  of  business on  the  last Business  Day  of  the month
preceding the month  in which such Distribution  Date occurs, in the  case of
the Fixed Rate  Certificates (and the Class  ( ) Certificates), and  the 15th
day of the calendar month in which such Distribution Date occurs (or, if such
15th day is not a Business  Day, the preceding Business Day), in the  case of
the (Class   Certificates) (Floating Rate Certificates).

    On  each  Distribution  Date,  the  Trustee  will determine  the  Optimal
Available Funds  for each  Mortgage Loan  Group and  will also determine  the
funds  received  with  respect  to  each Mortgage  Loan  Group  then  in  the
Collection  Account  and  available for  distribution  (the  "Group Available
Funds") for such Mortgage Loan Group. The Group Available Funds for any 
Mortgage  Loan  Group may  be  less  than  receipts  on  the  Mortgage  Loans
(excluding Amounts  Held for Future  Distribution (as defined below))  as the
result of, among other things, payment of certain servicing fees and expenses
therefrom (and reimbursements to the Reserve Fund made therefrom for advances
of  delinquent Mortgage  Loan  payments)  (, Senior  Lien  Advances) and  for
payments received on a Discounted Mortgage Loan after its Scheduled Principal
Balance has been reduced to zero as described herein.

    To  the extent the  aggregate Group Available Funds  of the Mortgage Loan
Groups are  insufficient to  make  a distribution  in full  of the  aggregate
Optimal Available Funds of the Mortgage Loan Groups, the Master Servicer will
draw  on the Collection Account, as directed by the Trustee, up to the amount
of any additional funds held in such  account as of the Distribution Date for
distribution  on  a  future  Distribution  Date  ("Amounts  Held  for  Future
Distribution") and the  Trustee will draw on  the Reserve Fund in  respect of
delinquencies and  defaults on  such Mortgage Loans  in the  amount described
herein  (the  "Credit Reserve  Fund  Draw  Amount"),  which amounts  will  be
allocated between the Mortgage Loan  Groups as described herein. In addition,
certain shortfalls  due to Basis  Risk may be  covered by Basis  Risk Reserve
Fund  Draw  Amounts as  described  under  "--Basis  Risk" herein.  The  Group
Available Funds for each Mortgage Loan Group, together with any  Amounts Held
for  Future Distribution,  Credit Reserve  Fund Draw  Amounts and  Basis Risk
Reserve Fund  Draw Amounts allocated  to such Mortgage Loan  Group, represent
the full amount available for distribution  on a given Distribution Date with
respect to such Mortgage Loan  Group (the "Available Distribution Amount" for
such Mortgage Loan Group).

    The  "Optimal Available  Funds"  for each  Mortgage  Loan Group  for  any
Distribution  Date  will  equal the  sum  of  (i) the  Optimal  Mortgage Loan
Interest for  such Mortgage  Loan Group  and (ii)  the Optimal  Mortgage Loan
Principal for such Mortgage Loan Group.

    The "Optimal  Mortgage Loan Interest" for each Mortgage Loan Group on any
Distribution Date  will equal  (x) the aggregate,  for all Mortgage  Loans in
such Mortgage Loan Group, of interest then distributable with respect to each
such Mortgage Loan,  in each case equal  to interest accrued at  the Mortgage
Interest Rate of such Mortgage Loan, net of the applicable Servicing Fee Rate
(the  "Net  Mortgage Interest  Rate")  ((or,  with  respect to  a  Discounted
Mortgage Loan which has been  modified to change the Mortgage  Interest Rate,
the applicable Assumed  Net Mortgage  Interest Rate)) from  the Due Date  for
such Mortgage  Loan in the second preceding Due Period to the Due Date in the
Due  Period immediately  preceding such  Distribution Date  on  the Scheduled
Principal Balance thereof  as of the second preceding  Determination Date (as
defined herein), less  any Prepayment Interest Shortfall (as  defined herein)
allocable  thereto or plus any  Excess Prepayment Interest allocable thereto,
as the  case may be,  less (y)  any Deferred  Interest with  respect to  such
Mortgage Loan Group.

    The "Optimal  Mortgage Loan  Principal" for each  Mortgage Loan Group  on
any Distribution  Date will  equal the sum,  for all  Mortgage Loans  in such
Mortgage Loan Group, of:

    (i) the principal  component  of all  scheduled  Monthly Payments  (other
than Balloon Payments) which become due during  the related Due Period on the
related  Mortgage Loans  (other  than Simple  Interest  Loans and  Discounted
Mortgage Loans),

    (ii) the principal component  of all Assumed Scheduled Payments deemed to
become due during the related Due Period with respect to any  related Balloon
Mortgage Loan (other  than a Discounted Mortgage Loan)  that is delinquent in
respect of  its Balloon Payment,  including any  Matured Performing  Mortgage
Loan,

    (iii) the Scheduled  Principal Balance of  each related Mortgage  Loan as
of the  Determination Date  in the month  preceding the  month in  which such
Distribution Date occurs which  either was repurchased, was sold  or became a
liquidated Mortgage Loan during the related Prepayment Period,

    (iv) to  the  extent not  included  in  the preceding  clause  (ii),  the
principal component of all Balloon Payments on any related  Mortgage Loan, up
to the  Scheduled  Principal Balance  thereof,  received during  the  related
Prepayment Period,

    ((v) the portion of each payment of any  Simple Interest Loan (other than
a Discounted Mortgage Loan which  is a Simple Interest Loan) attributable  to
principal received during the related Prepayment Period,)

    (vi) to the extent not  included in the preceding clause (iii), all other
full or  partial prepayments  of principal or  other recoveries  allocable to
principal  (including the  principal  portion  of any  payments  made by  the
Depositor  as the result of breaches  of representations or warranties of the
Depositor with  respect to  the Mortgage Loans)  in excess  of the  principal
portion of  any  related Monthly  Payment ("Principal  Prepayments"), of  any
related Mortgage Loan other  than a Simple Interest Loan up  to the Scheduled
Principal Balance thereof, received in the related Prepayment Period,

    (vii) the portion of any  scheduled Monthly Payment or  Assumed Scheduled
Payment,  net of  any applicable  Workout Fee,  which became  due during  the
related Due Period on any related Discounted Mortgage Loan which is in excess
of the sum of (i) one month of interest at the Assumed  Net Mortgage Interest
Rate on the Scheduled  Principal Balance thereof  and (ii) the servicing  fee
for  such month  at the Servicing  Fee Rate  on the actual  principal balance
thereof, but not in excess of the Scheduled Principal Balance thereof,

    (viii) the excess, if any, of (x) the Scheduled Principal  Balance of any
related Discounted  Mortgage Loan  on the related  Determination Date,  after
taking  into account amounts included in the preceding clause (vii), over (y)
the actual principal balance of such Discounted Mortgage Loan,

    (ix) the amount of any  Deficient Valuation and the present value  of any
Debt Service Reduction with respect to  any related Mortgage Loan, up to  the
Scheduled  Principal Balance  thereof, occurring  in  the related  Prepayment
Period, and

    (x) the  amount   of  certain  payments   required  in   connection  with
modifications  of Mortgage  Loans and  foreclosure or  other  acquisitions of
Mortgaged  Properties  as   described  under  "--Reserve  Fund"   herein  and
"SERVICING OF THE MORTGAGE LOANS  -- Modification, Waivers and Amendments" in
the Prospectus.

    For each Distribution Date, the "Due Period" is  the period commencing on
the second day  of the month preceding  the month in which  such Distribution
Date occurs and ending on (and including) the first day of the month in which
such Distribution  Date occurs. In the  case of the  first Distribution Date,
the  Due Period will  be      2  through      1, 199 .  For each Distribution
Date, the "Prepayment Period" is the period commencing  immediately following
the second preceding Determination Date (or the Cut-Off Date, in the  case of
the  first Distribution  Date) and ending  on the  Determination Date  in the
month in  which  such Distribution  Date occurs.  In the  case  of the  first
Distribution Date, the Prepayment Period will be     1 through     , 199 . As
to each  Mortgage Loan  and any  Distribution Date,  the due  date (the  "Due
Date") is the day of the  month in the related Due Period on  which a Monthly
Payment or Balloon Payment is due (or,  in the case of a Non-Monthly  Payment
Loan (as defined  below), deemed  to be  due) (without giving  effect to  any
grace period),  except that  with respect  to Mortgage Loans  which by  their
terms accrue interest in advance rather than in arrears, the Due Date for the
interest portion of each  Monthly Payment will be  deemed to be the date  one
month  after the date  such payment is  actually due.  The determination date
(the "Determination Date") is the 15th day (or if such date is not a Business
Day,  the  preceding  Business  Day)  of  the  month  in  which  the  related
Distribution Date  occurs. With  respect to  any Mortgage  Loan  and any  Due
Period, the "Monthly  Payment" is the scheduled monthly  payment of principal
and interest, excluding any  Balloon Payment, on such Mortgage Loan  which is
payable by a Borrower  in such Due Period  under the related Note or,  in the
case of any REO Mortgage Loan, which would otherwise have been  payable under
the Note  relating to such REO  Mortgage Loan, determined  in accordance with
the Agreement, except that (x) with respect to any Mortgage Loan which by its
terms  pays interest in  advance of its  accrual rather than  in arrears, the
Monthly Payment is the scheduled  monthly payment of principal, excluding any
Balloon Payment, due  in such Due Period and the scheduled monthly payment of
interest due  in  the preceding  Due  Period, and  (y)  with respect  to  any
Mortgage  Loan  as to  which the  related  Borrower is  not required  to make
payments monthly under the terms of  the related Note (a "Non-Monthly Payment
Loan"), the Monthly Payment in any month is interest accrued thereon from the
Due Date  in the preceding  Due Period to  the Due  Date in such  current Due
Period and principal (other than a  Balloon Payment) due in such Due  Period.
With respect to a Non-Monthly Payment Loan, the Monthly Payment in respect of
such loan  is deemed to be due the same day of  each Due Period as the day in
the month in which payments in respect of such loan are actually due.)

    As referred  to herein, the "Scheduled  Principal Balance" of  a Mortgage
Loan  (other   than  a  Discounted   Mortgage  Loan)  with  respect   to  any
Determination Date is equal to the principal balance of such Mortgage Loan as
of the Due Date of such Mortgage Loan occurring in the Due Period relating to
such Determination Date, after giving  effect to (a) any principal repayments
or other unscheduled recoveries of principal, any Balloon Payments and, as to
Simple Interest Loans, any payments  attributable to principal received on or
prior to such Determination Date, (b) the Deferred Interest, if any, added to
the principal balance of such  Mortgage Loan on or before such  Due Date, (c)
except in  the case of  any Simple Interest  Loan, any payment  in respect of
principal, if  any, due  on or  before such  Due Date  (other than a  Balloon
Payment, but  including  the  principal  portion  of  any  Assumed  Scheduled
Payment, if  applicable), irrespective of  any delinquency in payment  by the
Borrower, and (d) any adjustment resulting  from a Deficient Valuation of  in
connection with  a Debt  Service Reduction resulting  from any  bankruptcy or
similar  proceeding.  With  respect  to  any  Discounted  Mortgage  Loan, the
"Scheduled  Principal Balance"  thereof  shall  be  determined  as  described
herein. As  indicated above,  the Scheduled Principal  Balance of  a Mortgage
Loan that is delinquent as  to its Balloon Payment and that has  not yet been
the subject of  a modification  as a consequence  thereof will be  calculated
with reference to the Assumed Scheduled  Payments in respect of such Mortgage
Loan. As referred to herein,  "Assumed Scheduled Payment" means, with respect
to any Balloon Mortgage Loan that is delinquent in respect of 
its Balloon Payment  (including any REO Mortgage  Loan for which  the related
Note had provided for a Balloon Payment), an amount deemed to be due for such
Balloon Mortgage Loan on  each Distribution Date after the related  Due Date,
which will  generally be equal  to the Monthly  Payment that  would otherwise
have been due  thereon during the related Due Period had such Balloon Payment
not become due, determined as provided in the Agreement.

    The  Scheduled  Principal  Balance  of any  REO  Mortgage  Loan  will  be
determined in the manner described above as if the related Note  had remained
outstanding. Net  proceeds received in respect of  any REO Property in excess
of  the scheduled  Monthly Payments  or Assumed  Scheduled Payments  that are
assumed to  remain in effect will be treated  as prepayments of the Scheduled
Principal Balance of the related REO Mortgage Loan.

    In  the event  that a  Mortgage Loan  is prepaid  in full,  the principal
portion of any Monthly Payment received during the Prepayment Period in which
such prepayment is  received but after the Due Period which ended during such
Prepayment Period shall be treated as part of such principal prepayment.

INTEREST

    Interest  will  accrue on  each  Class  of Regular  Certificates  at  the
applicable  rate (the  "Pass-Through  Rate") set  forth  below. The  interest
distributable on  the Classes of Fixed  Rate Certificates (and the  Class ( )
Certificates) on each Distribution  Date will be the interest accrued  at the
applicable   Pass-Through  Rate  for  each  such   Class  on  the  applicable
Certificate Principal Amount  thereof during each one-month  period beginning
on the first day of the month preceding the month  in which each Distribution
Date occurs,  commencing     1,  199 , less  any Deferred  Interest allocable
thereto. The interest distributable on the (Class ( ) Certificates) (Floating
Rate Certificates) on each Distribution Date will be  the interest accrued at
the Pass-Through  Rate for such  Certificate Principal Amount  thereof during
each one-month period commencing on  the 25th day of  each month (or, in  the
case of the  first Distribution Date, on     ,  199 ) and ending  on the 24th
day of  the month in  which the Distribution  Date occurs, less  any Deferred
Interest allocable thereto. The monthly periods during which interest accrues
on  any  Class of  Regular Certificates  are  each referred  to herein  as an
"Interest Accrual Period" for such Class. See "YIELD, PREPAYMENT AND MATURITY
CONSIDERATIONS"   for  a   discussion  of   the  effect   on  the   yield  to
Certificateholders arising  from the lag  between the accrual of  interest on
the Certificates and the distribution thereof.

    The "Certificate Principal Amount"  of any Class of Regular  Certificates
with  respect to any Distribution Date is the Certificate Principal Amount of
such  Class as of  the Cut-Off Date  plus all Deferred  Interest allocated to
such  Class  on  previous  Distribution  Dates  (as  described  herein  under
"--Allocation of Deferred Interest"), less all amounts previously distributed
to such Class in reduction of Certificate Principal Amount as described below
and all reductions without distribution as provided herein.

    (Interest Only  Certificates are  assigned a  "Notional Amount" which  is
used solely for convenience in expressing the calculation of interest and for
certain  other purposes. Reference  to the Notional  Amount of  the Class ( )
Certificates is solely  for convenience of certain calculations  and does not
represent a right to receive any distributions allocable to principal.)

    The  amount  of interest  distributable  with  respect to  any  Class  of
Regular Certificates during an Interest Accrual Period will be reduced by the
amount  of any Deferred Interest allocated  to such Class on the Distribution
Date immediately following  such Interest Accrual Period  as described herein
"--Allocation of Deferred Interest."

    Interest which  accrues on  each Class  of Regular  Certificates will  be
calculated on  the assumption  that distributions on  a Distribution  Date in
reduction of Certificate Principal Amount thereof were made, and increases in
Certificate Principal Amount  in connection with Deferred  Interest allocated
thereto were  added, at  the end  of the  preceding  Interest Accrual  Period
rather than on the Distribution Date when actually made or added. Interest on
each Class  of Regular  Certificates will  be calculated  on the  basis of  a
360-day year consisting of twelve 30-day months.

    The  amount of  interest accrued  on  any Class  of Regular  Certificates
during an Interest  Accrual Period ("Accrued  Certificate Interest"), net  of
any Deferred Interest allocated thereto, is  referred to herein as the "Class
Interest Distribution Amount"  with respect to such Interest  Accrual Period.
Such  amount will be distributed to the Holders  of such Class, to the extent
the  Available Distribution Amounts are sufficient therefor after application
in accordance with the priorities  set forth herein under "--Allocation Among
Classes,"  on the  Distribution  Date  immediately  following  such  Interest
Accrual Period.

    (INSERT ONE OF THE FOLLOWING PARAGRAPHS FOR EACH CLASS, AS APPLICABLE:)

    During each Interest  Accrual Period for the Class ( )  Certificates, the
Pass-Through  Rate for the  Class ( ) Certificates  will be a  per annum rate
equal to ( )% (the "Class ( ) Pass-Through Rate").

    (During  the   initial  Interest  Accrual   Period  for  the   Class  ( )
Certificates, the  Pass-Through Rate for  the Class ( ) Certificates  will be
( )% per annum. During each subsequent Interest Accrual Period  for the Class
( ) Certificates, the  Pass-Through Rate for the Class  ( ) Certificates will
be a per annum rate equal  to the lesser of (a) (LIBOR) (COFI)  (other Index)
as  of the  (LIBOR) (COFI)  (other Index)  Determination Date  preceding such
Interest  Accrual Period plus  ( )% per annum,  and (b) ( )%  (the "Class ( )
Pass-Through Rate").)

 Allocation of Deferred Interest

    The aggregate amount of  interest required to be  paid to the Holders  of
Fixed Rate Certificates  on any Distribution  Date will  be decreased by  the
aggregate amount of negative amortization  added to the principal balances of
the Mortgage Loans  in the  related Mortgage Loan  Group (or in  the case  of
Discounted Mortgage Loans, added to the Scheduled Principal Balances thereof)
in the related Due Period  up to the amount of interest accrued  on the Fixed
Rate Certificates during the related  Interest Accrual Period, and the amount
thereof will  be added to the Certificate Principal  Amount of the Fixed Rate
Certificates as provided  in the Agreement.  Such reduction in the  amount of
interest to  be paid to  the Fixed Rate  Certificates will be  allocated, pro
rata, among the Classes thereof, based on their Accrued Certificate Interest.
In certain  circumstances, including in  the remote event that  the aggregate
amount of negative  amortization added to  the Mortgage  Loans in a  Mortgage
Loan Group in  any Due Period exceeds  the amount of interest  accrued on the
Fixed Rate  Certificates during  the  related Interest  Accrual Period,  such
excess  will be  allocated  to  other Classes  of  Regular Certificates;  any
remaining  excess will  reduce excess  interest available  to make  principal
payments on the Regular Certificates.

 (Basis Risk

    The  Pass-Through  Rates on  the  Classes  of Regular  Certificates  will
initially  correspond  to  net  mortgage  interest  rates  on  an  equivalent
principal balance of Mortgage Loans  with comparable types of interest rates.
That  is,  the   aggregate  Certificate  Principal  Amount  of   the  Class  
Certificates will initially be approximately equal to the aggregate Scheduled
Principal Balance  of the Group    Mortgage Loans (which  Mortgage Loans bear
(fixed interest  rates or adjustable  interest rates subject to  high floors)
(interest based  on COFI) (interest  based on LIBOR) (interest  at adjustable
interest  rates based  on  a  variety of  Indexes)).  Such correspondence  is
expected  to vary over time,  however, because of  (dependent on structure of
the deal).

    The Pass-Through Rates  of the Class ( )  and Class ( ) Certificates  are
based upon the value of indexes (LIBOR  and COFI) which may be different from
the value of the Indexes (as defined herein) upon which the Mortgage Interest
Rates of the Group   and Group   Mortgage Loans are based (either as a result
of the use  of a  different index, rate  determination date, rate  adjustment
date or rate cap or floor).  Consequently, the interest which becomes due  on
such Mortgage Loans (net of the servicing fees) during any Due Period may not
equal  the amount  of interest that  would accrue  at LIBOR or  COFI plus the
applicable margin on  the Class ( ) or Class ( ) Certificates, subject to the
cap thereon, during the related Interest Accrual Period. In addition, because
interest accruing on the Regular Certificates will be calculated on the basis
of a 360-day  year consisting  of twelve  30-day months,  while the  Mortgage
Loans may accrue interest on another basis (such as the actual number of days
in the related interest  accrual period), the  interest which becomes due  on
the Mortgage Loans (net of servicing fees) on Due Dates therefor occurring in
any Due Period  may be less  than the amount of  interest which accrues  on a
corresponding Certificate Principal Amount of the Regular Certificates during
the related Interest Accrual Period.  In addition, with respect to the  Class
( ) Certificates, LIBOR and Indexes applicable to the Mortgage Loans included
in Mortgage  Loan Group  and may  respond  to different  economic and  market
factors, and there is no necessary  correspondence between them. Thus, it  is
possible,  for example, that  LIBOR may rise  during periods in  which one or
more of the Indexes are stable or are falling or that, even if both LIBOR and
the Indexes  rise during the  same period, LIBOR  may rise much  more rapidly
than the Indexes.  Furthermore, certain Group (1F) Mortgage  Loans bear fixed
Mortgage Interest Rates (and certain Group (1A) Mortgage Loans are subject to
Floor Interest Rates which, if reached, would result in Net Mortgage Interest
Rates) that are lower than the weighted average of the Pass-Through  Rates of
the Fixed Rate Certificates. Finally,  a number of the adjustable rate  Group
(1A) and Group    Mortgage Loans are convertible to a fixed Mortgage Interest
Rate, which rate (net  of servicing fees) may  be lower at any time  than the
weighted  average  of  the  Pass-Through  Rates of  the  related  Classes  of
Certificates.

    Any  shortfall in accrued interest at  the Net Mortgage Interest Rates on
the  Mortgage  Loans  in  relation  to accrued  interest  at  the  respective
Pass-Through  Rates on  the Regular  Certificates(, net  of principal  due or
received  on such  Mortgage Loans  and applied  to interest  on  such Regular
Certificates,)  is referred  to  herein  as a  "Basis  Risk Shortfall."  (The
Reserve Fund will be available to cover any remaining Basis Risk Shortfall, 
except in certain cases to the  extent the balance in the Reserve Fund has 
been reduced to the Liquidity Amount.)

    If a Borrower prepays  a Mortgage Loan in whole or part,  makes a Balloon
Payment or makes any payment of principal on a Simple Interest  Loan during a
Prepayment Period  and  the date  on which  such payment  is  made (or,  with
respect  to  a Balloon  Payment,  the  date  through which  interest  thereon
accrues) is prior to  the Due Date for such Mortgage Loan  in the related Due
Period, the amount of interest (net  of servicing fees) which accrues on  the
amount of  such principal payment will be  less than the corresponding amount
of interest accruing on the Regular Certificates. If such a principal payment
occurs during a  Prepayment Period but after  the Due Date for  such Mortgage
Loan in the  related Due Period (or, with  respect to a Balloon  Payment, the
date through which interest thereon accrues), the  amount of interest (net of
servicing fees)  which accrues on  the amount of such  principal payment will
exceed  the  corresponding  amount  of   interest  accruing  on  the  Regular
Certificates. To  the extent that such excesses for all Mortgage Loans exceed
such shortfalls for all Mortgage Loans as of any Determination Date, such net
amount  ("Excess Prepayment  Interest") will  be  applied as  described below
under "--Allocation  Among Classes." To  the extent that such  shortfalls for
all Mortgage  Loans exceed such  excesses for such  Mortgage Loans as  of any
Determination  Date, such net  shortfall (a "Prepayment  Interest Shortfall")
will reduce funds  available from Mortgage Loan payments  for distribution to
Certificateholders.

    The  Regular  Interests  corresponding  to  each  Class  of  the  Regular
Certificates  bear interest  at a  rate (each,  a "REMIC  Pass-Through Rate")
equal to  the Pass-Through Rate for the related Class of Regular Certificates
if no Basis  Risk Shortfall exists,  and otherwise bear  interest at a  REMIC
Pass-Through Rate equal  to the lesser of  (a) the Pass-Through Rate  for the
related Class of Regular Certificates and (b) the weighted average of the Net
Mortgage  Interest Rates,  weighted  on  the basis  of  the actual  principal
balances of  the Mortgage Loans  in selected Mortgage Loan  Groups. (specific
deal approach to Basis Risk to be described, including any draws on a reserve
fund)

    As  of the Cut-Off Date, the  difference between the Weighted Average Net
Mortgage Interest Rate of the Mortgage Loans in Mortgage Loan Group 1 and the
Pass-Through Rates of the Fixed  Rate Certificates (such difference from time
to time, the "Group  1 Interest Rate Spread") was at least   % per annum, and
the difference between (x) the weighted  average of the Net Mortgage Interest
Rates which would  be applicable on each Mortgage Loan in Mortgage Loan Group
1 if each Group (1A) Mortgage Loan adjusted immediately to its Index plus its
Margin,  subject only to its lifetime maximum Mortgage Interest Rate or Floor
Interest Rate, and  (y) the Pass-Through Rates of the Fixed Rate Certificates
(the "Group  1 Fully  Indexed Interest  Rate Spread")  was at  least   %  per
annum. However, there can be no assurance that such positive Group 1 Interest
Rate Spread or Group 1 Fully Indexed Interest Rate Spread will not decline to
zero or  become negative. (Repeat  description of spreads for  other Mortgage
Loan Group.)

    Interest due on the Mortgage Loans  at their respective Mortgage Interest
Rates (net of  applicable servicing fees) which  is in excess of  interest on
the  Regular Certificates  at  their respective  Pass-Through  Rates will  be
applied  to  principal  on  the   Regular  Certificates  as  described  under
"--Allocation Among Classes" herein, creating overcollateralization. Any such
overcollateralization  will reduce the  likelihood of Basis  Risk Shortfalls,
since  interest will then  accrue on the  Mortgage Loans on  a higher balance
than  the aggregate  Certificate Principal  Amount on  which interest  on the
Regular  Certificate accrues.  While the  Group  1 Interest  Rate Spread  may
change  over time,  and  may  in fact  be  negative due  to  disproportionate
prepayments of Group 1 Mortgage Loans with higher fixed Net Mortgage Interest
Rates, any such reduction or negative spread may be offset  by the effects of
overcollateralization.

 (Determination of LIBOR

    On the second  LIBOR Business Day preceding each Distribution  Date (each
such date,  a "LIBOR  Determination Date"), commencing  in 199 ,  the Trustee
will determine the London interbank  offered rate for (one-month) U.S. dollar
deposits ("LIBOR") for the  next Interest Accrual  Period for the (Class  ( )
Certificates) (Floating Rate Certificates) on  the basis of the offered rates
of the Reference Banks  for (one-month) U.S. dollar  deposits, as such  rates
appear on  the Reuters Screen  LIBO Page, as  of 11:00 a.m.  (London time) on
such  LIBOR Determination Date.  "LIBOR Business  Day" means  a day  on which
banks  are  open for  dealing  in foreign  currency  and exchange  in London;
"Reuters Screen LIBO Page" means the display designated as page "LIBO" on the
Reuters Monitor Money  Rates Service (or such  other page as may  replace the
LIBO page  on that  service for  the purpose  of displaying  London interbank
offered  rates of  major banks);  and "Reference  Banks" means  leading banks
engaged  in  transactions   in  Eurodollar  deposits  in   the  international
Eurocurrency market (i) with an established place of business in London, (ii)
not  controlling, under  the control  of or  under  common control  with, the
Depositor,  (iii) whose quotations appear on the  Reuters Screen LIBO Page on
the LIBOR Determination Date in question  and (iv) which have been designated
as such from time to time by the Trustee. The initial Reference Banks will be
    . If  any  of the  initial Reference  Banks should  be  removed from  the
Reuters
Screen LIBO Page or in any other way fail to meet the qualifications of a
Reference  Bank,  the  Trustee  will   use  its  best  efforts  to  designate
alternative
Reference Banks.

    On  each  LIBOR Determination Date,  LIBOR  for the next Interest Accrual
Period for the (Class ( ) Certificates) (Floating Rate Certificates) will be 
established by the Trustee as follows:

    (a) If  on  any LIBOR  Determination Date  two  or more  Reference  Banks
provide such offered  quotations, LIBOR for the next  Interest Accrual Period
for such Certificates shall be the arithmetic mean of such offered quotations
(rounded upwards if necessary to the nearest whole multiple of 1/16%).

    (b)  If on  any LIBOR Determination  Date fewer than  two Reference Banks
provide such offered  quotations, LIBOR for the next  Interest Accrual Period
for such Certificates shall be  the higher of (x) LIBOR as determined  on the
previous  LIBOR Determination  Date and  (y) the  Reserve Interest  Rate. The
"Reserve Interest  Rate"  shall  be  the  rate per  annum  that  the  Trustee
determines to be (i) the arithmetic mean (rounded upwards if necessary to the
nearest whole multiple of 1/16%) of the (one-month) U.S. dollar lending rates
which three New  York City banks  selected by the Trustee  after consultation
with  the Depositor are quoting  on the relevant  LIBOR Determination Date to
the principal London  offices of leading banks in the London interbank market
or, in the event that the Trustee can determine no such arithmetic mean, (ii)
the lowest (one-month) U.S. dollar lending rate which the New York City banks
so selected by  the Trustee are quoting  on such LIBOR Determination  Date to
leading European banks.

    (c)  If on  any  LIBOR Determination  Date  the Trustee  is  required but
unable to determine  LIBOR in the manner  provided in paragraphs (a)  and (b)
above, LIBOR for the next Interest Accrual Period for such Certificates shall
be LIBOR as  determined on the previous  LIBOR Determination Date or,  in the
case of the first LIBOR Determination Date,   %.

    The  establishment of  LIBOR  on each  LIBOR  Determination Date  by  the
Trustee and the Trustee's  calculation of the rate of interest  applicable to
the (Class  ( ) Certificates)  (Floating Rate  Certificates) for the  related
Interest Accrual Period shall (in the absence of manifest error) be final and
binding. Each  such rate  of  interest may  be  obtained by  telephoning  the
Trustee at (   )    -    .)

 (Determination of COFI

    The  amount  of interest  which  will  accrue  in  respect of  Class  ( )
Certificates during each  related Interest Accrual Period will  be determined
on the basis of  COFI available on the tenth  day of the month preceding  the
month in which  the related Distribution Date occurs (each such date, a "COFI
Determination  Date"). For example, if COFI  relating to 199  is announced on
or before       10,  199 , interest  on the  Class ( )  Certificates for  the
Distribution Date in  199 will be  based on  COFI for     199 .  COFI is  the
monthly  weighted average  cost of  funds for  savings institutions  the home
offices of which are located in Arizona, California or Nevada that are member
institutions of the Eleventh Federal Home Loan Bank District as computed from
statistics tabulated  and published  by  the Federal  Home Loan  Bank of  San
Francisco   (the  "FHLBSF").  The  FHLBSF   publishes  COFI  in  its  monthly
Information  Bulletin.  Any  individual  may   request  receipt  by  mail  of
Information Bulletins by writing the Federal Home Loan Bank of San Francisco,
P.O. Box 7948, 600 California Street, San  Francisco, California 94120, or by
calling (415) 616-1000.  In the event that the FHLBSF ceases to publish COFI,
interest  on the  Class ( )  Certificates  will accrue  on the  basis  of the
alternate  index established  by  FNMA  in connection  with  its program  for
guaranteed mortgage  pass-through certificates  that bear  interest based  on
COFI.

    The determination  of COFI on each COFI Determination Date by the Trustee
and the Trustee's calculation of the rate of interest applicable to the Class
( )  Certificates for  the  related  Interest Accrual  Period  shall (in  the
absence of  manifest error) be final and binding.  Each such rate of interest
may be obtained by telephoning the Trustee at (   )    -    .)

    Unlike  most other  interest  rate measures,  COFI  does not  necessarily
reflect  current market rates. A number of  factors affect the performance of
COFI which may cause COFI to move  in a manner different from indices tied to
specific  interest rates,  such as  United  States Treasury  Bills or  LIBOR.
Because of the various maturities of the liabilities upon which COFI is based
(which may be  more or less sensitive to market interest rates), COFI may not
necessarily reflect  the  average prevailing  market  interest rates  on  new
liabilities of  similar maturities.  Additionally, COFI  may not  necessarily
move in the same direction as  market interest rates, because as longer  term
deposits or  borrowing mature and  are renewed at prevailing  market interest
rates, COFI is influenced by the differential between the prior rates on such
deposits or  borrowings and the cost of new deposits or borrowings. Moreover,
COFI  represents the  average  cost  of funds  for  Eleventh District  member
institutions for the  month prior  to the  month in which  COFI is  generally
announced, which is in turn the month prior to the Interest 
Accrual  Period. Movement  of  COFI, as  compared  to other  indices  tied to
specific interest rates, may also be  affected by changes instituted by  FHLB
San Francisco in the method it uses to calculate COFI.

 DISTRIBUTIONS IN REDUCTION OF CERTIFICATE PRINCIPAL AMOUNT

    The  Available Distribution  Amounts for  any Distribution  Date  will be
allocated among the  Classes of the Certificates,  resulting in distributions
in  reduction  of  Certificate  Principal Amount,  as  described  below under
"--Allocation Among Classes."

 GROUP AVAILABLE FUNDS; RESERVE FUND DRAWS

    The "Group Available Funds" for each Mortgage  Loan Group with respect to
any Distribution Date will equal (a) the amount on deposit in  the Collection
Account with  respect to the  Mortgage Loans included  in such  Mortgage Loan
Group (other than  any investment income earned  thereon) as of the  close of
business on  the related  Determination Date  minus (b)  the sum  of (i)  the
portion of the amount  described in clause (a) hereof that represents Monthly
Payments received but due during any  subsequent Due Period (or, with respect
to Simple Interest  Loans, that represents interest accrued  on the Scheduled
Principal Balance thereof after  the Due Date in the related  Due Period) and
(ii) all  other  amounts related  to such  Mortgage Loan  Group  (or, if  not
related to a  particular Mortgage Loan Group,  as allocated to  such Mortgage
Loan Group pursuant to the Agreement) either  not required to be deposited by
the Master Servicer  in the Collection Account or permitted or required to be
withdrawn  therefrom  by  the  Master  Servicer  pursuant  to  the  Agreement
(including, among  other things,  servicing fees,  reimbursement for  certain
expenses of  the Master Servicer  or Special Servicer (and  reimbursements to
the Reserve Fund)).

    To the extent that Mortgage  Loan payments that would have been  included
in  the  Optimal  Available  Funds  for  any  Mortgage  Loan  Group   on  any
Distribution Date have  not been  received by  the close of  business on  the
related  Determination Date,  the shortfall  between  such Optimal  Available
Funds and the Group Available Funds will be covered, to the extent  funds are
sufficient  therefor,  first,  from  Amounts  Held  for  Future  Distribution
((limited, in the case of Mortgage  Loan Group     , to the Amounts  Held for
Future  Distribution received on  Eligible Multifamily Mortgage  Loans)), and
second, to the extent  that such shortfall exceeds any such  Amounts Held for
Future  Distribution, from amounts drawn from the  Reserve Fund as more fully
described herein. Notwithstanding the foregoing, so long as any related Class
  Certificate  remains outstanding,  no such  draw will  be made  which would
reduce the balance  of the Reserve Fund below its Liquidity Amount, except to
the extent required to make the minimum distribution then required to be made
on  the  Class     Certificates.  To  the  extent  Amounts  Held  for  Future
Distribution or  amounts drawn from  the Reserve  Fund are not  sufficient to
cover the full shortfalls for all Mortgage Loan Groups, such amounts  will be
allocated  pro rata (among) the Mortgage  Loan Groups based on the respective
shortfalls in each group. With respect to any Distribution Date and  Mortgage
Loan Group, the Group Available  Funds for such Mortgage Loan  Group together
with  any  such  Amounts  Held  for  Future  Distribution  applied  to  cover
shortfalls  and amounts  drawn from  the Reserve  Fund with  respect to  such
Mortgage  Loan Group  is referred  to herein  as the  "Available Distribution
Amount" with respect to such Mortgage Loan Group.

 ALLOCATION AMONG CLASSES

    On  each Distribution  Date,  the Trustee  will  determine the  Available
Distribution  Amount for each Mortgage Loan  Group. (To the extent the amount
in the Reserve Fund is less than the Liquidity Amount as described under "THE
TRUST FUND -- Enhancement -- Reserve Fund" draws on the Reserve Fund included
in the Available Distribution Amount will be limited.) So long as any  Class 
Certificates remain outstanding,  such draws will be made only  to the extent
required  to assure that  Holders of the  Class    Certificates receive their
required minimum  distributions in  full and  no draws  will be  made on  the
Reserve Fund for  the benefit  of the  Holders of the  Class    Certificates.
(Repeat Reserve Fund draw limitations for succeeding Classes, as applicable.)

    On each Distribution  Date, the aggregate  of the Available  Distribution
Amounts for  Mortgage Loan  Group (including Group  Available Funds  for each
such  Mortgage Loan Group  and Amounts Held  for Future Distribution  (to the
extent included therein as described above) and  draws on the Reserve Fund as
described under "--Group Available Funds; Reserve Fund Draws" above allocated
to such Mortgage Loan Group) and any  amounts from Mortgage Loan Groups   and
  allocated pursuant to the following priorities, as set forth below, will be
distributed in respect of each Class in the amounts (to the extent sufficient
therefor), and in the order of priority, as follows:

    First,  to the  Class    Certificates in  respect of  interest, up  to an
amount equal to the Class Interest Distribution Amount of such Class;

    Second,  to the  Class    Certificates in respect  of interest,  up to an
amount equal to the Class Unpaid Interest Shortfall of such Class;

    Third,  to the  Class    Certificates  in  reduction of  the  Certificate
Principal Amount  thereof, in an  amount equal to  the Optimal Mortgage  Loan
Principal for  Mortgage Loan  Groups  and  (until  the Certificate  Principal
Amount thereof has been reduced to zero);

    Fourth,  to the  Class    Certificates  in reduction  of the  Certificate
Principal Amount  thereof until the Certificate Principal  Amount thereof has
been  reduced  to  zero,  in  an  amount  equal  to  any  amounts  previously
distributable under the preceding clause Third and not previously distributed
thereunder or under this clause Fourth;

    Fifth,  so long as  any Class    Certificates remain  outstanding, to the
Collateral  Agent  for  deposit into  the  Reserve  Fund,  up to  the  amount
necessary(, after application  of funds pursuant to clause  of the priorities
for the Available  Distribution Amount for Mortgage Loan Groups   and  ,) for
the balance of the Reserve Fund to equal the Liquidity Amount;

    (INSERT additional allocation rules for each Series, as applicable.)

    any remaining amounts  to the Class  R Certificates (whether  or not  the
Class   Certificates remain outstanding).

    (Distributions pursuant  to the preceding clauses  will be paid  from the
portion of the Available Distribution Amounts for Mortgage Loan Groups    and
   representing  payments on Mortgage  Loans other than  Eligible Multifamily
Mortgage Loans  and  only thereafter  from the  portion thereof  representing
payments on Eligible Multifamily Mortgage  Loans, except that deposits to the
Reserve Fund  pursuant to clauses     ,     , and     will be made first from
the remaining portion of the Available Distribution Amounts for Mortgage Loan
Groups   and   representing  payments on Eligible Multifamily Mortgage Loans,
and  only  thereafter  from  the  portion  thereof  representing payments  on
Mortgage Loans other than Eligible Multifamily Mortgage Loans.)

    All  of  the  foregoing determinations  are  made  after  increasing  the
Certificate  Principal Amounts  of the  Regular Certificates  as a  result of
allocations of Deferred Interest on such Distribution Date.

    (Notwithstanding the  foregoing, on  and after  any Distribution Date  on
which the aggregate  Available Distribution Amount for Mortgage  Loan Group  
and    is not sufficient to reduce the aggregate Certificate Principal Amount
of the Class     and Class   Certificates to an amount at  least equal to the
aggregate  Scheduled  Principal Balance  of  the  Mortgage  Loans  (less  the
Certificate Principal Amount  of the Class   Certificates),  then the portion
of such aggregate Available Distribution Amount allocable to the Class    and
Class   Certificates in the foregoing priorities will be distributed pro rata
between  the Class     and  Class    Certificates based on  their outstanding
Certificate Principal Amounts  rather than in accordance  with the priorities
that would otherwise apply.)

    As  referred  to  herein,  the  "Class  Unpaid  Interest  Shortfall" with
respect  to   any  Class  is  the  aggregate  amount  of  interest  that  was
distributable  to such  Class on  all preceding  Distribution Dates  less the
aggregate  amount thereof  actually distributed  to such  Class on  all prior
Distribution   Dates  plus  interest   accrued  thereon  at   the  applicable
Pass-Through Rate, compounded monthly as of the end of each  Interest Accrual
Period,  to the end of the Interest Accrual Period preceding the Distribution
Date when paid,  including any Uncovered Basis Risk Shortfall for such Class.
All references in the preceding clauses to  an allocation on a pro rata basis
will, unless otherwise specified, mean an allocation pro rata on the basis of
the maximum amount to which each Class would be entitled under the applicable
clause,  assuming that  the Available  Distribution  Amounts were  sufficient
therefor.

 CLASS R CERTIFICATES

    The Class R Certificates  represent beneficial ownership of the  residual
interest in the  REMIC, subject to the  obligation to make deposits  into the
Reserve Fund in respect of Basis Risk Reserve Fund Draw Amounts  as described
below under "--Regular  Interests." The Class R Certificates will  not have a
Certificate Principal Amount or a Pass-Through Rate assigned thereto and will
not  be entitled to distributions of  interest or in reduction of Certificate
Principal  Amount. However,  the Class  R  Certificates will  be entitled  to
receive any  Available Distribution Amount remaining on any Distribution Date
after the  Certificate Principal Amounts  of all of the  Regular Certificates
have been reduced  to zero and also will be entitled  to receive the proceeds
of  the remaining  assets of the  Trust Fund,  if any, after  the Certificate
Principal Amounts of  all of the  Regular Certificates have  been reduced  to
zero.


EXAMPLE OF DISTRIBUTIONS

    The  following  chart sets  forth  an  example of  distributions  on  the
Regular Certificates for the Distribution Date occurring in     199__:

<TABLE>
<CAPTION>
<S>            <C>          <C>
               (A)           The Due Period with  respect to the Distribution
Date. Monthly Payments
                            (other than  the principal component  thereof for
Simple Interest Loans)
                            due  during   the  Due  Period  and  any  Assumed
Scheduled Payments deemed to be
                            due during the  Due Period will be  available for
distribution of principal
     2-                           and  interest to Certificateholders  on the
Distribution Date to the extent
    1                       the Available Distribution Amounts are sufficient
therefor.
    16-          (B)              The Prepayment Period  with respect to  the
Distribution Date. Balloon
    (15)                    Payments, Principal Prepayments and the principal
component of Monthly
                            Payments on Simple Interest Loans made during the
Prepayment Period will
                            be available  for distribution  of principal  and
interest to
                            Certificateholders on the Distribution Date.
    (31)        (C)          Record Date for the Fixed Rate Certificates (and
the Class  
                            Certificates).
    (15)       (C)(D)       Determination Date; Record Date for the (Floating
Rate Certificates)
                            (Class   Certificates).
    (25)       (E)          Distribution Date.

</TABLE>

(A) Such  payments will  be  deposited in  the  Collection Account  following
receipt by the Master Servicer  for distribution to Certificateholders on the
Distribution Date.
(B) Such  payments will  be  deposited in  the  Collection Account  following
receipt by the Master Servicer  for distribution to Certificateholders on the
Distribution Date.
(C) Distributions on  the Fixed  Rate (and  Class ( ))  Certificates will  be
made on the Distribution Date to Certificateholders of record at the close of
business on the last Business  Day of the month prior  to the month in  which
the  Distribution  Date  occurs,  and distributions  on  the  (Floating  Rate
Certificates) (Class )  Certificates will be made on the Distribution Date to
Certificateholder of record  at the close of business on the  15th day of the
month in which the Distribution Date occurs or, if such day is not a Business
Day, the preceding Business Day.
(D) As of the close of business  on       (15), the amounts of  principal and
interest  to be  passed  through to  Certificateholders  will be  determined.
Holders of Regular Certificates  generally will be entitled, to the extent of
available funds, to one month of interest as described under "--Distributions
- -- Interest" and to principal as described under "--Distributions--Allocation
Among  Classes." Monthly  Payments due  during  the Due  Period, any  Assumed
Scheduled Payments  deemed  to  be due  during  the Due  Period  and  Balloon
Payments, Principal  Prepayments and  the principal  portion  of payments  on
Simple Interest Loans received during the Prepayment Period will be deposited
in the Distribution  Account on the Master  Servicer Remittance Date (to  the
extent funds available for withdrawal  from the Collection Account and/or the
Reserve Fund are sufficient therefor) for distribution to Certificateholders.
(E) The Trustee  will make  distributions to Certificateholders  on the  25th
day of  each month  or,  if such  day is  not  a Business  Day, on  the  next
succeeding Business Day.

ACCOUNTS

    The  Trustee will  establish and  maintain the  Distribution Account into
which the Master Servicer will deposit an amount equal to all amounts held in
the Collection Account that are part of  the Available Distribution Amount of
each Mortgage  Loan Group and  from which account distributions  will be made
with  respect to a  given Distribution Date.  On each Distribution  Date, the
Trustee will apply  amounts on deposit in the  Distribution Account generally
to  make   distributions  of  interest  and  principal   from  the  Available
Distribution Amounts for the  Mortgage Loan Groups to the  Certificateholders
in  the  manner   and  subject  to  the  priorities   described  above  under
"--Distributions." Funds will  be (withdrawn from the Reserve  Fund) (paid in
accordance  with  the  credit  enhancement  device)  and  deposited   in  the
Distribution  Account  to   be  applied  to  payments  due   on  the  Regular
Certificates as  described herein. If  the amount  on deposit in  the Reserve
Fund  exceeds  the  Liquidity Amount,  funds  in  the  Reserve  Fund will  be
available  to  ensure  that payments  due  on  the Class  ( )  and  Class ( )
Certificates will be made as described in "--Reserve Fund" below.

    The Master  Servicer will establish  and maintain the  Collection Account
in the name of the Trustee for the benefit of Certificateholders.  The Master
Servicer will  deposit into  the Collection Account  those amounts  set forth
under "DESCRIPTION  OF THE CERTIFICATES  -- Accounts" in the  Prospectus. The
amounts  at any time  credited to the  Collection Account may  be invested in
Permitted Investments.

    The Special  Servicer will  establish and maintain  the REO Account.  The
Special Servicer  will deposit into,  and make certain withdrawals  from, the
REO Account as set  forth under "DESCRIPTION OF THE CERTIFICATES -- Accounts"
in the Prospectus. The amounts at  any time credited to the REO Account  will
be fully insured  to the  maximum coverage  possible or will  be invested  in
Permitted Investments.

REPORTS TO CERTIFICATEHOLDERS

    The Trustee  will prepare and forward  on each Distribution Date  to each
Certificateholder  and  to  the  Depositor,  the  Master  Servicer  and  each
Underwriter, a  statement setting  forth, to the  extent applicable:  (i) the
amount, if any, of such distribution to the Holders of each Class  of Regular
Certificates applied to  reduce the respective Certificate  Principal Amounts
thereof; (ii) the  amount of such  distribution to Holders  of each Class  of
Regular  Certificates allocable  to  (a) interest  accrued at  the respective
Pass-Through Rates, (b) any Class  Unpaid Interest Shortfall included in such
distribution  and (c)  any remaining  Class Unpaid  Interest  Shortfall after
giving effect  to such  distribution; (iii) the  amount of  Deferred Interest
allocated to  such Class; (iv)  the aggregate Scheduled Principal  Balance of
the Mortgage Loans in  each Mortgage Loan Group at  the close of business  on
such  Distribution  Date,  identifying  the  total  amount  of  any  Deferred
Interest;  (v) the aggregate amount of  any transfers from the (Reserve Fund)
(credit   enhancement)    included   in   payments    distributed   to    the
Certificateholders ((separately identifying the portion thereof  representing
a Basis Risk Reserve Fund Draw Amount, a Credit Reserve Fund Draw Amount (and
a Senior Lien  Advance))) and  the amount  of any principal  on the  Mortgage
Loans that  was used or  otherwise allocated to  pay interest on  the Regular
Certificates;  (vi) the number  and aggregate  principal balance  of Mortgage
Loans  in each Mortgage Loan  Group (a) delinquent  one month, (b) delinquent
two  or more  months and (c)  as to  which foreclosure proceedings  have been
commenced;  (vii) with  respect  to  any Mortgage  Loan  that  became an  REO
Mortgage Loan during  the preceding calendar  month, the Scheduled  Principal
Balance of such Mortgage Loan as of the  date it became an REO Mortgage Loan;
(viii) as of  the related Determination Date  (a) the book  value of any  REO
Property, (b) as to any REO Property sold during the  related Due Period, the
date  of  the  related determination  by  the  Special Servicer  that  it has
recovered all payments which it expects to be finally recoverable (the "Final
Recovery  Determination")  and  the  amount  of the  proceeds  of  such  sale
deposited into the Collection Account, and (c) the aggregate amount  of other
revenues  collected by the Special Servicer with respect to each REO Property
during the related Due Period and credited to the Collection Account, in each
case identifying such REO Property by the loan number of the related Mortgage
Loan;  (ix) the  aggregate  Certificate  Principal Amount  of  each Class  of
Regular Certificates before and after  giving effect to the distribution made
on  such  Distribution  Date,  separately identifying  any  increase  in  the
Certificate  Principal Amount  of  each  such Class  of  Certificates due  to
Deferred  Interest; (x)  the aggregate amount  of Principal  Prepayments made
during  the related  Prepayment  Period;  (xi)  the  aggregate  Class  Unpaid
Interest Shortfall remaining undistributed, if any, for each Class of Regular
Certificates  after  giving   effect  to  the   distribution  made  on   such
Distribution Date;  (xii) the Pass-Through  Rate applicable to each  Class of
Regular  Certificates for  such Distribution  Date; (xiii)  a summary  of any
modifications,  waivers, amendments  or consents  and the  bases  therefor as
described under  "SERVICING OF THE  MORTGAGE LOANS --  Modifications, Waivers
and  Amendments" herein  and in  the Prospectus;  (xiv) the  aggregate amount
remaining in the Reserve Fund after giving effect to the distribution made on
such Distribution Date; (xv) the number of outstanding Mortgage Loans and the
aggregate Scheduled Principal Balance  of the Mortgage Loans  in each of  the
Mortgage Loan Groups;  (xvi) the aggregate amount of  servicing fees retained
by  or paid to the  Master Servicer and the  Special Servicer; and (xvii) the
amount of "Realized Losses" (i.e., the losses incurred in connection with any
Mortgage Loan as to  which a Final Recovery Determination has  been made), if
any, incurred with respect to the Mortgage Loans in each Mortgage Loan Group.
(In addition,  on the Distribution Date occurring in       199 , and on every
third Distribution  Date thereafter,  the  Master Servicer  will prepare  and
deliver   to  the   Trustee,   and   the  Trustee   will   forward  to   each
Certificateholder, a  report setting  forth certain  information included  in
Exhibit       to this Prospectus  Supplement, based on the  current Scheduled
Principal  Balances of  the Mortgage  Loans as  of the  related Determination
Date.)

    In the  case of  information furnished pursuant  to subclauses (i),  (ii)
and (ix)  above, the amounts  shall be expressed  as a  dollar amount in  the
aggregate  for all  Certificates  of  each applicable  Class  and per  single
Certificate.

    Within  a reasonable period of time after  the end of each calendar year,
the  Trustee will furnish to each Person  who at any time during the calendar
year  was  a  Holder of  a  Regular  Certificate a  statement  containing the
information set forth  in subclauses (i) and (ii) only  above, aggregated for
such calendar year or applicable portion thereof during which such Person was
a Certificateholder. Such  obligation of the  Trustee will be deemed  to have
been satisfied  to the  extent that  substantially comparable  information is
provided by the Trustee pursuant to any requirements of the Code.


TRUSTEE AND COLLATERAL AGENT

    The  Trustee  and  the  Collateral Agent  will  be      ,  organized  and
existing under the laws of with corporate trust offices at     .

OPTIONAL TERMINATION

    The Master Servicer, the Holders of  the Class R Certificates, the  owner
of  the Reserve Fund  or, if all  Mortgage Loans are  then Specially Serviced
Mortgage Loans, the Special  Servicer, may effect a termination of  the Trust
Fund  on  any  Distribution  Date  after  the  date  on which  the  aggregate
Certificate Principal Amount  of the Regular Certificates is  reduced to less
than 10% of the initial aggregate Certificate Principal Amount of the Regular
Certificates, by purchasing  all the assets of  the Trust Fund at  a purchase
price, payable in cash, equal to the  greater of: (x) 100% of the outstanding
aggregate unpaid  principal balances of  the Mortgage Loans plus  accrued and
unpaid interest thereon to, but not including, the respective first  Due Date
following the  Due Period  related to  the  Prepayment Period  in which  such
repurchase occurs plus the fair market  value of all other property  included
in the Trust  Fund; and (y) the  aggregate fair market value  of the Mortgage
Loans  (including any  other property in  the Trust  Fund) as of  the date of
repurchase, determined  as provided  in the Agreement.  The proceeds  of such
sale will be treated  as a prepayment of  the Mortgage Loans for  purposes of
distributions to Certificateholders. Such sale  will effect a termination  of
the Trust Fund and an early retirement of the Regular Certificates. Such sale
and  consequent  termination  of  the  REMIC  must  constitute  a  "qualified
liquidation" of the REMIC under Section 860F of the Code.


                                THE TRUST FUND

GENERAL

    The  Trust Fund  will consist  of  the Mortgage  Pool, together  with the
payments thereon,  and certain other  assets, including (one or  more reserve
funds established  in respect of  the Certificates) (the  insurance policies)
(an irrevocable letter of credit) (a  committed line of credit) (a repurchase
commitment) (a  surety bond) ((the  "Credit Enhancement") issued  by (specify
provider  of Credit Enhancement), as described herein.) (The amount available
to the Trustee under the Credit Enhancement is subject to reduction from time
to time as described herein.)

THE MORTGAGE COLLATERAL

    The   Mortgage   Collateral  will   consist   of   Mortgage  Loans   (and
participation interests in Mortgage Loans).

    The  Mortgage Pool will consist of one or more adjustable and fixed rate,
amortizing and Balloon Payment, recourse or non-recourse, newly-originated or
seasoned (conventional) mortgage loans(,) (and) Installment Contracts for the
sale of real estate) (and mortgage pass-through certificates).

    Each Mortgage  Loan included in  the Trust Fund  ((or, in  the case of  a
mortgage   pass-through  certificate,  each  underlying  mortgage  loan))  is
evidenced by a Note and is secured primarily by a first Mortgage on, or is an
Installment Contract  for the sale of, a fee  simple or leasehold interest in
(multifamily  residential  (rental)  properties)  (and) (cooperatively  owned
multifamily properties) consisting of five or more dwelling units, commercial
real  estate  properties  (,  mixed  multifamily/commercial  properties). The
commercial  real estate  properties  may  include  office  buildings,  retail
buildings,   warehouses,  hotels  and  motels,  vehicle  service  facilities,
industrial  buildings, medical buildings,  mobile home parks,  nursing homes,
shopping centers, garages  and a variety of other  commercial properties. The
Mortgaged  Properties are  located in  one of  approximately states  (and the
District of Columbia).

    (In the  case of Mortgage Loans  having an aggregate  Scheduled Principal
Balance of $, representing    % of the Mortgage  Pool by Scheduled  Principal
Balance  as of the  Cut-Off Date, the  Mortgage Loan  is secured by  a second
Mortgage;  (ii) in the  case of Mortgage Loans  having an aggregate Scheduled
Principal Balance of  $, representing   %  of the Mortgage Pool  by Scheduled
Principal Balance as of  the Cut-Off Date, the Mortgage Loan  is secured by a
third Mortgage;  (iii) in  the case  of Mortgage  Loans  having an  aggregate
Scheduled Principal Balance of $, representing  less than   % of the Mortgage
Pool by Scheduled Principal Balance as of the Cut-Off Date, the Mortgage Loan
is  secured  by a  lien on  a  Mortgaged Property  more junior  than  a third
Mortgage;  and  (iv) in  the  case  of  Mortgage Loans  having  an  aggregate
Scheduled Principal  Balance of $, representing    % of the  Mortgage Pool by
Scheduled Principal  Balance as  of the  Cut-Off Date,  the Mortgage Loan  is
secured by  liens on Mortgaged Properties for which  the lien position is not
available).)

    Mortgage  Loans  having  an  aggregate  Scheduled  Principal  Balance  of
approximately  $, representing    %  of  the  aggregate  Scheduled  Principal
Balance of  the Mortgage  Loans as  of the  Cut-Off Date,  will be  Specially
Serviced Mortgage  Loans as of  the Closing Date  if no Monthly  Payments are
received  on such Mortgage  Loans from the  Cut-off Date to  the Closing Date
because  each of such Mortgage  Loans will then have  a payment which is more
than 60 days past due. of these Mortgage Loans, having an aggregate Scheduled
Principal Balance  as of  the Cut-Off  Date of  $  are among  the 50  largest
Mortgage Loans in the Mortgage Pool.

    (In addition,  Mortgage  Loans having  an  aggregate Scheduled  Principal
Balance of the Mortgage Loans as of  the Cut-Off Date, are Matured Performing
Mortgage Loans. Such Mortgage Loans will be Specially Serviced Mortgage Loans
as of  the  Closing  Date.  of these  Mortgage  Loans,  having  an  aggregate
Scheduled Principal Balance  as of the  Cut-Off Date of  $, are among the  50
largest Mortgage Loans in the Mortgage Pool.)

    (  Mortgage  Loans having  an  aggregate Scheduled  Principal  Balance of
approximately $, representing   % of the aggregate Scheduled Principal of the
Mortgage Loans as of the Cut-Off Date, are Simple Interest Loans.

    (Some  of the  Mortgage Loans  contain "due-on-sale"  provisions. Such  a
clause permits the lender to accelerate the maturity of the Mortgage  Loan if
the  Borrower sells,  transfers  or  conveys the  Mortgaged  Property or  the
Borrower's interest  in the Mortgaged  Property. The Agreement  obligates the
Master Servicer or the Special Servicer, as the case may be, to determine, in
accordance  with  the  applicable provisions  of  the  Agreement, whether  to
enforce  such "due-on-sale"  provisions.  See "CERTAIN  LEGAL ASPECTS  OF THE
MORTGAGE LOANS -- Enforceability of Certain Provisions" in the Prospectus.)

    (Some  of  the  Mortgage  Loans  may  also  be  secured  by  one or  more
assignments  of  leases   and  rents,  management  agreements   or  operating
agreements relating  to the Mortgaged Property  and in some cases  by certain
letters of credit,  personal guarantees or both.  See "THE MORTGAGE POOLS  --
General"  and "CERTAIN  LEGAL  ASPECTS OF  THE MORTGAGE  LOANS --  Leases and
Rents" in the Prospectus.)

    (Some of the Mortgage Loans also have Notes which  may provide the holder
thereof with  the right to  call such Notes  at times specified  therein. The
Agreement provides, however, that the Trustee will not  exercise its right to
call  any  such Note  unless  the Special  Servicer  directs  the Trustee  to
exercise such right in connection with a default under such Note.)

    (Many of the Mortgage Loans do not provide either  for any lockout period
in which prepayments are prohibited or for any prepayment premium, penalty or
charge in connection with the prepayment thereof, or if  such provisions were
included in the Notes they have expired.)

    (In addition,  Mortgage  Loans having  an  aggregate Scheduled  Principal
Balance  of  approximately $,  representing    % of  the  aggregate Scheduled
Principal  Balance  of  the  Mortgage  Loans  as  of the  Cut-Off  Date,  are
"wraparound"  mortgage loans.  A "wraparound"  mortgage loan  is one  that is
secured by real  property on which there  exists a senior mortgage  and whose
principal balance equals  the aggregate of the  principal amount of  the loan
secured by  the senior mortgage plus the principal  amount of the loan funded
by the wraparound (or  junior) lender. The Agreement will require  the Master
Servicer to remit  timely the portion of each related Monthly Payment that is
payable  to the senior  mortgagee in accordance  with the provisions  of each
such "wraparound" mortgage loan or otherwise.)

    (A  (substantial) portion of  the Mortgage Loans  are "nonrecourse" loans
or loans for which recourse may be  restricted or unenforceable. In the event
of default  of any such Mortgage  Loan by the  Borrower, the Trustee  (or the
Special Servicer  acting pursuant  to the  Agreement)  may look  only to  the
related Mortgaged Property (including  any assignment of leases  thereof) and
any other  collateral security (and not  to the Borrower's other  assets) for
satisfaction of the  amounts due on the  related Mortgage Loan. See  "CERTAIN
LEGAL ASPECTS  OF THE MORTGAGE  LOANS -- Anti-Deficiency Legislation"  in the
Prospectus.

    (All  of  the cash  flow from  all of  the  Mortgaged Properties  will be
available to pay  interest due under each of the Mortgage Loans. In addition,
the Mortgage  Loans are  cross-defaulted, and therefore  the Trustee  will be
entitled to accelerate  any or all  Mortgage Loans upon  the occurrence of  a
Mortgage Loan Event  of Default and will be entitled to exercise its remedies
against any or all of the Mortgaged Properties.)

    (The  Mortgage  Loan(s) have  been  newly  originated) (by  one  or  more
financial  institutions.)  (The  Depositor has  acquired  the  Mortgage Loans
directly or through one  or more affiliates  from the originators thereof  or
third parties.)

    As  of the Cut-Off  Date, the  aggregate unpaid principal  balance of the
Mortgage Loans  comprising the Mortgage  Pool was $.  Each Mortgage Loan  was
originated during the period from through ( , and had an original term of (to
) years (and a weighted average term to maturity of years)). (Approximately %
of  the  Mortgage  Loans had  an  original  term to  maturity  of  years, and
approximately %  of the Mortgage  Loans had an  original term to  maturity of
years). The latest  date on which any  Mortgage Loan matures is        . (The
weighted average  (current) Mortgage Loan rate (the "Mortgage Rate") is % per
annum.). (All of the Mortgage Loans are Adjustable Rate Mortgage Loans.) (The
weighted averages of the current Mortgage  Rate and the maximum Mortgage Rate
are % and %, respectively). (All) % of  the Mortgage Loans have principal and
interest payable  monthly (on a level debt  service basis) (subject to change
in  the event  of Mortgage  Rate adjustments).  (At origination  all Mortgage
Loans  had  Loan-to-Value Ratios  of %  or  less and  approximately %  of the
Mortgage Loans had Loan-to-Value Ratios of (%) or less, and the remainder had
Loan-to-Value Ratios not exceeding %.)  Each Mortgage Loan has an outstanding
principal balance of not less than $ nor more than $. The average outstanding
principal balance of the Mortgage Loans is $. (At the date of issuance of the
Bonds,  (no) (  )  Mortgage Loan(s) in  the Mortgage Pool  (was) (were) (more
than (30) (60) days delinquent) (nonperforming).

         percent (%) of the Mortgage Loans  (by aggregate principal balance
as of the Cut-Off Date), are FHA Loans subject to FHA insurance. See 
"SERVICING  OF THE MORTGAGE LOANS -- Insurance" in the Prospectus.

     The Group (1A) and Group ( ) Mortgage Loans bear interest at a per annum
rate which  is adjusted  periodically to equal  the index  ("Index") plus  or
minus,
in  most  cases,  a fixed  percentage  set  forth in  the  related  Note (the
"Margin"),
the sum  of which may be subject to a rounding convention provided for in the
related Note, subject,  however, to certain limitations  described below. The
respective  Index  on  which each  such  adjustment will  be  based,  and the
intervals  between  the  dates  of  such  adjustments  (each  such  date,  an
"Adjustment Date"; the first Adjustment  Date with respect to each adjustable
rate  Mortgage Loan  is  hereinafter  referred to  as  the "First  Adjustment
Date"), with respect to the several types of Group (1A) and Group () Mortgage
Loans, are described below.

    As  to all  Group (1A)  and Group  () Mortgage  Loans, if  the respective
Index  set forth  in  each  Note becomes  unavailable  and  the related  Note
provides  for  no alternative  Index,  the  Master  Servicer will  select  an
alternative index based on comparable information and such  alternative index
will  become  the  Index;  provided,  however,  that  such  Index  must  be a
qualifying index for REMIC purposes.

    ( of  the Group ()  Mortgage Loans, representing  approximately % of  the
aggregate Scheduled Principal Balance of the Mortgage Loans as of the Cut-Off
Date, bear interest as  of the Cut-Off Date  at rates lower than their  Floor
Interest Rates. It is expected that, following the related Servicing Transfer
Date, such Mortgage  Loans will be serviced  in accordance with  their terms,
including their  Floor Interest Rates. In  the event that enforcement  of the
applicable Floor  Interest Rate results  in a higher Mortgage  Interest Rate,
any resulting increase in the Monthly Payment may increase  the likelihood of
delinquency or default under the related Mortgage Loan.)

    Of the Mortgage Loans included in the Mortgage Pool:

    (i) approximately  Mortgage Loans are Group  (1F) Mortgage Loans  with an
approximate  aggregate  original principal  balance of  $ and  an approximate
aggregate Scheduled Principal Balance as of the Cut-Off Date of $ (subject to
a permitted variance of plus or minus %), representing approximately % of the
aggregate Scheduled Principal Balance of the Mortgage Loans as of the Cut-Off
Date; each Group (1F) Mortgage Loan has a fixed interest rate (or, in limited
cases, is subject to increases by fixed amounts after the Cut-Off  Date based
on a predetermined schedule) for the remaining term of the loan;

    (ii)  approximately   Mortgage  Loans  are  adjustable  rate  Group  (1A)
Mortgage Loans with an approximate  aggregate original principal balance of $
and an  approximate aggregate Scheduled  Principal Balance as of  the Cut-Off
Date of $ (subject to a permitted variance of plus  or minus %), representing
approximately % of the aggregate  Scheduled Principal Balance of the Mortgage
Loans as of the Cut-Off Date;  each adjustable rate Group (1A) Mortgage  Loan
is subject to a Floor Interest Rate of at least % per annum;

    (iii) approximately Mortgage  Loans are adjustable rate Group () Mortgage
Loans with an approximate  aggregate original principal  balance of $ and  an
approximate aggregate Scheduled Principal Balance as of the Cut-Off Date of $
(subject  to  a  permitted  variance   of  plus  or  minus  %),  representing
approximately % of the aggregate  Scheduled Principal Balance of the Mortgage
Loans as of the Cut-Off Date; the adjustable rate Group () Mortgage Loans are
generally  subject to  lower Floor  Interest Rates  than the  adjustable rate
Group (1A)  Mortgage Loans or no Floor Interest  Rate(; the Group () Mortgage
Loans  consist of  adjustable rate  Mortgage Loans  based on COFI  secured by
multifamily residential properties).

    In addition  to the  information regarding the  Mortgage Loans set  forth
herein, Exhibit Z  hereto sets forth certain detailed  information in respect
of the (50 largest) Mortgage Loans included in the Mortgage Pool.

    BECAUSE PAYMENTS ON  ALL CLASSES OF OFFERED CERTIFICATES MAY  BE AFFECTED
BY THE PERFORMANCE OF MORTGAGE LOANS  IN (A) (THE) MORTGAGE LOAN GROUP  OTHER
THAN THE  MORTGAGE LOAN  GROUP DIRECTLY SUPPORTING  PAYMENTS ON  A PARTICULAR
CLASS, PROSPECTIVE INVESTORS  ARE URGED TO  REVIEW THE INFORMATION  CONTAINED
HEREIN FOR (BOTH) (ALL) MORTGAGE LOAN GROUPS.

    GROUP (1F) MORTGAGE LOANS

    Each of the Group (1F) Mortgage Loans bears interest at a fixed rate  per
annum (or, in limited cases, at a rate which increases by fixed amounts after
the Cut-Off Date  on a predetermined schedule),  as set forth in  the related
Note,  or was an adjustable rate Mortgage Loan which has converted to a fixed
rate Mortgage  Loan, or has  passed its last  Adjustment Date, and  therefore
provides for payments  of interest at a fixed rate until maturity as provided
in the related  Note. of the Group (1F) Mortgage Loans provide for a Mortgage
Interest  Rate  which  increases  periodically  after  the  Cut-Off  Date  to
predetermined fixed rates set forth in the related Note.

    of the Group (1F) Mortgage Loans provide for the  possibility on or after
the Cut-Off  Date that the rate  of interest which becomes due  for each such
Mortgage Loan  on each  Due Date (with  respect to any  Mortgage Loan  in the
Mortgage  Pool, the "Payment  Rate") may be  less than  the Mortgage Interest
Rate of  such Mortgage  Loan (which  is the  rate at  which interest  accrues
thereon).  Any excess  of the  interest  accrued on  a Mortgage  Loan  at the
Mortgage  Interest  Rate over  accrued  interest  that  becomes due  on  such
Mortgage Loan at  the Payment Rate is deferred ("Deferred  Interest") and the
amount  thereof is added  to the principal  balance of such  Mortgage Loan on
each Due Date.

    (Mortgage Loans  in Mortgage  Loan Group (1F)  that have  a debt  service
coverage ratio known to  be at or below 1.0, representing  approximately % of
the aggregate Scheduled Principal Balance of the Group (1F) Mortgage Loans as
of the  Cut-Off Date, nevertheless  meet the representation in  the Agreement
that, as  of the Closing Date,  all Monthly Payments  due on or before  , 199
have been made.  For further information regarding the  debt service coverage
ratios  of the Mortgage Loans, including information regarding Mortgage Loans
as to which such ratios were not calculated, see Exhibit Y hereto.)

    Approximately  %  of  the  Group  (1F)  Mortgage  Loans  are  secured  by
leasehold mortgages.   of the Group (1F) Mortgage Loans, representing $ or  %
of the aggregate  Scheduled Principal Balance of all Mortgage Loans as of the
Cut-Off Date, will  be Specially  Serviced Mortgage Loans  as of the  Closing
Date if no  Monthly Payments are  received between the  Cut-Off Date and  the
Closing Date. of such Mortgage Loans are among the 50 largest Mortgage Loans.

    In addition, of  the Group (1F)  Mortgage Loans, representing  $ or %  of
the aggregate  Scheduled Principal  Balance of all  Mortgage Loans as  of the
Cut-off Date, are Matured Performing Mortgage Loans.

    A  description of  certain additional characteristics  of the  Group (1F)
Mortgage Loans  as of  the Cut-Off  Date, estimated as  of the  date of  this
Prospectus Supplement, is set forth in Exhibit hereto.

GROUP (1A) MORTGAGE LOANS

    The  Group  (1A)  Mortgage  Loans  are  adjustable  rate  mortgage  loans
("ARMs"). The Mortgage Interest Rate  on any such ARM may adjust as the Index
on which it is based adjusts (as is generally the case for Mortgage Loans for
which the Index is  a prime rate) or may be fixed  until the First Adjustment
Date set forth in  the related Note, adjusting on the  First Adjustment Date,
and  generally at  (one month, six  month, twelve  month, three year  or five
year) intervals thereafter (in each  case as described in the  related Note).
The Mortgage Interest Rate on Group (1A) Mortgage Loans will be adjusted to a
rate equal  to an Index  plus or  minus the Margin  set forth in  the related
Note; provided, however, that the  adjustments of the Mortgage Interest Rates
are subject to  rounding (as described  in " --  General" above), to  maximum
rates ("Maximum Rates") and any Floor Interest Rates set forth in the related
Note  and, with  respect to  certain  of the  Group (1A)  Mortgage  Loans, to
periodic  Mortgage Interest  Rate adjustment maximums  or floors.    of Group
(1A) Mortgage  Loans are subject to a  Floor Interest Rate of at  least % per
annum. (The Group () Mortgage Loans are subject to Floor Interest Rates which
are generally less than % per annum or to no  Floor Interest Rate.) The Index
set  forth in  a Note  may be  a (constant  maturity treasury  index, a  bond
equivalent treasury yield index, a rate of interest based on a cost  of funds
index, a rate  of interest based on  LIBOR, a rate  of interest based on  the
prime rate quoted by a financial  institution, a rate of interest based  on a
Federal Home Loan Bank ("FHLB") rate of interest or some other index).  The
Index applicable to a  Note is set forth  therein. The adjustments to  the 
Mortgage Interest Rates  for the  Group (1A)  Mortgage Loans may occur as the
Index changes  or may be based  on the Index available a  specified number of
days
prior to  the Adjustment Date (a "Look-Back Period")  or on the most recently
published Index as of each Adjustment Date.  of the Group (1A) Mortgage Loans
are convertible into fixed rate Mortgage Loans.

    The Group (1A) Mortgage Loans  may provide for adjustment of the  Payment
Rates on dates  that occur on the  related Adjustment Dates for  the Mortgage
Interest  Rates or  at  some  other frequency  (each,  a "Payment  Adjustment
Date"). The Adjustment  Date for  a given  Group (1A) Mortgage  Loan in  many
cases differs from  the Payment Adjustment Date for such  Group (1A) Mortgage
Loan. Accordingly, the Payment Rates of such Mortgage Loans may be  less than
or greater than  the related Mortgage Interest Rates  during certain periods,
resulting  in  Deferred Interest  which  is  added  to the  unpaid  principal
balances of the related Mortgage Loans (if the Payment Rate is less than  the
Mortgage Interest Rate)  or positive amortization of such  Mortgage Loans (if
the Payment  Rate is greater than  the Mortgage Interest Rate).  The Deferred
Interest accrued on any of  the Group (1A) Mortgage Loans will be  payable on
or before the stated maturity of the Mortgage Loan.

    The Group  (1A) Mortgage  Loans generally provide  for a Monthly  Payment
that is recalculated to an amount that  would be sufficient to amortize fully
the  unpaid  principal balance  of  such  Mortgage  Loan generally  over  the
remainder of  the original amortization  term, at the Mortgage  Interest Rate
for such Mortgage Loan  in effect on  such Payment Adjustment Date.  However,
increases or  decreases in the  Monthly Payment may  be limited to  an amount
specified in the  related Note above or  below the Monthly Payment  in effect
prior  to  the  related  Payment  Adjustment  Date  (a  "Group  (1A)  Payment
Adjustment  Cap" and a "Group (1A)  Payment Adjustment Floor," respectively).
Such Mortgage  Loans may provide that the  Group (1A) Payment Adjustment Caps
and Group (1A) Payment  Adjustment Floors will not apply every  fifth year or
at some other time  interval, in each case at which  time the Monthly Payment
will be  adjusted to an amount  sufficient to amortize fully  the outstanding
principal balance of the Mortgage Loan at  the then current Mortgage Interest
Rate generally over the remainder of the original amortization term.

    With  respect  to approximately  % of  the aggregate  Scheduled Principal
Balance as of the Cut-Off Date of the Group (1A) Mortgage  Loans, the maximum
principal balance  which is permitted under the Note  as a result of negative
amortization  ("Maximum  Negative  Amortization  Amount")  is  not  generally
permitted to  exceed a  specified  maximum amount  of 125%  of the  principal
amount of  the Mortgage  Loan on  the date  of origination.  With respect  to
approximately  % of  the  aggregate  Scheduled Principal  Balance  as of  the
Cut-Off  Date  of  the  Group   (1A)  Mortgage  Loans,  no  Maximum  Negative
Amortization  Amount is  specified. With  respect to  approximately %  of the
aggregate Scheduled Principal Balance of the Group (1A) Mortgage  Loans as of
the  Cut-Off Date,  no negative  amortization  is permitted.  If the  Maximum
Negative Amortization  Amount is exceeded  as a result of  Deferred Interest,
the Borrower would  be required to make  an additional payment with  its next
Monthly  Payment in  an amount  equal to  the difference  between the  unpaid
principal balance of the Mortgage  Loan and the Maximum Negative Amortization
Amount and, for so long as the unpaid principal balance of  the Mortgage Loan
is  not less  than  the  Maximum Negative  Amortization  Amount, the  Monthly
Payment would  be adjusted to an amount that  would be sufficient to amortize
fully the unpaid principal  balance of the Mortgage Loan at  the then current
Mortgage  Interest   Rate  generally  over  the  remainder  of  the  original
amortization term  of such  Mortgage Loan, without  regard to  the applicable
Group (1A) Payment Adjustment Cap. Generally, those Group (1A) Mortgage Loans
without negative amortization caps either may not create Deferred Interest or
may fully  re-amortize as  described above. (  of the  Mortgage Loans  in the
Mortgage Loan Group (1A)  that have a debt service coverage ratio known to be
at  or below  1.0, representing  approximately %  of the  aggregate Scheduled
Principal Balance of  the Group (1A) Mortgage  Loans as of the  Cut-Off Date,
nevertheless meet the representation in the Agreement that, as of the Closing
Date,  all Monthly  Payments due on  or before  , 199   have been  made.) For
further  information  regarding  the  debt service  coverage  ratios  of  the
Mortgage Loans, including  information regarding Mortgage  Loans as to  which
such ratios were not calculated, see Exhibit Y hereto.

    Approximately  %  of  the  Group  (1A)  Mortgage  Loans  are  secured  by
leasehold mortgages. of the Group (1A) Mortgage Loans, representing $ or % of
the aggregate  Scheduled Principal Balance  of all  Mortgage Loans as  of the
Cut-Off  Date, will be  Specially Serviced Mortgage  Loans as  of the Closing
Date if  no Monthly Payments  are received between  the Cut-Off Date  and the
Closing Date. of such Mortgage Loans are among the 50 largest Mortgage Loans.

    In  addition,   of the Group (1A) Mortgage  Loans, representing $ or % of
the aggregate Scheduled  Principal Balance of  all Mortgage  Loans as of  the
Cut-Off Date, are Matured Performing Mortgage Loans.

    A description  of certain  additional characteristics  of the  Group (1A)
Mortgage Loans  as of  the Cut-Off  Date, estimated  as of  the date of  this
Prospectus Supplement,  is set forth in  Exhibit X hereto. The  interest rate
adjustment sensitivity of the Group (1A) Mortgage Loans is affected by, among
other things, the particular Indexes of the Mortgage Loans, the frequency 
of  adjustments  and  the  applicable  caps  and  floors.  Exhibit  X  hereto
identifies, by Scheduled Principal Balance of Group (1A) Mortgage Loans as of
the Cut-Off Date, (i) the applicable Indexes,  (ii) the frequency of Mortgage
Interest Rate adjustments  and adjustments of the Monthly  Payments and (iii)
information with  respect to  the  different lifetime  and periodic  Mortgage
Interest Rate and Payment Rate caps  and floors, the portion of the  Mortgage
Loans  having Balloon  Payments, and  the  weighted average  maturity of  the
Mortgage Loans.


(INSERT  CHART  OF   HISTORICAL  VALUES  AND  DETAILED  DESCRIPTION   OF  ANY
PREDOMINANT INDEX)


ASSIGNMENT OF MORTGAGE LOANS

    At the time  of issuance  of the Certificates,  the Depositor will  cause
the Mortgage Loans to be assigned to the Trustee, together with all principal
and interest due  on or with respect  to such Mortgage Loans,  other than (i)
principal and interest  due on or before the Cut-Off Date (plus, for Mortgage
Loans which  provide for payment  of interest  in advance of  accrual thereof
rather than in arrears, interest due in the month ending on the day preceding
the  Cut-Off Date),  (ii) with  respect  to Simple  Interest Loans,  interest
received on  or prior to  the Cut-Off Date,  and (iii) Principal  Prepayments
(and principal payments with respect to Simple Interest Loans) received on or
prior to  the Cut-Off Date.  The Trustee, concurrently with  such assignment,
will execute  and deliver  Certificates evidencing  the beneficial  ownership
interests in the  Trust Fund to  the Depositor in  exchange for the  Mortgage
Loans  (and, within one  Business Day after  the Closing Date,  the Depositor
will deposit into the Collection Account amounts received on or prior  to the
Closing Date that are included in the  payments assigned to the Trustee). For
information regarding the delivery of  Mortgage Loan documents to the Trustee
and to the Trustee's responsibilities with respect thereto, see "THE MORTGAGE
POOLS -- Assignment of Mortgage Loans" in the Prospectus.

    (DESCRIPTION OF UNDERWRITING STANDARDS  USED IN ORIGINATING THE  MORTGAGE
LOANS AND ANY APPRAISALS CONDUCTED IN CONNECTION THEREWITH)

    (The Depositor  will, as to  each Mortgage Loan, deliver  to the Trustee:
(i) the Note, endorsed to the order of the Trustee without recourse; (ii) the
Mortgage and  an executed  assignment  thereof in  favor  of the  Trustee  or
otherwise as required by the Agreement; (iii) any assumption, modification or
substitution agreements relating to the  Mortgage Loan; (iv) a lender's title
insurance policy (or owner's policy in the case  of an Installment Contract),
together with  its endorsements, or an attorney's  opinion of title issued as
of the  date of origination  of the Mortgage Loan;  (v) if the  assignment of
leases,  rents  and  profits  is  separate from  the  Mortgage,  an  executed
re-assignment of assignment of leases, rents  and profits to the Trustee; and
(vi)  such  other  documents as  may  be  described  in  the Agreement  (such
documents collectively, the "Mortgage Loan File"). Unless otherwise expressly
permitted by the Agreement, all documents included in the Mortgage Loan  File
are to be  original executed documents; provided, however,  that in instances
where the  original recorded  Mortgage, Mortgage  assignment or  any document
necessary to assign the Depositor's  interest in Installment Contracts to the
Trustee, as described in the  Agreement, has been retained by the  applicable
jurisdiction or has not yet been returned from recordation, the Depositor may
deliver a photocopy thereof certified to be the true and complete copy of the
original thereof submitted for recording.)

REPRESENTATIONS AND WARRANTIES

    In the Agreement, the  seller of the Mortgage  Loans to the Depositor  or
its  affiliate (the "Seller")  will give  the representations  and warranties
described in the Prospectus under  "THE MORTGAGE POOLS -- Representations and
Warranties."   For  information  regarding  the  remedies  available  to  the
Certificateholders and the  Trustee for a breach of  any such representations
and warranties, see "THE MORTGAGE POOLS -- Representations and Warranties" in
the   Prospectus.  (The  Agreement   will  also  contain   certain  corporate
representations and warranties of the (Depositor) (Master Servicer).)

    The  proceeds  of any  repurchase  or  indemnification in  respect  of  a
Mortgage Loan  as to  which such  a breach  has occurred  will be  deposited,
subject to certain  limitations set forth in the  related Agreement, into the
Collection Account.  (The obligations described  above and in  the Prospectus
constitute  the sole  remedies  available to  the  Certificateholders or  the
Trustee  for any  such breach  of representations  and warranties.)  See "THE
MORTGAGE POOLS -- Representations and Warranties" in the Prospectus.

ENHANCEMENT
 (RESERVE FUND)

    (If required by the Rating Agencies rating the  Certificates, on or prior
to the  Closing  Date the  Depositor will  deposit in  a  Reserve Fund  cash,
securities or  an irrevocable  letter of credit  in an  amount (the  "Initial
Deposit")  satisfactory to  such Rating  Agencies and  will maintain  in such
Reserve Fund an amount equal to $ which amount will be available on any 
Distribution  Date (for application  to the principal  of or  interest on the
Certificates to the extent funds are not otherwise available therefor  in the
Collection Account)  (for purposes  of providing liquidity)  (to cover  Basis
Risk Shortfalls) (and for such other purposes as are set forth herein).)

    (The  Depositor will have the right on any Distribution Date to cause the
Trustee to withdraw moneys from the Reserve Fund to the extent the balance in
the Reserve Fund exceeds the amount required to be maintained therein.)

    The Reserve Fund  will (not) be  a part of  the Trust  Fund or the  REMIC
Pool. (The pledge of  the Reserve Fund will be made pursuant  to the terms of
the  Collateral Security Agreement.) The (Collateral Security) Agreement will
provide that  the Initial Deposit (unless permitted  to be distributed to the
Depositor  as described  below)  may be  invested,  at the  direction  of the
Depositor,  in  Permitted  Investments.  (Any  earnings  resulting  from  the
investment  of  amounts held  in the  Reserve  Fund will  be remitted  to the
Depositor.)

    (Notwithstanding the foregoing,  if the amount on deposit in  the Reserve
Fund, after giving effect to transfers into the Reserve Fund on such date, is
less than $ , which amount is equal to % of the aggregate Scheduled Principal
Balance  of  the Mortgage  Loans  as  of  the  Cut-Off Date  (the  "Liquidity
Amount"),  such amount will  be available, so long  as any Class Certificates
are  outstanding, only to  ensure (i) payments  of interest due  on the Class
Certificates and  (ii) distributions of Optimal Mortgage  Loan Principal then
payable  or past  due on  the Class  Certificates, and any  amounts otherwise
payable with respect to the Class , Class () or Class R Certificates will  be
used to the extent necessary to restore the  amount on deposit in the Reserve
Fund to the Liquidity Amount.)

    The Initial Deposit will be  held in the Reserve Fund in  accordance with
the terms of the  Collateral Security Agreement. The  Depositor will have  no
obligation to  deposit in  the Reserve  Fund any  amounts in  respect of  any
distributions it may have received  or to make any other deposits  subsequent
to the Initial Deposit, regardless of whether amounts in the Reserve Fund are
sufficient  to ensure  payment of  principal and interest  on the  Classes of
Regular  Certificates. The  conditions  for  the release  of  amounts in  the
Reserve Fund to  the Depositor will be  set forth in the  Collateral Security
Agreement and shall be in accordance with the requirements established by the
Rating Agencies  for the maintenance  of the initial  ratings of  the Regular
Certificates.

    The Collateral Security  Agreement will require that  the Depositor grant
to  the  Collateral Agent  a  security  interest  in  the Reserve  Fund.  The
Collateral Security  Agreement will  provide that, with  the approval  of the
Rating Agencies, at  the option  of the  Depositor, the Reserve  Fund can  be
replaced, in whole or in part, with a form of  credit enhancement that is, or
is invested in, securities or obligations which are backed by the  full faith
and credit  of the United States  of America, provided that  such replacement
does  not result in the withdrawal or downgrade of the then current rating or
ratings of the Regular Certificates by the Rating Agencies.

    The Collateral  Security Agreement will provide  that the assets  held in
the Reserve Fund can  be sold by the  Depositor to third parties,  subject to
the  lien  in favor  of  the Collateral  Agent,  on the  condition  that such
transfer be approved  by the Rating Agencies consistent  with the maintenance
of the initial ratings on the Regular Certificates.

    The institution  serving as Trustee will  also serve as  Collateral Agent
under the Collateral Security Agreement.)

SUBORDINATION OF THE CLASS ___ CERTIFICATES

    Distributions  of  interest  and  principal with  respect  to  the  Class
Certificates  will be subordinate to distributions  of interest and principal
with  respect  to the  Class  ()  Certificates  to  the extent  that  (i)  no
distribution of interest or principal is permitted to be made with respect to
the  Class    Certificates  on  any  Distribution  Date  until  interest  and
principal then payable  to the Class ()  Certificates have been paid  and the
aggregate Certificate Principal Amount of  the Class () Certificates has been
reduced at  least to  an amount  equal to  the aggregate  Scheduled Principal
Balance of  the Mortgage  Loans out of  the aggregate  Available Distribution
Amounts  (including any funds available therefor  in the Reserve Fund) to the
extent described above under  " -- Distributions --Allocation Among  Classes"
and  (ii) so long as any of  the Class () Certificates remain outstanding, no
distribution of interest or principal is permitted to be made with respect to
the  Class or Class ()  Certificates on any Distribution Date  for so long as
the amount  on  deposit in  the  Reserve Fund  (after  giving effect  to  any
withdrawal therefrom on such Distribution Date) is  equal to or less than the
Liquidity Amount, to  the effect that any funds then available in the Reserve
Fund are preserved for the Holders of the Class () Certificates  or servicing
advances, and any amounts otherwise available for distribution to the Holders
of the Class () or  Class () Certificates are deposited into the Reserve Fund
to the extent needed to restore it to the Liquidity Amount.

    (All  amounts with  respect to  the  Group ()  Mortgage  Loans which  are
available for distributions will be allocated first to interest and principal
then  distributable  with respect  to  the  Class  () Certificates  and  only
thereafter will be  available for application  to amounts then  distributable
with  respect  to   the  Class  ()  and  Class   ()  Certificates.  Principal
distributable  on  the  Class  () Certificates  generally  will  include  all
principal received,  due (other than  Balloon Payments) but not  received, or
deemed to be due, on the Group ()  Mortgage Loans. No amounts with respect to
the Group ()  Mortgage Loans will be  available to make distributions  on the
Class  () Certificates  (except  with  respect to  amounts  deposited in  the
Reserve Fund in respect of Eligible Multifamily Mortgage Loans). As a result,
the Class () or Class () Certificates could be entitled to distributions from
payments received  with  respect to  Group ()  Mortgage Loans  at times  when
payments on  the Group  () Mortgage  Loans are  insufficient to  pay in  full
amounts currently  payable on  the Class ()  Certificates. This  result could
only occur,  however, in the  remote circumstances where on  any Distribution
Date the cumulative amount of Reserve Fund draws (net of reimbursed advances)
exceeds the  sum of the Initial Deposit and  the cumulative amount of Reserve
Fund  deposits (other  than reimbursements  of advances)  from cash  flows on
Eligible Multifamily  Mortgage Loans.  Even in the  absence of  shortfalls in
payments on the Group () Mortgage Loans, if the rate of principal payments of
the Group () Mortgage Loans is sufficiently faster than the rate of principal
payments  on  the  Group  ()  Mortgage  Loans,  the  Class  ()  or  Class  ()
Certificates  could be  entitled to  distributions of  Optimal Mortgage  Loan
Principal for Mortgage Loan Group () at  times when the Class () Certificates
are still outstanding.)

(OTHER CREDIT ENHANCEMENT)

    (Specify provider  of Credit  Enhancement) has  delivered to  the Trustee
(an irrevocable letter of  credit) (a surety  bond) (an insurance policy)  (a
committed   line  of   credit)  (a   repurchase   commitment)  (the   "Credit
Enhancement")  with respect  to the  (Senior)  (specify appropriate  Classes)
(Certificates)  (the Mortgage  Loans) (the  (Servicer's) (Master  Servicer's)
obligation  to (make  advances on)  (repurchase  defaulted Mortgage  Loans).)
Under the Credit  Enhancement, (specify provider of Credit  Enhancement) will
advance funds to the Trustee (to pay) (up to % of) (principal of the (Senior)
(Certificates) (specify appropriate Class) (Mortgage  Loans) (and to pay) (up
to % of)  interest on such (Certificates) (Mortgage Loans)  (to provide funds
in the event of  a failure by the  (Master) (Servicer) to make advances)  (to
repurchase delinquent  Mortgage Loans) in  an amount not  to exceed %  of the
initial principal amount of the Mortgage Loans.)


                       SERVICING OF THE MORTGAGE LOANS

THE MASTER SERVICER

    (INFORMATION TO BE PROVIDED BY THE MASTER SERVICER.)

    The  information set  forth in  the preceding  paragraphs concerning  the
Master Servicer has  been provided by  it. Accordingly,  the Seller makes  no
representation as to the accuracy or completeness of such information.

    The Master Servicer will be responsible  for servicing the Mortgage Loans
pursuant to the Agreement. (With respect to  any Mortgage Loan that becomes a
Specially Serviced Mortgage Loan, the Master Servicer will transfer servicing
responsibilities with respect to such  Mortgage Loan to the Special Servicer,
as  discussed  under "SERVICING  OF  THE MORTGAGE  LOAN  --  General" in  the
Prospectus. Mortgage Loans having an aggregate Scheduled Principal Balance as
of the  Cut-Off Date  of approximately $  , representing  % of  the aggregate
Scheduled Principal  Balance of the  Mortgage Loans  as of the  Cut-Off Date,
will be  transferred  to the  Special Servicer  on the  Closing  Date, if  no
Monthly Payments are received on such Mortgage Loans from the Cut-Off Date to
the Closing Date, because they will then have payments more than 60 days past
due.) (In  addition, included in  the Mortgage Pool are    Matured Performing
Mortgage  Loans   having  an   aggregate  Scheduled   Principal  Balance   of
approximately  $ representing % of  the aggregate Scheduled Principal Balance
of the Mortgage Loans as  of the Cut-Off Date,  which will be transferred  to
the Special Servicer on the Closing Date.)

    (CHARTS TO BE  INSERTED SUMMARIZING THE MASTER SERVICER'S FORECLOSURE AND
DELINQUENCY EXPERIENCE  IN RESPECT OF LOANS OF THE  SAME TYPE AS THE MORTGAGE
LOANS)

    While the above foreclosure and delinquency  experience is typical of the
Master  Servicer's  recent   experience,  there  can  be  no  assurance  that
experience on the Mortgage  Loans will be similar. The information should not
be considered  to reflect  the credit quality  of the  Mortgage Loans  in the
Mortgage Pool or as a basis for  assessing the likelihood, amount or severity
of losses on the Mortgage Pool. The statistical data in the table is based on
all of the loans  in the Master Servicer's servicing  portfolio. The Mortgage
Loans may be  more recently  originated than,  and are likely  to have  other
characteristics which distinguish them from, the majority of the loans in the
Master Servicer's servicing portfolio.

(THE SPECIAL SERVICER)

    (INFORMATION TO BE PROVIDED BY THE SPECIAL SERVICER.)

    The  information set  forth  in the  preceding paragraphs  concerning the
Special Servicer has been provided by it. Accordingly, the Depositor makes no
representation as to the accuracy or completeness of such information.

COLLECTION AND OTHER SERVICING PROCEDURES

    The Master Servicer  (or the Special Servicer, with respect  to Specially
Serviced Mortgage Loans) will make reasonable efforts to collect all payments
called for under the Mortgage Loans  and will, consistent with the Agreement,
follow such collection  procedures as it deems necessary  or desirable. Under
the Agreement, the Master Servicer will establish and maintain the Collection
Account and the Escrow  Account, and the Special Servicer  will establish and
maintain the REO Account. For  information regarding the maintenance of these
accounts  and the  obligations of  the Master  Servicer and  Special Servicer
under  the respective  accounts,  see  "DESCRIPTION  OF THE  CERTIFICATES  --
Accounts"  and "SERVICING  OF THE  MORTGAGE  LOANS --  Collections and  Other
Servicing Procedures" in the Prospectus.

INSURANCE

    The Agreement provides that the Master  Servicer maintain or require each
Borrower to maintain insurance in accordance with the related Mortgage, which
generally  will include  a standard  fire  and hazard  insurance policy  with
extended coverage, and, in some cases, flood insurance. Likewise, the Special
Servicer will cause to be maintained  fire and hazard insurance with extended
coverage  on  each REO  Property  and, in  some cases,  flood  insurance. For
further  information  regarding  the maintenance  and  coverage  of insurance
policies  as  described  above,  see  "SERVICING OF  THE  MORTGAGE  LOANS  --
Insurance" in the Prospectus.

    In addition, to  the extent required by the related  Mortgage, the Master
Servicer  may require  the  Borrower  to maintain  other  forms of  insurance
including,  but  not   limited  to,  loss  of  rents  endorsements,  business
interruption  insurance and comprehensive public liability insurance, and the
Agreement may  require  the Special  Servicer  to maintain  public  liability
insurance with respect to any REO  Properties. See "SERVICING OF THE MORTGAGE
LOANS -- Insurance" in the Prospectus.

    (POOL  INSURANCE  POLICY,  SPECIAL  HAZARD  INSURANCE  POLICY, BANKRUPTCY
BOND, REPURCHASE  BOND, CERTIFICATE GUARANTEE  INSURANCE TO BE  DESCRIBED, IF
APPLICABLE)

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

    The  Master Servicer's  principal compensation  for its  activities under
the  Agreement will  come from the  payment to  it or  retention by  it, with
respect to each Mortgage Loan, of the Servicing Fee (as defined below).

    The "Servicing  Fee," including the  Reserved Amount (as  defined below),
with respect to each Mortgage Loan and for any Due Period, is an amount equal
to thirty days' interest (or, in the  event of any payment of interest  which
accompanies a  Principal Prepayment made  by the Borrower, interest  for such
number of  days from  the preceding Due  Date to the  date of  such Principal
Prepayment), calculated on the basis  of a 360-day year consisting of  twelve
30-day months,  at the Servicing Fee Rate  on the Scheduled Principal Balance
of such Mortgage Loan  immediately prior to the application  of the principal
portion of the  Monthly Payment due on the  Due Date in such  Due Period. The
Servicing Fee Rate, with respect to each Mortgage Loan other than a Specially
Serviced Mortgage Loan, is  a rate equal to % per annum  and, with respect to
each Specially Serviced  Mortgage Loan, is  a rate  equal to %  per annum.  A
portion  of  the  Servicing Fee  includes  %  per annum  of  the  then unpaid
principal balance of each of the Mortgage Loans (the "Reserved Amount") which
the Master Servicer will  use to pay certain ongoing expenses associated with
the Mortgage Loans and incurred by it in connection with its responsibilities
under the  Agreement,  including the  annual  fees  of the  Trustee  and  the
Collateral Agent,  the Basic Fee (as defined  below) of the Special Servicer,
ongoing fees payable to the Rating Agencies and certain other expenses of the
Trust Fund. The  Master Servicer will be  entitled to reimbursement  from the
Collection Account and, if necessary, from the Reserve Fund for the amount by
which such expenses exceed the Reserved Amount.

    In  addition,  the  Master  Servicer will  be  entitled  to  receive,  as
additional compensation,  Prepayment Premiums,  late fees  and certain  other
fees  collected  from any  Borrower  other  than  with respect  to  Specially
Serviced Mortgage Loans, and any  interest or  other income earned  on funds 
deposited in  the Collection Account,  the Distribution Account and, except 
to the  extent such income is required to be paid to the related Borrowers, 
the Escrow Account.

    (The Special Servicer's principal  compensation for its activities  under
the Agreement will come from payment  to it or retention by it,  with respect
to each Mortgage Loan, of the Special Servicer Fee. The Special  Servicer Fee
will include ((x) a fee (the "Basic Fee") calculated at a rate equal to % per
annum  with respect to each Mortgage Loan  on the Scheduled Principal Balance
of such Mortgage Loan, payable from the Collection Account, (y) an additional
fee (the "Supplemental Fee")  equal to the excess,  if any, of (i)  an amount
calculated  at a  rate equal to  % applied  solely to the  Specially Serviced
Mortgage Loans  over (ii)  the Basic  Fee,  which Supplemental  Fee shall  be
payable from the Reserve Fund, to the  extent of funds available therein, and
(z) a fee (the "Workout Fee") equal  to a fixed percentage (the "Workout  Fee
Rate"), varying  from %  to % per  annum, depending  on the  unpaid principal
balance  of each Mortgage Loan as to which  it is acting or at any time acted
as  servicer (including those  for which servicing  has been returned  to the
Master Servicer), of  net collections and net proceeds  received with respect
to  each  such  Mortgage  Loan)  (other formula  to  compensate  any  Special
Servicer).

    Notwithstanding  the foregoing, the fixed percentage  with respect to any
net Liquidation Proceeds received  in connection with a sale  of REO Property
or upon  a Final Recovery Determination for any  Mortgage Loan will equal the
product of (a)  the otherwise applicable fixed percentage referred  to in the
preceding paragraph and (b) a fraction the numerator of which is equal to the
net  Liquidation Proceeds  received  (after  payment of  all  other fees  and
reimbursement  of all  advances and  expenses with  respect thereto)  and the
denominator of which  is equal to the unpaid principal balance of the related
Mortgage Loan  and accrued and  unpaid interest thereon. The  Master Servicer
and Special  Servicer will  each be  entitled to  receive its  accrued unpaid
servicing fees out of net  Liquidation Proceeds prior to application of  such
proceeds  to reduce  unpaid principal  and interest  on the  related Mortgage
Loan.

    The  Special   Servicer  will   remit  payments   with  respect  to   any
modification  fees  payable  by  Borrowers  in accordance  with  the  Special
Servicer's customary servicing  practices and late fees,  Prepayment Premiums
and certain  other fees  collected from any  Borrower for  Specially Serviced
Mortgage Loans to the Master Servicer for deposit in the Collection Account.)

ADVANCES

    (Neither)  (T)he  Master  Servicer (nor  the  Special  Servicer)  will be
obligated to  make advances  with respect to  delinquent Monthly  Payments or
Balloon Payments on  Mortgage Loans (or  for such other  purposes as are  set
forth in  the  Agreement);  (instead,  advances with  respect  to  delinquent
Monthly  Payments (and  in  the  case of  Simple  Interest Loans,  delinquent
payments  of interest  only),  Assumed  Scheduled Payments  (in  the case  of
delinquent Balloon Mortgage Loans) and  Assumed Monthly Payments (in the case
of Discounted Mortgage  Loans) will be made  in the form of  withdrawals from
the Reserve Fund.) Taxes, insurance premiums and Property Protection Expenses
will be payable from amounts on deposit in the Collection  Account or, to the
extent  such amounts are  insufficient, from the  Reserve Fund.  In the event
that  amounts  in the  Reserve  Fund are  depleted,  (i)  neither the  Master
Servicer nor  the Special Servicer  will be obligated  to make advances  with
respect to delinquent  or defaulted Mortgage Loans and  (ii) taxes, insurance
premiums and Property  Protection Expenses will be paid from  advances by the
Master Servicer or the  Special Servicer (in each case required  with respect
to Mortgage Loans  serviced by it) to  the extent that such  advances are, in
the  judgment of  the Master  Servicer  or Special  Servicer, as  applicable,
reasonably recoverable  from future payments  and collections on  the related
Mortgage Loans, out of Insurance Proceeds, Liquidation Proceeds or otherwise.
The  Master  Servicer  and  the  Special Servicer  will  be  entitled  to  be
reimbursed  for any  such advances,  plus interest  thereon, from  amounts on
deposit in the Collection Account, as provided in the Agreement.)

    (The (Master) Servicer will advance  its own funds (or funds equal to the
aggregate amount of payments of principal  and interest) (adjusted to the Net
Mortgage  Interest  Rate) which  were  due on  the  Due Date  and  which were
delinquent  as of  the close of  business on  the business day  preceding the
Remittance Date,  (up to  an aggregate  amount equal  to %  of the  aggregate
outstanding   principal  balance  of  the  Mortgage  Loans,  less  previously
unreimbursed advances)  (subject to such  advances being recoverable,  in the
reasonable judgment  of  the Master  Servicer,  under any  Insurance  Policy,
Liquidation Proceeds or  otherwise from the Mortgagor). The (Master) Servicer
will also  be obligated  to make  advances in  respect of  certain taxes  and
insurance  premiums not paid by  Mortgagors on a  timely basis. (Advances are
reimbursable from recoveries  without interest.) Such right  of reimbursement
from such recoveries is prior to the right of (Certificateholders).)

    (Various  Servicers  approved  by   the  Master  Servicer  will   provide
customary servicing functions with respect  to the Mortgage Loans pursuant to
Servicing Agreements between them and the Depositor. (Among other things, the
Servicers are obligated  under certain  circumstances to  make advances  with
respect to the  Mortgage Loans and to  purchase any Mortgage Loans  for which
mortgage insurance is  denied on the grounds of  fraud or misrepresentation.)
See "SERVICING OF THE MORTGAGE LOANS" herein.) (Description of any 
sub-servicing arrangements with any other parties, including the obligations 
thereof, to be described)

    (Depositor will enter  into a Master Servicing Agreement with  respect to
the Mortgage Loans.  The Master Servicer will supervise  all servicing of the
Mortgage Loans  and assume the obligations of any Servicer that is terminated
for cause by the Trustee unless another substitute Servicer is appointed. The
obligation of the Master Servicer to  purchase Mortgage Loans that a Servicer
has failed to purchase when required  to do so under the Servicing  Agreement
will be limited. See "SERVICING OF THE MORTGAGE LOANS" herein.)


(SENIOR LIEN ADVANCES

    Neither the  Master Servicer  nor the Special  Servicer will make  Senior
Lien Advances in respect of the  Mortgage Loans from its own funds.  However,
subject to the following paragraph, in accordance with the servicing standard
specified in  the Agreement, the Special  Servicer will cause  the Trustee to
apply funds from the Reserve Fund  to make Senior Lien Advances with  respect
to  delinquent payments  of  principal  and interest  (or  other charges)  on
mortgage  loans senior to  the Mortgage Loans  that have  not been previously
advanced, or to satisfy  in full such senior liens, to the extent the Special
Servicer determines that to do so  would result in an increase in  the amount
of Liquidation Proceeds ultimately  distributable to the  Certificateholders.
Amounts  recovered  as  Liquidation  Proceeds  with  respect  to the  related
Mortgage Loans will be reimbursed to the Reserve Fund.)

MODIFICATIONS, WAIVERS AND AMENDMENTS

    Each  of  the Master  Servicer  and  the Special  Servicer  is  entitled,
subject to  certain conditions set forth  therein, to modify, waive  or amend
the terms  of any Mortgage  Loan without  the consent of  the Trustee  or any
Certificateholder, as described  under "SERVICING  OF THE  MORTGAGE LOANS  --
Modifications, Waivers and Amendments" in the Prospectus. In  particular, the
Special Servicer will use  its best efforts to modify (i) a Group () Mortgage
Loan to provide for  calculation of interest at a fixed rate and (ii) a Group
()  Mortgage Loan to provide for calculation of interest at a rate based upon
(LIBOR) (COFI).

    The  Special  Servicer  may,  with  respect  to  any  Specially  Serviced
Mortgage  Loan,  subject  to the  terms  and  conditions  set  forth  in  the
Agreement, some  of which  are described  below, modify,  waive or  amend the
terms of  such  Mortgage Loans  if  the Special  Servicer determines  that  a
material  default  has occurred  or  a payment  default  has  occurred or  is
reasonably foreseeable. The Special Servicer  may extend the maturity date of
such Mortgage Loan  to a date (the  "Optimal Wind-Down Date") not  later than
the earlier  of (i) two years prior to  the Final Scheduled Distribution Date
or (ii) if such Mortgage Loan is secured by a Mortgage on a leasehold estate,
the  date occurring  ten  years prior  to the  termination of  such leasehold
estate. Interest  on any  extended Mortgage Loan  will be  calculated on  the
basis of a  360-day year consisting  of twelve 30-day  months. To the  extent
that the  net operating  income of the  related Mortgaged  Property (together
with such  other sources of  payment as  the Special Servicer  determines are
acceptable therefor)  is sufficient  to support  Monthly Payments which  will
amortize  the  Mortgage Loan  on  a level  payment  basis to  the rescheduled
maturity date,  the Special  Servicer will require  that Monthly  Payments be
made in such  amounts. If the Special  Service determines that  net operating
income will not be so sufficient, the Special Servicer will either agree to a
schedule of Monthly Payments  that would fully amortize the Mortgage  Loan by
the  Optimal Wind-Down  Date  after providing  for a  Balloon Payment  at the
rescheduled maturity  date or  reduce the Monthly  Payments on  any Specially
Serviced Mortgage  Loan to  a level that  can be  supported by  net operating
income (either by  reducing the  Mortgage Interest Rate  or the Payment  Rate
thereof, reducing the principal payment  component of the Monthly Payments or
a  combination  thereof).  Any  Mortgage  Loan which  has  been  modified  as
described and which has become a Discounted Mortgage Loan under the Agreement
will result in  a draw from the  Reserve Fund if funds therein  are available
therefor and  an  additional distribution  in  reduction of  the  Certificate
Principal Amount of the applicable  Class or Classes of Offered Certificates.
See "DESCRIPTION OF THE CERTIFICATES -- Distributions."

    (Except for extensions of  maturity dates of Matured Performing  Mortgage
Loans,) the  Special Servicer will not  agree to any  modification, waiver or
amendment of the payment terms of a Mortgage Loan unless the Special Servicer
has  determined that  such modification,  waiver or  amendment  is reasonably
likely  to  produce  a  greater  recovery  on  a  present  value  basis  than
liquidation of the Mortgage Loan. Prior to agreeing to any such modification,
waiver or  amendment, the Special  Servicer will give  notice thereof to  the
owner  of the Reserve Fund who  will have the right  to veto such decision of
the Special Servicer.

EVIDENCE OF COMPLIANCE

    Under  the  Agreement,  each  of the  Master  Servicer  and  the  Special
Servicer is required to provide a statement of compliance with the Agreement,
as more fully described under "SERVICING OF THE MORTGAGE LOANS -- Evidence of
Compliance" in the Prospectus.


                YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

GENERAL

    The yield to maturity  on any Class of  Regular Certificates will  depend
upon the price  paid by the Certificateholder, the  related Pass-Through Rate
and the  rate and timing  of the  repayment of principal  in respect  of such
Regular Certificates.  The yield  to maturity on  the (Class   ) Certificates
(Floating Rate Certificates)  will be affected, in particular,  by the levels
of  (LIBOR) (COFI). The rate and timing  of the repayment of principal of the
Offered  Certificates will  be affected  both by  (x) the  rate of  principal
payments  (particularly Balloon  Payments)  on  the  related  Mortgage  Loans
including, for  this  purpose, unscheduled  payments such  as prepayments  by
Borrowers and prepayments resulting from modifications, defaults, repurchases
due to  certain breaches of representations and warranties and (y) the amount
of  interest  payments   on  the  Mortgage  Loans  which   is  available  for
distribution of principal on the Regular Certificates.

    All  of the Group (1F) Mortgage Loans bear interest at fixed rates. (All)
of the Group (1A) and Group () Mortgage Loans are ARMs, the Mortgage interest
Rates of which  are determined by reference to various Indexes. The Seller is
not  aware of  any  relevant  publicly available  statistics  that set  forth
principal  prepayment experience or  prepayment forecasts of  commercial (and
multifamily residential)  mortgage loans  over an  extended  period of  time,
especially with respect to commercial (and multifamily residential) ARMs. The
rate of  principal prepayments with  respect to mortgage loans  generally has
fluctuated in recent  years. As is the  case with fixed rate  mortgage loans,
ARMs may be subject to a greater rate of principal prepayments in a declining
interest  rate  environment,  particularly ARMs  with  minimum  interest rate
provisions.

   The  rate of  principal  payments on  the  Offered Certificates  will  be
affected by  the rate  of principal payments  (including prepayments)  on the
related   Mortgage  Loans.  Generally,  prepayments  on  the  Mortgage  Loans
(including prepayments  resulting  from defaults)  will tend  to shorten  the
weighted  average  lives of  the  Class  ()  Certificates whereas  delays  in
liquidations  of defaulted  Mortgage Loans  and  modifications extending  the
maturity of Mortgage Loans will  tend to lengthen the weighted  average lives
of the Class  () Certificates. Such prepayments  may affect the Class  () and
Class () Certificates differently as described below. Any changes in weighted
average  lives  may   adversely  affect  the  yield   to  Certificateholders.
Prepayments resulting  in a shortening of such  weighted average lives may be
made  at a time of low interest rates  when Holders may be unable to reinvest
such prepayments at Pass-Through Rates  payable on the Offered  Certificates,
while delays and extensions resulting in lengthening of such weighted average
lives may occur at a time  of high interest rates when Holders may  have been
able to reinvest payments received by them at higher rates.

    Principal  prepayments  may  be  influenced  by  a variety  of  economic,
geographic, demographic, social, tax, legal and other factors. In general, if
prevailing interest rates fall significantly  below the interest rates on the
Mortgage Loans (and in particular Mortgage Loans with fixed Mortgage Interest
Rates or with minimum adjustable Mortgage Interest Rates that are higher than
prevailing  interest rates), the Mortgage  Loans are likely  to be subject to
higher prepayments than if prevailing rates  remain at or above the  interest
rates on such  Mortgage Loans. Conversely, if prevailing  interest rates rise
significantly above  the Mortgage Interest  Rates on the Mortgage  Loans, the
rate of  prepayment would  be expected to  decrease. Other  factors affecting
prepayment  of the  Mortgage Loans  include  the availability  of credit  for
mortgage  refinancing, changes in tax laws (including depreciation benefits),
changes  in Borrowers'  net  equity in  the  Mortgaged Properties,  servicing
decisions, prevailing general  economic conditions and the  relative economic
vitality  of the areas  in which  the Mortgaged  Properties are  located, the
terms of the  Mortgage Loans (for  example, the existence of  due-on-sale and
due-on-encumbrance  clauses),  the  quality of  management  of  the Mortgaged
Properties and the  availability of  other opportunities  for investment.  (A
significant number) of  the Mortgage Loans may be prepaid at any time without
penalty, or provide for small prepayment premiums  or penalties which are not
expected  to be an effective deterrent  to prepayment. (Some) of the Mortgage
Loans, however, continue to have prepayment premiums or penalties which could
be a  deterrent to prepayments. The  Depositor makes no  representation as to
the  particular  factors  that will  affect  the  rate of  prepayment  of the
Mortgage Loans, the  relative importance of any such  factors, the percentage
of the  principal balance of the Mortgage  Loans that will be paid  as of any
date or the overall rate of prepayments on the Mortgage Loans. See "THE TRUST
FUND"  herein. Because  the Mortgage  Loans  are subject  to prepayment,  and
because (certain) of the Mortgage Loans  will have remaining terms to  stated
maturity  that  are shorter  than  those  assumed  in calculating  the  Final
Scheduled  Distribution Date of  the Certificates, the  Certificate Principal
Amount of  one or  more Classes of  the Certificates may  be reduced  to zero
prior to their Final Scheduled Distribution Date. In addition,  delinquencies
could result in distributions after  the Final Scheduled Distribution Date of
one or more Classes of Certificates.  As a result, the Certificate  Principal
Amount of each Class of  Certificates may be reduced  to zero significantly
earlier or later  than its  respective Final Scheduled Distribution Date.

    The  effective  yield  to  Holders of  the  Fixed  Rate  (and  Class  ())
Certificates will differ from the  yield otherwise produced by the applicable
Pass-Through Rate  and purchase prices of such Certificates because principal
and interest distributions will not be payable to such Holders until at least
the  25th  day of  the  month following  the  month of  accrual  (without any
additional distribution  of interest or  earnings thereon in respect  of such
delay).

    If the purchaser of  an Offered Certificate purchased at  a discount from
its initial Certificate  Principal Amount calculates its anticipated yield to
maturity based on an assumed rate of payment of principal that is faster than
that actually experienced  on such Certificate, the actual  yield to maturity
will be lower  than that so  calculated. Conversely, if  the purchaser of  an
Offered Certificate purchased at  a premium calculates its anticipated  yield
to  maturity based on an assumed rate  of payment of principal that is slower
than  that actually  experienced on  such  Certificate, the  actual yield  to
maturity will be lower than that so calculated.

    The timing of changes in the rate of prepayments  on the related Mortgage
Loans may significantly  affect an investor's actual yield  to maturity, even
if the average  rate of principal payments  is consistent with  an investor's
expectation. In general, the earlier a prepayment of principal of the related
Mortgage Loans, the  greater the effect on  an 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 the period
immediately following  the issuance  of the Offered  Certificates may  not be
offset by  a subsequent like decrease (or increase)  in the rate of principal
payments. An investor must make an independent decision as to the appropriate
prepayment  scenario to be  used in deciding whether  to purchase the Offered
Certificates.

    Investors should  consider the  risk that rapid  rates of prepayments  on
the  related Mortgage  Loans,  and  therefore of  principal  payments on  the
Offered Certificates, may  coincide with periods  of low prevailing  interest
rates. During  such periods,  the effective interest  rates on  securities in
which  an investor  may  choose  to reinvest  amounts  received as  principal
payments  on  such investor's  Offered  Certificate  may  be lower  than  the
applicable Pass-Through  Rate. Conversely, slow  rates of prepayments  on the
Mortgage Loans, and therefore of principal payments on the various Classes of
Offered Certificates,  may coincide with periods of  high prevailing interest
rates. During such periods, the amount of principal payments available  to an
investor  for reinvestment  at such  high  prevailing interest  rates may  be
relatively low.

    Realized  Losses  will not  be  allocated  to the  holders  of the  Class
 Certificates until the date on which the amount of principal payments on the
Mortgage Loans to  which the holders of  the Class  and Class    Certificates
are entitled has been reduced to zero as a result of the allocation of losses
to the  Class  and  Class  Certificates.  Prior to  such time, such  Realized
Losses  will  be allocated  first  to  the  Class    Certificates  until  the
Certificate Principal Amount  of the Class  Certificates has  been reduced to
zero, and  then to  the Class  Certificates  until the  Certificate Principal
Amount  of the  Class  Certificates has  been reduced  to zero. The  yield to
maturity on the  Class  Certificates, which are subordinated,  will therefore
be more sensitive than  the Class  Certificates to losses due  to defaults on
the Mortgage Loans  (and the timing  thereof), because  the entire amount  of
such losses will be allocable to the  Class   Certificates prior to the Class
  Certificates.  To the extent  not covered by  the Advances by  the (Master)
Servicer, delinquencies on Mortgage Loans  may also have a relatively greater
effect  on  the  yield to  investors  in  the Class     Certificates. Amounts
otherwise distributable to  holders of the Class   Certificates  will be made
available  to  protect  the  holders  of the  Class     Certificates  against
interruptions in distributions  due to certain mortgagor  delinquencies. Such
delinquencies,  even if  subsequently cured,  may  affect the  timing of  the
receipt of distributions  by the holders of Class   Certificates, because the
entire  amount  of  those  delinquencies  would   be  borne  by  the  Class  
Certificates prior to the Class   Certificates.

SPECIAL YIELD CONSIDERATIONS OF THE CLASS ___ AND CLASS ___ CERTIFICATES

    Because  the  Class     Certificates  are  entitled to  distributions  of
interest  only, the  yield  to maturity  on such  Classes  will be  extremely
sensitive to the rate of  principal prepayments on the Mortgage Loans,  which
may fluctuate significantly  from time to  time. In addition,  the amount  of
interest payable on the Class   Certificates will decrease more significantly
as a result of principal prepayments  on Mortgage Loans with relatively  high
Net Mortgage Interest Rates. In  general, Mortgage Loans with relatively high
Net  Mortgage Interest  Rates will  prepay  faster than  Mortgage Loans  with
relatively low  Net Mortgage Interest Rates. Investors  should fully consider
the associated  risks  including the  risk  that a  rapid  rate of  principal
prepayments could  result in the failure of investors in Class   Certificates
to recoup their initial investment.

    The offering  price of  the Class    Certificates, which are  entitled to
payments of  principal only,  is expected to  include a  substantial discount
from the original  Certificate Principal Amount. As a  result, any projection
of the yield to maturity of the Class   Certificates made by an investor must
include an assumption as to the anticipated rate of prepayments on the Class
Mortgage Loans and as to the resulting weighted average life of the Class    
Certificates.  If the weighted average life of the Class   Certificates is 
longer than that assumed by an investor in calculating an anticipated yield 
to maturity, the  yield to maturity  actually realized by such investor will
be less, and  may  be substantially less, than the anticipated yield.

    The Class    Certificates represent in the aggregate the right to receive
distributions allocable to principal based on the Class   Fraction of certain
Mortgage Loans (each,  a "Class   Mortgage Loan").  Generally, prepayments on
the  Class    Mortgage  Loans will  have a  positive effect  on the  yield to
maturity  of the  Class    Certificates;  however,  a low  rate of  principal
prepayments  on  the Class     Mortgage  Loans,  or disproportionately  lower
principal payments on Class    Mortgage Loans having relatively large  Class 
Fractions (i.e., relatively low Net  Mortgage Interest Rates), will adversely
affect the yield on the Class   Certificates.

    To illustrate the significance of the  effect of prepayments on aggregate
distributions  on the Class    and Class    Certificates, the following table
shows the Pre-tax  Yield to Maturity  of the Class    and Class  Certificates
held to maturity, at various percentages of the CPR model:

                       PRE-TAX YIELD TO MATURITY ON THE
                       CLASS   AND CLASS   CERTIFICATES
                      AT SPECIFIED PERCENTAGES OF THE CPR

<TABLE>
<CAPTION>             ASSUMED            %             %            %        
  %             %
                      PURCHASE
                        PRICE
<S>                   <C>               <C>           <C>          <C>       
  <C>           <C>

Class 
Class 

</TABLE>

WEIGHTED AVERAGE LIFE OF THE REGULAR 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 lives  of the Regular
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 Mortgage Loans may  be in the form  of scheduled
amortization or prepayments (for this purpose, the term "prepayment" includes
prepayments  by  Borrowers  and  prepayments  resulting  from  modifications,
defaults,  repurchase  due   to  certain  breaches  of   representations  and
warranties or other  disposition of the Mortgage Loans).  Since all principal
payments  on  the  Mortgage  Loans  are  initially  directed  to  reduce  the
(respective)  Certificate Principal Amount(s)  of the Class  () Certificates,
prepayments  on the  Mortgage  Loans will  have a  disproportionately greater
tendency  to shorten the weighted average lives  of the Class () Certificates
than the weighted average lives of the Class () and Class () Certificates.

    In  contrast, (a substantial  portion) of  the excess of  interest due on
the Mortgage Loans, net  of servicing compensation, over interest  due on the
Regular Certificates will  generally be applied to the  Class () Certificates
as described herein  under "DESCRIPTION OF THE  CERTIFICATES -- Distributions
- -- Allocation  Among Classes." Accordingly,  while the amount of  such excess
interest will  generally be affected  primarily by changes in  interest rates
and the interest rate adjustment terms of the Mortgage Loans, and accordingly
by the  spread between  (LIBOR) and  the current Mortgage  Interest Rate,  as
described under  "DESCRIPTION OF THE  CERTIFICATES -- Distributions  -- Basis
Risk" herein, any payment experience which would reduce such excess interest,
including  prepayments (Mortgage  Loans having  higher  interest rates  being
expected to  prepay first)  and Prepayment Interest  Shortfalls, will  have a
tendency to  extend the weighted  average life of  the Class ()  Certificates
although such tendency  may be offset  to some extent  by the application  of
principal  prepayments to  such Classes  of Certificates.  The level  of such
excess  interest will  also  be  affected by  other  factors described  under
"DESCRIPTION OF THE CERTIFICATES --  Distributions -- Basis Risk" herein. The
weighted average life  of each such Class  will also be influenced  by delays
associated with  realizing  on defaulted  Mortgage Loans,  and by  extensions
given  in  connection   with  modifications  of   Mortgage  Loans.  Since   a
(significant number) of Mortgage Loans have Balloon Payments due at maturity,
and because  the ability of the Borrower to  make a Balloon Payment typically
will depend  upon its  ability either to  refinance the loan  or to  sell the
related Mortgaged Property, there is a  risk that a number of Mortgage  Loans
having Balloon Payments may default at maturity, or that the Special 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 Borrower 
or adverse conditions in the market  where the property is located. In  order
to minimize losses on Specially Serviced Mortgage Loans, the Special Servicer
is  given  considerable flexibility  under the  Agreement to  modify Mortgage
Loans which are  in default or as to which default is reasonably foreseeable.
Certificateholders  are  not  entitled to  receive  distributions  of Balloon
Payments  when due  except  to the  extent  they are  actually  received (and
instead are entitled only to receive certain Assumed Scheduled Payments until
final  liquidation, and the  remaining balance upon  such final liquidation).
Consequently, any defaulted Balloon Payment or modification which extends the
maturity of a Mortgage Loan will tend to extend the weighted average lives of
the  Class () Certificates  and to a  lesser extent, the  weighted average of
other Classes of  Regular Certificates. See "SERVICING OF  THE MORTGAGE LOANS
- -- Modifications, Waivers and Amendments" herein and in the Prospectus.

    In contrast,  because the  Class () Certificates  are being offered  at a
discount,  and  because the  Class  () Certificates  are  being offered  at a
premium,  their effective yields will  depend to a  significant extent on the
rate  at  which   excess  interest  materializes  and  is   applied  to  make
distributions  of principal  in respect  of such  Classes of  Certificates as
described in the preceding paragraph.

    The  weighted average  lives  of the  Regular  Certificates may  also  be
shortened by the exercise of an optional termination right as described under
"DESCRIPTION OF THE CERTIFICATES -- Optional Termination" herein.

    Prepayments on  mortgage  loans are  commonly  measured by  a  prepayment
standard  or  model.  The  model  used in  this  Prospectus  Supplement  (the
"Prepayment  Model"  or  "CPR")  represents   an  assumed  constant  rate  of
prepayments each  month, expressed  as an annual  rate, relative to  the then
outstanding principal balance  of a pool  of mortgage loans  for the life  of
such  mortgage  loans.  CPR does  not  purport  to  be  either an  historical
description of  the prepayment experience of any pool  of mortgage loans or a
prediction  of the  anticipated rate  of  prepayment of  any mortgage  loans,
including the Mortgage Loans to be included in the Mortgage Pool.

    The  tables  of  Percentages  of  Initial  Certificate  Principal  Amount
Outstanding  for the Class  () and  Class ()  Certificates at  the respective
percentages of CPR  set forth herein  indicate the weighted  average life  of
each  Class of  Offered  Certificates and  set  forth the  percentage  of the
initial  certificate principal  amount  of such  Certificates  that would  be
outstanding after  each of the  dates shown  at the indicated  percentages of
CPR.  The  tables have  been  prepared on  the  basis of  the  "Mortgage Loan
Assumptions," which  are the assumptions  that the Group  (1) (, Group  ) and
Group () Mortgage Loans  consist of (,  ) and subgroups, respectively,  (each
treated   as   a  single   assumed   Mortgage  Loan,)   with   the  following
characteristics:


                  (DESCRIPTION OF MORTGAGE LOAN ASSUMPTIONS)

    The  simplifying  assumptions  described above  that  have  been made  in
preparing  the  following  tables  are  expected  to  vary  from  the  actual
performance of the Mortgage Loans.  In particular, actual prepayments are not
likely  to occur at constant rates  or at the assumed  rates and the terms of
extensions are not likely to be uniform, and variations in prepayment  speeds
and extension terms, even if  averaging to the same constant  prepayment rate
over time and to the same weighted average extension term, may have different
effects on  the payment rates  of the Regular Certificates.  Furthermore, not
all Balloon  Mortgage Loans are expected to be extended or to be extended for
the   suggested   terms,   and   prepayments   and   extensions   may   apply
disproportionately  to Mortgage Loans with different Mortgage Interest Rates.
To the extent fixed rate Mortgage  Loans with higher Mortgage Interest  Rates
prepay at higher rates or are extended  less frequently or for shorter terms,
the  excess interest  available to  make  distributions in  reduction of  the
Certificate Principal  Amounts of the  Class   and Class  Certificates may be
reduced even at the same constant prepayment rates. There can be no assurance
as to the actual rates of prepayment or extension of the Mortgage Loans or as
to variations in applicable interest rates.

    Furthermore, the assumptions made in preparing the following tables  vary
to some  degree from  the actual terms  of the  Regular Certificates  and the
Agreement in that:  ((i) any  extension of  a Mortgage Loan  will occur  only
under  circumstances in  which  such  Mortgage Loan  has  become a  Specially
Serviced Mortgage Loan subject to deduction of a Workout Fee from  all future
Monthly Payments;  (ii) upon extension,  and in contrast to  the assumptions,
some of  the Group    (, Group   )  and Group    Mortgage Loans might  not be
Discounted  Mortgage Loans and  some of the  Group   Mortgage  Loans might be
Discounted Mortgage Loans, depending  upon the modified terms  thereof; (iii)
the actual  reduction of  the Scheduled Principal  Balance of  the Discounted
Mortgage Loans will depend on the modified terms thereof and will  not always
be   %  of their  Scheduled Principal  Balances;  and (iv)  the terms  of any
extension permitted under  the Agreement may  require an increase or  allow a
decrease  in the Mortgage Interest  Rate or the  Monthly Payment, rather than
providing for continuation of the same terms.)

    Based on  the foregoing  assumptions, the  tables  indicate the  weighted
average lives of the Regular Certificates (and of the Mortgage Loans) and set
forth  in percentages  of the  initial  Certificate Principal  Amount of  the
Regular Certificates (and of the  aggregate Scheduled Principal Balance as of
Cut-Off Date  of  the Mortgage  Loans) that  would be  outstanding after  the
Distribution Date  in of each of the  years indicated, at various percentages
of the CPR and years of  extension. None of the indicated percentages of  CPR
purports  to be  an  historical  description of  prepayment  experience or  a
prediction  of the  anticipated  rate  of prepayment  of  the Mortgage  Loans
included in the Mortgage Pool. Variations in the actual prepayment experience
and  extension experience and the balance  of the Mortgage Loans that prepaid
or  are  extended  may  increase   or  decrease  the  percentage  of  initial
Certificate  Principal  Amount  (and  weighted  average  life)  shown in  the
following tables.  Such variations may  occur even if the  average prepayment
experience of all such Mortgage Loans equals any of the specified percentages
of the CPR  and the average extension  experience of all such  Mortgage Loans
equals any of  the specified years  of extension. In  addition, as  described
above under "THE TRUST FUND -- General," the Mortgage Loans may be subject to
periods of slower amortization or to negative amortization, in which case the
weighted average lives of the Regular  Certificates will be increased, and to
periods of accelerated amortization, in which case the weighted average lives
of the Regular Certificates will be decreased.

             (DECLINING BALANCE AND WEIGHTED AVERAGE LIFE TABLES)

 (1) THE WEIGHTED AVERAGE LIFE OF A REGULAR CERTIFICATE IS DETERMINED BY (I)
 MULTIPLYING THE AMOUNT OF EACH DISTRIBUTION IN REDUCTION OF THE OUTSTANDING
 CERTIFICATE PRINCIPAL AMOUNT OF SUCH CERTIFICATE BY THE NUMBER OF YEARS FROM
 THE DATE OF ISSUANCE OF THE REGULAR CERTIFICATES TO THE RELATED DISTRIBUTION


   DATE, (II) ADDING THE RESULTS AND (III) DIVIDING THE SUM BY THE INITIAL
           CERTIFICATE PRINCIPAL AMOUNT OF THE REGULAR CERTIFICATE.


                               USE OF PROCEEDS

    (Substantially all of the net  proceeds from the sale of the Certificates
will be used  by the Depositor (to purchase the  Mortgage Collateral conveyed
to the Trustee by the Depositor simultaneously with the issue and sale of the
Certificates  (to  repay  indebtedness  incurred  to  purchase  the  Mortgage
Collateral)  (to   pay  for  the   costs  of  structuring  and   issuing  the
Certificates)  (and) (to establish the (specify Reserve Funds)). The Mortgage
Collateral (will  be purchased from the  Underwriter (or an affiliate  of the
Underwriter) at a price negotiated by the (Depositor) (and may not reflect an
arm's-length transaction)) (is owned by the Depositor).)

    (The  Certificates  are   being  initially  sold  and  delivered  by  the
Depositor to () in exchange for the Mortgage Collateral to be conveyed to the
Trustee by the Depositor as Mortgage Collateral for the Series. The Depositor
will  receive no  other proceeds from  the sale  of the Certificates.  () may
subsequently sell the Certificates in one or more transactions.


                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES

    (An  election will (not)  be made  to treat a  segregated pool  of assets
within  the  Trust Fund  ((excluding  the  Reserve  Fund and  the  rights  of
Certificateholders  under certain agreements pursuant to which the beneficial
owner of  the Reserve Fund will make  payments to the holders  of the Regular
Certificates in the  event of a Basis Risk Shortfall)) as a REMIC for federal
income  tax purposes.)  The  classes  of REMIC  interests  designated in  the
Agreement as the Class of Interests, corresponding to the Class Certificates,
respectively, will  be considered to  be "regular interests"  in a REMIC  and
will be referred  to herein as "Regular Interests." (The Class R Certificates
will be  considered to be  the "residual  interest" in  a REMIC  and will  be
referred to herein as the "Residual Interest.")

REGULAR INTERESTS

    The Regular Interests generally will be  treated as newly originated debt
instruments for federal income tax purposes. Holders of the Regular Interests
will  be required to  report income  thereon in  accordance with  the accrual
method of accounting.  It is anticipated that  the Class   Interests  will be
issued  with original issue discount  for federal income  tax purposes, in an
amount  equal  to the  excess  of  the  initial  principal  balances  of  the
corresponding  Classes of  Certificates over  their  issue prices  (including
accrued interest). It is further anticipated that  the Class   Interests will
be issued at a premium for federal income tax purposes.

    The Prepayment Assumption that is  to be used in determining the  rate of
accrual of original issue discount and whether the original issue discount is
considered  de minimis, and that may be used by a holder of Regular Interests
to amortize premium, will be calculated using  . No representation is made as
to the actual rate at which the Mortgage Loans will prepay.

RESIDUAL INTEREST

    The holders of  the Class R Certificates must  include the taxable income
or loss of the REMIC in determining their federal taxable income. The Class R
Certificates will  remain outstanding for  federal income tax  purposes until
there  are  no  Certificates  of  any  other Class  outstanding.  Prospective
investors are cautioned  that the Class  R Certificateholders' REMIC  taxable
income and  the tax liability thereon will  exceed cash distributions to such
holder  during  certain  periods,  in  which  event  the  holders  must  have
sufficient  alternative  sources  of   funds  to  pay  such   tax  liability.
Furthermore,  it is  anticipated that  all or  a substantial  portion of  the
taxable  income of the REMIC includible by a  holder of a Class R Certificate
will  be treated as "excess inclusion"  income resulting in (i) the inability
of such  holder to use  net operating losses  to offset such  taxable income,
(ii)  the treatment  of such  taxable income  as "unrelated  business taxable
income"  to  certain holders  who  are  otherwise  tax-exempt and  (iii)  the
treatment of such taxable income as subject to 30% withholding tax to certain
non-U.S. investors, with no exemption or treaty reduction.


    In addition, under  the REMIC Regulations, the Class R  Certificates will
be   considered  "noneconomic  residual  interests,"  with  the  result  that
transfers thereof would be disregarded for federal income tax purposes if any
significant purpose of  any such  transfer was  to impede  the assessment  or
collection of tax. Accordingly, the  transferee affidavit used for  transfers
of a Class  R Certificate will require  the transferee to state,  among other
things, that it  has no intention to  impede the assessment or  collection of
any  federal, state or  local income taxes  legally required to  be paid with
respect to the Class R Certificate and that it will not transfer the Class  R
Certificate to any Person that  it has reason to believe has the intention to
impede the  assessment or  collection  of such  taxes. Finally,  the Class  R
Certificates generally  may not be  transferred to Persons  who are not  U.S.
Persons. See "CERTAIN FEDERAL INCOME TAX CONSEQUENCES -- Taxation of Residual
Interests  --  Limitations  on  Offset  or Exemption  of  REMIC  Income"  and
"--Tax-Related  Restrictions on Transfer of Residual Interests -- Noneconomic
Residual Interests" in the Prospectus.

    An individual, trust  or estate that holds a Class R Certificate (whether
such Certificate is held directly or indirectly through  certain Pass-Through
Entities) also  may have additional gross income with  respect to, but may be
subject to  limitations  on the  deductibility  of  the fees  of  the  Master
Servicer  and the  Special  Servicer  paid  from the  REMIC  Pool  and  other
administrative expenses of the REMIC  Pool in computing such holder's regular
tax liability,  and may not be  able to deduct  such fees or expenses  to any
extent  in computing  such  holder's alternative  minimum  tax liability.  In
addition, some  portion of a holder's basis, if any, in a Class R Certificate
may not be recovered until termination of the REMIC. Furthermore, the federal
income tax  consequences  of any  consideration  paid to  a  transferee on  a
transfer of a Class R Certificate are unclear; therefore, any such transferee
receiving such consideration  should consult its  tax advisers. See  "CERTAIN
FEDERAL  INCOME  TAX  CONSEQUENCES  --  Taxation  of  Residual  Interests  --
Tax-Related   Restrictions   on   Transfer   of   Residual   Interests"   and
"--Limitations of Deductions of Certain Expenses" in the Prospectus.

    DUE TO  THE SPECIAL  TAX TREATMENT OF  RESIDUAL INTERESTS, THE  EFFECTIVE
AFTER-TAX RETURN OF THE CLASS R  CERTIFICATES MAY BE SIGNIFICANTLY LOWER THAN
WOULD BE THE CASE IF THE CLASS R CERTIFICATES WERE TAXED AS DEBT INSTRUMENTS.


                             ERISA CONSIDERATIONS

    Any fiduciary of  an employee benefit plan within the  meaning of Section
3(3) of ERISA which is subject to the fiduciary responsibility rules of Title
I, Sections 401-414,  of ERISA or  Section 4975 of  the Code (a  "Plan"), and
which proposes to  cause a Plan to  acquire any of the  Offered Certificates,
should consult  with its counsel  with respect to the  potential consequences
under ERISA  and the  Code of the  Plan's acquisition  and ownership  of such
Certificates.


    The U.S. Department of Labor has granted to CS First Boston Corporation 
(the former name of Credit Suisse First Boston Corporation) an administrative
exemption (Prohibited Transaction Exemption 89-90, as amended, referred to 
herein as the  "Exemption") from certain of the  prohibited transaction rules
of ERISA and the related  excise tax provisions of Section 4975 of the Code 
with respect to the initial purchase, the holding and  subsequent resale  by
Plans of certificates  evidencing an  interest in pass-through trusts that 
consist of certain  receivables, loans,  and other obligations that meet the
conditions and requirements of the Exemption.

    The  Exemption covers  certificates  evidencing an  interest  in a  trust
consisting of obligations that bear  interest or are purchased at  a discount
and which are secured, such as mortgages secured by commercial or multifamily
real property.  Among the  other conditions  that must  be satisfied  for the
Exemption to apply are the following:

    (1)  The  acquisition  of  the  certificates  by  the  Plan  is  on terms
(including the price for the certificates) that are at least as  favorable to
the Plan as they would  be in an arm's  length transaction with an  unrelated
party;

    (2) The  rights and interests evidenced  by the certificates  acquired by
the Plan are  not subordinated to the rights and interests evidenced by other
certificates of the trust;

    (3)  The certificates acquired by the Plan  have received a rating at the
time of  such acquisition  that is one  of the  three highest  generic rating
categories from Moody's, S&P, DCR or Fitch;

    (4)  The trustee  is not  an affiliate  of any  member of  the Restricted
Group (as defined below);

    (5) The sum of all  payments made to and retained by  the underwriters in
connection with the  distribution of  certificates represents  not more  than
reasonable compensation  for underwriting the  certificates. The  sum of  all
payments made to and retained by the seller pursuant to the assignment of the
obligations to the trust fund represents not  more than the fair market value
of such obligations.  The sum  of all payments  made to  and retained by  the
servicer represents not  more than reasonable compensation for  such person's
services under the pooling and  servicing agreement and reimbursement of such
person's reasonable expenses in connection therewith; and

    (6) The  Plan investing in the  certificates is an  "accredited investor"
as defined in Rule 501(a)(1) of Regulation D of the Commission under the Act.

    In  order for the Exemption  to apply, the trust  fund must also meet the
following requirements:

    (1) The  corpus of the trust fund must consist solely of assets of a type
that have been included in other investment pools;

    (2) Certificates in  such other investment pools must have  been rated in
one of the  three highest generic rating  categories of Moody's, S&P,  DCR or
Fitch for at least one year prior to the Plan's acquisition  of certificates;
and

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

    In addition,  the Exemption  will not  apply  to a  Plan's investment  in
certificates if the  Plan fiduciary responsible for the decision to invest in
the certificates is  (a) an obligor with respect to more than five percent of
the fair market value of the obligations constituting the assets of the trust
or (b) an affiliate of such person, unless: (i) in the case of an acquisition
in  connection with  the initial  issuance  of certificates,  at least  fifty
percent  of each  class  of  certificates in  which  Plans have  invested  is
acquired by persons independent  of the Restricted Group  and at least  fifty
percent  of the  aggregate  interest  in the  trust  is  acquired by  persons
independent  of   the  Restricted  Group;  (ii)  the   Plan's  investment  in
certificates of any class does not  exceed twenty-five percent of all of  the
certificates  of that class outstanding at the time of the acquisition; (iii)
immediately after  the acquisition, no  more than twenty-five percent  of the
assets of  the Plan  with respect  to which  such person  is a  fiduciary are
invested  in certificates  representing an  interest  in one  or more  trusts
containing assets sold or serviced by  the same entity; and (iv) the Plan  is
not sponsored  by the  Depositor, the Underwriters,  the Trustee,  the Master
Servicer, the  Special Servicer, any  obligor with respect to  Mortgage Loans
included  in  the  Trust Fund  constituting  more  than five  percent  of the
aggregate unamortized  principal balance of the  assets in the Trust  Fund on
the date of  the initial issuance of  Certificates, or any affiliate  of such
parties (the "Restricted Group").

    If  the conditions  of the  Exemption are  met, whether  or not  a Plan's
assets  would be  deemed to  include an  ownership interest  in the  Mortgage
Loans, the acquisition,  holding and resale of  the Class () Certificates  by
Plans  would be exempt from many  of the prohibited transaction provisions of
ERISA and the Code.

    (The  Underwriters   believe   that  the   factual   conditions  to   the
availability of the Exemption will be  met in connection with the acquisition
and  holding  of  the  Class ()  Certificates  by  Plans,  assuming  that all
conditions of  the Exemption within the control  of a particular investor (or
its fiduciary) will have been  met. In that regard,) (A)s of the  date hereof
there is  no single obligor  with respect to  Mortgage Loans included  in the
Trust Fund that constitute more than five percent of the 
aggregate unamortized principal balance of the assets of the  Trust Fund, but
no  assurance can be given  that there does not exist  an affiliated group of
obligors  on Mortgage  Loans that constitute  more than five  percent of such
balance.

    Prospective  Plan  investors should  consult  with  their legal  advisers
concerning  the  impact of  ERISA  and the  Code,  the  applicability of  the
Exemption,  and the potential  consequences in their  specific circumstances,
prior to making  an investment in the  Class () Certificates.  Moreover, each
Plan fiduciary should determine whether under the general fiduciary standards
of  investment prudence  and diversification  an investment  in the  Class ()
Certificates is  appropriate for  the Plan, taking  into account  the overall
investment policy of the  Plan and the  composition of the Plan's  investment
portfolio. (THE CHARACTERISTICS OF THE CLASS () CERTIFICATES MAY NOT MEET THE
REQUIREMENTS OF THE EXEMPTION. ACCORDINGLY, THE CLASS (), CERTIFICATES SHOULD
NOT BE ACQUIRED BY A PLAN OR WITH ASSETS OF ANY PLAN.)


                       LEGAL INVESTMENT CONSIDERATIONS

    (The Class  () Certificates will constitute "mortgage related securities"
for  purposes  of  the  Enhancement  Act.) The  (other  Classes  of)  Offered
Certificates  will not  constitute "mortgage  related  securities" under  the
Enhancement   Act.   For   additional   information   concerning   investment
considerations  with  respect   to  the  Offered  Certificates,   see  "LEGAL
INVESTMENT" in the Prospectus.


                             PLAN OF DISTRIBUTION

    (Under  the  terms  and  subject  to   the  conditions  contained  in  an
underwriting agreement (the "Underwriting Agreement") among the Depositor and
the  Underwriters  named below,  the  Depositor  has agreed  to  sell  to the
Underwriters, and  the Underwriters have  severally agreed  to purchase,  the
respective Certificate  Principal  Amounts  of  each  Class  of  the  Offered
Certificates set forth opposite their names below:



<TABLE>
<CAPTION>
UNDERWRITERS                 CLASS               CLASS               CLASS   
          CLASS
                        CERTIFICATES (1)     CERTIFICATES (1)    CERTIFICATES
(1)    CERTIFICATES (1)
<S>                           <C>                 <C>                 <C>    
           <C>

Credit Suisse First            $                   $                   $     
            $
Boston
 Corporation
Total                          $                   $                   $     
            $

</TABLE>

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

    In the  Underwriting  Agreement, the  several  Underwriters have  agreed,
subject to the terms and conditions set forth therein, to purchase all of the
Offered  Certificates if any  are purchased. In  the event of  default by any
Underwriter,  the   Underwriting   Agreement  provides   that,   in   certain
circumstances, the purchase commitments of non-defaulting Underwriters may be
increased or the Underwriting Agreement may be terminated.

    There is currently no secondary market  for the Offered Certificates. The
Underwriters, either directly  or through their affiliates, intend  to make a
secondary market  in the Offered  Certificates, but none of  the Underwriters
has  any obligation  to  do so.  There  can be  no assurance  that  an active
secondary market for any of the Offered Certificates will develop or that any
such market, if established, will continue.

    The Underwriters propose to offer each  Class of the Offered Certificates
in part  directly to  purchasers at  the initial  public offering  prices set
forth on the cover page of this Prospectus Supplement, and in part to certain
securities dealers at  such prices less  the concessions set forth  below for
each such Class. The Underwriters may allow,  and such dealers may reallow, a
concession  not in excess of the amount set  forth below for each such Class.
After  the Offered  Certificates are  released for  sale to  the public,  the
public  offering  prices  and other  selling  terms  may  be  changed by  the
Underwriters.

<TABLE>
<CAPTION>                   CLASS               CLASS                CLASS   
          CLASS
                         CERTIFICATES               CERTIFICATES             
CERTIFICATES        CERTIFICATES
<S>                         <C>                  <C>                  <C>    
           <C>
Concession                    %                   %                    %     
            %
Reallowances                  %                   %                    %     
            %

</TABLE>

    The  Depositor  will indemnify  the  Underwriters  against certain  civil
liabilities,  including liabilities  under  the Act,  or  will contribute  to
payments the Underwriters may be required to make in respect thereof.)

    (The  Master Servicer  has  agreed, pursuant  to  the Purchase  Agreement
dated  (the  "Purchase  Agreement"), to  pay  the  Depositor a  fee  of  $ in
connection with the exchange of the Certificates and the residual interest in
the REMIC  for the Mortgage Loans.  The Depositor will sell  the Certificates
and such  residual  interest to  the  Master  Servicer in  exchange  for  the
Mortgage Loans subject to the terms and  conditions set forth in the Purchase
Agreement.  Pursuant  to  the  Purchase   Agreement,  the  Depositor  or  its
affiliates have certain preferential rights  in connection with resale of the
Certificates.

    may be deemed,  by virtue of the exchange, to  be an "Underwriter" within
the  meaning  of the  Securities  Act of  1933,  as amended,  (the  "Act") in
connection  with reoffers  and sales  by of  the  Certificates. Until  , such
reoffers  and  sales  by Master  Servicer  will  be  made  pursuant  to  this
Prospectus Supplement and  the Prospectus, as amended and  supplemented as of
the date of such reoffering. After such date,  this Prospectus Supplement and
Prospectus may not  be used in connection  with such reoffers and  sales. The
Depositor has  been advised by  that such reoffers and  sales may be  made by
from time to time in negotiated  transactions or otherwise at varying  prices
determined at  the time of sale,  and may be made  to or through one  or more
Underwriters, agents or dealers, including, without limitation, the Depositor
or  one of  its  affiliates, who  may  receive compensation  in  the form  of
underwriting discounts, concessions or commissions.

    The Purchase  Agreement provides  that will  indemnify the Depositor  and
its affiliates against  certain liabilities, including liabilities  under the
Act, or contribute to payments the Depositor  and its affiliates, as the case
may be required to make in respect thereof.)

    (The  Underwriters(s)   (has)  (have)  advised  the  Depositor  that  the
Underwriter(s) propose(s)  to offer  the Certificates from  time to  time for
sale in  one or  more negotiated transactions  or otherwise  at prices  to be
determined  at  the  time  of   sale.  The  Underwriter(s)  may  effect  such
transactions  by selling  the Certificates  to  or through  dealers and  such
dealers may  receive  compensation in  the  form of  underwriting  discounts,
concessions or commissions from the  Underwriter(s) and any purchasers of the
Certificates to whom they may act as agent.

    The  Underwriter(s)   and   any  dealers   that   participate  with   the
Underwriter(s)  in the distribution of  the Certificates may  be deemed to be
underwriters,  and any  discounts or  commissions  received by  them and  any
profit on the resale of Certificates by them may be deemed to be underwriting
discounts or commissions, under  the Securities Act of 1933, as  amended (the
"Act").)

    (The  Mortgage Collateral  securing the  Bonds  will be  acquired by  the
Depositor from  Credit Suisse First  Boston Corporation, an affiliate  of the
Depositor, in a  privately negotiated transaction.  Such affiliate will  have
acquired  the  Mortgage  Collateral  from time  to  time  in  open  market or
privately negotiated transactions.)

    (Credit  Suisse  First  Boston   Corporation,  as  exchange  agent   (the
"Agent"), has  arranged for the sale of the  Certificates by the Depositor to
(Institutional Investor) in exchange for the Mortgage Loans to be conveyed to
the Trustee as part of the Trust Estate. (Institutional Investor) has agreed,
pursuant to  the Exchange Agreement  dated , 19   (the  "Exchange Agreement")
among the  Depositor, (Institutional Investor) and  the Agent, to  pay to the
Agent a fee for arranging the exchange. The Depositor will sell  the Bonds to
(Institutional Investor)  in exchange for  the Mortgage Loans subject  to the
terms  and conditions  set forth  in  the Exchange  Agreement. Under  certain
circumstances set forth therein, the Exchange Agreement may be terminated.)


                             CERTIFICATE RATINGS


    (It  is a  condition to  the issuance  of the  Certificates that  they be
rated in  one of the  four highest rating categories  by at least  one Rating
Agency.) It is  a condition to the  issuance of the Offered  Certificate that
the Class Certificates be rated no lower than "  " by (Moody's) (Fitch) (S&P)
(DCR), that the Class   Certificates be rated no lower than "  " by and "  "
by and that the Class  Certificates be rated no lower than "  " by and "  "
by .  (While it is not a condition to the issuance of any of the
Certificates,  it is  expected  that  the  Class  Certificates will be rated
no 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.  The security rating  assigned to the  Offered
Certificates  should be evaluated  independently of similar  security ratings
assigned to other kinds of securities.

    (The  ratings of  Moody's on  mortgage pass-through  certificates address
the likelihood of the receipt by certificate holders of all  distributions to
which such certificate holders are entitled. Moody's rating opinions  address
the  structural, legal,  issuer and  tax-related aspects associated  with the
certificates, including the  nature of the underlying mortgage  loans and the
credit quality of  the credit support  provided, if  any. Moody's ratings  on
pass-through  certificates do not represent any  assessment of the likelihood
that principal prepayments may differ from those originally anticipated.)

    (The ratings  assigned  by  S&P  to  mortgage  pass-through  certificates
address the likelihood of the receipt  of all distributions on the underlying
mortgage  loans  by  the  related  certificateholders  under  the  agreements
pursuant  to which  such certificates  are  issued. S&P's  ratings take  into
consideration the credit quality of  the related mortgage pool, including any
credit support providers, structural  and legal aspects associated  with such
certificates, and  the extent to  which the  payment stream on  such mortgage
pool  is adequate  to  make  payments required  by  such certificates.  S&P's
ratings  on  such  certificates  do  not,  however,  constitute  a  statement
regarding frequency of prepayments on the related mortgage loans.)

    (The ratings  assigned  by Fitch  to  mortgage pass-through  certificates
address  the  likelihood  of  the  receipt  by  certificate  holders  of  all
distributions  to which  such certificate  holders are  entitled. The  rating
process addressed the structural, legal and issuer-related aspects associated
with the certificates, including the nature of the underlying mortgage loans.
The ratings  assigned to mortgage  pass-through certificates by Fitch  do not
represent any assessment of the  likelihood or rate of principal prepayments.
The ratings  do not  address the possibility  that certificate  holders might
receive a lower than expected yield.)

    (The ratings  assigned  by  DCR  to  mortgage  pass-through  certificates
address  the  likelihood  of  the  receipt  by  certificate  holders  of  all
distributions to which  such certificate  holders are  entitled. The  ratings
assigned to  mortgage pass-through  certificates by DCR  do not  constitute a
statement regarding  the frequency  or extent of  principal prepayments.  The
ratings do not address the possibility that certificate holders might receive
a lower than expected yield.)


    The Depositor will  request a rating of  the Offered Certificates by  one
or more Rating Agencies. 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 a  Rating Agency
pursuant to the Depositor's request.


                                LEGAL MATTERS


    The legality  of the Certificates will  be passed upon for  the Depositor
and  the Underwriter  by (Brown  & Wood  LLP)(Orrick, Herrington  & Sutcliffe
LLP),
New  York, New  York.  The material  federal income  tax consequences  of the
Certificates  will be  passed upon for  the Depositor  by (Brown &  Wood LLP)
(Orrick, Herrington & Sutcliffe LLP), New York, New York.

(These exhibits may appear immediately following this Prospectus Supplement.)


                            MORTGAGE LOAN EXHIBITS

    The information set  forth in Exhibits X through Z  is based on Scheduled
Principal Balances,  Mortgage Interest Rates  and other information as  of 1,
199   with respect  to mortgage loans  expected to  be included in  the Trust
Fund.  Not all the mortgage loans  upon which Exhibits    through   are based
may be included in the Trust Fund  and consequently the information set forth
below may vary  from comparable information on the  Mortgage Loans ultimately
included in the Trust Fund. In addition, the information set forth  below may
change as a result of  principal payments, Mortgage Interest Rate adjustments
and other factors relating to the  Mortgage Loans prior to the Closing  Date.
The Seller will file  a report on Form 8-K with the  Commission in accordance
with the rules thereof  which will set forth information with  respect to the
Mortgage Loans included  in the Trust  Fund on the  Closing Date. As to  each
item  the chart will  set forth the  number of mortgage  loans, the Aggregate
Unpaid  Principal  Balance as  of  the  Cut-Off Date  and  the  Percentage of
Aggregate Unpaid Principal Balance. The information expressed as a Percentage
of the Aggregate Unpaid Principal Balance may not total 100% due to rounding,
and the sum of the amounts listed as the Aggregate Unpaid  Principal Balance
of  the Mortgage Loans  as of the Cut-Off Date may not total the indicated 
amount due to rounding. For purposes of the following exhibits, weighted 
average original term calculations do not include contractual extensions.

                                                                    EXHIBIT X

                             MORTGAGE LOAN GROUP
  DISTRIBUTION OF ORIGINAL PRINCIPAL BALANCES OF MORTGAGE LOANS IN MORTGAGE
LOAN GROUP

                 (INFORMATION TO BE PROVIDED IN EACH SERIES)

Average Original Principal Balance is $.


    DISTRIBUTION OF SCHEDULED PRINCIPAL BALANCES AS OF THE CUT-OFF DATE OF
                    MORTGAGE LOANS IN MORTGAGE LOAN GROUP

                 (INFORMATION TO BE PROVIDED IN EACH SERIES)

Average Scheduled Principal Balance as of the Cut-Off Date is $.


  ORIGINAL TERMS TO STATED MATURITY OF MORTGAGE LOANS IN MORTGAGE LOAN GROUP

                 (INFORMATION TO BE PROVIDED IN EACH SERIES)

Weighted Average Original Term to Stated Maturity is     months.


         REMAINING TERMS TO STATED MATURITY OF BALLOON MORTGAGE LOANS
                            IN MORTGAGE LOAN GROUP

                 (INFORMATION TO BE PROVIDED IN EACH SERIES)


Weighted  Average  Remaining  Term  to  Stated  Maturity  (excluding  Matured
Performing Mortgage Loans) is     months.


    REMAINING TERMS TO STATED MATURITY OF FULLY AMORTIZING MORTGAGE LOANS
                            IN MORTGAGE LOAN GROUP

                 (INFORMATION TO BE PROVIDED IN EACH SERIES)

Weighted Average Remaining Term to Stated Maturity is     months.


              SEASONING OF MORTGAGE LOANS IN MORTGAGE LOAN GROUP

                 (INFORMATION TO BE PROVIDED IN EACH SERIES)

Weighted Averaged Seasoning is     months.


MORTGAGE INTEREST RATES AS OF CUT-OFF DATE OF MORTGAGE LOANS IN MORTGAGE LOAN
GROUP

                 (INFORMATION TO BE PROVIDED IN EACH SERIES)

Weighted Average Mortgage Interest Rate is  %.


 LOAN-TO-VALUE RATIOS AT ORIGINATION OF MORTGAGE LOANS IN MORTGAGE LOAN GROUP

                 (INFORMATION TO BE PROVIDED IN EACH SERIES)

Weighted Average Loan-to-Value at Origination is  %.


   RANGE OF RATIOS OF CURRENT LOAN BALANCE-TO-ORIGINAL VALUE AS OF CUT-OFF
                         DATE IN MORTGAGE LOAN GROUP

                 (INFORMATION TO BE PROVIDED IN EACH SERIES)

Weighted Average Current Loan Balance-to-Original Value is  %.


           LIEN POSITIONS OF MORTGAGE LOANS IN MORTGAGE LOAN GROUP

                 (INFORMATION TO BE PROVIDED IN EACH SERIES)

       PROPERTY TYPE/USE OF MORTGAGED PROPERTIES IN MORTGAGE LOAN GROUP

                 (INFORMATION TO BE PROVIDED IN EACH SERIES)

    GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES IN MORTGAGE LOAN GROUP

                 (INFORMATION TO BE PROVIDED IN EACH SERIES)

      MONTHLY PAYMENTS PAST DUE AS OF THE CUT-OFF DATE OF MORTGAGE LOANS
                            IN MORTGAGE LOAN GROUP

                 (INFORMATION TO BE PROVIDED IN EACH SERIES)


    (In  addition to the tables set forth  above, the following tables may be
used  for each  exhibit  relating  to a  Mortgage  Loan  Group consisting  of
adjustable rate mortgage loans:)


               MARGINS OF MORTGAGE LOANS IN MORTGAGE LOAN GROUP


                 (INFORMATION TO BE PROVIDED IN EACH SERIES)

                        Weighted Average Margin is  %.


            MAXIMUM RATES OF MORTGAGE LOANS IN MORTGAGE LOAN GROUP

                 (INFORMATION TO BE PROVIDED IN EACH SERIES)

    Weighted Average Maximum  Rate (excluding Mortgage Loans with  no Maximum
Rate and Mortgage Loans for which such information is not available) is  %.


        FLOOR INTEREST RATES OF MORTGAGE LOANS IN MORTGAGE LOAN GROUP

                 (INFORMATION TO BE PROVIDED IN EACH SERIES)

 Weighted Average Floor Interest Rate (excluding Mortgage Loans with no Floor
Interest Rate) is  %.


    PERIODIC RATE ADJUSTMENT CAPS OF MORTGAGE LOANS IN MORTGAGE LOAN GROUP

                 (INFORMATION TO BE PROVIDED IN EACH SERIES)

Interest Adjustment Frequency of Mortgage Loans in Mortgage Loan Group
 (Information to be provided in each Series)


    PAYMENT ADJUSTMENT FREQUENCY OF MORTGAGE LOANS IN MORTGAGE LOAN GROUP

                 (INFORMATION TO BE PROVIDED IN EACH SERIES)

               INDEXES OF MORTGAGE LOANS IN MORTGAGE LOAN GROUP

                 (INFORMATION TO BE PROVIDED IN EACH SERIES)


                                                                    EXHIBIT Y

                  AVAILABLE DEBT SERVICE COVERAGE RATIOS (1)


Group Mortgage Loans

Group Mortgage Loans

Group Mortgage Loans

(1) The  debt  service coverage  ratio of  a Mortgage  Loan  is the  ratio of
annual net operating income generated by the Mortgage Property before payment
of any debt service on  the Mortgage Loan to the annual debt  service on such
Mortgage Loans.
(2) The  calculation of  the debt  service coverage ratios  set forth  in the
table  was  based upon  the  ratio  of  net  operating income,  derived  from
information  for  a  period ending  in        or  later,  to, generally,  the
annualized Monthly Payment in effect as of the Cut-Off Date.
(3) The  data are  derived  from (i)  operating  statements provided  by  the
Borrowers adjusted  in some instances  as described below and  (ii) operating
information provided by appraisals dated      or later.


    The  weighted average debt  service coverage is     and     times for the
Group     and Group     Mortgage  Loans,  respectively, for  which  operating
information is available.

    For Group    Mortgage  Loans  the Depositor  obtained property  operating
statements or operating  information for minimum (nine-month)  periods ending
in     or later from Borrowers whose Mortgage Loans represented approximately
  % of the aggregate Scheduled Principal Balance of the Group  Mortgage Loans
as of the Cut-Off Date. In some instances, non-material adjustments were made
to such  operating  statements and  operating  information, resulting  in  an
increase or  decrease in the net operating  income stated therein, based upon
the  Depositor's  evaluation  of  such  operating  statements  and  operating
information and  the assumptions  applied by the  Borrower in  preparing such
statements and  information. No assurance  can be  given with respect  to the
accuracy of the information provided by  any Borrower, or the results of  any
adjustments  thereto  by  or  on  behalf of  the  Depositor,  concerning  the
operating  income  derived from  any Mortgaged  Property. In  addition, since
Borrowers  under the  remaining Mortgage  Loans have  not been  determined or
inferred, and no assurance can be given that the information set forth in the
table is representative of those Mortgage Loans.

    The  operating  information  supplied  by  Borrowers  and  used   by  the
Depositor to calculate debt  service coverage ratios may be  for periods that
ended as long ago as     . The Depositor does not  have information as to the
current levels  of rental  income generated by  the Mortgaged  Properties for
which it had obtained  operating information, and current rental income  on a
significant portion of such Mortgaged Properties may have changed as a result
of changes  in occupancy rates and levels of  rent on space that is occupied.
Accordingly, debt  service coverage ratios  for the Mortgage Loans  for which
such ratios are set forth in  the table above may have changed  substantially
since the end of the period for which such ratios were calculated.

    Because debt service coverage ratios were  not calculated with respect to
the remaining  Mortgage Loans representing  approximately % of  the aggregate
Scheduled Principal Balance of the Mortgage Loans as of the Cut-Off  Date, no
assurance can be given that the  information set forth in the above table  is
representative of such  Mortgage Loans or that such  remaining Mortgage Loans
do not  include Mortgage Loans with debt service  coverage ratios equal to or
lower than those of the Mortgage Loans for which such ratios were calculated.
Because, among other things, of the lack of uniformity in the data underlying
the debt service coverage ratio  information contained herein and the absence
of independent verification of such data, there  can be no assurance that the
information derived from the sample is representative of  similar information
which would have been developed  had operating information been available for
all the  Mortgage Loans.  Moreover, if  the sample  is representative  of the
Mortgage  Loans, the  Trust Fund  includes Mortgage  Loans with  debt service
coverage ratios of less than break-even that were not included in the sample.
In any event, prospective investors should consider the Mortgage Loans to  be
nonrecourse loans as to which, in  the event of a Borrower default,  recourse
may  be  had  only  against   the  specific  (commercial  and/or  multifamily
residential) property pledged  to secure that Mortgage Loan  (and not against
the Borrower's other assets).

                                                                    EXHIBIT Z

              CHARACTERISTICS OF THE (50 LARGEST) MORTGAGE LOANS

Group

Group

Group


(1) Original balance is  the Mortgage Loan  amount at  the time the  Mortgage
Loan was originated.
(2) Original loan to value is the original  balance (not modified) divided by
the original appraised value.
(3) Current loan to  value ratio  is the Scheduled  Principal Balance of  the
loan as of the Cut-Off Date  divided by the original appraised value  (except
in the case of any loan for which a more recent appraised value is available,
then divided by the more recent appraised value).
(4) Payments applied  only to interest  in accordance with  the terms of  the
Note.
(5) Debt service coverage calculated  based on pro-forma net operating income
estimates.
(6) Not available.

                            INDEX OF DEFINED TERMS


Accrued Certificate Interest  . . . . . . . . . . . . . . . . . . . . .  S-22
Adjustment Date . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-31
Amounts Held for Future Distribution  . . . . . . . . . . . . . . . . .  S-19
ARMs  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-33
Assumed Monthly Payments  . . . . . . . . . . . . . . . . . . . . . . .  S-38
Assumed Net Mortgage Interest Rate  . . . . . . . . . . . . . . . . . .  S-19
Assumed Scheduled Payment . . . . . . . . . . . . . . . . . . . . . . .  S-21
Available Distribution Amount . . . . . . . . . . . . . . . . . . . . .  S-19
Available Subordination Amount  . . . . . . . . . . . . . . . . . . . . . S-8
Balloon Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . . .  S-12
Balloon Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-12
Basic Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-38
Basis Risk  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-10
Basis Risk Reserve Fund Draw Amount . . . . . . . . . . . . . . . . . .  S-19
Basis Risk Shortfall  . . . . . . . . . . . . . . . . . . . . . . . . .  S-23
Business Day  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-18
Certificate Principal Amount  . . . . . . . . . . . . . . . . . . . . . . S-5
Class . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Class R Certificates  . . . . . . . . . . . . . . . . . . . . . . . . .  S-27
Class Interest Distribution Amount  . . . . . . . . . . . . . . . . . .  S-22
Class Unpaid Interest Shortfall . . . . . . . . . . . . . . . . . . . .  S-27
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-14
COFI Determination Date . . . . . . . . . . . . . . . . . . . . . . . .  S-24
Collateral Security Agreement . . . . . . . . . . . . . . . . . . . . . . S-6
CPR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-43
Credit Reserve Fund Draw Amount . . . . . . . . . . . . . . . . . . . .  S-19
DCR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-9
Deferred Interest . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-32
Depository  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-18
Determination Date  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-20
Discounted Mortgage Loan  . . . . . . . . . . . . . . . . . . . . . . .  S-19
Due Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-20
Due Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-20
Eligible Multifamily Mortgage Loans . . . . . . . . . . . . . . . . . . . S-7
Excess Prepayment Interest  . . . . . . . . . . . . . . . . . . . . . .  S-23
Exemption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-46
FHLB  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-33
FHLBSF  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-24
Final Recovery Determination  . . . . . . . . . . . . . . . . . . . . .  S-28
Financial Intermediary  . . . . . . . . . . . . . . . . . . . . . . . .  S-18
First Adjustment Date . . . . . . . . . . . . . . . . . . . . . . . . .  S-31
Fitch . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-9
Fixed Rate Certificates . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Floating Rate Certificates  . . . . . . . . . . . . . . . . . . . . . . . S-3
Floor Interest Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Group Available Funds . . . . . . . . . . . . . . . . . . . . . . . . .  S-19
Group 1 Fully Indexed Interest Rate Spread  . . . . . . . . . . . . . .  S-23
Group 1 Interest Rate Spread  . . . . . . . . . . . . . . . . . . . . .  S-23
Group 1 Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . .  S-24
Index . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-31
Initial Deposit . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-35
Interest Accrual Period . . . . . . . . . . . . . . . . . . . . . . . .  S-21
LIBOR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-24
LIBOR Business Day  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-24
LIBOR Determination Date  . . . . . . . . . . . . . . . . . . . . . . .  S-24
Liquidity Amount  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-35
Look-Back Period  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-33
Margin  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-31
Master Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Matured Performing Mortgage Loan  . . . . . . . . . . . . . . . . . . .  S-11
Maximum Negative Amortization Amount  . . . . . . . . . . . . . . . . .  S-33
Maximum Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-33
Maximum Subordination Amount  . . . . . . . . . . . . . . . . . . . . . . S-8
Moody's . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-9
Mortgage Loan Assumptions . . . . . . . . . . . . . . . . . . . . . . .  S-43
Mortgage Loan Group . . . . . . . . . . . . . . . . . . . . . . . . . .  S-19
Mortgage Pool . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Net Mortgage Interest Rate  . . . . . . . . . . . . . . . . . . . . . .  S-19
Non-Monthly Payment Loans . . . . . . . . . . . . . . . . . . . . . . .  S-20
Offered Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . S-2
Optimal Available Funds . . . . . . . . . . . . . . . . . . . . . . . .  S-19
Optimal Mortgage Loan Interest  . . . . . . . . . . . . . . . . . . . .  S-19
Optimal Mortgage Loan Principal . . . . . . . . . . . . . . . . . . . .  S-19
Optimal Wind-Down Date  . . . . . . . . . . . . . . . . . . . . . . . .  S-39
Optional Termination  . . . . . . . . . . . . . . . . . . . . . . . . . . S-9
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-21
Payment Adjustment Date . . . . . . . . . . . . . . . . . . . . . . . .  S-33
Payment Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-12
Prepayment Interest Shortfall . . . . . . . . . . . . . . . . . . . . .  S-23
Prepayment Model  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-43
Prepayment Period . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-20
Principal Prepayments . . . . . . . . . . . . . . . . . . . . . . . . .  S-20
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-9
Realized Loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-28
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-19
Reference Banks . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-24
Regular Certificates  . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
REMIC Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . .  S-23
Reserve Interest Rate . . . . . . . . . . . . . . . . . . . . . . . . .  S-24
Reserved Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-38
Restricted Group  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-47
Reuters Screen LIBO Page  . . . . . . . . . . . . . . . . . . . . . . .  S-24
S&P . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-9
Scheduled Principal Balance . . . . . . . . . . . . . . . . . . . . . .  S-21
Senior Lien Advance . . . . . . . . . . . . . . . . . . . . . . . . . .  S-39
Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-19
Servicing Fee Rate  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-19
Special Servicer Fee  . . . . . . . . . . . . . . . . . . . . . . . . .  S-38
Supplemental Fee  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-38
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Uncovered Basis Risk Shortfall  . . . . . . . . . . . . . . . . . . . .  S-27
Underwriting Agreement  . . . . . . . . . . . . . . . . . . . . . . . .  S-47
Workout Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-38
Workout Fee Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-38



PROSPECTUS

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
OFFERS  TO BUY  BE ACCEPTED  PRIOR  TO THE  TIME  THE REGISTRATION  STATEMENT
BECOMES EFFECTIVE.  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.


   
                 SUBJECT TO COMPLETION, DATED MAY 15, 1997
    

             Credit Suisse First Boston Mortgage Securities Corp.

                                  Depositor

          Commercial/Multifamily Mortgage Pass-Through Certificates
                             (Issuable in Series)
                                _____________

Credit Suisse First Boston  Mortgage Securities Corp. (the "Depositor")  from
time  to   time  will  offer   Commercial/Multifamily  Mortgage  Pass-Through
Certificates (the "Certificates") in "Series" by means of this Prospectus and
a separate  Prospectus Supplement for  each Series. The Certificates  of each
Series  will evidence  beneficial ownership  interests in  a trust  fund (the
"Trust  Fund") to  be established  by the  Depositor. The  Certificates  of a
Series may  be divided into  two or more  "Classes" which may  have different
interest  rates  and  which  may  receive  principal  payments  in  differing
proportions and at  different times. In  addition, rights of  the holders  of
certain  Classes to  receive principal  and interest  may be  subordinated to
those of other Classes.

Each Trust  Fund will consist of a pool (the  "Mortgage Pool") of one or more
mortgage loans  secured by first  or junior liens  on commercial  real estate
properties,   multifamily   residential   properties,   cooperatively   owned
multifamily properties  and/or mixed  residential/commercial properties,  and
related property and interests, conveyed to such Trust Fund by the Depositor,
and other assets,  including any reserve funds established with  respect to a
Series,  insurance  policies  on  the  Mortgage  Loans,  letters  of  credit,
certificate guarantee insurance  policies or  other enhancement described  in
the related Prospectus Supplement. If  so specified in the related Prospectus
Supplement, the  Mortgage Pool may  also include  participation interests  in
such types  of mortgage  loans, installment  contracts for  the sale  of such
types of properties and/or mortgage  pass-through certificates. Such mortgage
loans,  participation  interests,  mortgage  pass-through  certificates   and
installment  contracts are hereinafter  referred to as  the "Mortgage Loans."
The  Mortgage  Loans will  have  fixed  or  adjustable interest  rates.  Some
Mortgage Loans will fully amortize over their remaining terms to maturity and
others will provide for balloon payments at maturity. The Mortgage Loans will
provide for  recourse against  only the Mortgaged  Properties or  provide for
recourse against  the other assets  of the obligors thereunder.  The Mortgage
Loans will  be newly  originated or  seasoned, and  will be  acquired by  the
Depositor  either directly  or through  one or  more  affiliates. Information
regarding  each  Series  of Certificates,  including  interest  and principal
payment provisions for each Class, as well as information regarding the size,
composition and other  characteristics of the Mortgage Pool  relating to such
Series, will be furnished in  the related Prospectus Supplement. The Mortgage
Loans  will be  serviced  by  a Master  Servicer  identified in  the  related
Prospectus Supplement.

The Certificates  do not  represent an obligation  of or  an interest  in the
Depositor  or any  affiliate  thereof.  Unless so  specified  in the  related
Prospectus Supplement,  neither the Certificates  nor the Mortgage  Loans are
insured or guaranteed by any governmental agency or instrumentality or by any
other person or entity.

The Depositor, as  specified in the related Prospectus  Supplement, may elect
to treat all or a  specified portion of the collateral securing any Series of
Certificates as a  "real estate mortgage investment conduit"  (a "REMIC"), or
an  election may  be  made to  treat the  arrangement  by which  a Series  of

Certificates is issued  as a REMIC. If  such election is made,  each Class of
Certificates  of a  Series will  be either  Regular Interest  Certificates or
Residual Interest Certificates (each, as defined herein), as specified in the
related  Prospectus Supplement. If no such election  is made, the Trust Fund,
as specified  in the related Prospectus  Supplement, will be classified  as a
grantor trust  for federal income  tax purposes. See "Certain  Federal Income
Tax Consequences."  
                                _____________

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. ANY REPRESENTATION  TO THE CONTRARY
IS A CRIMINAL OFFENSE.

    PROSPECTIVE INVESTORS SHOULD REVIEW  THE INFORMATION APPEARING UNDER  THE
CAPTION "RISK FACTORS"  AFTER THE SECTION CAPTIONED "INCORPORATION OF CERTAIN
INFORMATION BY REFERENCE" HEREIN.


        Offers of the Certificates may be  made through one or more different
    methods,  including offerings  through  underwriters, which  may  include
    Credit Suisse First  Boston Corporation, an  affiliate of the  Depositor,
    as more  fully described under  "Plan of Distribution" herein  and in the
    related Prospectus  Supplement. Certain offerings of the Certificates, as
    specified  in the related  Prospectus Supplement, may  be made  in one or
    more transactions  exempt  from  the  registration  requirements  of  the
    Securities Act  of 1933, as  amended. Such offerings  are not being  made
    pursuant to the  Registration Statement of which this Prospectus  forms a
    part.


    There will have been no public market for the  Certificates of any Series
prior to the offering  thereof. No assurance can be given  that such a market
will develop  as a result of  such offering or,  if it does develop,  that it
will continue.

    This Prospectus may not be  used to consummate sales of  the Certificates
offered hereby unless accompanied by a Prospectus Supplement.


                          Credit Suisse First Boston

The date of this Prospectus is ____________, 199_.


                            PROSPECTUS SUPPLEMENT


    The Prospectus Supplement  relating to each Series  of Certificates will,
among other  things, set forth with  respect to such  Series of Certificates:
(i) the identity of each Class within such Series; (ii) the initial aggregate
principal amount, the interest rate  (the "Pass-Through Rate") (or the method
for  determining  it) and  the  authorized  denominations  of each  Class  of
Certificates  of  such  Series;  (iii)  certain  information  concerning  the
Mortgage Loans relating to such  Series, including the principal amount, type
and characteristics  of such  Mortgage Loans  on the  date of  issue of  such
Series of  Certificates, and, if applicable,  the amount of any  Reserve Fund
for such Series; (iv) the circumstances, if any, under which the Certificates
of such  Series are subject  to redemption prior  to maturity; (v)  the final
scheduled distribution  date of  each Class of  Certificates of  such Series;
(vi) the method used to calculate the aggregate amount of principal available
and  required to  be  applied to  the  Certificates of  such  Series on  each
Distribution  Date; (vii)  the  order  of the  application  of principal  and
interest payments  to  each Class  of  Certificates of  such Series  and  the
allocation of principal to be so applied; (viii) the extent  of subordination
of any Subordinate Certificates;  (ix) the principal amount of  each Class of
Certificates   of  such  Series  that   would  be  outstanding  on  specified
Distribution  Dates, if  the  Mortgage  Loans relating  to  such Series  were
prepaid at various assumed  rates; (x) the Distribution Dates for  each Class
of Certificates  of such  Series;  (xi) relevant  financial information  with
respect  to  the  Borrower(s) and  the  Mortgaged  Properties  underlying the
Mortgage Loans relating to such Series, if applicable; (xii) information with
respect to  the terms  of the Subordinate  Certificates or  Residual Interest
Certificates,  if any,  of  such Series;  (xiii) additional  information with
respect to the Enhancement (as defined herein) relating to such Series; (xiv)
additional  information with  respect to  the  plan of  distribution of  such
Series; and (xv) whether  the Certificates of such Series  will be registered
in the  name  of the  nominee  of The  Depository  Trust Company  or  another
depository.


                            ADDITIONAL INFORMATION


    This Prospectus contains, and  the Prospectus Supplement for  each Series
of  Certificates  will contain,  a  summary  of  the  material terms  of  the
documents  referred to  herein and  therein,  but neither  contains nor  will
contain all  of the information set forth  in the Registration Statement (the
"Registration Statement") of which this Prospectus and the related Prospectus
Supplement  is a  part. For  further information,  reference is made  to such
Registration Statement and the exhibits thereto which the Depositor has filed
with the Securities  and Exchange  Commission (the  "Commission"), under  the
Securities Act of 1933, as amended (the "Act"). Statements  contained in this
Prospectus and any  Prospectus Supplement as to the  contents of any contract
or other document referred to are summaries and in each instance reference is
made to the copy of the contract or other document filed as an exhibit to the
Registration Statement, each such statement  being qualified in all  respects
by such reference. Copies of the Registration Statement  may be obtained from
the Commission, upon  payment of the  prescribed charges, or may  be examined
free of charge at the Commission's offices.  The  Depositor is subject to the
informational  requirements of  the Securities  Exchange Act  of 1934  and in
accordance therewith files reports and other information with the Commission.
Reports and other information filed with the  Commission can be inspected and
copied at the public reference facilities maintained by the Commission at 450
Fifth Street, N.W., Washington,  D.C. 20549, and  at the Regional Offices  of
the Commission at  Seven World Trade Center,  13th Floor, New York,  New York
10048; and Northwestern  Atrium Center, 500 West Madison  Street, Suite 1400,
Chicago,  Illinois   60661.  The   Commission  maintains   a   Web  site   at
http://www.sec.gov  containing reports, proxy  and information statements and
other information regarding registrants, including Credit Suisse First Boston
Mortgage  Securities Corp.,  that file  electronically  with the  Commission.
Copies of such material can be obtained from the Public Reference  Section of
the  Commission  at  450  Fifth  Street, N.W.,  Washington,  D.C.  20549,  at
prescribed  rates.  Copies of  the Agreement  pursuant to  which a  Series of
Certificates is  issued will be provided to each  person to whom a Prospectus
and the  related Prospectus  Supplement are delivered,  upon written  or oral
request  directed  to:   Treasurer,  Credit  Suisse  First   Boston  Mortgage
Securities  Corp., 11  Madison Avenue,  New York,  New York  10010, telephone
number (212) 325-2000.


              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 Securities Exchange Act
of  1934, prior to  the termination of  the offering of  Certificates offered
hereby. 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 Certificates, upon request, a copy of any
or  all such 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  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 to: Credit Suisse First Boston Mortgage Securities Corp., 11 Madison
Avenue, New York, New York 10010, telephone number (212) 325-2000.


                                 RISK FACTORS

    INVESTORS   SHOULD  CONSIDER,   IN  CONNECTION   WITH  THE   PURCHASE  OF
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. 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.

LIMITED ASSETS

    The Certificates will  not represent an interest in or  obligation of the
Depositor,  the  Master  Servicer,  or  any of  their  affiliates.  The  only
obligations with  respect to the  Certificates or the Mortgage  Loans 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)  pursuant  to  certain  limited  representations  and
warranties  made   with  respect  to   the  Mortgage  Loans.   Since  certain
representations and  warranties with respect  to the Mortgage Loans  may have
been made and/or assigned in connection with transfers of such Mortgage Loans
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, the Master 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  Loans  will   be  guaranteed  or  insured  by  any
governmental  agency or  instrumentality,  or by  the  Depositor, the  Master
Servicer or  any of their affiliates. Proceeds of  the assets included in the
related Trust  Fund for each  Series of Certificates (including  the Mortgage
Loans and  any form of 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,  a
Series  of Certificates will not have any  claim against or security interest
in  the  Trust Funds  for  any other  Series. If  the  related Trust  Fund is
insufficient to make payments on  such Certificates, no other assets will  be
available  for payment  of  the  deficiency.  Additionally,  certain  amounts
remaining in certain  funds or accounts, including the  Distribution Account,
the Collection  Account and  the REO Account  and any accounts  maintained as
Enhancement, 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 that includes  one or more classes  of Subordinate Certificates,
on any  Distribution  Date  in  respect  of which  losses  or  shortfalls  in
collections on the  Trust Funds 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  Loans
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 Loans  were  made  as  scheduled.   Thus,  the  prepayment
experience on the Mortgage Loans 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  Loans 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
applicable mortgage  interest rates, 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 Mortgaged Properties 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 of such  Series may be
more sensitive to  prepayments on Mortgage Loans.   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 Loans 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
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 that provide  for distribution of  principal thereof
from amounts attributable to interest accrued but not currently distributable
on one or more classes of Certificates (the "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.

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
Loans  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
Certificates of the  related Series are entitled  that is not covered  by the
applicable rating.

    The amount, type  and nature of any Enhancement 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 Loans.   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 Loans  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
Enhancement,  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.  

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.   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.

    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 a
mortgagor's 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 Loans  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 Loans 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.

    If applicable, certain legal  aspects of the Mortgage Loans for  a Series
of Certificates may be described in the related Prospectus Supplement.

RISKS ASSOCIATED WITH MORTGAGE LOANS AND LEASES

    If so  described  in the  related Prospectus  Supplement, each  mortgagor
under a Mortgage Loan  may be an entity created by the  owner or purchaser of
the related Mortgaged  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  Mortgage  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 Mortgaged
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
Mortgage 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
Mortgaged 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 Mortgaged Property, and absent significant amortization of the
Mortgage Loan,  if such  loan is  foreclosed  on and  the Mortgaged  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.    Mortgage  Loans with  balloon  payments 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.  

OBLIGOR DEFAULT

    If  so  specified in  the  related  Prospectus Supplement,  in  order  to
maximize  recoveries on  defaulted Mortgage  Loans,  a Master  Servicer or  a
Special Servicer will be  permitted (within prescribed parameters) to  extend
and modify  Mortgage  Loans that  are in  default or  as to  which a  payment
default is imminent,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  Mortgage 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
Mortgage 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.

ENHANCEMENT LIMITATIONS

    The Prospectus Supplement for a Series  of Certificates will describe any
Enhancement  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.  The use  of Enhancement will be subject to
the conditions and limitations described herein and in the related Prospectus
Supplement. Moreover, such Enhancement may  not cover all potential losses or
risks; for example, Enhancement may or may not cover fraud or negligence by a
mortgage loan originator or other parties.

    A Series of Certificates  may include one or more  classes of Subordinate
Certificates, if so provided in  the related Prospectus Supplement.  Although
subordination  is  intended   to  reduce  the  risk  to   holders  of  Senior
Certificates  of delinquent distributions  or ultimate losses,  the amount of
subordination will be  limited and may  decline under certain  circumstances.
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  Enhancement  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 Funds  may  fall primarily  upon those
classes of Certificates having a lower  priority of payment.  Moreover, if  a
form  of Enhancement  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 Enhancement will be exhausted by
the claims of other Covered Trusts.

    The amount of  any applicable Enhancement supporting one or  more classes
of Certificates, including the  subordination of one or more classes of other
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
Loans will not exceed such assumed levels.  

    Regardless of  the form of Enhancement  provided, the amount  of coverage
will be  limited in amount  and in  most cases  will be  subject to  periodic
reduction in accordance with a schedule or formula.  The Master Servicer will
generally be permitted to reduce, terminate or substitute all or a portion of
the  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 Enhancement provider, or
as a  result of losses on the related  Mortgage Loans substantially in excess
of the levels contemplated by such  Rating Agency at the time of its  initial
rating analysis.  None of the Depositor, the  Master Servicer or any of their
affiliates will have any obligation to replace or supplement any 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 in general 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  by  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.  

ENVIRONMENTAL RISKS

    Real property pledged  as security for a mortgage loan  may be subject to
certain environmental risks.  Under the laws of certain states, contamination
of a property may give  rise to a lien on the property to assure the costs of
cleanup.  In  several states, such a  lien has priority  over the lien of  an
existing mortgage against such property.  In addition, under the laws of some
states  and   under   the  federal   Comprehensive  Environmental   Response,
Compensation and Liability Act of 1980 ("CERCLA") a lender may be  liable, as
an  "owner" or  "operator," for  costs of  addressing releases  or threatened
releases of hazardous substances that require remedy at a property, if agents
or  employees  of  the  lender  have  become  sufficiently  involved  in  the
operations of the  mortgagor, regardless of whether or  not the environmental
damage or  threat was  caused by a  prior owner.   A  lender also risks  such
liability on  foreclosure of the mortgage.   Each Agreement will provide that
the Master Servicer,  acting on  behalf of  the Trust Fund,  may not  acquire
title to  a Mortgaged  Property securing  a Mortgage  Loan or  take over  its
operation unless such Master Servicer has previously determined, based upon a
report  prepared  by a  person who  regularly conducts  environmental audits,
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 likely to  produce a
greater recovery  on a  present value  basis, after  taking into account  any
risks associated therewith,  than not taking such actions and  (ii) there are
no  circumstances present  at the  Mortgaged  Property relating  to the  use,
management or disposal of  any hazardous substances for which  investigation,
testing,  monitoring, containment, cleanup  or remediation could  be required
under  any  federal,  state or  local  law  or regulation,  or  that,  if any
hazardous substances  are present  for which such  action would  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.   Any additional restrictions on acquiring title to a Mortgaged
Property may be set forth in the related Prospectus Supplement.  

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.  Enhancement 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 Loans in such  Trust Fund and the yield on  the Certificates of such
Series.

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

Certificates of any Series.

CERTAIN FEDERAL TAX CONSIDERATIONS REGARDING RESIDUAL INTEREST CERTIFICATES

    Holders of Residual  Interest 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."   Accordingly,  under   certain   circumstances,  holders   of
Certificates  that constitute Residual Interest 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
Residual  Interest Certificates  may be  limited in  their ability  to deduct
servicing  fees  and other  expenses  of the  REMIC.   In  addition, Residual
Interest  Certificates are  subject  to  certain  restrictions  on  transfer.
Because of the special tax treatment of  Residual Interest Certificates,  the
taxable  income arising  in a given  year on a  Residual Interest 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
Residual  Interest Certificate  may  be  significantly less  than  that of  a
corporate   bond  or   stripped   instrument   having   similar   cash   flow
characteristics.  Additionally, prospective purchasers of a Residual Interest
Certificate  should be  aware  that  recently  issued  temporary  regulations
provide  restrictions  on  the ability  to  mark-to-market  certain "negative
value" REMIC residual interests.

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.  

BOOK-ENTRY REGISTRATION

    If so provided in the related Prospectus  Supplement, one or more classes
of the Certificates will be initially represented by one or more certificates
registered in the  name of Cede &  Co., the nominee for  The Depository Trust
Company ("DTC"), and  will not be registered  in the names of  the beneficial
owners of  such Certificates or their nominees.   Because of this, unless and
until definitive certificates are issued,  such 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,  such beneficial owners
will be  able to  exercise the rights  of Certificateholders  only indirectly
through DTC and its participating organizations.


                                THE DEPOSITOR

    The Depositor was incorporated  in the State of Delaware  on December 31,
1985, as a  wholly-owned subsidiary of Credit Suisse  First Boston Securities
Corporation ("CSFBSC"). CSFBSC is a wholly-owned subsidiary  of Credit Suisse
First Boston, Inc. Credit  Suisse First Boston Corporation, which may  act as
an  underwriter  in   offerings  made  hereby,  as  described   in  "PLAN  OF
DISTRIBUTION" below, is also a wholly-owned subsidiary of Credit Suisse First
Boston, Inc.  The principal executive offices of the Depositor are located at
11  Madison  Avenue, New  York, N.Y.  10010.  Its telephone  number  is (212)
325-2000.


    The Depositor  was organized,  among other  things, for  the purposes  of
establishing trusts, selling  beneficial interests therein and  acquiring and
selling mortgage assets to such trusts. Neither the Depositor, its parent nor
any of the  Depositor's affiliates will insure or  guarantee distributions on
the Certificates of any Series.

    The assets of the Trust Funds will be acquired  by the Depositor directly
or through one or more affiliates.


                               USE OF PROCEEDS

    The Depositor  will apply all  or substantially all  of the net  proceeds
from the  sale of each  Series offered hereby  and by the  related Prospectus
Supplement  to purchase the Mortgage Loans  relating to such Series, to repay
indebtedness  which has  been incurred  to obtain  funds to  acquire Mortgage
Loans,  to establish  the Reserve Funds,  if any,  for the Series,  to obtain
other Enhancement, if any, for the Series and to pay costs of structuring and
issuing  the  Certificates.   If  so  specified  in  the  related  Prospectus
Supplement,  Certificates may  be  exchanged by  the  Depositor for  Mortgage
Loans.


                       DESCRIPTION OF THE CERTIFICATES*


    * Whenever in this Prospectus the  terms "Certificates," "Trust Fund" and
"Mortgage Pool"  are used,  such terms will  be deemed  to apply,  unless the
context indicates otherwise, to a  specific Series of Certificates, the Trust
Fund underlying the related Series and the related Mortgage Pool.


    The Certificates  of each  Series will be  issued pursuant to  a separate
Pooling and  Servicing Agreement (the  "Agreement") to be entered  into among
the Depositor, the  Master Servicer and the  Trustee for that Series  and any
other   parties  described   in   the   applicable   Prospectus   Supplement,
substantially in the  form filed as an exhibit to  the Registration Statement
of which this Prospectus is a part or  in such other form as may be described
in the  applicable Prospectus  Supplement. The  following summaries  describe
certain  provisions expected to  be common to  each Series and  the Agreement
with respect to the underlying Trust Fund. However, the Prospectus Supplement
for each Series will  describe more fully the Certificates and the provisions
of the related Agreement, which may be different from the summaries set forth
below.

    At the time of  issuance, the Certificates of  each Series will be  rated
"investment  grade,"  typically  one  of  the  four  highest  generic  rating
categories,   by  at  least  one  nationally  recognized  statistical  rating
organization. Each of  such rating organizations specified  in the applicable
Prospectus Supplement  as rating  the Certificates of  the related  Series is
hereinafter referred to  as a  "Rating Agency."  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.

GENERAL

    The  Certificates  of  each  Series  will  be  issued  in  registered  or
book-entry  form and  will represent  beneficial ownership  interests in  the
trust fund  (the "Trust  Fund") created  pursuant to  the Agreement  for such
Series. The Trust Fund for each Series  will comprise, to the extent provided
in the Agreement: (i) the Mortgage Pool, consisting primarily of the Mortgage
Loans conveyed to the Trustee pursuant to the Agreement; (ii) all payments on
or collections  in respect of the Mortgage Loans; (iii) all property acquired
by foreclosure or  deed in lieu of  foreclosure with respect to  the Mortgage
Loans; and (iv) such other assets  or rights as are described in the  related
Prospectus Supplement. In addition, the  Trust Fund for a Series may  include
private mortgage pass-through certificates, certificates issued or guaranteed
by the Federal Home Loan Mortgage Corporation ("FHLMC"), the Federal National
Mortgage  Association   ("FNMA")  or   the  Governmental   National  Mortgage
Association ("GNMA") or mortgage pass-through certificates previously created
by the Depositor, as well  as various forms of Enhancement, such as,  but not
limited  to, insurance  policies on  the Mortgage  Loans, letters  of credit,
certificate guarantee insurance policies, the right to make draws upon one or
more Reserve  Funds or  other arrangements acceptable  to each  Rating Agency
rating  the  Certificates.  See  "ENHANCEMENT."  Such other  assets  will  be
described more fully in the related Prospectus Supplement.


    If so specified in  the applicable Prospectus Supplement, Certificates of
a  given Series may be  issued in several  Classes which may  pay interest at
different rates, may represent different  allocations of the right to receive
principal and interest payments, and certain  of which may be subordinated to
other  Classes in  the event of  shortfalls in  available cash flow  from the
underlying  Mortgage Loans.  Alternatively, or  in addition,  Classes may  be
"time-tranched" and, therefore,  structured to receive principal  payments in
sequence. Each  Class in a group of "time-tranched" Classes would be entitled
to be paid in full before the next  Class in the group is entitled to receive
any principal payments. A Class of Certificates may also provide for payments
of  principal only  or  interest  only or  for  disproportionate payments  of
principal  and  interest.  Subordinate  Certificates  of  a given  Series  of
Certificates may be offered  in the same Prospectus Supplement  as the Senior
Certificates  of such  Series or  may  be offered  in  a separate  Prospectus
Supplement. Each  Class of  Certificates of a  Series will  be issued  in the
minimum denominations specified in the related Prospectus Supplement.

    The Prospectus  Supplement for  any Series  including Classes similar  to
any of  those described above  will contain  a complete description  of their
characteristics  and risk  factors, including,  as  applicable, (i)  mortgage
principal prepayment effects  on the weighted average lives  of Classes, (ii)
the risk that interest only, or disproportionately interest weighted, Classes
purchased at  a premium  may not  return their  purchase  prices under  rapid
prepayment scenarios  and (iii) the  degree to  which an investor's  yield is
sensitive to principal prepayments.

    The  Certificates  of  each  Series  will   be  freely  transferable  and
exchangeable at the office specified  in the related Agreement and Prospectus
Supplement, provided, however,  that certain Classes  of Certificates may  be
subject   to  transfer  restrictions  described  in  the  related  Prospectus
Supplement.   If  specified  in   the  related  Prospectus   Supplement,  the
Certificates may be  transferable only on  the books of The  Depository Trust
Company or another depository identified in such Prospectus Supplement.

DISTRIBUTIONS ON CERTIFICATES

    Distributions of  principal  and interest  on  the Certificates  of  each
Series will  be made to the registered  holders thereof ("Certificateholders"
or "Holders") by the Trustee (or such other paying agent as may be identified
in the  related Prospectus Supplement)  on the day (the  "Distribution Date")
specified  in  the related  Prospectus  Supplement, beginning  in  the period
specified in the related Prospectus Supplement following the establishment of
the related  Trust Fund. Distributions for each Series  will be made by check
mailed to the address  of the person  entitled thereto as  it appears on  the
certificate  register for  such Series  maintained  by the  Trustee, by  wire
transfer or by  such other method as  is specified in the  related Prospectus
Supplement.  Unless   otherwise  specified  in   the  applicable   Prospectus
Supplement, the final distribution in  retirement of the Certificates of each
Series will be made only upon presentation and surrender of the  Certificates
at the office or agency specified in  the notice to the Certificateholders of
such  final distribution. In addition, the  Prospectus Supplement relating to
each  Series will  set forth  the applicable  due period,  prepayment period,
record date, Cut-Off Date and determination date in respect of each Series of
Certificates.


    With respect  to each Series of  Certificates on each  Distribution Date,
the  Trustee  (or  such  other paying  agent  as  may  be  identified in  the
applicable Prospectus  Supplement) will distribute  to the Certificateholders
the amounts described in the related Prospectus Supplement that are due to be
paid  on  such Distribution  Date.  In  general,  such amounts  will  include
previously   undistributed  payments   of   principal  (including   principal
prepayments,  if any)  and interest  on the  Mortgage  Loans received  by the
Trustee  after a  date specified  in the  related Prospectus  Supplement (the
"Cut-Off  Date")  and prior  to  the  day  preceding each  Distribution  Date
specified in the related Prospectus Supplement.

ACCOUNTS

    It is  expected that the Agreement  for each Series of  Certificates will
provide that  the Trustee establish  an account (the  "Distribution Account")
into which  the Master Servicer  will deposit amounts held  in the Collection
Account from which account distributions will be made with respect to a given
Distribution Date. On each Distribution  Date, the Trustee will apply amounts
on deposit  in the  Distribution Account generally  to make  distributions of
interest and principal  to the Certificateholders in the  manner described in
the related Prospectus Supplement.

    It  is also expected that  the Agreement for  each Series of Certificates
will provide that  the Master Servicer establish and maintain a special trust
account (the "Collection Account") in the name of the Trustee for the benefit
of Certificateholders. Unless  otherwise specified in the  related Prospectus
Supplement, the Master Servicer will  deposit into the Collection Account, as
more fully described  in the related Prospectus Supplement:  (1) all payments
on account  of principal,  including principal  prepayments, on the  Mortgage
Loans; (2)  all payments on account of interest on the Mortgage Loans and all
Prepayment Premiums; (3) all proceeds from any insurance policy relating to a
Mortgage  Loan  ("Insurance   Proceeds")  other  than  proceeds   applied  to
restoration  of the  related Mortgaged  Property; (4)  all proceeds  from the
liquidation of a  Mortgage Loan ("Liquidation Proceeds"),  including the sale
of  any Mortgaged  Property acquired  on  behalf of  the  Trust Fund  through
foreclosure or deed in lieu of foreclosure ("REO Property"); (5) all proceeds
received in connection  with the taking  of a  Mortgaged Property by  eminent
domain; (6) any  amounts required to be  deposited by the Master  Servicer to
cover  net  losses  on Permitted  Investments  made with  funds  held  in the
Collection Account;  (7) any amounts  required to be deposited  in connection
with the application of co-insurance  clauses, flood damage to REO Properties
and blanket policy deductibles; (8) any amounts required to be deposited from
income with respect  to any REO Property;  and (9) any amounts  received from
Borrowers  which  represent  recoveries   of  Property  Protection  Expenses.
"Prepayment  Premium"  means any  premium  paid  or  payable by  the  related
Borrower in  connection with any  principal prepayment on any  Mortgage Loan.
"Property Protection Expenses"  comprise certain costs and  expenses incurred
in connection with defaulted Mortgage Loans, acquiring title or 
management of REO  Property or the  sale of defaulted  Mortgage Loans or  REO
Properties, as more fully described in the related Agreement. As set forth in
the Agreement  for each Series, the Master Servicer  will be entitled to make
certain withdrawals from  the Collection Account to, among  other things: (i)
remit certain amounts for the related Distribution Date into the Distribution
Account;  (ii)  reimburse   Property  Protection  Expenses  and   pay  taxes,
assessments  and insurance  premiums  and  certain  third-party  expenses  in
accordance with the Agreement; (iii) pay accrued and unpaid servicing fees to
the Master Servicer out of all  Mortgage Loan collections; and (iv) reimburse
the Master Servicer, the  Trustee and the Depositor for certain  expenses and
provide indemnification to the Depositor and the Master Servicer as described
in the Agreement.

    The amount  at  any  time  credited to  the  Collection  Account  may  be
invested in  Permitted Investments that are  payable on demand or  in general
mature or are subject  to withdrawal or redemption on or  before the business
day preceding the next succeeding Master Servicer Remittance Date. The Master
Servicer  will be  required to  remit  amounts required  for distribution  to
Certificateholders to the  Distribution Account on the business day preceding
the related  Distribution Date (the  "Master Servicer Remittance  Date"). The
income from the  investment of funds in  the Collection Account in  Permitted
Investments  will constitute additional servicing compensation for the Master
Servicer, and the risk of loss  of funds in the Collection Account  resulting
from  such investments will  be borne by  the Master Servicer.  The amount of
each such loss will be required to be deposited by the Master Servicer in the
Collection Account immediately as realized.

    It is expected  that the Agreement  for each Series of  Certificates will
provide  that a special trust account (the "REO Account") will be established
and maintained in order to be used in  connection with REO Properties and, if
specified  in  the  related Prospectus  Supplement,  certain  other Mortgaged
Properties. To  the extent  set forth in  the Agreement,  certain withdrawals
from  the  REO  Account  will  be  made  to,  among  other  things,  (i) make
remittances to the Collection Account as required by the Agreement, (ii)  pay
taxes,  assessments,  insurance  premiums, other  amounts  necessary  for the
proper operation, management  and maintenance of the REO  Properties and such
Mortgaged Properties and  certain third-party expenses in accordance with the
Agreement  and (iii)  provide for  the reimbursement  of certain  expenses in
respect of the REO Properties and such Mortgaged Properties.

    The amount at any time credited to the REO Account will be  fully insured
to the maximum coverage possible or will be invested in Permitted Investments
that mature, or  are subject to  withdrawal or redemption,  on or before  the
business day on which such amounts are required to be remitted to the  Master
Servicer  for  deposit  in  the  Collection  Account.  The  income  from  the
investment of  funds in  the REO  Account in Permitted  Investments shall  be
deposited in the REO  Account for remittance to  the Collection Account,  and
the risk of loss of funds in  the REO Account resulting from such investments
will be borne by the Trust Fund.

    Unless  otherwise  specified  in  the applicable  Prospectus  Supplement,
"Permitted Investments" will consist of one or more of the following:

    (i)  direct  obligations  of,  or guarantees  as  to  timely  payment  of
principal and interest by, the United States or any agency or instrumentality
thereof  provided that  such obligations  are  backed by  the full  faith and
credit of the United States of America;

    (ii)  direct  obligations of,  or  guarantees  as to  timely  payment  of
principal and interest by, the FHLMC, FNMA or the Federal Farm Credit System,
provided that any such obligation, at the time of purchase of such obligation
or contractual commitment providing for the purchase thereof, is qualified by
each  Rating Agency  as  an  investment of  funds  backing securities  having
ratings  equivalent to  each Rating  Agency's highest  initial rating  of the
Certificates;

    (iii)  demand and  time deposits  in  or certificates  of deposit  of, or
bankers' acceptances issued by, any  bank or trust company, savings  and loan
association  or savings bank, provided that, in  the case of obligations that
are not fully  FDIC-insured deposits, the  commercial paper and/or  long-term
unsecured debt  obligations of such  depository institution or  trust company
(or in the case of the principal depository institution in a  holding company
system, the commercial paper or  long-term unsecured debt obligations of such
holding company)  have the  highest rating available  for such  securities by
each Rating Agency (in the case of commercial paper) or have received  one of
the two highest ratings  available for such securities by each  Rating Agency
(in  the case of long-term unsecured  debt obligations), or such lower rating
as  will not result in  the downgrade or withdrawal of  the rating or ratings
then assigned to the Certificates by any Rating Agency;

    (iv) general  obligations of  or obligations guaranteed  by any state  of
the  United  States or  the District  of  Columbia receiving  one of  the two
highest long-term debt  ratings available for such securities  by each Rating
Agency, or  such  lower rating  as  will not  result  in the  downgrading  or
withdrawal of the rating or ratings then  assigned to the Certificates by any
such Rating Agency;

    (v)    commercial   or    finance   company    paper    (including   both
non-interest-bearing  discount obligations  and interest-bearing  obligations
payable on  demand or on a  specified date not  more than one year  after the
date of issuance thereof) that is rated  by each Rating Agency in its highest
short-term  unsecured rating  category  at  the time  of  such investment  or
contractual  commitment providing  for such  investment, and  is issued  by a
corporation  the outstanding senior  long-term debt obligations  of which are
then  rated  by  each Rating  Agency  in  one of  its  two  highest long-term
unsecured rating categories, or such lower  rating as will not result in  the
downgrading  or withdrawal  of  the rating  or ratings  then assigned  to the
Certificates by any Rating Agency;

    (vi)  guaranteed reinvestment  agreements issued  by any  bank, insurance
company  or  other corporation  rated  in  one  of  the two  highest  ratings
available to  such  issuers  by  each  Rating Agency  at  the  time  of  such
investment provided that any such agreement must by its terms provide that it
is terminable by the  purchaser without penalty in the event  any such rating
is at any time lower than such level;

    (vii) repurchase obligations  with respect to  any security described  in
clause (i) or  (ii) above entered into with a depository institution or trust
company (acting as principal) meeting the ratings standard described in (iii)
above;

    (viii) securities  bearing interest or sold  at a discount issued  by any
corporation  incorporated under the  laws of the  United States  or any state
thereof  and rated by each Rating Agency  in one of its two highest long-term
unsecured rating  categories at  the time of  such investment  or contractual
commitment providing therefor;  provided, however, that securities  issued by
any such  corporation will not  be Permitted  Investments to the  extent that
investment therein  would  cause the  then  outstanding principal  amount  of
securities issued  by such corporation  and held  as part  of the  Collection
Account or the Distribution Account to exceed 20% of the aggregate  principal
amount of  all Permitted Investments held  in the Collection  Account and the
Distribution Account;

    (ix)  units of  taxable  money market  funds  which funds  are  regulated
investment companies,  seek to maintain a constant  net asset value per share
and invest  solely in obligations backed by the full  faith and credit of the
United States,  and have been designated in writing  by each Rating Agency as
Permitted Investments with respect to this definition;

    (x) if previously confirmed in writing to the Trustee, any  other demand,
money  market  or  time  deposit,   or  any  other  obligation,  security  or
investment, as may  be acceptable to each  Rating Agency as an  investment of
funds backing  securities having ratings  equivalent to each  Rating Agency's
highest initial rating of the Certificates; and

    (xi)  such other obligations  as are acceptable  as Permitted Investments
to each Rating Agency;

provided, however, that (a) such instrument  or security shall qualify as
a "cash flow  investment" pursuant to the  Internal Revenue Code of  1986, as
amended (the "Code") and (b) no  instrument or security shall be a  Permitted
Investment if (i) such  instrument or security  evidences a right to  receive
only interest payments or (ii) the stated interest rate on such investment is
in excess of 120%  of the yield  to maturity produced by  the price at  which
such investment was purchased.

AMENDMENT

    The  Agreement for each Series will provide that it may be amended by the
parties thereto without  the consent of any of the Certificateholders to cure
any ambiguity,  to correct or  supplement any  provision therein that  may be
inconsistent  with any  other provision  therein, to  maintain the  rating or
ratings assigned to  the Certificates  by a  Rating Agency or  to make  other
provisions with respect  to matters or questions arising  under the Agreement
which are  not inconsistent  with the provisions  of the  Agreement, provided
that such action will  not, as evidenced by an opinion  of counsel acceptable
to the  Depositor and the Trustee,  adversely affect in any  material respect
the interests of any Certificateholder.


    Each Agreement will also  provide that it may  be amended by the  parties
thereto  with the  consent of  the  Holders of  Certificates representing  an
aggregate  outstanding  principal  amount  of  not  less  than  a  percentage
specified in the related Agreement of each  Class of Certificates affected by
the  proposed amendment  for  the purpose  of  adding  any provisions  to  or
changing in any manner or eliminating any  of the provisions of the Agreement
or modifying  in  any  manner  the rights  of  Certificateholders;  provided,
however, that  no such amendment may (i) reduce in  any manner the amount of,
or  delay the  timing  of,  payments received  on  Mortgage  Loans which  are
required  to be distributed  on any Certificate  without the  consent of each
affected   Certificateholder,  (ii)  reduce   the  aforesaid   percentage  of
Certificates the  Holders  of  which are  required  to consent  to  any  such
amendment,  without the  consent  of  the Holders  of  all Certificates  then
outstanding,  or  (iii)  alter  the  servicing  standard  set  forth  in  the
Agreement.  Further, the  Agreement  for  each Series  may  provide that  the
parties thereto, at any time and from time to time, without the consent of the
Certificateholders, may  amend the Agreement  to modify, eliminate or  add to
any of its  provisions to such extent  as shall be necessary  to maintain the
qualification of  the REMIC  Pool as  a REMIC at  all times  that any  of the
Certificates  are  outstanding;  provided,  however,  that  such  action,  as
evidenced by an opinion of counsel acceptable to the Trustee, is necessary or
helpful to maintain such qualification, and would not adversely affect in any
material respect the interest of any Certificateholder.

    The Agreement  relating to each  Series may provide that  no amendment to
such  Agreement will be  made unless there  has been delivered  in accordance
with such  Agreement an opinion of counsel to  the effect that such amendment
will not cause such Series to fail to qualify as a REMIC at any time that any
of the Certificates are outstanding.

    The Prospectus Supplement for a Series may describe  other or  different
provisions concerning the amendment of the related Agreement.

TERMINATION; REPURCHASE OF MORTGAGE LOANS

    The  obligations of  the parties  to the  Agreement for  each Series will
terminate upon: (i)  the purchase of all  of the assets of  the related Trust
Fund, as described in  the related Prospectus  Supplement; (ii) the later  of
(a) the  distribution to Certificateholders  of that Series of  final payment
with respect to the last outstanding Mortgage Loan or (b) the  disposition of
all property  acquired upon foreclosure or  deed in lieu of  foreclosure with
respect to  the  last outstanding  Mortgage Loan  and the  remittance to  the
Certificateholders of all  funds due under  the Agreement; (iii) the  sale of
the assets  of the  related Trust  Fund after  the principal  amounts of  all
Certificates have been reduced to zero  under circumstances set forth in  the
Agreement; or (iv) mutual consent  of the parties and all Certificateholders.
With  respect to  each Series,  the Trustee  will give  or cause to  be given
written notice of termination of the Agreement to each Certificateholder and,
unless otherwise specified in the applicable Prospectus Supplement, the final
distribution  under  the Agreement  will  be  made  only upon  surrender  and
cancellation of the related  Certificates at an office or agency specified in
the notice of termination.

REPORTS TO CERTIFICATEHOLDERS

    Concurrently  with each  distribution for  each  Series, the  Trustee (or
such other  paying agent  as may be  identified in the  applicable Prospectus
Supplement) will forward to each  Certificateholder a statement setting forth
such  information  relating to  such  distribution  as  is specified  in  the
Agreement and described in the applicable Prospectus Supplement.

THE TRUSTEE

    The Depositor  will select a bank or trust company to act as trustee (the
"Trustee") under  the  Agreement for  each  Series and  the Trustee  will  be
identified, and  its obligations under  that Agreement will be  described, in
the applicable Prospectus Supplement.


                              THE MORTGAGE POOLS

GENERAL


    Each Mortgage Pool  will consist of  mortgage loans secured  by first  or
junior   mortgages,  deeds   of  trust   or   similar  security   instruments
("Mortgages")  on, or installment contracts ("Installment Contracts") for the
sale  of,  fee  simple  or  leasehold interests  in  commercial  real  estate
property, multifamily residential  property, cooperatively owned  multifamily
properties and/or mixed residential/commercial property, and related property
and  interests  (each  such interest  or  property,  as the  case  may  be, a
"Mortgaged Property").  A  Mortgage Pool may also  include any or all  of the
participation interests  in such types  of mortgage  loans, private  mortgage
pass-through certificates, certificates  issued or guaranteed by  FHLMC, FNMA
or  GNMA and  mortgage pass-through  certificates previously  created  by the
Depositor.  Each  such  mortgage loan,  Installment  Contract,  participation
interest or certificate is herein referred to as a "Mortgage Loan."  

    All Mortgage Loans will be of one or more of the following types:

    1. mortgage loans with fixed interest rates;

    2. mortgage loans with adjustable interest rates;

    3.  mortgage loans  whose principal  balances fully  amortize over  their
remaining terms to maturity;

    4. mortgage  loans whose  principal balances  do not  fully amortize  but
instead provide for a substantial principal payment at the stated maturity of
the loan;

    5. mortgage  loans that provide for  recourse against only  the Mortgaged
Properties;

    6. mortgage loans that provide  for recourse against the other  assets of
the related Borrowers (as defined below); and

    7.  any  other  types  of mortgage  loans  described  in  the  applicable
Prospectus Supplement.

    Certain  Mortgage  Loans  ("Simple  Interest  Loans")  may  provide  that
scheduled  interest  and  principal  payments thereon  are  applied  first to
interest accrued from the  last date to which  interest has been paid to  the
date  such  payment  is  received  and  the  balance  thereof is  applied  to
principal, and other Mortgage  Loans may provide  for payment of interest  in
advance rather than in arrears.

    Mortgage Loans may  also be secured by one or  more assignments of leases
and  rents, management  agreements or  operating agreements  relating  to the
Mortgaged Property  and in some cases by  certain letters of credit, personal
guarantees  or both.  Pursuant  to an  assignment  of leases  and  rents, the
obligor (the "Borrower") on the  related promissory note (the "Note") assigns
its right,  title and interest  as landlord under  each lease and  the income
derived therefrom to the related lender, while retaining a license to collect
the  rents for so long as there is  no default. If the Borrower defaults, the
license terminates and the  related lender is  entitled to collect the  rents
from tenants to be applied to the monetary obligations of the Borrower. State
law may limit  or restrict the  enforcement of the  assignment of leases  and
rents by a  lender until the lender takes possession of the related Mortgaged
Property and  a  receiver is  appointed. See  "CERTAIN LEGAL  ASPECTS OF  THE
MORTGAGE LOANS --Leases and Rents."

    A  Trust  Fund may  consist of  a  single Mortgage  Loan or  a  number of
Mortgage  Loans with  a single  obligor  or related  obligors thereunder,  or
multiple  Mortgage  Loans  with multiple  unrelated  obligors  thereunder, as
specified in  the related Prospectus  Supplement. The Mortgage Loans  will be
newly originated or seasoned,  and will be  acquired by the Depositor  either
directly or through one or more affiliates.

    Unless otherwise  specified in  the Prospectus Supplement  for a  Series,
the Mortgage Loans  will not be insured  or guaranteed by the  United States,
any governmental agency, any private mortgage insurer or any other  person or
entity.

    The  Prospectus  Supplement relating  to  each  Series will  specify  the
originator or originators relating to  the Mortgage Loans, which may include,
among   others,  commercial  banks,  savings  and  loan  associations,  other
financial  institutions, insurance companies  or real estate  developers, and
the  underwriting  criteria  to  the  extent  available  in  connection  with
originating  the Mortgage  Loans. The  criteria applied  by the  Depositor in
selecting the Mortgage Loans to be included in a Mortgage Pool will vary from
Series to Series. The Prospectus Supplement relating to each Series also will
provide  specific information regarding  the characteristics of  the Mortgage
Loans, as  of  the  Cut-Off Date,  including,  among other  things:  (i)  the
aggregate  principal  balance  of  the  Mortgage Loans;  (ii)  the  types  of
properties securing the Mortgage Loans and the aggregate principal balance of
the Mortgage Loans secured by each type of property; (iii) the  interest rate
or range of interest rates of the  Mortgage Loans; (iv) the origination dates
and  the original  and, with  respect to  seasoned Mortgage  Loans, remaining
terms to  stated maturity of the Mortgage Loans; (v) the loan-to-value ratios
at origination  and, with  respect to seasoned  Mortgage Loans,  current loan
balance-to-original value ratios of  the Mortgage Loans; (vi) the  geographic
distribution of the Mortgaged Properties underlying the Mortgage Loans; (vii)
the minimum interest rates, margins, adjustment caps, adjustment frequencies,
indices and other similar information applicable to adjustable  rate Mortgage
Loans;  (viii) the  debt service  coverage  ratios relating  to the  Mortgage
Loans;  and (ix)  payment delinquencies,  if  any, relating  to the  Mortgage
Loans. The applicable Prospectus Supplement will also specify any inadequate,
incomplete or obsolete documentation relating to the Mortgage Loans and other
characteristics of the  Mortgage Loans relating to each  Series. If specified
in the  applicable Prospectus  Supplement, the  Depositor  may segregate  the
Mortgage Loans in a  Mortgage Pool into separate  "Mortgage Loan Groups"  (as
described in the  related Prospectus Supplement) as part of  the structure of
the payments of  principal and interest on  the Certificates of a  Series. In
such case,  the Depositor  will disclose the  above-specified information  by
Mortgage Loan Group.

    The  Depositor will file  a current report  on Form 8-K  (the "Form 8-K")
with the Securities and Exchange Commission within  15 days after the initial
issuance  of  each  Series  of  Certificates (each,  a  "Closing  Date"),  as
specified  in  the  related  Prospectus  Supplement,  which  will  set  forth
information with respect to the Mortgage Loans included in the Trust Fund for
a Series as  of the related Closing  Date. The Form 8-K will  be available to
the Certificateholders of the related Series promptly after its filing.

ASSIGNMENT OF MORTGAGE LOANS

    At  the  time  of  issuance of  the  Certificates  of  each  Series,  the
Depositor  will  cause the  Mortgage  Loans to  be assigned  to  the Trustee,
together with, as more fully  specified in the related Prospectus Supplement,
all principal  and interest due  on or with  respect to such  Mortgage Loans,
other than  principal and  interest due  on or  before the  Cut-Off Date  and
principal prepayments  received on or  before the Cut-Off Date.  The Trustee,
concurrently  with such  assignment, will  execute  and deliver  Certificates
evidencing the  beneficial ownership interests  in the related Trust  Fund to
the Depositor in exchange for the Mortgage  Loans. Each Mortgage Loan will be
identified in  a schedule appearing  as an exhibit  to the Agreement  for the
related  Series (the "Mortgage  Loan Schedule").  The Mortgage  Loan Schedule
will include, among other things, as to each Mortgage Loan, information as to
its outstanding principal  balance as of the close of business on the Cut-Off
Date,  as well  as information  respecting the  interest rate,  the scheduled
monthly  (or other  periodic) payment  of  principal and  interest as  of the
Cut-Off Date and the maturity date of each Note.

    In addition, except  to the extent otherwise specified in  the applicable
Prospectus Supplement, the Depositor will,  as to each Mortgage Loan, deliver
to  the Trustee: (i) the  Note, endorsed to the order  of the Trustee without
recourse;  (ii) the Mortgage and  an executed assignment  thereof in favor of
the Trustee or  otherwise as required by the Agreement; (iii) any assumption,
modification or substitution agreements relating to the Mortgage Loan; (iv) a
lender's  title  insurance  policy (or  owner's  policy  in  the  case of  an
Installment  Contract),  together  with its  endorsements,  or  an attorney's
opinion of  title issued as of the date  of origination of the Mortgage Loan;
(v) if  the assignment  of leases,  rents and  profits is  separate from  the
Mortgage,  an  executed re-assignment  of  assignment  of leases,  rents  and
profits to the Trustee; and (vi) such  other documents as may be described in
the Agreement (such documents collectively, the "Mortgage Loan File"). Unless
otherwise expressly permitted by the Agreement, all documents included in the
Mortgage Loan File are to  be original executed documents, provided, however,
that in instances where  the original recorded Mortgage,  Mortgage assignment
or any document  necessary to assign the Depositor's  interest in Installment
Contracts to the Trustee, as described in the Agreement, has been retained by
the applicable  jurisdiction or has  not yet been returned  from recordation,
the Depositor may  deliver a photocopy thereof  certified to be the  true and
complete copy of the original thereof submitted for recording.

    The Trustee will hold  the Mortgage Loan File  for each Mortgage Loan  in
trust for the  benefit of all Certificateholders. Pursuant  to the Agreement,
the Trustee is obligated  to review the Mortgage Loan File  for each Mortgage
Loan within a  specified number of days  after the execution and  delivery of
the  Agreement.  Unless   otherwise  specified  in  the   related  Prospectus
Supplement,  if  any  document in  the  Mortgage  Loan File  is  found  to be
defective  in any  material respect,  the  Trustee will  promptly notify  the
Depositor and the Master Servicer.  Unless otherwise specified in the related
Prospectus Supplement,  if the  Master Servicer or  other entity  cannot cure
such defect within  the time period specified in  such Prospectus Supplement,
the Master  Servicer  or  such  other  entity will  be  obligated  to  either
substitute  the affected  Mortgage Loan  for  a Substitute  Mortgage Loan  or
Loans, or to repurchase the related Mortgage Loan from the Trustee within the
time period  specified in such Prospectus Supplement at  a price equal to the
principal balance thereof as  of the date  of purchase or, in  the case of  a
Series as  to which an election has been made to treat the related Trust Fund
as  a REMIC, at  such other price  as may  be necessary to  avoid a tax  on a
prohibited transaction, as described in Section 860F(a)  of the Code, in each
case together  with accrued interest  at the applicable Pass-Through  Rate to
the  first day of the month following such repurchase, plus the amount of any
unreimbursed advances made by the Master Servicer in respect of such Mortgage
Loan. Unless  otherwise specified  in the  applicable Prospectus  Supplement,
this purchase obligation constitutes the sole remedy available to the Holders
of Certificates  or  the Trustee  for  a  material defect  in  a  constituent
document.


MORTGAGE UNDERWRITING STANDARDS AND PROCEDURES

    The underwriting procedures and standards for  Mortgage Loans included in
a Mortgage Pool will be specified in the related Prospectus Supplement to the
extent such  procedures and standards  are known or available.  Such Mortgage
Loans may be originated in  contemplation of the transactions contemplated by
this  Prospectus and  the  related  Prospectus Supplement  or  may have  been
originated by third-parties and acquired by the Depositor directly or through
its affiliates in negotiated transactions.

    Except as otherwise set forth in the related Prospectus Supplement for  a
Series,  the originator  of a  Mortgage Loan  will have  applied underwriting
procedures intended to evaluate, among  other things, the income derived from
the Mortgaged  Property, the capabilities  of the management of  the project,
including a  review of management's  past performance record,  its management
reporting and control  procedures (to determine its ability  to recognize and
respond to problems) and its accounting 
procedures  to  determine  cash  management  ability,  the  obligor's  credit
standing and  repayment ability and the  value and adequacy of  the Mortgaged
Property  as  collateral.  Mortgage  Loans insured  by  the  Federal  Housing
Administration ("FHA"), a division of the United States Department of Housing
and Urban Development ("HUD"), will  have been originated by mortgage lenders
which are approved by HUD as an FHA mortgagee in the ordinary course of their
real estate lending activities and will comply with the underwriting policies
of FHA.

    If so specified  in the related Prospectus Supplement,  the adequacy of a
Mortgaged  Property  as security  for  repayment  will  generally  have  been
determined  by   appraisal  by   appraisers  selected   in  accordance   with
preestablished guidelines established by or acceptable to the loan originator
for appraisers.  If so  specified in the  related Prospectus  Supplement, the
appraiser must  have personally inspected  the property and verified  that it
was  in good  condition and  that construction, if  new, has  been completed.
Unless   otherwise  stated  in  the  applicable  Prospectus  Supplement,  the
appraisal will have been based upon a cash flow analysis and/or a market data
analysis  of  recent   sales  of  comparable  properties  and,   when  deemed
applicable,  a  replacement  cost  analysis  based on  the  current  cost  of
constructing or purchasing a similar property.

    No assurance can be  given that values of  the Mortgaged Properties  have
remained  or will remain at their  levels on the dates  of origination of the
related Mortgage Loans.  Further, there is no assurance  that appreciation of
real  estate  values  generally will  limit  loss  experiences on  commercial
properties  or multifamily  residential properties.  If  the commercial  real
estate market  should experience an  overall decline in property  values such
that  the outstanding  balances  of  the Mortgage  Loans  and any  additional
financing on  the Mortgaged Properties  in a particular Mortgage  Pool become
equal to or  greater than the value  of the Mortgaged Properties,  the actual
rates of  delinquencies, foreclosures and  losses could be higher  than those
now generally  experienced in  the mortgage lending  industry. To  the extent
that such  losses  are not  covered  by the  methods  of Enhancement  or  the
insurance  policies described  herein, the  ability of  the Depositor  to pay
principal of and interest on the Certificates may be adversely affected. Even
where  credit  support   covers  all  losses  resulting  from   defaults  and
foreclosure,  the effect  of defaults  and  foreclosures may  be to  increase
prepayment experience on the Mortgage Loans, thus shortening weighted average
life and affecting yield to maturity.

REPRESENTATIONS AND WARRANTIES

    Unless otherwise  specified  in the  related  Prospectus Supplement,  the
seller (the "Unaffiliated Seller") of a Mortgage Loan to the Depositor or any
of its affiliates (or the Master Servicer, if the Unaffiliated Seller is also
the Master Servicer  under the Agreement) will have  made representations and
warranties in respect of the Mortgage Loans sold by such  Unaffiliated Seller
(or  the  Master   Servicer)  to  the  Depositor  or   its  affiliates.  Such
representations  and warranties will  generally include, among  other things:
(i) with respect  to each Mortgaged Property, that title insurance (or in the
case  of  Mortgaged Properties  located  in  areas  where such  policies  are
generally not  available, an  attorney's opinion of  title) and  any required
hazard insurance was effective at the origination of each Mortgage Loan,  and
that  each policy (or  opinion of title)  remained in  effect on the  date of
purchase of the  Mortgage Loan  from the Unaffiliated  Seller; (ii) that  the
Unaffiliated Seller had good and marketable title to each such Mortgage Loan;
(iii) with respect to each Mortgaged Property, that each mortgage constituted
a valid first  lien on the  Mortgaged Property (subject  only to  permissible
title  insurance exceptions),  unless  otherwise  specified  in  the  related
Prospectus Supplement; (iv)  that there were no delinquent  tax or assessment
liens against  the Mortgaged Property;  and (v)  that each Mortgage  Loan was
current  as to  all  required  payments (unless  otherwise  specified in  the
related Prospectus Supplement).

    All of  the representations and warranties  of an Unaffiliated  Seller in
respect of a Mortgage  Loan will have been made as of the  date on which such
Unaffiliated Seller sold the Mortgage Loan to the Depositor or its affiliate.
A substantial period of time may have elapsed between  such date and the date
of the initial issuance of the Series of Certificates evidencing  an interest
in  such  Mortgage Loan.  Since  the  representations  and warranties  of  an
Unaffiliated Seller do not address events  that may occur following the  sale
of a  Mortgage Loan by an  Unaffiliated Seller, the repurchase  obligation of
the Unaffiliated Seller  described below will not  arise if, on or  after the
date  of  the sale  of a  Mortgage  Loan by  the Unaffiliated  Seller  to the
Depositor or its affiliates, the relevant event occurs that would have  given
rise  to such  an obligation.  However, the  Depositor  will not  include any
Mortgage Loan in  the Trust Fund for  any Series of Certificates  if anything
has come to the Depositor's attention that would cause it to believe that the
representations and warranties of an Unaffiliated Seller will not be accurate
and complete in all  material respects in respect of such Mortgage Loan as of
the  related  Cut-Off  Date.  If  so  specified  in  the  related  Prospectus
Supplement,  the Depositor will  make certain representations  and warranties
for  the benefit  of Holders  of Certificates  of a  Series in  respect of  a
Mortgage Loan that  relate to the  period commencing on  the date of sale  of
such Mortgage Loan to the Depositor or its affiliates.

    Unless  otherwise  set  forth  or  specified in  the  related  Prospectus
Supplement,  upon  the discovery  of  the  breach  of any  representation  or
warranty made by  an Unaffiliated Seller in  respect of a Mortgage  Loan that
materially and adversely affects the  interests  of  the  Certificateholders 
of  the  related   Series,  such Unaffiliated Seller or, if so specified in 
the related Prospectus Supplement, the Master Servicer will  be obligated to
repurchase such Mortgage  Loan at a purchase price equal to 100% of  the 
unpaid principal balance thereof at  the date of repurchase  or, in the case
of  a Series of Certificates  as to which the  Depositor has  elected to 
treat  the related  Trust Fund as  a REMIC, as defined in the Code, at such 
other price as may be necessary to  avoid a tax on a prohibited transaction,
as described in Section 860F(a) of the  Code, in each case  together with 
accrued  interest at  the Pass-Through Rate  for the related  Mortgage  Pool,
to  the  first  day  of the  month  following  such repurchase and the amount
of any  unreimbursed advances made  by the  Master Servicer  in respect  of  
such Mortgage  Loan.  The Master  Servicer  will be required  to enforce such
obligation  of the  Unaffiliated  Seller for  the benefit of the Trustee and 
the Certificateholders, following the practices it would employ in its  good 
faith business judgment  were it the owner of  such Mortgage  Loan. Unless  
otherwise  specified  in  the  applicable  Prospectus Supplement  and subject
to the  ability  of the  Unaffiliated Seller  or the Master Servicer to  
deliver Substitute  Mortgage Loans  for certain  Mortgage Loans as  described
below, this  repurchase obligation  constitutes the  sole remedy available to
the Certificateholders of such Series  for a breach of a representation or 
warranty by an Unaffiliated Seller.

    Any obligation of  the Master Servicer to purchase a  Mortgage Loan if an
Unaffiliated  Seller  defaults on  its  obligation  to do  so  is subject  to
limitations, and no  assurance can be given that an  Unaffiliated Seller will
carry out its repurchase obligation with respect to the Mortgage Loans.

    The Depositor  will make representations  and warranties with  respect to
the Mortgage Loans in a Mortgage Pool, as specified in the related Prospectus
Supplement. Upon a breach  of any representation or warranty by the Depositor
that    materially   and   adversely    affects   the   interests    of   the
Certificateholders, the Depositor will be obligated either to cure the breach
in all material  respects or to  purchase the Mortgage  Loan at the  purchase
price  set  forth  above.  Unless   otherwise  specified  in  the  applicable
Prospectus Supplement and  subject to the ability of the Depositor to deliver
Substitute Mortgage Loans for certain Mortgage Loans as described below, this
repurchase   obligation  constitutes  the   sole  remedy  available   to  the
Certificateholders or the Trustee for  a breach of representation or warranty
by the Depositor.

    The proceeds  of any  repurchase of  a Mortgage Loan  will be  deposited,
subject to certain  limitations set forth in the related  Agreement, into the
Collection Account.

    Within  the  period   of  time  specified   in  the  related   Prospectus
Supplement, following the date of issuance  of a Series of Certificates,  the
Depositor, the  Master Servicer or the  Unaffiliated Seller, as the  case may
be, may deliver  to the Trustee Mortgage Loans  ("Substitute Mortgage Loans")
in substitution for  any one or more of the Mortgage Loans ("Deleted Mortgage
Loans") initially included in the  Trust Fund but which do not conform in one
or  more  respects  to  the  description thereof  contained  in  the  related
Prospectus  Supplement, as to which a breach  of a representation or warranty
is discovered, which breach materially and adversely affects the interests of
the  Certificateholders, or as  to which a  document in  the related Mortgage
Loan File is defective in any material respect. Unless otherwise specified in
the  related Prospectus  Supplement,  the  required  characteristics  of  any
Substitute Mortgage Loan  will generally  include, among  other things,  that
such Substitute Mortgage Loan on the  date of substitution, will (i) have  an
outstanding  principal balance, after deduction of all scheduled payments due
in the  month of substitution,  not in  excess of  the outstanding  principal
balance of  the Deleted  Mortgage Loan  (the amount  of any  shortfall to  be
distributed to Certificateholders in the  month of substitution), (ii) have a
per annum interest rate (the "Mortgage Interest Rate") not less than (and not
more than 1% greater than) the Mortgage Interest Rate of the Deleted Mortgage
Loan, (iii)  have a remaining term to maturity not greater than (and not more
than one year  less than) that of  the Deleted Mortgage Loan  and (iv) comply
with all the  representations and warranties set forth in the Agreement as of
the date of substitution.


                       SERVICING OF THE MORTGAGE LOANS

GENERAL

    The Prospectus  Supplement related to a  Series will identify  the master
servicer,  or if  there  is only  one  servicer of  the  Mortgage Loans,  the
servicer thereof  (as applicable, the  "Master Servicer") and will  set forth
certain  information concerning the Master  Servicer. The Master Servicer may
be an affiliate  of the Depositor and  may have other  business relationships
with the Depositor and its affiliates.

    The Master Servicer will be responsible  for servicing the Mortgage Loans
pursuant to  the Agreement  for the related  Series. If  so specified  in the
related  Prospectus Supplement,  the  Master  Servicer  may  subcontract  the
servicing of  all  or  a  portion  of  the Mortgage  Loans  to  one  or  more
sub-servicers and  may subcontract  the servicing of  certain Mortgage  Loans
that are in default or otherwise require special  servicing  (the  "Specially
Serviced Mortgage Loans") to a special servicer (the "Special Servicer"), and
certain information with respect to the Special Servicer will be set forth in
such Prospectus Supplement. Such sub-servicers  and the Special Servicer  may
be an  affiliate of the  Depositor and may have  other business relationships
with Depositor and its affiliates.

COLLECTIONS AND OTHER SERVICING PROCEDURES

    The Master Servicer will make reasonable  efforts to collect all payments
called for under  the Mortgage Loans  and will, consistent  with the  related
Agreement,  following such  collection procedures  as it  deems necessary  or
desirable.  Consistent  with the  above,  the  Master  Servicer may,  in  its
discretion, waive any late payment  or assumption charge or penalty interests
in connection  with late payment or assumption of  a Mortgage Loan and, if so
specified in the related Prospectus Supplement, may extend the  due dates for
payments due on a Note.

    It is expected  that the Agreement for each Series  will provide that the
Master  Servicer  establish and  maintain  an  escrow  account  (the  "Escrow
Account")  in which the  Master Servicer will be  required to deposit amounts
received from each  Borrower, if required by  the terms of the  related Note,
for the payment of taxes,  assessments, certain mortgage and hazard insurance
premiums and other  comparable items. The Special  Servicer, if any,  will be
required  to remit  amounts  received  for such  purposes  on Mortgage  Loans
serviced by it  for deposit in  the Escrow Account, and  will be entitled  to
direct the Master Servicer to make withdrawals from the Escrow Account as may
be required for servicing of such Mortgage Loans. Withdrawals from the Escrow
Account may  be made to effect timely payment of taxes, assessments, mortgage
and hazard insurance  premiums, to refund to Borrowers  amounts determined to
be overages, to remove amounts deposited therein in error, to pay interest to
Borrowers on  balances  in the  Escrow  Account, if  required, to  repair  or
otherwise protect  the Mortgaged Properties  and to clear and  terminate such
account. The Master Servicer will be  entitled to all income on the  funds in
the Escrow Account  invested in Permitted Investments not required to be paid
to Borrowers  under applicable law.  The Master Servicer will  be responsible
for the administration  of the Escrow Account.  If amounts on deposit  in the
Escrow Account  are insufficient to  pay any tax, insurance  premium or other
similar item when due, such  item will be payable from amounts  on deposit in
the Collection  Account or, to the  extent such amounts  are insufficient, in
the  manner set  forth in  the Prospectus  Supplement and  Agreement  for the
related Series.

INSURANCE

    Unless otherwise specified in  the applicable Prospectus Supplement,  the
Agreement for each  Series will require that the Master  Servicer maintain or
require each  Borrower to maintain  insurance in accordance with  the related
Mortgage, which generally  will include a standard fire  and hazard insurance
policy  with  extended  coverage.  To  the extent  required  by  the  related
Mortgage, the  coverage of each such standard hazard insurance policy will be
in an amount that is not less than the lesser of the full replacement cost of
the improvements securing  such Mortgage  Loan or  the outstanding  principal
balance owing on such Mortgage Loan.  If a Mortgaged Property was located  at
the  time  of  origination  of  the  related  Mortgage  Loan  in a  federally
designated special flood hazard area,  the Master Servicer will also maintain
or  require the  related Borrower  to maintain  flood insurance in  an amount
equal to  the lesser of the unpaid principal  balance of the related Mortgage
Loan and the maximum amount obtainable with  respect to the Mortgage Loan. To
the extent set  forth in the related  Prospectus Supplement, the cost  of any
such insurance maintained  by the Master Servicer  will be an expense  of the
Trust Fund  payable out of the  Collection Account. The  Master Servicer will
cause to be maintained  fire and hazard insurance  with extended coverage  on
each REO Property in an amount which is  at least equal to the greater of (i)
an amount not less than the amount necessary  to avoid the application of any
coinsurance clause  contained in  the related insurance  policy and  (ii) the
replacement cost  of the improvements which are a  part of such property. The
cost of any such insurance with respect to an REO Property will be an expense
of  the Trust  Fund  payable out  of amounts  on deposit  in the  related REO
Account or,  if such amounts  are insufficient, from the  Collection Account.
The Master Servicer will maintain flood insurance providing substantially the
same coverage  as described above on any REO Property  which was located in a
federally  designated special  flood  hazard  area at  the  time the  related
Mortgage Loan  was originated.  The related Agreement  will provide  that the
Master Servicer  may satisfy its  obligation to  cause hazard policies  to be
maintained by  maintaining a  master, or single  interest blanket,  insurance
policy insuring against  losses on the  Mortgage Loans or REO  Properties, as
the  case may  be. The incremental  cost of  such insurance allocable  to any
particular Mortgage Loan,  if not borne by  the related Borrower, will  be an
expense of the Trust Fund. Alternatively, the Master Servicer may satisfy its
obligation by maintaining,  at its  expense, a  blanket policy  (i.e., not  a
single interest  or master  policy) insuring against  losses on  the Mortgage
Loans  or REO  Properties,  as the  case may  be.  If such  a blanket  policy
contains  a deductible  clause,  the  Master Servicer  will  be obligated  to
deposit in the Collection  Account all sums which  would have been  deposited
therein but for such clause.

    In  general, the  standard  form of  fire  and hazard  extended  coverage
policy will cover physical damage to,  or destruction of, the improvements on
the  Mortgaged  Property   caused  by  fire,  lightning,   explosion,  smoke,
windstorm, hail, riot, strike and  civil commotion, subject to the conditions
and exclusions  particularized  in each  policy.  Since the  standard  hazard
insurance policies  relating to  the Mortgage Loans  will be  underwritten by
different insurers  and will  cover Mortgaged  Properties located  in various
states, such  policies will not  contain identical terms and  conditions. The
most significant  terms thereof,  however,  generally will  be determined  by
state law and  conditions. Most such  policies typically will  not cover  any
physical  damage resulting from war, revolution, governmental actions, floods
and  other  water-related  causes,  earth  movement  (including  earthquakes,
landslides and mud flows), nuclear reaction, wet or dry rot, vermin, rodents,
insects  or domestic  animals, theft  and, in  certain cases,  vandalism. The
foregoing  list is merely indicative of  certain kinds of uninsured risks and
is not  intended to  be all-inclusive. Any  losses incurred  with respect  to
Mortgage Loans due  to uninsured risks (including earthquakes,  mud flows and
floods)  or insufficient hazard insurance proceeds could affect distributions
to the Certificateholders.

    The  standard hazard  insurance  policies covering  Mortgaged  Properties
securing Mortgage Loans typically will contain a "coinsurance"  clause which,
in  effect, will require  the insured at  all times  to carry insurance  of a
specified percentage (generally 80% to 90%)  of the full replacement value of
the dwellings, structures and other improvements on the Mortgaged Property in
order  to recover  the full  amount  of any  partial loss.  If  the insured's
coverage falls below this specified percentage, such clause will provide that
the  insurer's liability  in the event  of partial  loss will not  exceed the
greater of  (i) the  actual cash  value (the  replacement cost less  physical
depreciation) of the structures  and other improvements damaged  or destroyed
and (ii) such proportion of the loss, without  deduction for depreciation, as
the amount of insurance carried bears to the specified percentage of the full
replacement cost of such dwellings, structures and other improvements.

    In addition, to  the extent required by the related  Mortgage, the Master
Servicer  may require  the  Borrower  to maintain  other  forms of  insurance
including,  but  not  limited   to,  loss  of  rent  endorsements,   business
interruption  insurance and comprehensive public liability insurance, and the
related  Agreement  may  require  the  Master  Servicer  to  maintain  public
liability insurance with respect  to any REO Properties. 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 the  Master Servicer from
the Collection Account, with interest thereon, as provided by the Agreement.

    Unless otherwise  specified in the  applicable Prospectus  Supplement, no
pool  insurance policy,  special hazard  insurance  policy, bankruptcy  bond,
repurchase bond or guarantee insurance will be maintained with respect to the
Mortgage Loans, nor will any Mortgage Loan be subject to FHA insurance.

    The FHA  is  responsible  for  administering  various  federal  programs,
including mortgage insurance,  authorized under the  National Housing Act  of
1934, as amended, and the United  States Housing Act of 1937, as amended.  To
the extent specified in the related  Prospectus Supplement, all or a  portion
of the Mortgage Loans may be insured by the FHA. The Master  Servicer will be
required  to  take  such steps  as  are  reasonably  necessary  to keep  such
insurance in full force and effect.

FIDELITY BONDS AND ERRORS AND OMISSIONS INSURANCE

    Unless otherwise specified in  the applicable Prospectus Supplement,  the
Agreement  for each Series  will require that the  Master Servicer 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 the  Master  Servicer. The  related
Agreement  will  allow  the  Master  Servicer  to  self-insure  against  loss
occasioned by the errors and omissions of the officers,  employees and agents
of the Master Servicer so long as certain criteria set forth in the Agreement
are met.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

    The  Master Servicer's  principal compensation  for its  activities under
the Agreement for each Series will  come from the payment to it  or retention
by it, with respect  to each Mortgage Loan, of a "Servicing  Fee" (as defined
in the  related Prospectus Supplement).  The exact amount and  calculation of
such  Servicing Fee  will be  established  in the  Prospectus Supplement  and
Agreement for  the  related  Series. Since  the  aggregate  unpaid  principal
balance of the Mortgage  Loans will generally  decline over time, the  Master
Servicer's  servicing compensation will  ordinarily decrease as  the Mortgage
Loans amortize.

    In addition,  the Agreement  for a  Series  may provide  that the  Master
Servicer be entitled  to receive, as additional compensation,  (i) Prepayment
Premiums, late fees and certain other  fees collected from Borrowers and (ii)
any interest or  other income  earned on  funds deposited  in the  Collection
Account  (as described under  "DESCRIPTION OF THE  CERTIFICATES -- Accounts")
and, except to the extent such  income is required to be paid to  the related
Borrowers, the Escrow Account.

    Unless otherwise  specified  in the  related  Prospectus Supplement,  the
Master Servicer will pay the fees and expenses of the Trustee.

    If  the Master Servicer subcontracts the  servicing of Specially Serviced
Mortgage Loans to a Special Servicer, the exact amount and calculation of the
Special Servicer  Fee will  be established in  the Prospectus  Supplement and
Agreement for the related Series.

    In addition to the compensation described  above, the Master Servicer (or
any  other  party  specified in  the  applicable  Prospectus Supplement)  may
retain,  or  be entitled  to the  reimbursement  of, such  other  amounts and
expenses as are described in the applicable Prospectus Supplement.

ADVANCES

    The applicable Prospectus Supplement  will set forth the  obligations, if
any, of the Master  Servicer to make any advances with  respect to delinquent
payments  on  Mortgage  Loans,  payments of  taxes,  insurance  and  Property
Protection Expenses or otherwise. Any such advances will be made in  the form
and  manner described  in the  Prospectus  Supplement and  Agreement for  the
related Series.

MODIFICATIONS, WAIVERS AND AMENDMENTS

    If so specified  in the related Prospectus Supplement, the  Agreement for
each Series will provide that the Master Servicer or the Special Servicer, if
any, may have the discretion, subject to certain conditions set forth herein,
to modify, waive or amend  certain of the terms of any  Mortgage Loan without
the consent of the Trustee or any  Certificateholder. The extent to which the
Master Servicer or the Special Servicer,  if any, may modify, waive or  amend
any terms of the Mortgage Loans without such consent will be specified in the
related Prospectus Supplement.

    The  Special  Servicer,  if  any, may,  with  respect  to  any  Specially
Serviced Mortgage Loan, subject to the terms  and conditions set forth in the
Agreement,  modify, waive  or amend the  terms of  such Mortgage Loan  if the
Special Servicer determines that a material default has occurred or a payment
default has occurred  or is reasonably foreseeable. The  Special Servicer, if
any, may extend the maturity date of  such Mortgage Loan to a date not  later
than the date described in the related Prospectus Supplement.

    Unless otherwise  provided in the  applicable Prospectus  Supplement, the
Special  Servicer, if  any, will  not  agree to  any modification,  waiver or
amendment of the payment terms of a Mortgage Loan unless the Special Servicer
has  determined that  such modification,  waiver or  amendment is  reasonably
likely  to  produce  a  greater  recovery  on  a  present  value  basis  than
liquidation of the Mortgage Loan. Prior to agreeing to any such modification,
waiver  or amendment  of the payment  terms of  a Mortgage Loan,  the Special
Servicer,  if any, will  give notice thereof  in the manner set  forth in the
Prospectus Supplement and Agreement for the related Series.

    The Prospectus  Supplement for a Series  may describe other  or different
provisions concerning the  modification, waiver or amendment of  the terms of
the related Mortgage Loans.

EVIDENCE OF COMPLIANCE

    The Agreement for each Series  will provide that the Master Servicer,  at
its expense,  will cause a firm of  independent public accountants to furnish
to the Trustee,  annually on or before a  date specified in the  Agreement, a
statement as to compliance by the Master Servicer with the Agreement.

    In addition,  the Agreement  will provide that  the Master Servicer  will
deliver to  the  Trustee, annually  on  or before  a  date specified  in  the
Agreement, a  statement signed by an officer  to the effect that,  based on a
review of its activities during the  preceding calendar year, to the best  of
such officer's knowledge,  the Master Servicer has  fulfilled its obligations
under the Agreement  throughout such year or, if there has  been a default in
the fulfillment of any such obligation, specifying each  such default and the
nature and status thereof.


CERTAIN MATTERS WITH RESPECT TO THE MASTER SERVICER, THE SPECIAL SERVICER AND
THE TRUSTEE

    The Agreement for each Series  will also provide that neither  the Master
Servicer nor  any of  its directors,  officers, employees  or agents will  be
under  any liability  to the  Trust Fund  or the  Certificateholders for  any
action taken, or for refraining from the taking  of any action, in good faith
pursuant to the Agreement, or for errors in judgment; provided, however, that
neither the Master Servicer nor any such person will be protected against any
breach of representations  or warranties made by  the Master Servicer  in the
Agreement, or  any liability  that would  otherwise be  imposed by  reason of
willful  misfeasance, bad  faith, or  negligence  in the  performance of  its
duties  or by  reason  of reckless  disregard of  its obligations  and duties
thereunder. The Agreement  will further provide that the  Master Servicer and
any  of its  directors, officers,  employees or  agents  will be  entitled to
indemnification by the Trust Fund and will be held harmless against any loss,
liability or expense incurred in connection with any legal action relating to
the Agreement or the Certificates, other than any  loss, liability or expense
incurred (i) by reason of willful misfeasance, bad faith or negligence in the
performance of  its  duties  or  by  reason  of  reckless  disregard  of  its
obligations and  duties  thereunder or  (ii) in  certain other  circumstances
specified in the Agreement. Any loss resulting from such indemnification will
reduce amounts distributable to Certificateholders and will be borne pro rata
by all  Certificateholders without  regard to subordination,  if any,  of one
Class to another.

    Unless  otherwise  provided in  the  related  Prospectus Supplement,  the
Master Servicer  may not  resign from  its obligations  and duties  under the
Agreement  except upon  a determination  that  its duties  thereunder are  no
longer permissible  under  applicable law.  No such  resignation will  become
effective  until the Trustee or  a successor Master  Servicer has assumed the
Master Servicer's obligations and duties under the Agreement.

    If the Master Servicer  subcontracts the servicing of Specially  Serviced
Mortgage Loans  to a  Special Servicer,  the standard  of care  for, and  any
indemnification to be provided to, the Special Servicer will be set  forth in
the related Agreement.

    The  Trustee  under  each  Agreement will  be  named  in  the  applicable
Prospectus  Supplement. The  commercial  bank  or  trust company  serving  as
Trustee may have  normal banking relationships with the  Depositor and/or its
affiliates and with the Master Servicer and/or its affiliates.

    The Trustee  may resign from its  obligations under the Agreement  at any
time, in which event a successor Trustee will be appointed. In  addition, the
Depositor may remove  the Trustee if the Trustee ceases to be eligible to act
as Trustee under  the Agreement or if the Trustee becomes insolvent, at which
time the  Depositor will become obligated to appoint a successor Trustee. The
Trustee  may  also be  removed at  any  time by  the Holders  of Certificates
evidencing  the  Voting   Rights  specified  in  the   applicable  Prospectus
Supplement. Any resignation  and removal of the Trustee,  and the appointment
of a successor  Trustee, will not  become effective until acceptance  of such
appointment by the successor Trustee.

EVENTS OF DEFAULT

    Events  of default  (each,  an "Event  of Default")  with respect  to the
Master Servicer  under the Agreement  for each Series will,  unless otherwise
provided in the applicable Prospectus Supplement, include: (i) any failure by
the Master  Servicer to remit to the Trustee  for deposit in the Distribution
Account for distribution  to Certificateholders  any payment  required to  be
made by the  Master Servicer under the  terms of the  Agreement at least  one
business day prior to the related Distribution Date; (ii) any failure  on the
part  of  the Master  Servicer duly  to  observe or  perform in  any material
respect any other  of the covenants or  agreements on the part  of the Master
Servicer, which  failure continues unremedied for  a period of 90  days after
written notice of such  failure has been given to the  Master Servicer; (iii)
the  entering against the  Master Servicer of  a decree or order  of a court,
agency  or supervisory  authority for  the  appointment of  a conservator  or
receiver or liquidator in  any insolvency, readjustment of  debt, marshalling
of assets and liabilities  or similar proceedings, or  for the winding-up  or
liquidation of its affairs, provided that any such decree or order shall have
remained in force undischarged or unstayed for a  period of 60 days; (iv) the
consent  by  the Master  Servicer  to the  appointment  of  a conservator  or
receiver   or  liquidator  or   liquidating  committee  in   any  insolvency,
readjustment  of debt,  marshalling  of  assets  and  liabilities,  voluntary
liquidation or similar  proceedings of or relating to the  Master Servicer or
of  or relating  to all  or substantially  all of its  property; and  (v) the
admission by the Master Servicer in writing of its inability to pay its debts
generally as they become due, the filing by the Master Servicer of a petition
to take advantage  of any applicable insolvency or  reorganization statute or
the making of an assignment for the benefit of its creditors or the voluntary
suspension of the payment of its obligations.

    As long as an Event  of Default remains unremedied, the Trustee  may, and
(a) at  the written  direction of  the  Holders of  Certificates (other  than
Residual Interest  Certificates) entitled  to at least  25% of  the aggregate
Voting Rights of the  Certificates of any  Class in the case  of an Event  of
Default  described  in clause  (i)  above, (b)  at the  written  direction of
Holders of Certificates holding at least 25% of all of the Voting  Rights, or
(c) in all cases of an Event of Default described in clauses (ii) through (v)
above, shall  terminate  all of  the  rights and  obligations of  the  Master
Servicer whereupon the Trustee  or another successor Master Servicer appointed
by the Trustee will succeed to all authority and power of the Master  Servicer
under the Agreement  and will  be  entitled to  similar compensation  
arrangements. "Voting Rights" means  the portion of the  voting rights of all
Certificates that is  allocated to  any Certificate in  accordance with  the 
terms  of the Agreement.



                                 ENHANCEMENT

GENERAL


    If specified in the related Prospectus  Supplement for any Series, credit
enhancement may be  provided with respect to  one or more Classes  thereof or
the related Mortgage  Loans (the "Enhancement").   Enhancement may be  in the
form of a letter of credit,  the subordination of one or more Classes  of the
Certificates of such Series, the establishment of  one or more reserve funds,
overcollateralization,  cross  collateralization provisions  in  the Mortgage
Loans, certificate guarantee insurance, the  use of cross-support features or
another method of Enhancement described in the related Prospectus Supplement,
or any combination of the foregoing.

    Unless otherwise  specified in  the related  Prospectus Supplement for  a
Series, the Enhancement will not provide protection against all risks of loss
and will  not guarantee  repayment of  the  entire principal  balance of  the
Certificates and  interest thereon. If  losses occur which exceed  the amount
covered  by  Enhancement  or  which  are  not  covered  by  the  Enhancement,
Certificateholders will bear their allocable share of deficiencies.

    If  Enhancement is  provided with  respect  to a  Series, or  the related
Mortgage  Loans,  the   applicable  Prospectus  Supplement  will   include  a
description  of  (a) the  amount  payable  under  such Enhancement,  (b)  any
conditions  to  payment thereunder  not otherwise  described herein,  (c) the
conditions (if any) under which the amount payable under such Enhancement may
be reduced and under which such Enhancement may be terminated or replaced and
(d) the  material provisions of  any agreement relating to  such Enhancement.
Additionally, the  applicable Prospectus  Supplement will  set forth  certain
information  with  respect  to  the issuer  of  any  third-party Enhancement,
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 which  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 such
Prospectus Supplement.

SUBORDINATE CERTIFICATES

    If  so  specified in  the  related  Prospectus Supplement,  one  or  more
Classes of  a Series may be Subordinate Certificates.  If so specified in the
related  Prospectus  Supplement, the  rights  of the  Holders  of subordinate
Certificates  (the  "Subordinate Certificates")  to receive  distributions of
principal and interest  from the Collection Account on  any Distribution Date
will be subordinated  to such  rights of the  Holders of senior  Certificates
(the "Senior Certificates") to the extent specified in the related Prospectus
Supplement. The Agreement may require a trustee that is not the Trustee to be
appointed to act on behalf of Holders of Subordinate Certificates.

    A Series  may include  one or  more Classes  of Subordinate  Certificates
entitled to receive cash flows remaining  after distributions are made to all
other Senior Certificates of such Series. Such right to receive payments will
effectively  be  subordinate  to  the  rights  of  other  Holders  of  Senior
Certificates. A Series may  also include one  or more Classes of  Subordinate
Certificates entitled to receive cash flows remaining after distributions are
made to other Subordinate Certificates of such Series. If so specified 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  not covered by
insurance  policies or  other credit  support,  such as  losses arising  from
damage  to property securing a  Mortgage Loan not  covered by standard hazard
insurance policies.

    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,  the manner,  if any, in  which the amount  of subordination will
decrease over time,  the manner of funding  any related Reserve Fund  and the
conditions under which amounts in any applicable Reserve Fund will be used to
make distributions  to Holders  of Senior Certificates  and/or to  Holders of
Subordinate Certificates  or be released  from the applicable Trust  Fund. If
cash flows  otherwise distributable  to Holders  of Subordinate  Certificates
secured by a Mortgage Loan Group will be used as credit support 
for Holders  of Senior  Certificates secured by  another Mortgage  Loan Group
within the Trust Fund, the  applicable Prospectus Supplement will specify the
manner and conditions for applying such a cross-support feature.

CROSS-SUPPORT FEATURES

    If  the Mortgage Pool for a Series is divided into separate Mortgage Loan
Groups, each securing a separate Class or Classes of a Series, credit support
may be provided by a  cross-support feature which requires that distributions
be made on  Senior Certificates secured by  one Mortgage Loan Group  prior to
distributions  on Subordinate Certificates  secured by another  Mortgage Loan
Group within the Trust  Fund. The related Prospectus Supplement for  a Series
which  includes  a  cross-support  feature  will  describe   the  manner  and
conditions for applying such cross-support feature.

LETTER OF CREDIT

    If specified  in the  related Prospectus Supplement,  a letter of  credit
with  respect to  a  Series of  Certificates will  be issued  by the  bank or
financial  institution  specified  in such  Prospectus  Supplement  (the "L/C
Bank"). Under the letter  of credit, the L/C Bank will  be obligated to honor
drawings thereunder in an aggregate  fixed dollar amount, net of unreimbursed
payments  thereunder,  equal  to  the  percentage  specified  in  the related
Prospectus Supplement  of the  aggregate principal  balance  of the  Mortgage
Loans  on  the  applicable  Cut-Off  Date  or  of  one  or  more  Classes  of
Certificates  (the  "L/C  Percentage").  If  so   specified  in  the  related
Prospectus Supplement, the letter  of credit may permit drawings in the event
of losses not covered by insurance policies or other credit support,  such as
losses arising from damage not covered by standard hazard insurance policies.
The amount  available  under the  letter of  credit will,  in  all cases,  be
reduced  to  the   extent  of  the  unreimbursed  payments   thereunder.  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 the
letter  of credit for a Series, if any,  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 applicable Series.

CERTIFICATE GUARANTEE INSURANCE

    If  so  specified  in  the  related  Prospectus  Supplement,  certificate
guarantee insurance, if any, with respect to a Series of Certificates will be
provided by  one  or more  insurance  companies. Such  certificate  guarantee
insurance will guarantee, with respect to one or more Classes of Certificates
of  the   applicable  Series,  timely  distributions  of  interest  and  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.  If  so specified  in the  related Prospectus
Supplement, the certificate  guarantee insurance will also  guarantee against
any payment  made to a Certificateholder  which is subsequently covered  as a
"voidable  preference" payment  under  the  Bankruptcy Code.  A  copy of  the
certificate guarantee insurance for a Series, if any, 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  applicable
Series.

RESERVE FUNDS

    If specified  in the related Prospectus  Supplement, one or  more reserve
funds (each, a "Reserve Fund") may  be established with respect to a  Series,
in which  cash, a letter  of credit,  Permitted Investments or  a combination
thereof, in  the  amounts, if  any, so  specified in  the related  Prospectus
Supplement  will be  deposited. The Reserve  Funds for  a Series may  also be
funded  over   time  by  depositing   therein  a  specified  amount   of  the
distributions received on  the applicable Mortgage Loans if  specified in the
related Prospectus Supplement. The Depositor  may pledge the Reserve Funds to
a separate collateral agent 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  by the Trustee 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   payments  of  principal  of  and   interest  on  the
Certificates, if required as a condition to the rating of such Series by each
Rating Agency. If so specified  in the related Prospectus Supplement, Reserve
Funds  may  be  established  to  provide limited  protection,  in  an  amount
satisfactory  to each  Rating Agency,  against  certain types  of losses  not
covered by insurance policies or other credit support, such as losses arising
from damage not covered by  standard hazard insurance policies. Reserve Funds
may also be  established for other  purposes and in  such amounts as will  be
specified in the  related Prospectus Supplement. Following  each Distribution
Date amounts in  any 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 by the Trustee.

    Moneys  deposited in  any  Reserve Fund  will  be invested  in  Permitted
Investments at the direction of  the Depositor, 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. If specified in  the related Prospectus Supplement, such income
or other gain may be payable  to the Master Servicer as additional  servicing
compensation,  and any loss resulting  from such investment  will be borne by
the Master  Servicer. 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, but  the right of the  Trustee to make draws on  the Reserve Fund
will be an asset of the Trust Fund.

    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 purpose 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.


                 CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS

    The following  discussion contains summaries of  certain legal aspects of
mortgage loans which are general in nature. Because many of the legal aspects
of  mortgage loans  are governed  by applicable  state laws  (which may  vary
substantially), the  following summaries  do not purport  to be  complete, to
reflect the laws of any particular state, to reflect all the  laws applicable
to any  particular Mortgage Loan  or to encompass the  laws of all  states in
which the properties securing the  Mortgage Loans are situated. The summaries
are qualified  in their entirety by  reference to the applicable  federal and
state laws governing the Mortgage Loans. In the event that the Trust Fund for
a given Series  includes Mortgage Loans having characteristics  other than as
described   below,  the  applicable  Prospectus  Supplement  will  set  forth
additional legal aspects relating thereto.

MORTGAGES AND DEEDS OF TRUST GENERALLY

    The  Mortgage Loans  (other than Installment  Contracts) included  in the
Mortgage  Pool for a  Series will  consist of  (or, in  the case  of mortgage
pass-through certificates, be supported by) loans secured by either mortgages
or  deeds of  trust  or other  similar security  instruments.  There are  two
parties to  a mortgage, the mortgagor, who  is the borrower and  owner of the
mortgaged  property, and  the  mortgagee, who  is the  lender. In  a mortgage
transaction, the mortgagor delivers  to the mortgagee  a note, bond or  other
written evidence  of indebtedness and a  mortgage. A mortgage  creates a lien
upon  the  real  property encumbered  by  the  mortgage as  security  for the
obligation evidenced  by the  note, bond or  other evidence  of indebtedness.
Although a deed of trust is similar to  a mortgage, a deed of trust has three
parties,  the  borrower-property  owner  called  the trustor  (similar  to  a
mortgagor), a lender called  the beneficiary (similar to a  mortgagee), and a
third-party grantee called the trustee. Under  a deed of trust, the  borrower
irrevocably grants the  property to the trustee,  until the debt is  paid, in
trust for the  benefit of the beneficiary to secure payment of the obligation
generally with a power of sale. The trustee's authority under a deed of trust
and the  mortgagee's authority  under a mortgage  are governed  by applicable
law, the express  provisions of the deed  of trust or mortgage, and,  in some
cases, the directions of the beneficiary.

    The real  property covered by a mortgage is most  often the fee estate in
land and  improvements. However, a  mortgage 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. A mortgage covering
an  interest in  real property  other than  the fee  estate requires  special
provisions in the  instrument creating such  interest or  in the mortgage  to
protect  the mortgagee  against  termination  of  such  interest  before  the
mortgage  is paid.  Certain  representations and  warranties  in the  related
Agreement will be made  with respect to the Mortgage Loans  which are secured
by an interest in a leasehold estate.

    Priority  of the  lien on  mortgaged  property created  by mortgages  and
deeds of trust depends on their terms and, generally, on the order of  filing
with a state, county or municipal office, although such priority may  in some
states be altered by the mortgagee's or beneficiary's knowledge of unrecorded
liens, leases or encumbrances against the mortgaged property. However, filing
or recording  does not establish  priority over governmental claims  for real
estate  taxes  and assessments  or,  in  some  states, for  reimbursement  of
remediation costs of  certain environmental conditions. See  "--Environmental
Risks." In addition, the Code provides priority to certain tax liens over the
lien of the mortgage.

INSTALLMENT CONTRACTS


    The Mortgage Loans included  in the Mortgage Pool  for a Series may  also
consist of  Installment Contracts. Under  an Installment Contract  the seller
(hereinafter referred to in this Section as the "lender") retains legal title
to the property and enters into an agreement with the purchaser  (hereinafter
referred  to in  this  Section as  the  "borrower") for  the  payment of  the
purchase price, plus  interest, over  the term of  such contract. Only  after
full performance by the  borrower of the contract is the  lender obligated to
convey title to the real estate to the purchaser. As with mortgage or deed of
trust financing, during the effective period of the Installment Contract, the
borrower  is generally  responsible  for  maintaining  the property  in  good
condition and for paying real  estate taxes, assessments and hazard insurance
premiums associated with the property.

    The method of  enforcing the  rights of the  lender under an  Installment
Contract varies on a state-by-state basis depending upon the extent to  which
state courts are willing,  or able pursuant to state statute,  to enforce the
contract strictly according to its  terms. The terms of Installment Contracts
generally provide that upon a default by the borrower, the borrower loses his
or her right to occupy the property, the  entire indebtedness is accelerated,
and  the borrower's  equitable interest  in  the property  is forfeited.  The
lender  in such a  situation does  not have to  foreclose in order  to obtain
title  to the property,  although in  some cases a  quiet title  action is in
order  if the  borrower  has filed  the Installment  Contract  in local  land
records and an ejectment action may be necessary to recover possession.  In a
few states, particularly in cases of borrower default during  the early years
of an Installment Contract, the courts will permit ejectment of the  borrower
and a forfeiture of his or her interest in the property. However, most  state
legislatures have enacted  provisions by analogy  to mortgage law  protecting
borrowers   under  Installment  Contracts  from  the  harsh  consequences  of
forfeiture. Under such statutes, a judicial or nonjudicial foreclosure may be
required,  the  lender may  be required  to  give notice  of default  and the
borrower may be  granted some grace period  during which the contract  may be
reinstated upon full payment of the default amount and the borrower  may have
a post-foreclosure  statutory redemption  right. In  other states, courts  in
equity  may permit  a borrower  with significant  investment in  the property
under an  Installment Contract for  the sale of real  estate to share  in the
proceeds of sale  of the  property after  the indebtedness is  repaid or  may
otherwise  refuse to enforce  the forfeiture clause.  Nevertheless, generally
speaking, the  lender's procedures for  obtaining possession and  clear title
under an Installment Contract  for the sale of real  estate in a given  state
are  simpler and less  time-consuming and costly than  are the procedures for
foreclosing and obtaining clear title to a mortgaged property.


JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGEES OR BENEFICIARIES

    Some of the  Mortgage Loans included  in the Mortgage  Pool for a  Series
will be secured by junior mortgages  or deeds of trust which are  subordinate
to senior mortgages or deeds of trust held by other lenders  or institutional
investors.   The   rights   of   the   Trust    Fund   (and   therefore   the
Certificateholders),  as beneficiary  under  a  junior deed  of  trust or  as
mortgagee under a junior mortgage, are  subordinate to those of the mortgagee
or  beneficiary under the  senior mortgage  or deed  of trust,  including the
prior rights of the senior mortgagee or beneficiary to receive  rents, hazard
insurance and  condemnation proceeds and  to cause the property  securing the
Mortgage Loan to  be sold upon default  of the mortgagor or  trustor, thereby
extinguishing the junior mortgagee's or  junior beneficiary's lien unless the
Master Servicer asserts its subordinate interest in a property in foreclosure
litigation or  satisfies the defaulted  senior loan. As discussed  more fully
below,  in  many  states a  junior  mortgagee or  beneficiary  may  satisfy a
defaulted senior loan in  full, or may cure such default and bring the senior
loan current, in either event adding the  amounts expended to the balance due
on the junior loan.  Absent a provision in the senior mortgage,  no notice of
default is required to be given to the junior mortgagee.

    The  form of the  mortgage or  deed of trust  used by  many institutional
lenders confers on the mortgagee or beneficiary the right both to receive all
proceeds collected under  any hazard insurance policy and all  awards made in
connection with any condemnation proceedings,  and to apply such proceeds and
awards to any indebtedness secured by the mortgage or deed  of trust, in such
order  as the  mortgagee or  beneficiary  may determine.  Thus, in  the event
improvements on  the property  are  damaged or  destroyed  by fire  or  other
casualty, or  in  the  event  the  property is  taken  by  condemnation,  the
mortgagee or beneficiary under the senior mortgage or deed of trust will have
the  prior right to  collect any  insurance proceeds  payable under  a hazard
insurance policy and any award of damages in connection with the condemnation
and to apply the  same to the indebtedness secured by  the senior mortgage or
deed  of  trust.  Proceeds  in  excess  of  the  amount  of  senior  mortgage
indebtedness will, in most cases, be applied to the indebtedness of  a junior
mortgage or  deed of trust. The laws of certain  states may limit the ability 
of mortgagees or  beneficiaries to  apply the proceeds  of hazard  insurance 
and partial condemnation awards to the  secured indebtedness. In such states,
the mortgagor or trustor must be allowed to  use the proceeds of hazard 
insurance to repair the  damage unless the security of the mortgagee or 
beneficiary has been impaired. Similarly, in certain  states, the mortgagee 
or beneficiary is entitled to  the  award for  a  partial  condemnation of 
the  real  property security only to the extent that its security is impaired.

    The form of mortgage or deed of trust used  by many institutional lenders
typically contains  a "future advance"  clause, which  provides, in  essence,
that additional amounts advanced to or on behalf of the mortgagor  or trustor
by the mortgagee or beneficiary are to be secured by the mortgage or deed of 
trust. While such a clause is valid under the laws of  most states, the 
priority of any advance made under the clause depends, in some states, on 
whether  the advance was an "obligatory"  or  "optional" advance.  If  the
mortgagee or  beneficiary  is obligated to  advance the additional amounts,
the  advance may be entitled to receive the  same priority as  amounts 
initially made  under the mortgage  or deed of trust, notwithstanding that 
there may be intervening junior mortgages or deeds  of  trust and  other 
liens  between the  date of  recording of  the mortgage  or  deed  of  trust
and  the  date  of  the  future  advance,  and notwithstanding  that the 
mortgagee  or beneficiary  had actual  knowledge of such intervening junior
mortgages or deeds of  trust and other liens  at the time of the advance. 
Where the  mortgagee or beneficiary is not obligated  to advance the  
additional amounts and  has actual knowledge of  the intervening junior  
mortgages  or deeds  of trust  and  other liens,  the advance  may be 
subordinate to such intervening junior mortgages or deeds  of trust and other
liens. Priority  of advances  under a"future advance"  clause rests,  in many
other states, on  state law giving  priority to all  advances made under  the
loan agreement up to a "credit limit" amount stated in the recorded mortgage.

    Another provision typically found in the form of the  mortgage or deed of
trust used by  many institutional lenders obligates the  mortgagor or trustor
to pay before delinquency all taxes and assessments on the property and, when
due, all encumbrances, charges and  liens on the property which  appear prior
to  the mortgage or deed of trust, to  provide and maintain fire insurance on
the property, to maintain and repair the property and not to commit or permit
any waste  thereof, and  to appear  in and  defend any  action or  proceeding
purporting  to  affect  the  property  or  the  rights  of  the mortgagee  or
beneficiary  under the  mortgage or  deed  of trust.  Upon a  failure  of the
mortgagor or trustor  to perform any of  these obligations, the  mortgagee or
beneficiary is given the right under the mortgage or deed of trust to perform
the  obligation  itself, at  its  election,  with  the mortgagor  or  trustor
agreeing  to reimburse the mortgagee or  beneficiary for any sums expended by
the mortgagee or beneficiary on behalf  of the trustor. All sums so  expended
by the  mortgagee or beneficiary become  part of the  indebtedness secured by
the mortgage or deed of trust.

    The  form of mortgage or deed of trust used by many institutional lenders
typically  requires the  mortgagor or trustor  to obtain  the consent  of the
mortgagee  or  beneficiary in  respect  of  actions affecting  the  mortgaged
property, including, without  limitation, leasing  activities (including  new
leases and  termination or modification of existing  leases), alterations and
improvements  to buildings  forming  a  part of  the  mortgaged property  and
management and  leasing agreements for  the mortgaged property.  Tenants will
often refuse to execute a lease unless the mortgagee or beneficiary  executes
a written agreement with the tenant not to disturb the tenant's possession of
its premises in the event of a foreclosure. A senior mortgagee or beneficiary
may  refuse  to  consent  to  matters  approved  by  a  junior  mortgagee  or
beneficiary with  the result that  the value of  the security for  the junior
mortgage or  deed of trust is diminished. For  example, a senior mortgagee or
beneficiary may  decide not to  approve a  lease or to  refuse to grant  to a
tenant  a  non-disturbance agreement.  If,  as  a result,  the  lease is  not
executed, the value of the mortgaged property may be diminished.

FORECLOSURE

    Foreclosure of a  mortgage is generally  accomplished by judicial  action
initiated by the service of legal pleadings upon all necessary parties having
an interest  in the real  property. Delays  in completion of  foreclosure may
occasionally  result   from  difficulties   in  locating   necessary  party
defendants.  When the mortgagee's right to foreclose is contested,  the legal
proceedings necessary to resolve the  issue can be time-consuming. A judicial
foreclosure  may  be subject  to most  of  the delays  and expenses  of other
litigation,  sometimes requiring  up to  several  years to  complete. At  the
completion   of  the  judicial  foreclosure  proceedings,  if  the  mortgagee
prevails, the court ordinarily issues  a judgment of foreclosure and appoints
a referee or other designated official  to conduct the sale of the  property.
Such sales are  made in accordance with  procedures which vary from  state to
state. The purchaser  at such sale  acquires the estate  or interest in  real
property  covered by  the  mortgage.  If the  mortgage  covered the  tenant's
interest  in a lease  and leasehold estate,  the purchaser  will acquire such
tenant's interest subject to the tenant's obligations under the lease  to pay
rent and perform other covenants contained therein.

    In a majority of  cases, foreclosure of a  deed of trust is  accomplished
by a non-judicial  trustee's sale under a  specific provision in the  deed of
trust  and/or applicable statutory requirements which authorizes the trustee,
generally  following a  request  from  the  beneficiary, to  sell  the
property at public sale upon any  default by the trustor under the terms  of
the note or deed of trust. A number  of states may also require that a
beneficiary provide notice of acceleration of a note to the trustor. Notice
requirements under a trustee's sale vary from state to state. In some states,
prior to the trustee's sale the trustee must record a notice of default and
send a copy to the trustor, to any person who has recorded a request for a
copy of a notice  of default and notice of  sale and to any successor in
interest to the trustor.  In addition, the trustee must provide notice in 
some states to any other person having an interest in the real property,  
including any junior lienholders, and to certain other persons connected with
the deed of trust.  In some states, the trustor, or any other person having a
junior encumbrance on  the real estate, may, during a reinstatement period,
cure the default by paying  the entire amount in  arrears plus the costs and 
expenses (in  some states,  limited  to  reasonable costs  and  expenses) 
incurred  in enforcing the obligation.  Generally, state law  controls the 
amount of foreclosure  expenses and costs,  including attorneys' fees,  which
may be recovered by a beneficiary.  If the deed of trust  is not reinstated, a
notice  of  sale must  be  posted in  a  public place  and,  in  most states,
published for a specific period of time in one or more newspapers. In addition,
some state  laws require  that a  copy  of the  notice of  sale be  posted  on
the property and sent  to all parties having an interest in the real property.

    In  case of foreclosure under either  a mortgage or a  deed of trust, the
sale by the referee or other designated official or by the trustee is often a
public sale. However, because of the difficulty a potential buyer at the sale
might have in determining the exact  status of title to the property  subject
to the lien of the  mortgage or deed of trust and the  redemption rights that
may exist  (see "--Statutory  Rights of Redemption"  below), and  because the
physical  condition and  financial  performance  of  the  property  may  have
deteriorated during the foreclosure proceedings and/or for a variety of other
reasons, a  third party  may be  unwilling to  purchase the  property at  the
foreclosure sale. Some  states require that the lender  disclose to potential
bidders at a trustee's sale all known facts materially affecting the value of
the property.  Such disclosure may  have an  adverse effect on  the trustee's
ability to sell  the property or the sale price thereof. Potential buyers may
further question the prudence of purchasing property at a foreclosure sale as
a result of the  1980 decision of the United States Court  of Appeals for the
Fifth Circuit  in Durrett  v. Washington  National  Insurance Company,  other
decisions that have followed the reasoning of Durrett and the codification of
the Durrett reasoning in the federal bankruptcy code, as amended from time to
time (11  U.S.C.) (the  "Bankruptcy Code"). Under  the reasoning  of Durrett,
even   a  non-collusive,  regularly  conducted  foreclosure  sale  may  be  a
fraudulent  transfer, regardless of the  parties' intent, and, therefore, may
be rescinded in favor of the  bankrupt's estate, if (i) the foreclosure  sale
is held while the debtor is insolvent and not more than one year prior to the
filing  of  the  bankruptcy  petition  (or  if  applicable  state  fraudulent
conveyance  law also  allows the avoidance  of such  a foreclosure  sale, the
applicable state statute  of limitations if the bankruptcy  trustee elects to
proceed under state fraudulent conveyance law),  and (ii) the price paid  for
the foreclosed property does not  represent "fair consideration". In May 1994
the Supreme Court held in BFP v. RTC  that in the absence of actual intent to
defraud  a  non-collusive,  regularly conducted  foreclosure  sale  cannot be
rescinded as a fraudulent transfer under federal bankruptcy law. However, BFP
does  not address  state law,  and  the impact  of BFP  on  potential buyers'
willingness  to  purchase  property  at  a foreclosure  sale  cannot  yet  be
assessed. Prior to BFP, a common practice was for the  lender to purchase the
property from the trustee, referee or other designated official for an amount
equal to the outstanding principal amount of the indebtedness secured  by the
mortgage or deed  of trust, together with accrued and unpaid interest and the
expenses of  foreclosure, in  which event, if  the amount  bid by  the lender
equals the full  amount of such debt, interest and  expenses, the mortgagee's
debt will be extinguished. Thereafter, the lender  will assume the burdens of
ownership, including  paying  operating expenses  and real  estate taxes  and
making repairs. The lender is then obligated as an owner until it can arrange
a  sale of the property  to a third  party. Frequently, the  lender employs a
third-party management company to manage  and operate the property. The costs
of operating and  maintaining commercial property may be  significant and may
be  greater  than  the  income  derived  from  that property.  The  costs  of
management  and operation  of those  mortgaged  properties which  are hotels,
motels  or 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, some states
require that any environmental hazards be eliminated before a property may be
resold. In addition, a lender may  be responsible under federal or state  law
for the cost  of cleaning  up a  mortgaged property  that is  environmentally
contaminated. See "--Environmental Risks" below.  As a result, a lender could
realize  an overall  loss on a  mortgage loan  even if the  related mortgaged
property is  sold at  foreclosure  or resold  after  it is  acquired  through
foreclosure  for an amount equal to the  full outstanding principal amount of
the mortgage loan, plus accrued interest.

    In foreclosure  proceedings, some courts  have applied  general equitable
principles. These equitable principles are  generally designed to relieve the
borrower  from the  legal effect  of his  defaults under the  loan documents.
Examples  of  judicial remedies  that  have been  fashioned  include judicial
requirements that the lender  undertake affirmative and expensive actions  to
determine the  causes of the  borrower's default and the  likelihood that the
borrower will  be able  to reinstate  the loan.  In some  cases, courts  have
substituted their judgment  for the lender's judgment and  have required that
lenders reinstate loans  or recast payment schedules in  order to accommodate
borrowers who  are suffering  from temporary  financial disability. In  other
cases, courts  have  limited the  right of  the lender  to  foreclose if  the
default under the mortgage instrument is not monetary, such as the borrower's
failing to  maintain adequately  the property or  the borrower's  executing a
second mortgage or deed of trust affecting the property. Finally, some courts
have  been  faced  with  the  issue  of  whether  or  not  federal  or  state
constitutional provisions reflecting due process concerns for adequate notice
require that borrowers under deeds of trust or mortgages receive 
notices in addition to the statutorily prescribed minimum. For the most part,
these cases have  upheld the  notice provisions as  being reasonable or  have
found that the sale  by a trustee under a deed of trust,  or under a mortgage
having a power  of sale, does not  involve sufficient state action  to afford
constitutional protections to the borrower.

    Under  the REMIC  provision of  the Code and  the related  Agreement, the
Master  Servicer or  Special Servicer, if  any, may  be permitted to  hire an
independent  contractor  to operate  any  REO  Property.  The costs  of  such
operation may be significantly greater than the costs of  direct operation by
the Master  Servicer  or Special  Servicer,  if any.  See  "SERVICING OF  THE
MORTGAGE LOANS -- Collections and Other Servicing Procedures."

ENVIRONMENTAL RISKS

    Real  property  pledged  as  security  to  a  lender  may be  subject  to
potential  environmental risks. 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 diminution in
value of property  securing any  Mortgage Loan  or, as  more fully  described
below, liability for cleanup costs or other remedial actions, which liability
could exceed  the value  of such  property or  the principal  balance of  the
related Mortgage Loan. In certain  circumstances, a lender may choose  not to
foreclose on contaminated  property rather than risk  incurring liability for
remedial actions.

    Under  the laws  of certain  states  where the  Mortgaged Properties  are
located,  the  owner's failure  to  perform remedial  actions  required under
environmental laws may  in certain circumstances give  rise to a lien  on the
Mortgaged Property to ensure the  reimbursement of remedial costs incurred by
the  state. In  several states  such lien  has priority  over the lien  of an
existing mortgage against such property. Because the costs of remedial action
could be  substantial, the value of a Mortgaged  Property as collateral for a
Mortgage  Loan   could  be  adversely   affected  by  the  existence   of  an
environmental condition giving rise to a lien.

    Under some  circumstances,  cleanup  costs, or  the  obligation  to  take
remedial actions, can  be imposed on a secured lender such  as the Trust Fund
with respect to  each Series.  Under the laws  of some  states and under  the
federal Comprehensive Environmental Response, Compensation, and Liability Act
of 1980, as amended ("CERCLA"), current  ownership or operation of a property
provides  a  sufficient  basis  for  imposing  liability  for  the  costs  of
addressing prior  or current  releases  or threatened  releases of  hazardous
substances on  that property.  Under such laws,  a secured  lender who  holds
indicia of ownership primarily to protect its interest in a property  may, by
virtue of  holding  such  indicia,  fall  within the  literal  terms  of  the
definition of "owner or operator"; consequently, such laws often specifically
exclude such a secured lender from the definitions  of "owner" or "operator",
provided  that  the lender  does  not participate  in  the management  of the
facility.

    Whether  actions  taken  by  a  secured  creditor  would constitute  such
participation in the management of a facility or property, so that the lender
loses the protection of the secured creditor exclusion, has been a  matter of
judicial interpretation of the  statutory language, and court  decisions have
historically been  inconsistent.  In 1990, the United States Court of Appeals
for the Eleventh Circuit  suggested, in United States v. Fleet Factors Corp.,
that the  mere capacity  of the  lender to  influence a  borrower's decisions
regarding  disposal of hazardous  substances was sufficient  participation in
the management  of the  borrower's  business to  deny the  protection of  the
secured creditor  exclusion to the  lender, regardless of whether  the lender
actually exercised such influence. Other judicial decisions did not interpret
the secured creditor exclusion as narrowly as did the Eleventh Circuit.

    This ambiguity appears  to have  been resolved  by the  enactment of  the
Asset  Conservation, Lender Liability and Deposit Insurance Protection Act of
1996 (the "Asset Conservation Act"), which took effect on September 30, 1996.
The Asset  Conservation  Act provides  that in  order to  be  deemed to  have
participated in the management of a  secured property, a lender must actually
participate in the operational affairs of the  property or the borrower.  The
Asset Conservation Act also provides  that participation in the management of
the  property does not include  "merely having the  capacity to influence, or
unexercised right  to control"  operations.  Rather,  a lender will  lose the
protection of the  secured creditor exclusion only if  it exercises decision-
making control  over the  borrower's environmental  compliance and  hazardous
substance handling and  disposal practices, or assumes  day-to-day management
of all operational functions of the secured property.

    It should be noted  that the secured creditor  exclusion does not  govern
liability for cleanup  costs under federal laws other than  CERCLA.  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").  Under the Asset Conservation Act, the protections 
accorded to lenders under CERCLA are also accorded to the holders of security
interests in  underground storage tanks.   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.  

    Except as  otherwise specified in  the applicable  Prospectus Supplement,
at  the  time the  Mortgage Loans  were  originated, it  is possible  that no
environmental assessment  or a very  limited environmental assessment  of the
Mortgaged Properties was conducted.

    The related  Agreement will provide that  the Master Servicer,  acting on
behalf of  the Trust  Fund, may  not acquire title  to, or  possession of,  a
Mortgaged Party underlying a Mortgage  Loan, take over its operation  or take
any other  action that might  subject a given  Trust Fund to  liability under
CERCLA   or  comparable  laws  unless  the  Master  Servicer  has  previously
determined, based upon a phase  I or other specified environmental assessment
prepared by a  person who regularly conducts  such environmental assessments,
that  the Mortgaged Property  is in compliance  with applicable environmental
laws and  that there  are no  circumstances relating  to  use, management  or
disposal of  any hazardous  substances for  which investigation,  monitoring,
containment,  clean-up  or  remediation could  be  required  under applicable
environmental laws, or  that it would be  in the best economic  interest of a
given Trust Fund to take such actions as are necessary to bring the Mortgaged
Property  into compliance  therewith or as  may be required  under such laws.
This requirement effectively  precludes enforcement of  the security for  the
related Note until a satisfactory environmental assessment is obtained or any
required remedial action is taken, reducing the likelihood that a given Trust
Fund  will  become  liable  for  any  environmental  conditions  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  Master Servicer  will detect  all
possible  environmental conditions  or  that the  other  requirements of  the
Agreement,  even if  fully  observed by  the  Master  Servicer will  in  fact
insulate a given Trust Fund from liability for environmental conditions.

    If a  lender is or  becomes liable  for clean-up costs,  it may  bring an
action for contribution  against the current owners or  operators, the owners
or operators at the time of on-site disposal activity  or any other party who
contributed to the environmental hazard, but such persons or entities  may be
bankrupt  or otherwise judgment-proof.  Furthermore, such action  against the
Borrower may be adversely affected by the limitations on recourse in the loan
documents.  Similarly, in some  states anti-deficiency legislation  and other
statutes  requiring the  lender to  exhaust  its security  before bringing  a
personal   action   against   the   borrower-trustor   (see"--Anti-Deficiency
Legislation"  below) may  curtail the  lender's ability  to recover  from its
borrower  the environmental clean-up and  other related costs and liabilities
incurred  by the lender. Shortfalls occurring as  the result of imposition of
any  clean-up  costs will  be  addressed  in  the Prospectus  Supplement  and
Agreement for the related Series.

STATUTORY RIGHTS OF REDEMPTION

    In some states, after  foreclosure sale pursuant to a deed of  trust or a
mortgage,  the borrower  and certain  foreclosed junior  lienors are  given a
statutory  period in which to redeem  the property from the foreclosure sale.
In  some  states, redemption  may  occur  only  upon payment  of  the  entire
principal balance of the loan,  accrued interest and expenses of foreclosure.
In other states,  redemption may  be authorized if  the former borrower  pays
only a portion of the sums due. The effect of a statutory right of redemption
is to diminish the ability of the lender to sell the foreclosed property. The
right of redemption  may defeat the title  of any purchaser at  a foreclosure
sale or  any purchaser  from the  lender  subsequent to  a foreclosure  sale.
Certain states permit a lender to avoid a post-sale redemption by waiving its
right to  a deficiency  judgment. Consequently, the  practical effect  of the
redemption  right is often to force the lender to retain the property and pay
the  expenses of  ownership  until the  redemption  period has  run. In  some
states,  there is no right to redeem property  after a trustee's sale under a
deed of trust.

    Borrowers under Installment Contracts generally do not  have the benefits
of  redemption periods such  as exist in  the same  jurisdiction for mortgage
loans. Where  redemption statutes do  exist under state laws  for Installment
Contracts, the redemption period is usually far shorter than for mortgages.

ANTI-DEFICIENCY LEGISLATION

    Some of  the Mortgage Loans  included in the  Mortgage Pool for  a Series
will be nonrecourse loans as to which, in the event of default by a Borrower,
recourse may be had only against the  specific property pledged to secure the
related Mortgage Loan and  not against the Borrower's  other assets. Even  if
recourse is available pursuant to the terms of the Mortgage Loan  against the
Borrower's assets in addition to  the Mortgaged Property, certain states have
imposed  statutory   prohibitions  which  impose   prohibitions  against   or
limitations  on such  recourse. For  example, some  state statutes  limit the
right of the beneficiary or mortgagee to obtain a deficiency judgment against
the borrower following foreclosure or sale under a deed of 
trust.  A deficiency  judgment  is  a personal  judgment  against the  former
borrower  equal  in  most cases  to  the difference  between  the  net amount
realized upon the public sale of the real property and the amount  due to the
lender. Other  statutes require the  beneficiary or mortgagee to  exhaust the
security  afforded under  a deed of  trust or  mortgage by foreclosure  in an
attempt  to satisfy the  full debt before bringing  a personal action against
the borrower. In  certain states,  the lender  has the option  of bringing  a
personal action  against the  borrower on the  debt without  first exhausting
such  security; however,  in  some  of 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.
Consequently,   the  practical  effect  of  the  election  requirement,  when
applicable, is that  lenders will usually proceed first  against the security
rather than  bringing personal action  against the borrower.  Other statutory
provisions   limit  any  deficiency  judgment  against  the  former  borrower
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 beneficiary  or a  mortgagee from
obtaining a large deficiency judgment against the former borrower as a result
of low bids or the absence of bids at the judicial sale.

BANKRUPTCY LAWS

    Numerous statutory  provisions, including the  Bankruptcy Code  and state
laws affording relief to debtors, may interfere with and delay the ability of
the secured mortgage  lender to obtain payment  of the loan, 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, often,  no interest or principal  payments are
made  during  the  course  of   the  bankruptcy  proceeding.  The  delay  and
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,  including,  without  limitation,  any  junior
mortgagee or beneficiary, may  stay the senior  lender from taking action  to
foreclose out  such junior lien. Certain of the Mortgaged Properties may have
a junior  "wraparound" mortgage or  deed of trust encumbering  such Mortgaged
Property.  In general  terms, a  "wraparound" mortgage  is a  junior mortgage
where the  full amount of the mortgage is increased by an amount equal to the
principal balance  of the senior mortgage and  where the junior lender agrees
to pay the  senior mortgage out of  the payments received from  the mortgagor
under the "wraparound"  mortgage. As with other junior  mortgages, the filing
of a  petition under  the Bankruptcy Code  by or on  behalf of such  a "wrap"
mortgagee may stay  the senior lender  from taking  action to foreclose  upon
such junior "wrap" mortgage.

    Under the  Bankruptcy Code, provided  certain substantive  and procedural
safeguards for the lender are met, the amount and terms of a mortgage or deed
of trust secured  by property  of the  debtor may be  modified under  certain
circumstances.  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  the  lender's  security
interest),  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  monthly
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 bankruptcy courts 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 the Bankruptcy Code, a bankruptcy court may permit a debtor through its
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. Other types
of significant modifications  to the terms of the  mortgage may be acceptable
to  the  bankruptcy  court,  often  depending on  the  particular  facts  and
circumstances of the specific case.

    A "deficient valuation" with respect  to any mortgage loan is the  excess
of (a)(i)  the then outstanding principal balance  of the mortgage loan, plus
(ii) accrued and unpaid interest and expenses reimbursable under the terms of
the related note  to the date of  the bankruptcy petition  (collectively, the
"Outstanding  Balance"),  over  (b)  a  valuation by  a  court  of  competent
jurisdiction of  the mortgaged property  which reduces the  principal balance
receivable  on such  mortgage  loan to  an amount  less than  the Outstanding
Balance  of the  mortgage loan,  which  valuation results  from a  proceeding
initiated under  the Bankruptcy Code.  As used herein,  "Deficient Valuation"
means, with respect  to any Mortgage Loan, the  deficient valuation described
in the preceding  sentence, without giving effect to  clause (a)(ii) thereof.
If  the terms  of  a court  order  in respect  of  any retroactive  Deficient
Valuation provide for a reduction in the indebtedness of a Mortgage  Loan and
the  earlier maturity  thereof,  the  term  Deficient Valuation  includes  an
additional amount equal to the excess, if any, of (a) the amount of principal
that would  have been due on such Mortgage  Loan for each month retroactively
affected  (i.e.  each  month  occurring  after the  effective  date  of  such
Deficient Valuation but before the distribution of amounts in respect of such
Deficient Valuation to Certificateholders pursuant to the related Agreement),
based  on  the original  payment  terms  and  amortization schedule  of  such
Mortgage Loan  over (b) the amount of principal due on such Mortgage Loan for
each such retroactive month (assuming the effect of such 
retroactive   application   according  to   such   Mortgage  Loan's   revised
amortization  schedule). A  "Debt  Service Reduction,"  with  respect to  any
Mortgage Loan, is  a reduction in the scheduled monthly payment, as described
in the Agreement, for such Mortgage Loan by a court of competent jurisdiction
in a proceeding under the Bankruptcy Code,  except such a reduction resulting
from a Deficient Valuation.

    Federal bankruptcy law may also  interfere with or affect the  ability of
the secured mortgage lender to enforce an  assignment by a mortgagor of rents
and leases related to the mortgaged property if the related mortgagor is in a
bankruptcy  proceeding.  Under  Section  362  of  the  Bankruptcy  Code,  the
mortgagee  will  be stayed  from  enforcing  the  assignment, and  the  legal
proceedings  necessary to  resolve the  issue can  be time-consuming  and may
result in  significant delays  in the receipt  of the  rents. Rents  may also
escape an  assignment thereof (i)  if the  assignment is not  fully perfected
under state law prior  to commencement of the bankruptcy proceeding,  (ii) to
the extent  such rents  are used by  the borrower  to maintain  the mortgaged
property, or  for other  court authorized expenses,  or (iii)  to the  extent
other collateral may be substituted for the rents.

    To the extent a  mortgagor's ability to make  payment on a mortgage  loan
is dependent on  payments under a lease of the related property, such ability
may be impaired by the commencement of a bankruptcy proceeding relating  to a
lessee under such lease. Under the Bankruptcy  Code, the filing of a petition
in  bankruptcy by or  on behalf of a  lessee results in  a stay in bankruptcy
against the  commencement or continuation  of any state court  proceeding for
past due rent,  for accelerated rent, for  damages or for a  summary eviction
order with respect to a  default under the lease  that occurred prior to  the
filing of the lessee's petition.


    In addition, federal bankruptcy law generally  provides that a trustee or
debtor  in  possession in  a  bankruptcy  or  reorganization case  under  the
Bankruptcy Code 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 or  debtor  in possession  (or  assignee, if
applicable) must cure any defaults under the lease, compensate the lessor for
its  losses  and provide  the  lessor  with  "adequate assurance"  of  future
performance. Such remedies may be insufficient, 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.  Furthermore, there is
likely to  be a period of time  between the date upon which  a lessee files a
bankruptcy petition and the date upon which the lease is assumed or rejected.
Although  the lessee is  obligated to make all  lease payments currently with
respect to the post-petition period, there is  a risk that such payments will
not  be made due to  the lessee's poor  financial condition. If  the lease is
rejected, the lessor will be treated as an unsecured creditor with respect to
its claim for  damages for termination  of the lease  and the mortgagor  must
relet  the  mortgaged  property  before  the  flow  of  lease  payments  will
recommence.  In addition,  pursuant to  Section 502(b)(6)  of the  Bankruptcy
Code, a lessor's damages for lease rejection are limited.

    In a bankruptcy  or similar proceeding  action may be  taken seeking  the
recovery as  a preferential transfer  of any  payments made by  the mortgagor
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.


ENFORCEABILITY OF CERTAIN PROVISIONS

Prepayment Provisions

    Courts  generally   enforce  claims  requiring   prepayment  fees  unless
enforcement would be unconscionable. However,  the laws of certain states may
render  prepayment   fees  unenforceable  after  a  mortgage  loan  has  been
outstanding  for a certain  number of years,  or may limit the  amount of any
prepayment fee to  a specified percentage of the original principal amount of
the mortgage  loan, to  a specified percentage  of the  outstanding principal
balance of a mortgage  loan, or to a fixed number of  months' interest on the
prepaid  amount. In  certain states,  prepayment fees  payable on  default or
other  involuntary acceleration  of a  mortgage loan  may not  be enforceable
against the mortgagor. Some state statutory provisions may also treat certain
prepayment  fees  as   usurious  if  in  excess  of   statutory  limits.  See
"--Applicability of Usury  Laws." Some of the Mortgage Loans  included in the
Mortgage Pool for a Series may not require the payment of specified fees as a
condition to prepayment or such requirements have expired, and to  the extent
some Mortgage Loans do require such  fees, such fees generally may not  deter
Borrowers from prepaying their Mortgage Loans.

Due-on-Sale Provisions

    The  enforceability  of  due-on-sale clauses  has  been  the  subject  of
legislation  or litigation  in  many  states, and  in  some cases,  typically
involving   single   family   residential   mortgage   transactions,    their
enforceability has been limited or denied. In any event, the  Garn-St Germain
Depository  Institutions Act  of 1982  (the "Garn-St  Germain  Act") 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  exceptions. As  a result,
due-on-sale clauses  have become generally enforceable except in those states
whose legislatures exercised  their authority to regulate  the enforceability
of such clauses  with respect to mortgage  loans that were (i)  originated or
assumed during the "window period" under the Garn-St Germain Act, which ended
in all cases  not later than October 15, 1982, and (ii) originated by lenders
other than national  banks, federal savings  institutions and federal  credit
unions.  FHLMC has  taken the  position in  its published  mortgage servicing
standards that, out of a total of eleven "window period states,"  five states
(Arizona, Michigan,  Minnesota, New  Mexico and  Utah) have enacted  statutes
extending,  on various  terms and  for  varying periods,  the prohibition  on
enforcement of  due-on-sale  clauses with  respect to  certain categories  of
window period loans.  Also, the Garn-St Germain Act  does "encourage" lenders
to  permit assumption of  loans at the  original rate of  interest or at some
other rate less than the average of the original rate and the market rates.

    The Agreement  for each  Series will  provide that  if any Mortgage  Loan
contains a provision  in the nature of  a "due-on-sale" clause, which  by its
terms provides that: (i) such Mortgage Loan  shall (or may at the mortgagee's
option) become due and payable upon the sale or other transfer of an interest
in the  related Mortgaged  Property; or (ii)  such Mortgage  Loan may  not be
assumed without the  consent of the related mortgagee in  connection with any
such sale  or other  transfer, then,  for so  long as  such Mortgage Loan  is
included in the  Trust Fund, the Master  Servicer, on behalf of  the Trustee,
shall  take such  actions  as it  deems to  be in  the  best interest  of the
Certificateholders in accordance with the servicing standard set forth in the
Agreement,  and may waive or enforce any  due-on-sale clause contained in the
related Note or Mortgage.

    In  addition, under federal  bankruptcy law, 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.

Acceleration on Default

    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
Borrower.  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 courts of any state, however,  may  refuse
to permit 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.  Furthermore,  in some states, the
Borrower 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.

    State  courts  also  are  known to  apply  various  legal  and  equitable
principles to avoid  enforcement of the forfeiture  provisions of Installment
Contracts. For example,  a lender's practice of accepting  late payments from
the borrower may  be deemed a waiver  of the forfeiture clause.  State courts
also  may  impose  equitable  grace  periods for  payment  of  arrearages  or
otherwise  permit  reinstatement of  the  contract following  a  default. Not
infrequently, if  a borrower  under an  Installment Contract  has significant
equity in  the property, equitable  principles will be  applied to  reform or
reinstate the contract or to permit the borrower to share the proceeds upon a
foreclosure sale of the property if the sale price exceeds the debt.

Soldiers' and Sailors' Relief Act

    Under the terms  of the Soldiers' and Sailors' Civil  Relief Act of 1940,
as amended (the "Relief  Act"), a Borrower who enters  military service after
the origination of such Borrower's Mortgage Loan (including a Borrower who is
a member  of the National Guard  or is in reserve  status at the time  of the
origination of the Mortgage  Loan and is later called to active duty) may not
be charged interest (including fees and  charges) above an annual rate of  6%
during  the period  of such  Borrower's  active duty  status, unless  a court
orders otherwise  upon application of  the lender. Any shortfall  in interest
collections  resulting from the application of the  Relief Act, to the extent
not covered  by any applicable  Enhancements, could  result in losses  to the
Holders  of the Certificates.  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 later called  to active duty)
after  origination  of the  related  Mortgage  Loan,  no information  can  be
provided as  to the  number of  Mortgage Loans  that may  be affected  by the
Relief  Act. Some  of the  Mortgaged  Properties relating  to Mortgage  Loans
included in the Mortgage Pool for a Series may be owned by  Borrowers who are
individuals.  In  addition, the  Relief Act  imposes limitations  which would
impair  the ability  of  the  Master Servicer  to  foreclose  on an  affected
Mortgage Loan during the Borrower's  period of active duty status and,  under
certain circumstances, during an additional three months thereafter. 
Thus, in the event that such a Mortgage  Loan goes into default, there may be
delays and  losses occasioned by the  inability to realize upon  the Mortgage
Property in a timely fashion.

APPLICABILITY OF USURY LAWS

    State  and  federal  usury  laws limit  the  interest  that  lenders  are
entitled  to receive  on  a mortgage  loan. In  determining  whether a  given
transaction is usurious, courts may  include charges in the form of  "points"
and  "fees"  as  "interest,"  but  may  exclude  payments  in  the   form  of
"reimbursement of foreclosure expenses" or other charges found to be distinct
from "interest."  If, however, the  amount charged for  the use of  the money
loaned is  found to exceed a  statutorily established maximum rate,  the form
employed and the degree of overcharge are both immaterial. Statutes differ in
their provision  as to  the consequences  of a  usurious loan.  One group  of
statutes requires  the lender  to forfeit the  interest above  the applicable
limit  or imposes  a  specified  penalty. Under  this  statutory scheme,  the
borrower  may have  the recorded  mortgage or  deed of  trust  cancelled upon
paying its  debt with lawful interest, or 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 have the recorded mortgage or
deed of trust cancelled without any  payment and prohibiting the lender  from
foreclosing.

    Under the  Agreement, a representation  and warranty will be  made to the
effect that  the Mortgage Loans  included in a  given Trust Fund  complied at
origination   with   applicable   laws,  including   usury   laws.   If  this
representation and warranty is  breached with respect to any Mortgage Loan in
a  manner   that  materially   and  adversely   affects   the  interests   of
Certificateholders, a Substitute  Mortgage Loan will be  substituted for such
Mortgage Loan or  such Mortgage Loan  will be repurchased in  accordance with
the  applicable  Agreement.  See  "THE  MORTGAGE  POOLS--Representations  and
Warranties."

    The Agreement for each  Series will provide that the Master  Servicer not
charge interest  in excess of  that permitted under any  applicable state and
federal usury laws, notwithstanding that  the applicable Note may provide for
a higher rate.

ALTERNATIVE MORTGAGE INSTRUMENTS

    Alternative  mortgage  instruments, including  adjustable  rate  mortgage
loans, originated by  non-federally chartered lenders have  historically been
subjected to a variety of restrictions. Such restrictions differed from state
to state,  resulting  in difficulties  in  determining whether  a  particular
alternative mortgage instrument originated by a state-chartered lender was in
compliance   with  applicable   law.  These   difficulties  were   alleviated
substantially as  a result  of the  enactment of  Title VIII  of the  Garn-St
Germain Act ("Title  VIII"). Title  VIII provides  that, notwithstanding  any
state law  to the contrary,  state-chartered banks may  originate alternative
mortgage  instruments in  accordance  with  regulations  promulgated  by  the
Comptroller of  the  Currency  with respect  to  origination  of  alternative
mortgage instruments  by national  banks, state-chartered  credit unions  may
originate alternative  mortgage  instruments in  accordance with  regulations
promulgated by  the National  Credit Union  Administration (the "NCUA")  with
respect to origination of alternative  mortgage instruments by federal credit
unions,  and all other  non-federally chartered housing  creditors, including
state-chartered  savings and loan associations, state-chartered savings banks
and   mortgage   banking  companies,   may  originate   alternative  mortgage
instruments in  accordance with  the regulations  promulgated by  the Federal
Home Loan Bank Board  (now the Office of Thrift Supervision)  with respect to
origination  of alternative mortgage instruments by  federal savings and loan
associations. Title VIII provides that  any state may reject applicability of
the provision of Title VIII by adopting, prior to October 15, 1985, a law  or
constitutional  provision  expressly  rejecting  the  applicability  of  such
provisions. Certain states have taken such action.

LEASES AND RENTS

    Some of the  Mortgage Loans included  in the Mortgage  Pool for a  Series
may be secured by an assignment of leases (each, a "Lease") and rents of  one
or more lessees  (each, a  "Lessee"), either through  a separate document  of
assignment or  as incorporated in  the mortgage. Under such  assignments, the
Borrower  under the  mortgage loan  typically  assigns its  right, title  and
interest as landlord under each lease and the income derived therefrom to the
lender, 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  lender's  interest  in  rents  may  depend  on  whether  the  borrower's
assignment was absolute or  one granted as security for the  loan. Failure to
properly perfect the  lender's interest in rents may result in  the loss of a
substantial  pool  of funds  which  could  otherwise  serve as  a  source  of
repayment  for the  loan. In  the event  the  Borrower defaults,  the license
terminates and the lender may be  entitled to collect rents. Some state  laws
may require  that to  perfect its  interest in  rents, the  lender must  take
possession of the  property and/or obtain judicial appointment  of a receiver
before becoming  entitled to  collect the rents.  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 to  property
ownership. In addition, if bankruptcy or similar proceedings are commenced by
or in respect of the  borrower, the lender's ability to collect the rents may
be adversely affected. In the event of  borrower default, the amount of rent
the lender is able to collect  from the tenants can  significantly affect the
value  of the lender's security interest.

SECONDARY FINANCING; DUE-ON-ENCUMBRANCE PROVISIONS

    Some of the  Mortgage Loans included  in the Mortgage  Pool for a  Series
may not restrict secondary financing,  thereby permitting the Borrower to use
the Mortgaged Property as security for one or more additional loans.  Some of
the Mortgage Loans may preclude  secondary financing (often by permitting the
first lender to accelerate the maturity  of its loan if the Borrower  further
encumbers the Mortgaged Property)  or may require the  consent of the  senior
lender to any junior or substitute financing; however, such provisions may be
unenforceable in  certain  jurisdictions  under  certain  circumstances.  The
Agreement for  each Series will provide that if  any Mortgage Loan contains a
provision in the nature of a "due-on-encumbrance" clause, which by its terms:
(i) provides that such Mortgage Loan shall (or may at the mortgagee's option)
become due and payable upon the creation of any lien or other  encumbrance on
the related Mortgaged Property;  or (ii) requires the consent of  the related
mortgagee to  the  creation of  any such  lien or  other  encumbrance on  the
related  Mortgaged  Property,  then for  so  long as  such  Mortgage  Loan is
included in a given Trust Fund, the Master Servicer or, if such Mortgage Loan
is  a Specially  Serviced Mortgage  Loan, the  Special Servicer,  if  any, on
behalf of such Trust Fund, shall exercise (or decline to exercise)  any right
it may have as the mortgagee of record with respect to such Mortgage Loan (x)
to accelerate  the payments thereon,  or (y) to  withhold its consent  to the
creation of  any such lien or other encumbrance,  in a manner consistent with
the servicing standard set forth in the Agreement.

    Where the  Borrower encumbers  the Mortgaged  Property with  one or  more
junior liens,  the senior lender  is subject to  additional risk.  First, the
Borrower may have difficulty  servicing and repaying multiple loans.  Second,
acts  of the senior  lender which prejudice  the junior lender  or impair the
junior lender's security may create a superior  equity in favor of the junior
lender. For  example,  if the  Borrower and  the senior  lender  agree to  an
increase in  the principal  amount of  or the  interest rate  payable on  the
senior  loan,  the senior  lender  may lose  its  priority to  the  extent an
existing  junior  lender  is  prejudiced  or  the  Borrower  is  additionally
burdened. Third,  if the  Borrower defaults  on the  senior  loan and/or  any
junior loan or  loans, the  existence of  junior loans and  actions taken  by
junior lenders can impair the security available to the senior lender and can
interfere with, delay and in certain circumstances even prevent the taking of
action by the  senior lender. Fourth, the  bankruptcy of a junior  lender may
operate to stay foreclosure or similar proceedings by the senior lender.

CERTAIN LAWS AND REGULATIONS

    The Mortgaged  Properties  will be  subject  to compliance  with  various
federal,  state  and  local  statutes  and  regulations.  Failure  to  comply
(together with  an inability  to remedy  any such  failure)  could result  in
material  diminution  in the  value  of  a  Mortgaged Property  which  could,
together with  the possibility of  limited alternative uses for  a particular
Mortgaged Property (i.e., a nursing or convalescent home or hospital), result
in  a failure to  realize the full  principal amount of  the related Mortgage
Loan.

TYPE OF MORTGAGED PROPERTY

    The lender may be subject  to additional risk depending upon the type and
use of the Mortgaged Property in question. For instance, Mortgaged Properties
which are hospitals, nursing homes  or convalescent homes may present special
risks to lenders in large part  due to significant governmental regulation of
the   operation,  maintenance,   control  and   financing   of  health   care
institutions. Mortgages  on  Mortgaged  Properties which  are  owned  by  the
Borrower  under  a   condominium  form  of  ownership  are   subject  to  the
declaration, by-laws  and  other rules  and  regulations of  the  condominium
association. Mortgaged  Properties which  are  hotels or  motels may  present
additional risk to  the lender in that:  (i) hotels and motels  are typically
operated pursuant to franchise, management and operating agreements which may
be terminable by  the operator; and  (ii) the transferability of  the hotel's
operating, liquor and other licenses to the entity acquiring the hotel either
through purchase  or foreclosure  is subject  to the  vagaries  of local  law
requirements.   In  addition,  Mortgaged  Properties  which  are  multifamily
residential properties or  cooperatively owned multifamily 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, owners of public accommodations (such as
hotels, restaurants, shopping centers,  hospitals, schools and social service
center establishments) must  remove architectural  and communication barriers
which are structural in nature from existing places of public accommodation
to  the extent "readily achievable." In addition, under the ADA, alterations 
to a place of public accommodation or a  commercial facility  are to be  made
so that, to the maximum extent feasible,  such altered  portions are  readily
accessible to and  usable by disabled  individuals. The "readily  achievable"
standard takes into account, among  other factors, the financial resources of
the affected site, owner, landlord or other applicable Person. In addition to
imposing a possible financial burden on the borrower in its capacity as owner
or  landlord, the  ADA may  also impose  such requirements  on a  foreclosing
lender  who succeeds to  the interest of  the Borrower as  owner or landlord.
Furthermore, since the  "readily achievable" standard  may vary depending  on
the financial condition of the owner or landlord, a foreclosing lender who is
financially more capable than the Borrower of complying with the requirements
of the ADA may be subject to more stringent  requirements than those to which
the Borrower is subject.


                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES

GENERAL

    The following  is a  summary of  certain anticipated  federal income  tax
consequences of the purchase, ownership, and disposition of the Certificates.
The  summary is  based  upon  the provisions  of  the Code,  the  regulations
promulgated  thereunder, including,  where applicable,  proposed regulations,
and the judicial and administrative rulings  and decisions now in effect, all
of which  are subject  to change or  possible differing  interpretations. The
statutory  provisions, regulations, and interpretations on which this summary
is based are subject to change, and such change could apply retroactively.

    As  used  herein,  a  "U.S.  Person"  means   a  beneficial  owner  of  a
Certificate  that  is for  United States  federal income  tax purposes  (i) a
citizen or resident of the United States, (ii) a  corporation, partnership or
other entity  created or organized in or under  the laws of the United States
or of  any political  subdivision thereof,  (iii) an estate  whose income  is
subject to United  States federal income tax regardless of its source, (iv) a
trust if  a  court within  the  United States  is  able to  exercise  primary
supervision over  the  administration of  the trust  and one  or more  United
States fiduciaries have the authority to control all substantial decisions of
the trust, or  (v) any  other person  whose income or  gain in  respect of  a
Certificate  is effectively  connected with  the conduct  of a  United States
trade or business.  

    The summary does not purport  to deal with all aspects of  federal income
taxation that  may affect particular  investors in light of  their individual
circumstances,  nor  with  certain  types  of  investors subject  to  special
treatment under the  federal income tax laws. This  summary focuses primarily
upon  investors who  will hold  Certificates as "capital  assets" (generally,
property held for investment) within the meaning of Section 1221 of the Code,
but  much of  the  discussion  is  applicable to  other  investors  as  well.
Potential purchasers  of Certificates  are advised to  consult their  own tax
advisers concerning the federal, state or  local tax consequences to them  of
the purchase, holding and disposition of Certificates.

TAXATION OF THE REMIC AND ITS HOLDERS


    General. In  the opinion  of Brown  & Wood  LLP or Orrick,  Herrington  &
Sutcliffe LLP (as specified  in the related Prospectus  Supplement),  special
counsel  to the  Depositor, if  a REMIC election  is made  with respect  to a
Series of  Certificates, then  the arrangement by  which the  Certificates of
that Series are issued  will be treated as one or more REMICs  as long as all
of the  provisions of  the applicable  Agreement  are complied  with and  the
statutory and  regulatory requirements  are satisfied.  Certificates will  be
designated as "Regular  Interests" or "Residual Interests" in  the REMICs, as
specified  in the  related  Prospectus  Supplement.  The opinion  of  special
counsel may in  certain cases be based on representations of the Depositor or
other persons.

    If a  REMIC election is  made with respect  to a Series  of Certificates,
(i)  Certificates held  by  a  domestic building  and  loan association  will
constitute "a regular or  a residual interest in a REMIC"  within the meaning
of Code Section 7701(a)(19)(C)(xi) (assuming that at least 95% of the REMIC's
assets consist of cash, government  securities, "loans secured by an interest
in  real property,"  and other  types  of assets  described  in Code  Section
7701(a)(19)(C)  (except  that  if  the  underlying  Mortgage  Loans  are  not
residential Mortgage Loans, the Certificates will not so qualify)); and (iii)
Certificates held  by a  real estate investment  trust will  constitute "real
estate assets"  within the meaning  of Code Section 856(c)(5)(A),  and income
with respect to the 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) (assuming, for both purposes,
that at least 95% of the REMIC's  assets are qualifying assets). If less than
95%  of the REMIC's assets consist of assets  described in (i) or (ii) above,
then a Certificate  will qualify for the tax treatment described in (i), (ii)
or (iii) in the proportion that such REMIC assets are qualifying assets.

    It  is possible that various reserves or funds will reduce the proportion
of REMIC assets which qualify under the standards described above.

TAXATION OF REGULAR INTERESTS

    Interest  and  Acquisition  Discount. Certificates  representing  Regular
Interests in a REMIC ("Regular Interest Certificates") are generally  taxable
to  Holders in  the same manner  as evidences  of indebtedness issued  by the
REMIC. Stated interest  on the Regular Interest Certificates  will be taxable
as  ordinary  income and  taken  into  account using  the  accrual  method of
accounting, regardless of  the Certificateholder's normal accounting  method.
Reports will be made annually to the Internal Revenue Service (the "IRS") and
to Holders  of Regular Interest Certificates  that are not  excepted from the
reporting  requirements  regarding  amounts treated  as  interest  (including
accrual of original issue discount) on Regular Interest Certificates.

    Certificates on which  interest is not paid currently ("Compound Interest
Certificates")  will,  and  certain of  the  other  Certificates constituting
Regular Interests may, be issued  with original issue discount ("OID") within
the meaning  of  Code Section  1273. Rules  governing OID  are  set forth  in
Sections 1271-1275 of  the Code  and certain  final regulations  of the  U.S.
Department of  the Treasury  issued in  1994 and  amended in  1996 (the  "OID
Regulations"). The discussion herein is based in part on the OID Regulations,
which  are subject  to change before  being adopted as  final regulations and
which  will  not  be  effective  for obligations  issued  before  such  final
regulations  are adopted.  Moreover,  although  the  Code  contains  specific
provisions  governing the  calculation  of  OID on  securities,  such as  the
Certificates,  on  which  principal  is  required  to  be  prepaid  based  on
prepayments  of   the  underlying  assets,   regulations  interpreting  those
provisions have not yet been issued.

    In  general, OID,  if any, will  equal the difference  between the stated
redemption price at maturity of a Regular Interest Certificate  and its issue
price. A Holder  of a Regular Interest  Certificate must include such  OID in
gross  income as  ordinary income as  it accrues  under a method  taking into
account an economic accrual of the discount. In general, OID must be included
in income in advance of the receipt of the cash representing that income. The
amount of OID on a Regular Interest Certificate will be considered to be zero
if it is less than a de minimis amount determined under the Code.

    The  issue  price of  a  Regular Interest  Certificate  of  a Class  will
generally be the initial offering price at which a substantial amount  of the
Certificates in the Class is sold to  the public, and will be treated by  the
Depositor as including, in addition, the amount paid by the Certificateholder
for accrued interest that relates to a period prior to the issue date of such
Regular  Interest  Certificate.  Under  the  Final  Regulations,  the  stated
redemption price at  maturity is the sum  of all payments on  the Certificate
other  than  any  "qualified  stated  interest"  payments.  Qualified  stated
interest is interest that is unconditionally payable at least annually during
the entire  term of the  Certificate at either  (a) a single  fixed rate that
appropriately takes into account the  length of the interval between payments
or (b) the current values of (i) a single "qualified floating rate" or (ii) a
single "objective rate" (each a "Single Variable Rate"). A "current value" is
the value of a variable rate on any  day that is no earlier than three months
prior to the first day on which that value is in effect and no later than one
year following that day. A qualified  floating rate is a rate the  variations
in which reasonably can be  expected to measure contemporaneous variations in
the  cost  of newly  borrowed  funds in  the  currency in  which  the Regular
Interest Certificate  is  denominated  (e.g.,  LIBOR). Such  a  rate  remains
qualified even though it is multiplied by a fixed, positive multiple not less
than 0.65 and  exceeding 1.35,  increased or  decreased by a  fixed rate,  or
both. Certain  combinations of rates  constitute a single  qualified floating
rate, including (a) interest stated at a fixed  rate for an initial period of
less than one year followed by a qualified floating rate, if the value of the
qualified floating rate  on the  issue date  is intended  to approximate  the
fixed rate, and (b) two or more qualified floating rates that  can reasonably
be expected to have approximately the same  values throughout the term of the
Regular Interest  Certificate. A combination  of such  rates is  conclusively
presumed to be a single qualified floating rate if the values of all rates on
the issue date  are within 0.25 percentage  points of each other.  A variable
rate that is  subject to an interest  rate cap, floor, "governor"  or similar
restriction on rate adjustment may be a qualified floating rate only  if such
restriction is  fixed  throughout  the term  of  the instrument,  or  is  not
reasonably  expected as  of the issue  date to  cause the  yield on  the debt
instrument  to  differ  significantly  from the  expected  yield  absent  the
restriction. An objective  rate is a  rate, other  than a qualified  floating
rate, determined by a single formula that is fixed throughout the term of the
Regular Interest  Certificate  and is  based  on (i)  one  or more  qualified
floating  rates (including  a multiple  or  inverse of  a qualified  floating
rate), (ii) one or  more rates each  of which would  be a qualified  floating
rate for a debt instrument denominated in a foreign currency, (iii) the yield
or  the changes  in the  price  of one  or more  items  of "actively  traded"
personal  property, (iv)  a combination of  rates described  in (i),  (ii) or
(iii), or (v) other rates designated  by the IRS. Each rate described  in (i)
through (iv) above will  not be considered an objective rate,  however, if it
is reasonably expected  that the average value  of the rate during  the first
half of  the Regular  Interest Certificate's term  will differ  significantly
from the  average value of  the rate during  the second  half of its  term. A
combination of interest stated at a fixed rate  for an initial period of less
than one year followed by an objective rate is treated 
as a single  objective rate if the value  of the objective rate  on the issue
date is  intended to approximate the fixed rate;  such a combination of rates
is conclusively presumed  to be a single  objective rate if the  value of the
objective rate on the issue date does not differ from  the value of the fixed
rate by  more than  0.25 percentage  points. The  rules  for determining  the
qualified  stated  interest payable  with  respect to  certain  variable rate
Regular Interest Certificates not bearing  interest at a Single Variable Rate
are discussed below under "--Variable Rate Regular Interests." In the case of
the  Compound  Interest  Certificates,  Interest  Weighted Certificates,  and
certain  of the  other Regular  Interest Certificates,  none of  the payments
under the instrument  will be considered qualified stated  interest, and thus
the  aggregate  amount  of  all  payments will  be  included  in  the  stated
redemption  price at  maturity. Because  Certificateholders  are entitled  to
receive interest only  to the extent that  payments are made on  the Mortgage
Loans, interest might not be considered to be "unconditionally payable."

    The  Holder  of a  Regular  Interest  Certificate issued  with  OID  must
include in  gross income, for all  days during its  taxable year on  which it
holds  such Regular Interest Certificate, the  sum of the "daily portions" of
such  OID. Under Code Section 1272(a)(6), the amount of OID to be included in
income  by  a  Holder  of a  debt  instrument,  such  as  a Regular  Interest
Certificate, that is subject to acceleration due to prepayments on other debt
obligations securing such instruments, is computed by taking into account the
anticipated rate of  prepayments assumed in pricing the  debt instrument (the
"Prepayment Assumption"). The amount of OID includible in income by  a Holder
will be computed  by allocating to each day during a  taxable year a pro-rata
portion of  the OID  that accrued  during the  relevant  accrual period.  The
amount of OID that will accrue during an accrual period (generally the period
between interest payments or compounding dates) is  the excess(if any) of the
sum of  (a) the  present value of  all payments remaining  to be made  on the
Regular Interest Certificate  as of the close  of the accrual period  and (b)
the payments  during the  accrual period  of amounts included  in the  stated
redemption  price  of the  Regular Interest  Certificate, over  the "adjusted
issue price"  of the  Regular Interest  Certificate at  the beginning  of the
accrual period. The adjusted issue price of a Regular Interest Certificate is
the sum of its  issue price plus prior accruals of OID,  reduced by the total
payments  made with respect to such Regular Interest Certificate in all prior
periods,   other  than  qualified  stated  interest  payments.  Code  Section
1272(a)(6)  requires  the present  value  of  the  remaining payments  to  be
determined on the  basis of three factors: (i) the original yield to maturity
of the Regular  Interest Certificate (determined on the  basis of compounding
at the end of each accrual period and properly adjusted for the length of the
accrual period),  (ii) events  which  have occurred  before  the end  of  the
accrual  period and (iii) the assumption that  the remaining payments will be
made in  accordance with  the original Prepayment  Assumption. The  effect of
this method would be to increase the portions of  OID required to be included
in income by a Certificateholder taking into account prepayments with respect
to the Mortgage Loans  at a rate that exceeds the  Prepayment Assumption, and
to decrease (but not below zero for any period) the portions  of OID required
to  be  included  in  income  by  a  Certificateholder  taking  into  account
prepayments with respect to the Mortgage Loans at  a rate that is slower than
the   Prepayment   Assumption.    Although   OID   will   be    reported   to
Certificateholders based on  the Prepayment Assumption, no  representation is
made to Certificateholders that Mortgage  Loans will be prepaid at  that rate
or at any other rate.

    Certain classes  of Certificates  may represent  more than  one class  of
REMIC  Regular  Interests.   Unless  the  applicable   Prospectus  Supplement
specifies otherwise, the Trustee intends,  based on the Final Regulations, to
calculate  OID  on  such  Certificates  as if,  solely  for  the  purposes of
computing OID, the separate Regular Interests were a single debt instrument.

    A  subsequent Holder  of  a Regular  Interest  Certificate will  also  be
required to include OID in gross income, but such a Holder who purchases such
Regular Interest  Certificate for an  amount that exceeds its  adjusted issue
price  will be  entitled (as  will an  initial Holder  who pays  more  than a
Regular Interest Certificate's issue price)  to offset such OID by comparable
economic accruals of portions of such excess.

    Interest  Weighted Certificates. It  is  not clear  how income  should be
accrued with respect  to Regular Interest Certificates the  payments on which
consist solely or  primarily of a specified portion of  the interest payments
on qualified mortgages  held by the REMIC  ("Interest Weighted Certificate").
The  Depositor intends to  take the position  that all of  the income derived
from an Interest Weighted  Certificate should be treated as OID  and that the
amount and rate of accrual of  such OID should be calculated by treating  the
Interest  Weighted Certificate as  a Compound Interest  Certificate. However,
the  IRS  could  assert  that   income  derived  from  an  Interest  Weighted
Certificate should be calculated as if the Interest Weighted Certificate were
a Certificate purchased at a premium equal to the excess of the price paid by
such Holder for  the Interest Weighted Certificate over  its stated principal
amount, if any. Under this approach,  a Holder would be entitled to  amortize
such premium only  if it has in  effect an election under Section  171 of the
Code with respect  to all taxable  debt instruments held  by such holder,  as
described  below.  Alternatively,  the IRS  could  assert  that  the Interest
Weighted Certificate should be taxable under certain proposed rules governing
bonds issued with contingent principal payments, in which case a Holder might
recognize  income at a slower rate than  if the Interest Weighted Certificate
were treated as a Compound Interest Certificate.

    Variable  Rate Regular  Interests. Regular Interest  Certificates bearing
interest at one  or more variable rates are subject to certain special rules.
The qualified stated  interest payable with respect to  certain variable rate
debt instruments not bearing interest at a Single Variable  Rate generally is
determined under  the Final Regulations  by converting such  instruments into
fixed  rate debt  instruments.  Instruments  qualifying  for  such  treatment
generally include those providing  for stated interest at  (i) more than  one
qualified floating rates, or at (ii) a  single fixed rate and (a) one or more
qualified floating  rates or (b)  a single "qualified inverse  floating rate"
(each, a  "Multiple Variable Rate"). A qualified  inverse floating rate is an
objective rate equal  to a fixed rate  reduced by a qualified  floating rate,
the  variations in  which can  reasonably  be expected  to inversely  reflect
contemporaneous variations in the cost of newly borrowed funds  (disregarding
permissible rate  caps, floors, governors,  and similar restrictions  such as
are described above).

    Purchasers of  Regular Interest Certificates  bearing a variable  rate of
interest should be aware that there is uncertainty concerning the application
of Code Section 1272(a)(6), and the  OID Regulations to such Certificates. In
the absence  of other authority,  the Depositor intends  to be guided  by the
provisions of the Final Regulations governing variable  rate debt instruments
in adapting  the provisions of  Code Section 1272(a)(6) to  such Certificates
for   the  purpose   of  preparing   reports   furnished  to   the  IRS   and
Certificateholders.  In  that regard,  in  determining  OID with  respect  to
Regular Interest Certificates bearing interest at a Single Variable Rate, (a)
all stated interest with respect to a Regular Interest Certificate is treated
as qualified  stated interest and (b) the amount  and accrual of OID, if any,
is determined under the OID  rules applicable to fixed rate  debt instruments
discussed above  by assuming that  the Single Variable  Rate is a  fixed rate
equal to (i)  in the case of  a qualified floating rate  or qualified inverse
floating  rate, the issue date value of the  rate, or (ii) in the case of any
other objective rate, a fixed rate that reflects the yield that is reasonably
expected for the Regular Interest  Certificate. Interest and OID attributable
to Regular Interest Certificates bearing interest at a Multiple Variable Rate
similarly will  be taken into account  under a methodology that  converts the
Certificate  into  an equivalent  fixed  rate  debt  instrument. However,  in
determining the amount  and accrual of OID,  the assumed fixed rates  are (a)
for each qualified floating rate, the value of each such rate as of the issue
date  (with appropriate adjustment  for any differences  in intervals between
interest adjustment  dates), (b) for  a qualified inverse floating  rate, the
value of the rate as of the issue date, and (c) for any other objective rate,
the fixed rate  that reflects the yield  that is reasonably expected  for the
Certificate. In  the case of a Certificate  that provides for stated interest
at  a fixed  rate  in one  or more  accrual periods  and  either one  or more
qualified  floating rates  or  a  qualified inverse  floating  rate in  other
accrual  periods, the  fixed rate  is  initially converted  into a  qualified
floating  rate (or  a qualified  inverse  floating rate,  if the  Certificate
provides for a qualified inverse  floating rate). The qualified floating rate
or qualified inverse floating rate that replaces  the fixed rate must be such
that  the fair  market value of  the Regular  Interest Certificate as  of its
issue date is approximately the same as the fair market value of an otherwise
identical debt instrument  that provides  for either  the qualified  floating
rate or  the qualified  inverse floating rate.  Subsequent to  converting the
fixed rate  into either  a  qualified floating  rate or  a qualified  inverse
floating rate,  the Regular  Interest Certificate is  then converted  into an
equivalent fixed rate debt instrument in  the manner described above. If  the
interest paid  or accrued with respect to a  Single Variable Rate or Multiple
Variable Rate Certificate  during an accrual period differs  from the assumed
fixed interest  rate, such difference  will be an adjustment  (to interest or
OID, as applicable) to the Certificateholder's taxable income for the taxable
period or periods to which such difference relates.

    Purchasers of Certificates bearing a variable  rate of interest should be
aware that the provisions of the OID Regulations governing variable rate debt
instruments are limited in scope and  may not apply to some Regular  Interest
Certificates having variable rates.  If such a Certificate is  not subject to
the   provisions  of  the  OID   Regulations  governing  variable  rate  debt
instruments, it may be subject to the Contingent Regulations described below.

    In  June 1996,  the Internal  Revenue  Service (the  "IRS") issued  final
regulations (the "Contingent  Regulations") governing the calculation  of OID
on  instruments  having  contingent  interest  payments.    In  general,  the
Contingent Regulations would  cause the timing and character  of income, gain
or loss  reported on  a contingent payment  debt instrument  to substantially
differ from the  timing and character of  income, gain or loss  reported on a
contingent payment debt instrument under general principles of current United
States  Federal income  tax law.   Specifically,  the Contingent  Regulations
generally require  a U.S.  Person that is a holder of such an  instrument  to
include  future contingent  and noncontingent  interest payments in income as
such interest accrues based upon a projected payment schedule.  Moreover, in
general, under the Contingent Regulations, any gain recognized by a U.S. 
Person on the sale, exchange,  or retirement  of a  contingent  payment debt
instrument will  be treated as ordinary income and all or a portion of any 
loss realized could be treated  as ordinary  loss as opposed to  capital loss
(depending upon the circumstances). The Contingent Regulations apply to debt 
instruments issued on or after August 13, 1996. Prospective purchasers  of 
variable rate Regular Interest  Certificates should  consult  their  tax  
advisers  concerning  the appropriate tax treatment of such Certificates. 

    The  Contingent Regulations  specifically  do not  apply for  purposes of
calculating OID  on  debt instruments  subject  to Code  Section  1272(a)(6).
Additionally,  the OID  Regulations do  not  contain provisions  specifically
interpreting Code Section 1272(a)(6).   Until the Treasury issues guidance to
the contrary,  the Trustee intends  to base  its computation on  Code Section
1272(a)(6) and the OID Regulations as described in this Prospectus.  However,
because   no  regulatory  guidance   currently  exists  under   Code  Section
1272(a)(6), there  can be no  assurance that such methodology  represents the
correct manner of calculating OID.

    Market  Discount   and  Premium. A  purchaser   of  a   Regular  Interest
Certificate may also  be subject to  the market discount  rules of the  Code.
Such  purchaser  generally  will  be required  to  recognize  accrued  market
discount  as ordinary  income as payments  of principal are  received on such
Regular  Interest  Certificate, or  upon  sale  or  exchange of  the  Regular
Interest  Certificate. In general  terms, until regulations  are promulgated,
market discount may  be treated as accruing,  at the election of  the Holder,
either (i) under a constant yield method, taking into account  the Prepayment
Assumption, or (ii) in proportion to accruals of OID (or, if there is no OID,
in proportion to accruals of stated interest). A Holder of a Regular Interest
Certificate having market discount may also be required to defer a portion of
the   interest  deductions  attributable  to  any  indebtedness  incurred  or
continued  to purchase  or  carry  the Regular  Interest  Certificate. As  an
alternative to the inclusion  of market discount  in income on the  foregoing
basis,  the Holder  may  elect  to include  such  market discount  in  income
currently  as it accrues on all market  discount instruments acquired by such
Holder  in that  taxable  year  or thereafter,  in  which  case the  interest
deferral rule will not apply.

    A Holder  who purchases  a Regular  Interest Certificate  (other than  an
Interest  Weighted Certificate,  to the  extent  described above)  at a  cost
greater  than its  stated redemption  price  at maturity,  generally will  be
considered to have purchased the Certificate at a premium, which it may elect
to amortize as an offset to interest income on such Certificate (and not as a
separate deduction item) on a  constant yield method. Although no regulations
addressing  the computation  of premium  accrual  on collateralized  mortgage
obligations  or REMIC  Regular  Interests have  been issued,  the legislative
history of the Tax Reform Act of 1986 (the "1986 Act") indicates that premium
is to  be accrued  in the  same manner  as market  discount. Accordingly,  it
appears that the accrual of premium on a Regular Interest Certificate will be
calculated using  the  prepayment assumption  used  in pricing  such  Regular
Interest Certificate. If a Holder makes an  election to amortize premium on a
Certificate,  such  election  will  apply to  all  taxable  debt  instruments
(including all REMIC Regular  Interests) held by the Holder at  the beginning
of the taxable year  in which the election is  made, and to all taxable  debt
instruments  acquired thereafter  by  such Holder,  and  will be  irrevocable
without the  consent of  the IRS. Purchasers  who pay  a premium  for Regular
Interest  Certificates  should  consult  their  tax  advisers  regarding  the
election to amortize premium and the method to be employed.

    Interest  Election. Under  the  Final  Regulations,  holders  of  Regular
Interest Certificates generally may elect  to include all accrued interest on
a Regular Interest  Certificate in gross income  using the constant  yield to
maturity method.  For purposes  of  this election,  interest includes  stated
interest, original issue discount, de minimis original issue discount, market
discount, de  minimis market discount  and unstated interest, as  adjusted by
any premium. If  a holder  of a  Regular Interest Certificate  makes such  an
election and  (i)  the  Regular  Interest Certificate  has  amortizable  bond
premium, the  holder is  deemed to  have made  an election  to amortize  bond
premium with respect to all  debt instruments having amortizable bond premium
that such  Certificateholder owns or  acquires, or (ii) the  Regular Interest
Certificate  has  market discount,  the  holder is  deemed  to  have made  an
election  to  include  market  discount  in income  currently  for  all  debt
instruments having market  discount acquired during the year  of the election
or  thereafter. See  "--Market Discount  and Premium"  above. A  holder of  a
Regular Interest Certificate  should consult  its tax  adviser before  making
this election.

    Treatment   of   Subordinate  Certificates. As   described   above  under
"ENHANCEMENT -- Subordinate Certificates," certain Series of Certificates may
contain  one  or  more  Classes  of  Subordinate   Certificates.  Holders  of
Subordinate Certificates  will be required  to report income with  respect to
such Certificates  on the accrual method without  giving effect to delays and
reductions in distributions attributable to  defaults or delinquencies on any
Mortgage Loans, except possibly to the extent that it can be established that
such amounts are uncollectible. As a result, the amount of income reported by
a  Holder of  a Subordinate  Certificate  in any  period could  significantly
exceed the amount of cash distributed to such Holder in that period.

    Although  not  entirely  clear,  it  appears  that  a   corporate  Holder
generally should be allowed to deduct as  an ordinary loss any loss sustained
on account of partial or complete worthlessness of a Subordinate Certificate.
Although similarly unclear, a noncorporate Holder generally should be allowed
to deduct  as a  short-term capital  loss any  loss sustained  on account  of
complete  worthlessness of a  Subordinate Certificate. A  noncorporate Holder
alternatively may be allowed such a  loss deduction as the principal  balance
of  a  Subordinate  Certificate  is  reduced by  reason  of  realized  losses
resulting from liquidated Mortgage Loans; however, the IRS could contend that
a  noncorporate Holder should be allowed  such losses only after all Mortgage
Loans in the Trust Fund have been liquidated or the Subordinate  Certificates
otherwise have been retired. Special rules are applicable  to banks  and  
thrift  institutions,  including  rules  regarding reserves for  bad debts. 
Holders  of Subordinate Certificates  should consult their own tax advisers 
regarding the appropriate timing, character and amount of any loss sustained
with respect to Subordinate Certificates.

REMIC EXPENSES

    As  a general rule,  all of the  expenses of  a REMIC will  be taken into
account by Holders  of the Residual Interest  Certificates. In the case  of a
"single-class   REMIC,"  however,  the  expenses  will  be  allocated,  under
temporary Treasury  regulations, among the  Holders of  the Regular  Interest
Certificates and the Holders of the Residual Interest Certificates on a daily
basis in  proportion  to the  relative  amounts of  income accruing  to  each
Certificateholder  on   that  day.  In   the  case  of  a   Regular  Interest
Certificateholder  who is an  individual or a  "pass-through interest holder"
(including  certain pass-through  entities  but  not  including  real  estate
investment trusts), such expenses will be  deductible only to the extent that
such   expenses,  plus  other  "miscellaneous  itemized  deductions"  of  the
Certificateholder, exceed  2%  of  such  Certificateholder's  adjusted  gross
income.  In addition, Code  Section 68 provides  that the amount  of itemized
deductions otherwise allowable  for the taxable year for  an individual whose
adjusted gross income  exceeds the applicable amount (for  1996, $117,950, or
$58,975,  in the case of a separate return of a married individual within the
meaning  of Code Section  7703, which amounts  will be  adjusted annually for
inflation) will be reduced by the lesser of (i) 3% of the excess of  adjusted
gross  income over  the  applicable amount,  or  (ii) 80%  of  the amount  of
itemized   deductions  otherwise  allowable   for  such  taxable   year.  The
disallowance of this deduction may have a  significant impact on the yield of
the  Regular  Interest Certificate  to  such a  Holder. In  general  terms, a
single-class  REMIC is  one that  either  (i) would  qualify, under  existing
Treasury regulations, as a grantor trust if it were not a REMIC (treating all
interests as  ownership interests, even if  they would be  classified as debt
for federal income tax  purposes) or (ii) is similar  to such a trust and  is
structured  with the  principal purpose  of avoiding  the  single-class REMIC
rules.

SALE OR EXCHANGE OF REMIC REGULAR INTEREST CERTIFICATES

    A Regular Interest Certificateholder's tax basis  in its Regular Interest
Certificate is the price such Holder pays  for a Certificate, plus amounts of
OID  or market  discount  included in  income  and  reduced by  any  payments
received  (other than qualified  stated interest payments)  and any amortized
premium. Gain or  loss recognized  on a  sale, exchange, or  redemption of  a
Regular Interest Certificate,  measured by the difference  between the amount
realized and  the Regular Interest  Certificate's basis as so  adjusted, will
generally  be  capital gain  or  loss,  assuming  that the  Regular  Interest
Certificate is held as a capital asset. If, however, a Certificateholder is a
bank,  thrift, or similar institution  described in Section  582 of the Code,
gain  or loss  realized on  the sale  or  exchange of  a Certificate  will be
taxable as ordinary income or loss. In addition, gain from the disposition of
a Regular Interest Certificate  that might otherwise be capital gain  will be
treated  as ordinary income to the  extent of the excess,  if any, of (i) the
amount that would have been includible in the Holder's income if the yield on
such Regular Interest Certificate had  equaled 110% of the applicable federal
rate as  of the  beginning of  such Holder's  holding period,  over (ii)  the
amount of ordinary  income actually recognized by the Holder  with respect to
such Regular Interest Certificate. For taxable years beginning after December
31, 1993, the maximum tax rate on ordinary income for individual taxpayers is
39.6%  and the  maximum tax  rate on long-term  capital gains  reported after
December 31,  1993 for such taxpayers  is 28%. The  maximum tax rate  on both
ordinary income and long-term capital gains of corporate taxpayers is 35%.

    In addition, all or a portion of any gain from the sale of a  Certificate
that might otherwise be capital gain may be treated as ordinary income (i) if
such 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 Holder'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  reduced by  any amount
treated  as ordinary income with respect to any prior disposition of property
that was  held  as part  of  such  transaction, or  (ii)  in the  case  of  a
noncorporate taxpayer that has made  an election under Code Section 163(d)(4)
to  have  net capital  gains taxed  as investment  income at  ordinary income
rates.

TAXATION OF THE REMIC

    General. Although a  REMIC is  a separate entity  for federal income  tax
purposes, a REMIC is not  generally subject to entity-level taxation. Rather,
except in the case of a "single-class REMIC," the taxable income or net  loss
of a REMIC is  taken into account by the  Holders of Residual Interests.  The
Regular Interests are generally taxable as debt of the REMIC.

    Calculation of REMIC  Income. The taxable income or  net loss of a  REMIC
is determined under an accrual method of accounting and in the same manner as
in  the case  of an  individual,  with certain  adjustments. In  general, the
taxable income  or net  loss will  be the  difference between  (i) the  gross
income produced by the REMIC's assets, including stated interest and 
any OID or  market discount on loans  and other assets, and  (ii) deductions,
including  stated interest and OID  accrued on Regular Interest Certificates,
amortization of  any premium with  respect to loans,  and servicing fees  and
other expenses of the REMIC. A Holder of a Residual Interest Certificate that
is  an  individual or  a  "pass-through interest  holder"  (including certain
pass-through entities,  but not including real estate investment trusts) will
be   unable  to  deduct  servicing  fees   payable  on  the  loans  or  other
administrative expenses of the  REMIC for a given taxable year  to the extent
that   such  expenses,   when   aggregated   with   the   Residual   Interest
Certificateholder's other miscellaneous itemized deductions for that year, do
not exceed two  percent of such Holder's adjusted gross  income. In addition,
Code Section  68 provides  that the amount  of itemized  deductions otherwise
allowable for the taxable year for an individual whose adjusted  gross income
exceeds the applicable amount (for 1996, $117,950,  or $58,975 in the case of
a separate return  of a married individual within the meaning of Code Section
7703, which amounts will be adjusted  annually for inflation) will be reduced
by  the lesser  of (i) 3%  of the  excess of  adjusted gross income  over the
applicable amount, or (ii) 80% of the amount of itemized deductions otherwise
allowable for such taxable year.

    For  purposes of  computing its  taxable income  or net  loss,  the REMIC
should have  an  initial aggregate  tax  basis in  its  assets equal  to  the
aggregate  fair  market value  of  the  Regular  Interests and  the  Residual
Interests on  the Startup  Day  (generally, the  day that  the interests  are
issued). That aggregate basis will be allocated among the assets of the REMIC
in proportion to their respective fair market values.

    The OID provisions of  the Code apply to loans of  individuals originated
on or after  March 2, 1984, and  the market discount provisions apply  to all
loans. Subject to possible application of the de minimis rules, the method of
accrual  by the REMIC of OID or market  discount income on such loans will be
equivalent to the method under which Holders of Regular Interest Certificates
accrue OID  (i.e., under the  constant yield  method taking into  account the
Prepayment Assumption).  The REMIC  will deduct OID  on the  Regular Interest
Certificates in the same manner that the Holders of the  Certificates include
such  discount in  income, but without  regard to  the de minimis  rules. See
"--Taxation of Regular Interests" above. However, a REMIC that acquires loans
at a market  discount must include such market discount  in income currently,
as it accrues, on a constant interest basis.

    To the extent  that the REMIC's  basis allocable to  loans that it  holds
exceeds their  principal amounts, the  resulting premium, if  attributable to
mortgages originated  after September  27, 1985, will  be amortized  over the
life  of the  loans  (taking into  account the  Prepayment  Assumption) on  a
constant  yield  method.  Although  the  law  is  somewhat unclear  regarding
recovery of premium attributable to loans originated on or before  such date,
it is possible that  such premium may be recovered in  proportion to payments
of loan principal.

TAXATION OF HOLDERS OF RESIDUAL INTEREST CERTIFICATES

    The  Holder  of  a  Certificate  representing   a  residual  interest  (a
"Residual Interest Certificate") will  take into account the  "daily portion"
of the  taxable income  or net  loss of  the REMIC  for each  day during  the
taxable year on which such Holder held the Residual Interest Certificate. The
daily portion is determined by allocating to each day in any calendar quarter
its ratable portion of the taxable income  or net loss of the REMIC for  such
quarter, and by allocating that amount among the Holders (on such day) of the
Residual Interest Certificates  in proportion to their respective holdings on
such day.

    Prohibited Transactions  and Contributions Tax. The REMIC will be subject
to a 100% tax on any net income derived from a "prohibited  transaction." For
this purpose, net income will  be calculated without taking into  account any
losses from prohibited  transactions or  any deductions  attributable to  any
prohibited transaction  that  resulted  in  a loss.  In  general,  prohibited
transactions include  (i) subject  to limited exceptions,  the sale  or other
disposition of any qualified mortgage  transferred to the REMIC; (ii) subject
to  a  limited  exception, the  sale  or  other disposition  of  a  cash flow
investment; (iii)  the receipt of any income from  assets not permitted to be
held by  the REMIC pursuant to the  Code; or (iv) the receipt  of any fees or
other compensation for services rendered by the REMIC. It is anticipated that
a REMIC  will not  engage in any  prohibited transactions  in which  it would
recognize a material amount  of net income. In addition, subject  to a number
of exceptions, a tax is imposed at the rate of 100% on amounts contributed to
a REMIC after  the close of the  three-month period beginning on  the Startup
Day.  The  Holders  of  Residual  Interest  Certificates  will  generally  be
responsible for the payment of  any such taxes imposed  on the REMIC. To  the
extent  not paid by  such Holders or  otherwise, however, such  taxes will be
paid out of the Trust Fund and  will be allocated pro-rata to all outstanding
Classes of Certificates of such REMIC.

    The  Holder  of   a  Residual  Interest   Certificate  must  report   its
proportionate  share of  the taxable income  of the  REMIC whether or  not it
receives cash  distributions from  the REMIC attributable  to such  income or
loss. The  reporting of  taxable income  without corresponding  distributions
could occur, for example, in certain REMICs in which the loans held by the 
REMIC were issued or acquired at a discount, since mortgage prepayments cause
recognition  of  discount  income, while  the  corresponding  portion  of the
prepayment could be used in  whole or in part  to make principal payments  on
REMIC Regular  Interests issued without  any discount or at  an insubstantial
discount. (If this  occurs, it is likely that cash  distributions will exceed
taxable  income in later  years.) Taxable income  may also be  greater in the
earlier years of certain REMICs as a result of the fact that interest expense
deductions,  as  a  percentage  of outstanding  principal  of  REMIC  Regular
Interest  Certificates, will typically  increase over time  as lower yielding
Certificates are  paid, whereas  interest income with  respect to  loans will
generally remain constant over time as a percentage of loan principal.

    In any event, because  the Holder of a Residual Interest is  taxed on the
net income of  the REMIC, the taxable income derived from a Residual Interest
Certificate  in a given taxable year 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  Residual Interest Certificate may  be less than that  of such a
bond or instrument.

    Limitation on Losses. The amount  of the REMIC's net  loss that a  Holder
may take into account currently is limited  to the Holder's adjusted basis at
the end  of the calendar quarter in which  such loss arises. A Holder's basis
in a  Residual  Interest  Certificate  will  initially  equal  such  Holder's
purchase price,  and will  subsequently be  increased  by the  amount of  the
REMIC's taxable income  allocated to the Holder, and decreased (but not below
zero) by  the amount of distributions made and the  amount of the REMIC's net
loss allocated to  the Holder.  Any disallowed  loss may  be carried  forward
indefinitely, but may be used only to offset income of the REMIC generated by
the same REMIC. The ability of Residual Interest Certificateholders to deduct
net losses may  be subject to  additional limitations under  the Code, as  to
which such Holders should consult their tax advisers.

    Distributions. Distributions on a Residual Interest  Certificate (whether
at their scheduled  times or as a  result of prepayments) will  generally not
result in  any additional taxable  income or loss  to a Holder  of a Residual
Interest  Certificate. If  the  amount  of such  payment  exceeds a  Holder's
adjusted basis in the Residual Interest Certificate, however, the Holder will
recognize  gain  (treated as  gain  from the  sale of  the  Residual Interest
Certificate) to the extent of such excess.

    Sale  or  Exchange. A Holder  of  a  Residual Interest  Certificate  will
recognize  gain  or loss  on  the sale  or  exchange of  a  Residual Interest
Certificate equal to the difference, if  any, between the amount realized and
such  Certificateholder's adjusted basis in the Residual Interest Certificate
at the time  of such sale  or exchange. Any such  loss may be a  capital loss
subject to limitation; gain  which might otherwise be capital  may be treated
as ordinary  income under certain  circumstances. See "--Sale or  Exchange of
REMIC Regular Interest Certificates" above.  Except to the extent provided in
regulations, which have not yet been  issued, any loss upon disposition or  a
Residual   Interest   Certificate   will  be   disallowed   if   the  selling
Certificateholder  acquires  any  residual interest  in  a  REMIC or  similar
mortgage pool within six months before or after such disposition.

EXCESS INCLUSIONS

    The portion  of  a Residual  Interest  Certificateholder's REMIC  taxable
income consisting  of "excess inclusion"  income may not  be offset by  other
deductions   or   losses,   including   net   operating   losses,   on   such
Certificateholder's federal  income tax return.  If the Holder of  a Residual
Interest  Certificate is  an organization  subject  to the  tax on  unrelated
business  income  imposed  by  Code  Section  511,  such   Residual  Interest
Certificateholder's  excess inclusion  income will  be  treated as  unrelated
business  taxable  income  of  such  Certificateholder.  In  addition,  under
Treasury regulations yet to be issued,  if a real estate investment trust,  a
regulated  investment company, a  common trust fund,  or certain cooperatives
were to own a Residual Interest Certificate, a portion of dividends (or other
distributions) paid  by the  real estate investment  trust (or  other entity)
would be  treated as excess  inclusion income. If  a Residual Certificate  is
owned by a  foreign person, excess  inclusion income is  subject to tax  at a
rate of  30%, which rate may not be reduced by treaty and is not eligible for
treatment as "portfolio interest." 

    The excess inclusion portion  of a REMIC's  income is generally equal  to
the  excess,  if  any,  of REMIC  taxable  income  for  the quarterly  period
allocable to  a Residual  Interest Certificate, over  the daily  accruals for
such quarterly period of (i) 120% of the long term applicable federal rate on
the Startup Day multiplied by (ii) the adjusted issue price of  such Residual
Interest Certificate at the beginning  of such quarterly period. The adjusted
issue price of  a Residual Interest at the beginning of each calendar quarter
will  equal  its issue  price  (calculated  in  a  manner  analogous  to  the
determination of  the issue price  of a  Regular Interest), increased  by the
aggregate of  the daily accruals  for prior calendar quarters,  and decreased
(but  not below zero)  by the amount  of loss allocated  to a  Holder and the
amount of distributions made on  the Residual Interest Certificate before the
beginning  of the  quarter. The  long-term federal  rate, which  is announced
monthly by the Treasury Department, is an interest  rate that is based on the
average  market  yield of  outstanding marketable  obligations of  the United
States government having remaining maturities in excess of nine years.

    In  addition, the  Small Business  Job  Protection Act  of 1996  provides
three  rules  for  determining  the   effect  on  excess  inclusions  on  the
alternative  minimum taxable income of a Residual Interest Certificateholder.
First,   alternative  minimum  taxable  income  for  such  Residual  Interest
Certificateholder  is  determined without  regard  to the  special  rule that
taxable income cannot  be less  than excess inclusions.   Second, a  Residual
Interest Certificateholder's  alternative minimum  taxable income  for a  tax
year cannot be less than  excess inclusions for the year.   Third, the amount
of any alternative minimum tax net operating loss deductions must be computed
without regard  to any excess inclusions.  These  rules are effective for tax
years  beginning  after   December  31,  1986,  unless  a  Residual  Interest
Certificateholder elects to have such rules apply only to tax years beginning
after August 20, 1996.

    Under  the  REMIC Regulations,  in  certain  circumstances, transfers  of
Residual Certificates  may be  disregarded. See  "CERTAIN FEDERAL  INCOME TAX
CONSEQUENCES -- Restrictions on  Ownership and Transfer of  Residual Interest
Certificates" and "--Tax Treatment of Foreign Investors."

RESTRICTIONS ON OWNERSHIP AND TRANSFER OF RESIDUAL INTEREST CERTIFICATES

    As a condition to qualification as  a REMIC, reasonable arrangements must
be made to  prevent the ownership of  a Residual Interest Certificate  by any
"Disqualified Organization."  Disqualified Organizations  include the  United
States, any State  or political subdivision thereof,  any foreign government,
any international  organization, or any  agency or instrumentality of  any of
the foregoing, a rural electric or telephone cooperative described in Section
1381(a)(2)(C) of  the Code,  or any  entity exempt  from the  tax imposed  by
Sections 1-1399 of  the Code, if  such entity  is not subject  to tax on  its
unrelated  business   income.  Accordingly,  the  applicable  Agreement  will
prohibit   Disqualified  Organizations  from   owning  a   Residual  Interest
Certificate. In addition, no transfer of a Residual Interest Certificate will
be  permitted unless  the proposed  transferee  shall have  furnished to  the
Trustee  an  affidavit representing  and  warranting  that  it is  neither  a
Disqualified  Organization  nor an  agent or  nominee acting  on behalf  of a
Disqualified Organization.

    If  a  Residual Interest  Certificate  is transferred  to  a Disqualified
Organization  (in  violation   of  the  restrictions  set   forth  above),  a
substantial tax will  be imposed on the transferor of  such Residual Interest
Certificate at  the  time of  the transfer.  In addition,  if a  Disqualified
Organization  holds an  interest in  a pass-through entity  (including, among
others,  a  partnership,  trust,  real  estate  investment  trust,  regulated
investment company, or  any person holding as  nominee) that owns  a Residual
Interest  Certificate, the  pass-through entity  will be  required to  pay an
annual tax  on its  allocable share  of the  excess inclusion  income of  the
REMIC.  Legislation presently pending before  the United States Congress, The
Tax Simplification and Technical Corrections Act of 1993 (the "Simplification
Act"),  would apply  this tax  on an  annual  basis to  "large partnerships."
Generally, the Simplification Act would treat partnerships that have, or have
had, 250  or  more partners  as a  large partnership  for  this purpose.  The
Simplification Act  would not limit  application of tax to  excess inclusions
allocable to  Disqualified Organizations, and in fact  would apply the tax to
large  partnerships  having  no Disqualified  Organizations  as  partners. If
enacted  in  its  present  form,   the  Simplification  Act  would  apply  to
partnership taxable years ending on or after December 31, 1994.

    Under the  REMIC Regulations,  if a  Residual Interest  Certificate is  a
"noneconomic residual interest," as described below, a transfer of a Residual
Interest Certificate  to a United States  person will be  disregarded for all
Federal tax purposes  unless no  significant purpose of  the transfer was  to
impede the assessment  or collection of tax. A  Residual Interest Certificate
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 Certificate at least equals the product  of the present value of the
anticipated excess  inclusions and the  highest rate of  tax 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 the taxes accrue on  the anticipated excess inclusions in an  amount
sufficient  to satisfy  the accrued  taxes. The  present value  is calculated
based on  the Prepayment  Assumption,  using a  discount  rate equal  to  the
"applicable  federal rate"  at  the time  of  transfer. If  a  transfer of  a
Residual  Interest is  disregarded, the  transferor would  be liable  for any
Federal income tax imposed upon the taxable income  derived by the transferee
from the REMIC. A significant purpose to impede the assessment  or collection
of tax exists if the transferor, at the time of transfer, knew or should have
known  that the transferee would  be unwilling or unable  to pay taxes on its
share of the taxable income of the REMIC. A similar type of limitation exists
with respect to certain transfers of residual interests by foreign persons to
United States  persons. See "CERTAIN  FEDERAL INCOME TAX CONSEQUENCES  -- Tax
Treatment of Foreign Investors."

ADMINISTRATIVE MATTERS

    The  REMIC's books must  be maintained on  a calendar year  basis and the
REMIC  must file an annual federal income tax  return. The REMIC will also be
subject  to the procedural and administrative rules of the Code applicable to
partnerships, including the determination of any  adjustments to, among other
things,  items of  REMIC income, gain,  loss, deduction,   or credit,  by the
IRS\ in a unified administrative proceeding.

TAX STATUS AS A GRANTOR TRUST


    General. In  the opinion  of Brown  & Wood  LLP or  Orrick, Herrington  &
Sutcliffe LLP (as specified  in the related  Prospectus  Supplement), special
counsel to the Depositor,  if a REMIC election is not made  with respect to a
Series of Certificates,  the Trust Fund will be classified for federal income
tax purposes as a grantor  trust under Subpart E, Part  1 of Subchapter J  of
the Code and not as  an association taxable as a corporation.  In some Series
("Pass-Through  Certificates"), there will be no  separation of the principal
and  interest  payments on  the  Mortgage  Loans.  In such  circumstances,  a
Certificateholder will be  considered to have purchased an undivided interest
in each of the Mortgage Loans. In other cases ("Stripped Certificates"), sale
of  the Certificates  will  produce  a separation  in  the  ownership of  the
principal payments and interest payments on the Mortgage Loans.

    Each Certificateholder must  report on its federal income tax  return its
pro rata  share of  the gross  income derived  from the  Mortgage Loans  (not
reduced by the amount payable as fees  to the Trustee and the Master Servicer
and similar fees  (collectively, the "Trustee/Master Servicer Fee")),  at the
same time and in the same manner as such items would have been reported under
the Certificateholder's tax accounting method had it held its interest in the
Mortgage Loans directly, received directly  its share of the amounts received
with  respect  to the  Mortgage Loans,  and  paid directly  its share  of the
Trustee/Master Servicer  Fees. In the case of Pass-Through Certificates, such
gross income  will consist of a pro  rata share of all of  the income derived
from all of  the Mortgage Loans  and, in the  case of Stripped  Certificates,
such income will consist of a pro rata share of  the income derived from each
stripped  bond or  stripped coupon  in  which the  Certificateholder owns  an
interest. The  Holder of a Certificate  will generally be entitled  to deduct
such Trustee/Master Servicer  Fees under Section  162 or  Section 212 of  the
Code  to  the  extent  that  such  Trustee/Master   Servicer  Fees  represent
"reasonable" compensation  for the services  rendered by the Trustee  and the
Master  Servicer.     In  the   case  of  a  noncorporate   holder,  however,
Trustee/Master Servicer Fees  (to the extent not  otherwise disallowed, e.g.,
because they exceed reasonable compensation) will  be deductible in computing
such Holder's regular tax liability only  to the extent that such fees,  when
added to other miscellaneous itemized deductions, exceed 2% of adjusted gross
income and may  not be deductible  to any extent  in computing such  Holder's
alternative minimum tax liability. In addition, Code Section 68 provides that
the amount  of itemized deductions  otherwise allowable for the  taxable year
for an individual  whose adjusted gross income exceeds  the applicable amount
(for 1996, $117,950, or $58,975 in the case of a separate return of a married
individual within  the meaning  of Code Section  7703, which  amount will  be
adjusted annually for inflation)  will be reduced by the lesser  of (i) 3% of
the excess of adjusted gross income  over the applicable amount, or (ii)  80%
of the  amount of  itemized deductions otherwise  allowable for  such taxable
year.

    Discount  or Premium on  Pass-Through Certificates. The Holder's purchase
price of  a Pass-Through  Certificate is to  be allocated among  the Mortgage
Loans in proportion to their fair market values, determined as of the time of
purchase of the Certificates. In the typical case, the Trustee believes it is
reasonable for this  purpose to  treat each  Mortgage Loan as  having a  fair
market value proportional to the share of the aggregate principal balances of
all  of the  Mortgage Loans  that it  represents,  since the  Mortgage Loans,
unless otherwise specified in the applicable Prospectus Supplement, will have
a relatively uniform  interest rate and other common  characteristics. To the
extent that the portion of the purchase price of a Certificate allocated to a
Mortgage Loan (other than to a right  to receive any accrued interest thereon
and  any undistributed principal payments)  is less than  or greater than the
portion  of the  principal balance  of  the Mortgage  Loan  allocable to  the
Certificate, the interest  in the Mortgage Loan allocable  to the Certificate
will be deemed to have been acquired at a discount or premium, respectively.

    The  treatment  of any  discount  will  depend on  whether  the  discount
represents OID or market discount. In the case of a Mortgage Loan with OID in
excess of  a prescribed de minimis amount, a Holder  of a Certificate will be
required  to report as interest income in  each taxable year its share of the
amount  of OID that  accrues during  that year,  determined under  a constant
yield method by  reference to the initial  yield to maturity of  the Mortgage
Loan, in  advance of  receipt of  the cash  attributable to  such income  and
regardless of the  method of federal income  tax accounting employed  by that
Holder. OID  with respect  to a Mortgage  Loan could  arise, for  example, by
virtue of the financing of points by the  originator of the Mortgage Loan, or
by virtue of the charging of points by the originator of the Mortgage Loan in
an amount  greater than  a statutory de  minimis exception,  in circumstances
under which  the points are  not currently deductible pursuant  to applicable
Code provisions. However,  the Code provides for a reduction in the amount of
OID includible in the income of a Holder who acquires an obligation after its
initial issuance at a price greater than the sum of the original  issue price
of the Mortgage Loan and the  previously accrued OID, less prior payments  of
principal. Accordingly, if the Mortgage Loans acquired by a Certificateholder
are  purchased at a price  equal to the then unpaid  principal amount of such
Mortgage Loans, any OID should be reduced or eliminated.

    Certificateholders also  may be subject to  the market discount  rules of
Sections 1276-1278 of the Code. A Certificateholder that acquires an interest
in Mortgage Loans  with more than a  prescribed de minimis amount  of "market
discount"  (generally, the  excess of  the principal  amount of  the Mortgage
Loans over  the purchaser's  purchase price) will  be required  under Section
1276 of  the Code to  include accrued market  discount in income  as ordinary
income in each  month, but limited to  an amount not exceeding  the principal
payments  on  the  Mortgage  Loans  received   in  that  month  and,  if  the
Certificates are sold,  the gain realized. Such market  discount would accrue
in  a manner to be provided  in Treasury regulations. The legislative history
of  the 1986  Act indicates  that,  until such  regulations are  issued, such
market discount would in general accrue either (i) on the basis of a constant
interest rate or (ii)  in the ratio of (a) in the case  of Mortgage Loans not
originally issued with OID, stated interest payable in the relevant period to
total stated interest remaining to be paid at the beginning of the period, or
(b) in the case of Mortgage Loans originally issued at a discount, OID in the
relevant period to total OID remaining to be paid.

    Section 1277  of the  Code provides that,  regardless of the  origination
date, the excess of interest paid or accrued to purchase or carry a loan with
market discount over interest received on  such loan is allowed as a  current
deduction only to the extent such excess is greater than the  market discount
that  accrued during  the taxable  year in  which  such interest  expense was
incurred. In general, the  deferred portion of any  interest expense will  be
deductible when  such market discount  is included in income,  including upon
the  sale,  disposition, or  repayment of  the  loan. A  Holder may  elect to
include  market discount  in income currently  as it  accrues, on  all market
discount obligations  acquired by  such Holder during  the taxable  year such
election is  made and  thereafter, in which  case the interest  deferral rule
discussed above will not apply.

    A Certificateholder who  purchases a Certificate  at a premium  generally
will be  deemed to  have purchased its  interest in  the underlying  Mortgage
Loans at a premium. A Certificateholder who holds a Certificate as  a capital
asset may generally  elect under  Section 171  of the Code  to amortize  such
premium as an offset  to interest income on the Mortgage Loans  (and not as a
separate deduction item) on a  constant yield method. The legislative history
of the 1986 Act  suggests that the same rules that will  apply to the accrual
of market discount (described above)  will generally also apply in amortizing
premium with respect  to Mortgage Loans originated after  September 27, 1985.
If a Holder makes  an election to amortize premium, such  election will apply
to all  taxable debt instruments held by such  Holder at the beginning of the
taxable  year  in which  the  election  is  made,  and to  all  taxable  debt
instruments  acquired  thereafter by  such  Holder, and  will  be irrevocable
without  the  consent  of the  IRS.  Purchasers  who pay  a  premium  for the
Certificates  should consult  their tax  advisers  regarding the  election to
amortize premium and the method to be  employed. Although the law is somewhat
unclear regarding recovery of premium  allocable to Mortgage Loans originated
before September 28, 1985, it is possible that such premium may  be recovered
in proportion to payments of Mortgage Loan principal.

    Discount or  Premium on Stripped Certificates. A Stripped Certificate may
represent a right to receive  only a portion of the interest  payments on the
Mortgage Loans,  a right to  receive only principal payments  on the Mortgage
Loans, or a right to receive certain payments of both interest and principal.
Certain  Stripped Certificates ("Ratio  Strip Certificates") may  represent a
right to receive differing  percentages of both the interest and principal on
each Mortgage  Loan. Pursuant to Section 1286 of  the Code, the separation of
ownership of the right to receive some or all of the interest payments on  an
obligation  from  ownership  of the  right  to  receive some  or  all  of the
principal payments results  in the creation of "stripped  bonds" with respect
to  principal  payments  and  "stripped  coupons" with  respect  to  interest
payments. Section 1286  of the Code applies  the OID rules to  stripped bonds
and  stripped coupons. For  purposes of computing  OID, a stripped  bond or a
stripped coupon is  treated as a debt instrument issued on the date that such
stripped interest  is purchased  with an issue  price equal  to its  purchase
price or, if more than one stripped interest is purchased, the  ratable share
of the purchase price  allocable to such stripped  interest. The Code,  Final
Regulations,  Proposed  Regulations,  and judicial  decisions  provide little
direct  guidance  as  to  how  the  OID  rules  are  to  apply   to  Stripped
Certificates, although regulations  indicate that in determining  whether the
portion of  the interest on a Mortgage Loan payable  to a particular Class of
Certificates  is  "qualified  stated interest,"  all  principal  and interest
payments  payable to  that  Class  from that  Mortgage  Loan  are taken  into
account.  Under  the  method  described  above  for  REMIC  Regular  Interest
Certificates (the "Cash  Flow Bond Method"), a prepayment  assumption is used
and periodic recalculations are made which take into account with respect  to
each accrual  period the effect of  prepayments during such  period. The Code
prescribes  the same  method for  debt  instruments "secured  by" other  debt
instruments, the  maturity of  which may  be affected  by prepayments  on the
underlying  debt instruments.  However,  the Code  does not,  absent Treasury
regulations,  appear specifically to  cover instruments such  as the Stripped
Certificates  which   technically  represent   ownership  interests  in   the
underlying Mortgage  Loans, rather than  being debt instruments  "secured by"
those loans. Nevertheless, it is believed that the Cash Flow Bond Method is a
reasonable  method of  reporting  income  for such  Certificates,  and it  is
expected  that OID will be reported  on that basis unless otherwise specified
in the related Prospectus Supplement. In applying the calculation to Stripped
Certificates, the Trustee will treat all payments to be received with respect
to a Class of Certificates as payments on a single installment  obligation. 
The  IRS could,  however,  assert that  OID must  be calculated   separately
for  each  Mortgage   Loan  underlying  a  Class  of Certificates.

    Under  certain circumstances,  if the  Mortgage  Loans prepay  at a  rate
faster than the Prepayment Assumption, the  use of the Cash Flow Bond  Method
may accelerate a Certificateholder's recognition  of income. If, however, the
Mortgage Loans prepay  at a  rate slower that  the prepayment assumption,  in
some   circumstances   the   use   of   this   method   may    decelerate   a
Certificateholder's recognition of income.

    In the  case of  a Stripped  Certificate  the payments  on which  consist
solely or primarily  of a specified portion  of the interest payments  on the
Mortgage  Loans  ("Interest   Weighted  Stripped  Certificate"),   additional
uncertainty exists because of the enhanced potential for applicability of the
contingent principal provisions of the Proposed Regulations.

    Under  the   contingent  principal  provisions,   "contingent  principal"
represents the  portion of  the purchase  price in  excess of  the amount  of
principal payments. Under this method, the Certificateholder is in effect put
on the cash  method with respect to interest income at the applicable federal
rate. First,  each payment denominated  "interest" is treated as  interest to
the extent of accrued and unpaid interest  on the debt instrument at the time
that the payment is received. Second, the portion of a payment denominated as
interest  that is  not treated  as interest,  as described  in the  preceding
sentence, is treated as a repayment of contingent principal. The interest for
any  accrual period is the product  of the applicable federal rate (published
monthly by the Treasury Department and adjusted for the length of the accrual
period) at the time of the debt  instrument's issuance and the adjusted issue
price at the beginning of  the accrual period (the sum of the  purchase price
of the  instrument plus the accrued  interest for all prior  accrual periods,
reduced by the total of payments received in all prior periods). The total of
the payments  denominated as interest  with respect to the  Interest Weighted
Stripped  Certificate that  may be  treated as principal  may not  exceed the
amount  of  contingent  principal.  If  the  contingent  principal  has  been
completely recovered, all subsequent payments will be treated as interest.

    The Proposed Regulations provide that if  all contingent principal is not
recovered as of the final payment, then the  final payment will be treated as
principal  to the  extent of such  unrecovered principal and  interest to the
extent of  the remainder,  if any.  To the  extent the  final payment is  not
sufficient  to  cover  the  principal  amount,  the  Certificateholders  will
recognize a loss. Any such loss may be an ordinary loss since loss recognized
on  retirement  of a  debt instrument  issued  by a  natural person  (e.g., a
mortgage loan) is not a loss from a sale or  exchange. However, the IRS might
contend that such loss should be a capital loss if the Certificateholder held
its Certificate as a capital asset within the meaning  of Section 1221 of the

Code.

    Possible  Alternative  Characterizations. The  characterizations  of  the
Stripped   Certificates   described   above  are   not   the   only  possible
interpretations of the applicable Code provisions. Among other possibilities,
the IRS could  contend that (i) in certain Series,  each Stripped Certificate
other  than an  Interest  Weighted  Stripped Certificate  is  composed of  an
unstripped, undivided ownership interest in Mortgage Loans and an installment
obligation  consisting  of  stripped principal  payments;  (ii)  the Stripped
Certificates  other  than  the Interest  Weighted  Stripped  Certificates are
subject to the contingent payment  provisions of the Proposed Regulations; or
(iii)  each  Interest  Weighted  Stripped  Certificate  is  composed  of   an
unstripped undivided  ownership interest in Mortgage Loans and an installment
obligation consisting of stripped interest payments.

    Given the variety  of alternatives for treatment of the  Certificates and
the   different  federal  income  tax  consequences  that  result  from  each
alternative, potential purchasers are urged to consult their own tax advisers
regarding the  proper treatment  of the Certificates  for federal  income tax
purposes.

    Character  as  Qualifying  Mortgage   Loans. In  the  case  of   Stripped
Certificates there is no specific legal authority existing regarding  whether
the character of  the Certificates, for federal income  tax purposes, will be
the  same as the  Mortgage Loans. The  IRS could  take the position  that the
Mortgage Loans' character  is not  carried over to  the Certificates in  such
circumstances. Pass-Through Certificates will be, and, although the matter is
not free from doubt, Stripped  Certificates should be considered to represent
"real estate assets" within the meaning of Section 856(c)(5)(A) of  the Code,
and "loans  secured by an  interest in real  property" within the  meaning of
Section 7701(a)(19)(C)(v) of the Code (except that if the underlying Mortgage
Loans  are not  residential  Mortgage  Loans, the  Certificates  will not  so
qualify):   interest  income  attributable  to  the  Certificates  should  be
considered to represent "interest on obligations secured by mortgages on real
property or  on interests  in real property"  within the  meaning of  Section
856(c)(3)(B) of the  Code. Reserves or funds underlying  the Certificates may
cause  a  proportionate  reduction in  the  above-described  qualification of
Certificates.

    Sale of  Certificates. As a general rule, if  a Certificate is sold, gain
or loss will  be recognized by the  Holder thereof in an amount  equal to the
difference   between    the   amount   realized   on   the   sale   and   the
Certificateholder's adjusted tax basis in 
the Certificate. Such gain or loss will generally be capital gain or loss  if
the Certificate  is held  as a  capital asset.  In the  case of  Pass-Through
Certificates, such  tax basis will generally  equal the Holder's  cost of the
Certificate  increased by  any  discount  income with  respect  to the  loans
represented by such Certificate previously included in  income, and decreased
by  the amount  of any  distributions of  principal previously  received with
respect to the Certificate. Such gain, to the extent not otherwise treated as
ordinary income,  will be  treated as ordinary  income to  the extent  of any
accrued market discount not previously reported  as income. Gain attributable
to a Certificate  held as part of  a conversion transaction or  subject to an
election under Code Section 163(d)(4) may also be treated in whole or part as
ordinary   income.  See  "--Sale  or   Exchange  of  REMIC  Regular  Interest
Certificates" above. In the case of Stripped Certificates, the tax basis will
generally equal the  Certificateholder's cost for the  Certificate, increased
by any discount income with respect to the Certificate previously included in
income, and decreased by the amount  of all payments previously received with
respect to such Certificate.

MISCELLANEOUS TAX ASPECTS

    Backup Withholding. A Certificateholder,  other than a  Residual Interest
Certificateholder,  may, under certain  circumstances, be subject  to "backup
withholding" at the rate of 31% with respect to distributions or the proceeds
of a sale  of certificates to or  through brokers that represent  interest or
original  issue  discount  on the  Certificates.  This  withholding generally
applies if the Holder of a Certificate (i)  fails to furnish the Trustee with
its taxpayer identification  number ("TIN");  (ii) furnishes  the Trustee  an
incorrect TIN;  (iii) fails to  report properly interest, dividends  or other
"reportable  payments"  as  defined  in  the  Code;  or  (iv)  under  certain
circumstances,  fails  to provide  the  Trustee or  such  Holder's securities
broker with a  certified statement, signed under penalty of perjury, that the
TIN provided is its correct TIN and  that the Holder is not subject to backup
withholding. Backup  withholding will  not  apply, however,  with respect  to
certain  payments made to  Certificateholders, including payments  to certain
exempt recipients (such as exempt  organizations) and to certain Nonresidents
(as  defined below).  Holders of  the Certificates  should consult  their tax
advisers as to their qualification  for exemption from backup withholding and
the procedure for obtaining the exemption.

    The  Trustee will  report to  the  Certificateholders and  to the  Master
Servicer  for each  calendar year  the  amount of  any "reportable  payments"
during such  year and the  amount of  tax withheld, if  any, with respect  to
payments on the Certificates.

TAX TREATMENT OF FOREIGN INVESTORS

    Under the  Code, unless  interest (including OID)  paid on a  Certificate
(other than a Residual Interest Certificate) is considered to be "effectively
connected" with  a trade  or business  conducted in  the United  States by  a
nonresident  alien individual,  foreign  partnership  or foreign  corporation
("Nonresidents"), such interest  will normally qualify as  portfolio interest
(except where  (i) the recipient is a holder,  directly or by attribution, of
10%  or more of  the capital or  profits interest in  the issuer  or (ii) the
recipient is  a controlled foreign  corporation as to  which the issuer  is a
related person)  and will be exempt from Federal  income tax. Upon receipt of
appropriate ownership statements,  the issuer  normally will  be relieved  of
obligations to  withhold tax from  such interest  payments. These  provisions
supersede the generally applicable provisions of United States law that would
otherwise require the  issuer to withhold  at a 30%  rate (unless reduced  or
eliminated by an applicable tax treaty) on, among  other things, interest and
other   fixed  or  determinable,   annual  or   periodical  income   paid  to
Nonresidents. Holders of Pass-Through Certificates and Stripped Certificates,
including Ratio Certificates,  however, may be subject to  withholding to the
extent that the Mortgage Loans were originated on or before July 18, 1984.

    Interest and  OID of Certificateholders who  are foreign persons  are not
subject to withholding if they are effectively connected with a United States
business conducted by the Certificateholder. They will, however, generally be
subject to the regular United States income tax.

    Payments  to Holders of  Residual Interest  Certificates who  are foreign
persons will  generally be treated  as interest for  purposes of the  30% (or
lower treaty rate) United States  withholding tax. Holders should assume that
such income does not qualify for exemption from United States withholding tax
as "portfolio  interest." It  is clear  that, to  the extent  that a  payment
represents  a  portion  of  REMIC  taxable  income  that  constitutes  excess
inclusion income,  a Holder of  a Residual Interest  Certificate will  not be
entitled to an exemption from or reduction of  the 30% (or lower treaty rate)
withholding tax.  If the  payments are subject  to United  States withholding
tax,  they generally will be taken into  account for withholding tax purposes
only when paid  or distributed (or when the Residual  Interest Certificate is
disposed of).  The Treasury has  statutory authority, however,  to promulgate
regulations which would require  such amounts to be taken into  account at an
earlier time  in order  to prevent  the  avoidance of  tax. Such  regulations
could, for example,  require withholding prior to the distribution of cash in
the  case of  Residual Interest  Certificates  that do  not have  significant
value. Under the Proposed Regulations, if a Residual Interest Certificate has
tax  avoidance potential, a transfer of  a Residual Interest Certificate to a
Nonresident will be disregarded for 
all Federal tax  purposes. A Residual Interest Certificate  has tax avoidance
potential  unless, at  the time  of the  transfer, the  transferor reasonably
expects that  the REMIC will  distribute to the transferee  Residual Interest
holder  amounts that will  equal at least  30% of each  excess inclusion, and
that  such amounts  will be  distributed at  or after the  time at  which the
excess inclusion accrues  and not later than  the close of the  calendar year
following the calendar year of accrual. If a Nonresident transfers a Residual
Interest Certificate to a  United States person, and if the  transfer has the
effect of allowing the transferor to avoid tax on  accrued excess inclusions,
then the transfer  is disregarded and the transferor  continues to be treated
as  the owner  of  the  Residual Interest  Certificate  for purposes  of  the
withholding  tax provisions  of the  Code.  See "CERTAIN  FEDERAL INCOME  TAX
CONSEQUENCES -- Excess Inclusions."


                           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 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 advisers with respect  to the various
state tax consequences of an investment in the Certificates.


                             ERISA CONSIDERATIONS

    The  Employee  Retirement   Income  Security  Act  of  1974,  as  amended
("ERISA"), imposes certain requirements on  employee benefit plans subject to
ERISA ("ERISA Plans") and prohibits certain  transactions between ERISA Plans
and persons who are parties in interest (as defined under ERISA) ("parties in
interest")  with respect to  assets of such  Plans. Section 4975  of the Code
prohibits a similar set of  transactions between certain plans ("Code Plans,"
and  together with  ERISA Plans,  "Plans") and  persons who  are disqualified
persons (as defined in the Code) with respect to Code Plans. Certain employee
benefit  plans, such as governmental  plans and church  plans (if no election
has  been made  under Section 410(d)  of the  Code), are  not subject  to the
requirements of ERISA or Section 4975  of the Code, and assets of such  plans
may  be  invested  in  Certificates,  subject  to  the  provisions  of  other
applicable federal  and state law.  Any such  plan which  is qualified  under
Section 401(a)  of the Code and exempt from  taxation under Section 501(a) of
the Code is, however, subject  to the prohibited transaction rules  set forth
in Section 503 of the Code.

    Investments  by  ERISA Plans  are  subject to  ERISA's  general fiduciary
requirements,  including   the  requirement   of   investment  prudence   and
diversification and  the requirement that  investments be made  in accordance
with  the  documents  governing  the   ERISA  Plan.  Before  investing  in  a
Certificate, an  ERISA Plan fiduciary  should consider, among  other factors,
whether to do so is appropriate in view of the overall  investment policy and
liquidity needs of the ERISA  Plan. Such fiduciary should especially consider
the  sensitivity  of  the  investments  to the  rate  of  principal  payments
(including prepayments) on the Mortgage Loans, as discussed in the Prospectus
Supplement related to a Series.

    Based on the  holding of the United States Supreme  Court in John Hancock
Mutual Life Ins. Co. v. Harris Trust and Savings Bank, 114 S. Ct. 517 (1993),
the assets  of Plan  may include assets  held in  the general  account of  an
insurance  company. Before investing  in a Certificate,  an insurance company
should consider the effects  of such holding on an investment  of its general
accounts and the  potential applicability of  ERISA and  Section 4975 of  the
Code.

PROHIBITED TRANSACTIONS

    Section 406 of  ERISA and Section  4975 of the  Code prohibit parties  in
interest and disqualified persons with respect to ERISA  Plans and Code Plans
from engaging in  certain transactions involving such Plans  or "plan assets"
of such Plans unless  a statutory or administrative exemption  applies to the
transaction. Section 4975 of the Code and Sections 502(i) and 502(l) of ERISA
provide for  the imposition of  certain excise  taxes and civil  penalties on
certain persons  that engage or participate in  such prohibited transactions.
The Depositor,  the Master Servicer,  any Special Servicer or  the Trustee or
certain  affiliates  thereof may  be  considered  or  may become  parties  in
interest or  disqualified persons with respect  to an investing  Plan. If so,
the acquisition  or holding of  Certificates by, on  behalf of or  with "plan
assets"  of  such  Plan may  be  considered  to give  rise  to  a "prohibited
transaction"  within the meaning  of ERISA  and/or the  Section 4975  of Code
unless an administrative exemption described below or some other exemption is
available.

    Special caution should be  exercised before "plan  assets" of a Plan  are
used  to purchase  a  Certificate  if,  with  respect  to  such  assets,  the
Depositor, the Master  Servicer, any  Special Servicer or  the Trustee or  an
affiliate thereof  either (a) has  investment discretion with respect  to the
investment of such assets, or (b) has authority or responsibility to give, or
regularly gives investment advice  with respect to such assets for  a fee and
pursuant to an  agreement or understanding that  such advice will serve  as a
primary basis for investment decisions with  respect to such assets and  that
such advice will be based on the particular investment needs of the Plan.

    Further,  if  the  assets  included  in  a  Trust  Fund  were  deemed  to
constitute  "plan assets,"  a Plan's  investment in  the Certificates  may be
deemed to constitute  a delegation, under ERISA,  of the duty to  manage plan
assets  by the fiduciary deciding to invest  in the Certificates, and certain
transactions involved in  the operation of  the Trust Fund  may be deemed  to
constitute prohibited transactions under ERISA and/or the Code. Neither ERISA
nor Section 4975 of the Code defines the term "plan assets."

    The U.S.  Department of Labor  (the "Department") has  issued regulations
(the "Regulations") concerning whether or not a Plan's assets would be deemed
to include an  interest in the  underlying assets of an  entity (such as  the
Trust  Fund),  for purposes  of  the  reporting  and disclosure  and  general
fiduciary responsibility provisions  of ERISA and the  prohibited transaction
provisions of  ERISA and Section  4975 of the  Code, if the Plan  acquires an
"equity interest" (such as a Certificate) in such an entity.

    Certain exceptions are  provided in the Regulations  whereby an investing
Plan's  assets  would  be  deemed  merely  to  include  its  interest in  the
Certificates instead of being deemed to include an interest in the  assets of
the  Trust Fund. However, it cannot be predicted in advance, nor can there be
a continuing  assurance whether such  exceptions may  be met, because  of the
factual nature  of certain  of the rules  set forth  in the  Regulations. For
example, one of the exceptions in the Regulations states  that the underlying
assets of an entity will not be considered "plan assets" if less than 25%  of
the  value  of  each class  of  equity  interests is  held  by  "benefit plan
investors,"  which are  defined  as  ERISA Plans,  Code  Plans, and  employee
benefit plans  not subject  to ERISA (for  example, governmental  plans), but
this  exemption is  tested immediately  after each  acquisition of  an equity
interest  in the  entity whether upon  initial issuance  or in  the secondary
market.

    Pursuant to the Regulations, if the assets of the  Trust Fund were deemed
to be  "plan assets" by reason of  the investment of assets of  a Plan in any
Certificates,  the "plan  assets" of  such  Plan would  include an  undivided
interest in the  Mortgage Loans, the mortgages underlying  the Mortgage Loans
and any other  assets held in the Trust Fund. Therefore, because the Mortgage
Loans and  other assets held  in the  Trust Fund  may be deemed  to be  "plan
assets"  of each  Plan  that purchases  Certificates, in  the  absence of  an
exemption,  the purchase, sale  or holding of  Certificates of  any Series or
Class by  or  with  "plan  assets" of  a  Plan  may result  in  a  prohibited
transaction and the imposition of civil penalties or excise taxes.

    Depending  on the  relevant facts  and circumstances,  certain prohibited
transaction  exemptions  may  apply  to  the purchase,  sale  or  holding  of
Certificates  of any  Series  or Class  by  a Plan,  for example,  Prohibited
Transaction   Class   Exemption  ("PTCE")   95-60,   which  exempts   certain
transactions  with insurance company  general accounts; PTCE  91-38 (formerly
PTCE  80-51),  which  exempts certain  transactions  between  bank collective
investment funds  and parties in  interest; PTCE 90-1 (formerly  PTCE 78-19),
which  exempts certain transactions between insurance company pooled separate
accounts  and parties  in  interest;  or PTCE  84-14,  which exempts  certain
transactions  effected on behalf of a plan by a "qualified professional asset
manager."  Also, the  Department has  issued  administrative exemptions  from
application of certain  prohibited transaction restrictions of  ERISA and the
Code  to   most  underwriters   of  mortgage-backed   securities  (each,   an
"Underwriter's Exemption"). Such an Underwriter's Exemption can only apply to
mortgage-backed securities  which, among  other conditions,  are  sold in  an
offering with  respect to  which such  underwriter serves  as the  sole or  a
managing underwriter,  or  as  a  selling  or placement  agent.  If  such  an
Underwriter's Exemption might be applicable  to a Series of Certificates, the
related Prospectus Supplement will refer to such possibility.

    ANY FIDUCIARY  OR OTHER PLAN INVESTOR  (WHICH COULD INCLUDE  AN INSURANCE
COMPANY INVESTING  GENERAL  ACCOUNTS ASSETS)  WHO  PROPOSES TO  INVEST  "PLAN
ASSETS" OF A PLAN IN CERTIFICATES OF ANY SERIES OR CLASS SHOULD CONSULT  WITH
ITS  COUNSEL WITH  RESPECT  TO  THE POTENTIAL  CONSEQUENCES  UNDER ERISA  AND
SECTION  4975 OF  THE CODE  OF  ANY SUCH  ACQUISITION AND  OWNERSHIP  OF SUCH
CERTIFICATES.

UNRELATED BUSINESS TAXABLE INCOME -- RESIDUAL INTERESTS


    The purchase  of a  Certificate evidencing  an interest  in the  Residual
Interest in  a Series that is treated  as a REMIC by any  employee benefit or
other  plan that is exempt from taxation under Code Section 501(a), including
most varieties of Plans, may give rise  to "unrelated business taxable income"
as  described in Code Sections 511-515 and 860E. Further, prior to the 
purchase of an interest in a Residual  Interest, a prospective transferee may
be required to provide an affidavit to a transferor that it is not, nor is it
purchasing an interest in a  Residual Interest  on behalf of, a "Disqualified
Organization," which term as  defined above  includes certain tax-exempt  
entities not  subject to Code  Section 511,  such as  certain governmental
plans, as  discussed above under  "CERTAIN FEDERAL  INCOME TAX  CONSEQUENCES
- --  Taxation of  Holders of Residual Interest Certificates" and 
"--Restrictions on Ownership and Transfer of Residual Interest Certificates."

    Due  to  the complexity  of these  rules and  the penalties  imposed upon
Persons involved  in prohibited  transactions, it  is particularly  important
that individuals responsible  for investment decisions with  respect to ERISA
Plans and  Code Plans consult  with their counsel regarding  the consequences
under  ERISA  and/or  the  Code   of  their  acquisitions  and  ownership  of
Certificates.

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


                               LEGAL INVESTMENT

    The Prospectus Supplement for each Series  will identify those Classes of
Certificates,  if any,  which constitute  "mortgage  related securities"  for
purposes  of the  Secondary  Mortgage  Market Enhancement  Act  of 1984  (the
"Enhancement Act").

    Such  Classes will constitute  "mortgage related securities"  for so long
as they (i) are rated in one of the two highest rating categories by at least
one nationally recognized statistical  rating organization 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  the Enhancement
Act  (the "SMMEA Certificates"). As "mortgage  related securities," the SMMEA
Certificates   will  constitute  legal   investments  for   persons,  trusts,
corporations,  partnerships,  associations,  business   trusts  and  business
entities  (including,  but  not limited  to,  state-chartered  savings banks,
commercial banks, savings  and loan associations and insurance  companies, as
well as trustees  and state government  employee retirement systems)  created
pursuant to or existing under the laws  of the United States or of any  state
(including  the  District  of  Columbia  and  Puerto Rico)  whose  authorized
investments are  subject to state  regulation to the same  extent that, under
applicable  law, obligations  issued by  or  guaranteed as  to principal  and
interest  by the  United  States  or any  agency  or instrumentality  thereof
constitute legal investments for  such entities. Pursuant to  the Enhancement
Act, a number of states enacted legislation, on or before the October 3, 1991
cutoff  for such  enactments,  limiting  to varying  extents  the ability  of
certain  entities (in particular, insurance  companies) to invest in mortgage
related securities, in most cases by requiring the affected investors to rely
solely  upon existing state  law, and not  the Enhancement Act.   Pursuant to
Section 347 of  the Riegle Community  Development and Regulatory  Improvement
Act of 1994, which  amended the definition of "mortgage related  security" to
include, in relevant  part, certificates satisfying the  rating and qualified
originator  requirements for  "mortgage  related securities,"  but evidencing
interests in a trust fund consisting, in whole or in part, of first liens  on
one  or more  parcels of  real  estate upon  which are  located  one or  more
commercial structures,  states were  authorized to  enact legislation, on  or
before  September  23,  2001,  specifically  referring  to  Section  347  and
prohibiting or  restricting  the purchase,  holding or  investment by  state-
regulated entities in such types of certificates.  Accordingly, the investors
affected by  such legislation  when and  if enacted,  will  be authorized  to
invest in SMMEA Certificates only to the extent provided in such legislation.

    The Enhancement  Act  also  amended  the legal  investment  authority  of
federally chartered depository  institutions as follows: federal  savings and
loan associations  and federal savings banks may invest in, sell or otherwise
deal  with,  mortgage  related  securities   without  limitation  as  to  the
percentage  of their assets  represented thereby,  federal credit  unions may
invest  in mortgage  related  securities,  and  national banks  may  purchase
mortgage  related securities  for their  own  account without  regard to  the
limitations generally  applicable to  investment securities  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  any such bank's capital and surplus (but subject to compliance
with   certain  general  standards  concerning  "safety  and  soundness"  and
retention of credit  information in 12 C.F.R. Section 1.5),  certain "Type IV
securities,"  defined  in   12  C.F.R.  Section 1.2(l)  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 the Enhancement  Act, 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 
mortgaged-related  securities," and thus as "Type IV  securities," for  
investment by  national banks.   Federal  credit unions should review the 
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. SectionSection 703.5(f) through
(k), which prohibit federal credit  unions from investing in certain mortgage
related securities (including  securities such as certain Series,  Classes or
subclasses of Certificates), except under limited circumstances.

    All   depository   institutions   considering   an   investment  in   the
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  FDIC, the Comptroller  of the Currency  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 Series,  Classes or
subclasses of  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 SMMEA
Certificates, as SMMEA Certificates may be  deemed unsuitable investments, or
may otherwise  be restricted,  under such rules,  policies or  guidelines (in
certain instances irrespective of the Enhancement Act).

    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  provisions which may restrict
or prohibit investments in securities which are issued in book-entry form.

    Investors should  consult with  their own legal  advisers in  determining
whether, and to what extent,  SMMEA Certificates constitute legal investments
for such investors.

    Other  Classes  of Certificates  will  not  constitute "mortgage  related
securities" under  the Enhancement  Act (the  "Non-SMMEA Certificates").  The
appropriate  characterization  of  the Non-SMMEA  Certificates  under various
legal investment restrictions,  and thus the ability of  investors subject to
these  restrictions to  purchase Non-SMMEA  Certificates,  may be  subject to
significant  interpretive  uncertainties.  All   investors  whose  investment
authority is  subject to  legal restrictions should  consult their  own legal
advisers to determine whether, and to what extent, the Non-SMMEA Certificates
will constitute legal investments for them.

    Except  as  to  the  status  of  SMMEA  Certificates  identified  in  the
Prospectus Supplement for a Series as "mortgage related securities" under the
Enhancement Act, the Depositor  will make no representation 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 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.


                             PLAN OF DISTRIBUTION


    Each Series of  Certificates offered hereby and  by means of  the related
Prospectus  Supplements may  be  sold directly  by the  Depositor  or may  be
offered through Credit  Suisse First Boston Corporation, an  affiliate of the
Depositor,  or underwriting  syndicates represented  by  Credit Suisse  First
Boston Corporation  (the  "Underwriters").  The  Prospectus  Supplement  with
respect to each such  Series of Certificates will set forth  the terms of the
offering of such Series of Certificates,  including the name or names of  the
Underwriters, the  proceeds to the  Depositor, and either the  initial public
offering price,  the discounts  and commissions to  the Underwriters  and any
discounts  or concessions  allowed or  reallowed to  certain dealers,  or the
method  by  which  the  price  at  which  the  Underwriters  will  sell  such
Certificates will be determined.


    Unless otherwise  specified  in the  related  Prospectus Supplement,  the
Underwriters  will be  obligated to  purchase all  of  the Certificates  of a
Series described  in the related  Prospectus Supplement with respect  to such
Series  if any  such  Certificates  are purchased.  The  Certificates may  be
acquired  by the Underwriters  for their own  account and may  be resold from
time to time in one  or more transactions, including negotiated transactions,
at a fixed  public offering price or at varying prices determined at the time
of sale.

    If specified in  the applicable Prospectus Supplement, the Depositor will
authorize Underwriters or  other persons acting as the  Depositor's agents to
solicit offers by certain institutions  to purchase the Certificates from the
Depositor  pursuant to  contracts providing  for  payment and  delivery on  a
future  date. Institutions  with which  such  contracts may  be made  include
commercial  and savings banks, insurance companies, pension funds, investment
companies, educational  and charitable  institutions and  others, but  in all
cases such institutions must be approved by the Depositor. The  obligation of
any purchaser under any  such contract will be subject to  the condition that
the purchase of the offered Certificates shall not at the time of delivery be
prohibited under  the laws  of the  jurisdiction to  which such  purchaser is
subject.  The  Underwriters   and  such  other  agents  will   not  have  any
responsibility in respect of the validity or performance of such contracts.

    The Depositor may also sell  the Certificates offered hereby by  means of
the  related  Prospectus   Supplements  from  time  to   time  in  negotiated
transactions or  otherwise, at  prices determined  at the  time of  sale. The
Depositor may effect such transactions  by selling Certificates to or through
dealers,  and  such   dealers  may  receive  compensation  in   the  form  of
underwriting discounts, concessions or commissions from the Depositor and any
purchasers of Certificates for whom they may act as agents.

    The place and  time of delivery for  each Series of Certificates  offered
hereby and by means of the related Prospectus Supplement will be set forth in
the Prospectus Supplement with respect to such Series.


                                LEGAL MATTERS


    Certain legal matters relating to the Certificates offered hereby will be
passed upon for the Depositor and for the Underwriters by Brown & Wood LLP, 
One World Trade Center, New York, New York, 10048 or by Orrick, Herrington & 
Sutcliffe LLP, 666 Fifth Avenue, New York, New York 10103-0001, as specified
in the related  Prospectus Supplement.



                            INDEX OF DEFINED TERMS

Accrual certificates. . . . . . . . . . . . . . . . . . . . . . . . . . .   4
Act . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   2
ADA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  34
Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   9
Asset Conservation Act. . . . . . . . . . . . . . . . . . . . . . . . . .  28
Bankruptcy Code . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
Borrower  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14
Cash Flow Bond Method . . . . . . . . . . . . . . . . . . . . . . . . . .  45
CERCLA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28
Certificateholders  . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
Classes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12
Code Plans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  48
Collection Account  . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   2
Compound Interest Certificates  . . . . . . . . . . . . . . . . . . . . .  36
Contingent Regulations. . . . . . . . . . . . . . . . . . . . . . . . . .  38
CSFBSC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   8
Cut-Off Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
Debt Service Reduction  . . . . . . . . . . . . . . . . . . . . . . . . .  30
Deficient Valuation . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
Deleted Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . .  17
Department  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  49
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
Disqualified Organization . . . . . . . . . . . . . . . . . . . . . . . .  43
Distribution Account  . . . . . . . . . . . . . . . . . . . . . . . . . .  10
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   8
Enhancement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
Enhancement Act . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  50
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  48
ERISA Plans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  48
Escrow Account  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
Event of Default  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
FHA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
FHLMC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   9
Final Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
FNMA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   9
Form 8-K  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14
Garn-St Germain Act . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
GNMA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   9
Holders . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
HUD . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
Installment Contracts . . . . . . . . . . . . . . . . . . . . . . . . . .  13
Insurance Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
Interest Weighted Certificate . . . . . . . . . . . . . . . . . . . . . .  37
Interest Weighted Stripped Certificate. . . . . . . . . . . . . . . . . .  46
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
L/C Bank  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
L/C Percentage  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Lease . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
Lessee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . .  10
Master Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   6
Master Servicer Remittance Date . . . . . . . . . . . . . . . . . . . . .  11
Mortgage Interest Rate  . . . . . . . . . . . . . . . . . . . . . . . . .  17
Mortgage Loan File  . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
Mortgage Loan Groups  . . . . . . . . . . . . . . . . . . . . . . . . . .  14
Mortgage Loan Schedule  . . . . . . . . . . . . . . . . . . . . . . . . .  15
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
Mortgage Pool . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
Mortgaged Property  . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
Mortgages . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
Multiple Variable Rate  . . . . . . . . . . . . . . . . . . . . . . . . .  38
NCUA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
Non-SMMEA Certificates  . . . . . . . . . . . . . . . . . . . . . . . . .  51
Nonresidents  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  47
Note  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14
1986 Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  39
OCC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  50
OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
OID Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Outstanding Balance . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . .   2
Permitted Investments . . . . . . . . . . . . . . . . . . . . . . . . . .  11
Plans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  48
Policy Statement  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  51
Prepayment Assumption . . . . . . . . . . . . . . . . . . . . . . . . . .  37
Prepayment Premium  . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
Property Protection Expenses  . . . . . . . . . . . . . . . . . . . . . .  10
Proposed Regulations  . . . . . . . . . . . . . . . . . . . . . . . . . .  45
PTCE  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  49
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   9
Ratio Strip Certificates  . . . . . . . . . . . . . . . . . . . . . . . .  45
RCRA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28
Registration Statement  . . . . . . . . . . . . . . . . . . . . . . . . .   2
Regular Interests . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Regular Interest Certificates . . . . . . . . . . . . . . . . . . . . . .  36
Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  49
Relief Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  32
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
REMIC Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . .  43
REO Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
REO Property  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
Reserve Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Residual Interests  . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Residual Interest Certificate . . . . . . . . . . . . . . . . . . . . . .  41
Senior Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
Series  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Simple Interest Loans . . . . . . . . . . . . . . . . . . . . . . . . . .  14
Simplification Act  . . . . . . . . . . . . . . . . . . . . . . . . . . .  43
Single Variable Rate  . . . . . . . . . . . . . . . . . . . . . . . . . .  36
SMMEA Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . .  50
Special Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
Specially Serviced Mortgage Loans . . . . . . . . . . . . . . . . . . . .  17
Stripped Certificates . . . . . . . . . . . . . . . . . . . . . . . . . .  44
Subordinate Certificates  . . . . . . . . . . . . . . . . . . . . . . . .  22
Substitute Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . .  17
TIN . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  47
Title VIII  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,9
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
Trustee/Master Servicer Fee . . . . . . . . . . . . . . . . . . . . . . .  44
Unaffiliated Seller . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
Underwriter's Exemption . . . . . . . . . . . . . . . . . . . . . . . . .  49
Underwriters  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  51
Voting Rights . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21

NO DEALER, SALESPERSON OR OTHER INDIVIDUAL HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATION NOT CONTAINED IN THIS PROSPECTUS
SUPPLEMENT OR THE PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR
REPRESENTATION MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE
DEPOSITOR OR THE UNDERWRITER. THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS
DO NOT CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY ANY
OF THE SECURITIES OFFERED HEREBY IN ANY JURISDICTION TO ANY PERSON TO WHOM IT
IS UNLAWFUL TO MAKE SUCH OFFER IN SUCH JURISDICTION. NEITHER THE DELIVERY OF
THIS PROSPECTUS SUPPLEMENT OR THE PROSPECTUS NOR ANY SALE MADE HEREUNDER
SHALL, UNDER ANY CIRCUMSTANCES, CREATE AN IMPLICATION THAT THE INFORMATION
HEREIN OR THEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE HEREOF OR
THAT THERE HAS BEEN NO CHANGE IN THE AFFAIRS OF THE DEPOSITOR SINCE SUCH
DATE.

                              TABLE OF CONTENTS


                                                  PAGE
Prospectus Supplement
Available Information                              S-3
Reports to Certificateholders                      S-3
Summary of Information                             S-3
Risk Factors                                       S-10
Description of the Certificates                    S-16
The Trust Fund                                     S-29
Servicing of the Mortgage Loans                    S-36
Yield, Prepayment and Maturity Considerations      S-39
(Description of Mortgage Loan Assumptions          S-43)
(Declining Balance and Weighted Average Life       S-44)
Tables
Use of Proceeds                                    S-44
Certain Federal Income Tax Consequences            S-44
ERISA Considerations                               S-45
Legal Investment Considerations                    S-47
Plan of Distribution                               S-47
Certificate Ratings                                S-48
Legal Matters                                      S-49
Mortgage Loan Exhibits                             S-49
Index of Defined Terms                             S-54


PROSPECTUS
Prospectus Supplement                              2
Additional Information                             2
Incorporation of Certain Information by Reference  2
Risk Factors                                       3
The Depositor                                      8
Use of Proceeds                                    9
Description of the Certificates                    9
The Mortgage Pools                                 13
Servicing of the Mortgage Loans                    17
Enhancement                                        22
Certain Legal Aspects of the Mortgage Loans        24
Certain Federal Income Tax Consequences            35
State Tax Considerations                           48
ERISA Considerations                               48
Legal Investment                                   50
Plan of Distribution                               51
Legal Matters                                      52
Index of Defined Terms                             53

UNTIL 90 DAYS AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS IN THE OFFERED CERTIFICATES, WHETHER OR NOT
PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER THE PROSPECTUS
SUPPLEMENT AND A PROSPECTUS. THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS
TO DELIVER A PROSPECTUS SUPPLEMENT AND THE PROSPECTUS WHEN ACTING AS
UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.



                     Credit Suisse First Boston Mortgage
                               Securities Corp.
                                   Depositor
                              , Master Servicer
                              , Special Servicer
                                      $ 
                            Commercial/Multifamily
                             Mortgage Pass-Through
                             Certificates, Series
                             PROSPECTUS SUPPLEMENT




                                   PART II
                    INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 14. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

    The expenses expected to be incurred in connection with the issuance and
distribution of the securities being registered, other than underwriting
compensation, are as set forth below. All such expenses, except for the SEC
registration fee, are estimated.

   
    SEC Registration Fee  . . . . . . . . . . . . . . . . . . . $  454,546.00
    Legal Fees and Expenses   . . . . . . . . . . . . . . . . .    500,000.00
    Accounting Fees and Expenses  . . . . . . . . . . . . . . .    175,000.00
    Trustee's Fees and Expenses
      (including counsel fees)  . . . . . . . . . . . . . . . .     50,000.00
    Printing and Engraving Fees   . . . . . . . . . . . . . . .    200,000.00
    Rating Agency Fees  . . . . . . . . . . . . . . . . . . . .  1,050,000.00
    Blue Sky Fees . . . . . . . . . . . . . . . . . . . . . . .     25,000.00
    Miscellaneous   . . . . . . . . . . . . . . . . . . . . . .     75,000.00
                                                                   ----------
        Total   . . . . . . . . . . . . . . . . . . . . . . . . $2,529,546.00
                                                                        

ITEM 15. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

    Section 5 of the Restated Certificate of Incorporation of the Registrant
and Article X of the By-laws of the Registrant provide for, among other
things, the indemnification of the officers and directors of the Registrant
in certain circumstances. Reference is made to Exhibit 3.1 of this
Registration Statement for the complete text of the Restated Certificate of
Incorporation and reference is made to Exhibit 3.2 of this Registration
Statement for the complete text of the By-laws.

    The ultimate parent of the Registrant carries directors' and officers'
liability insurance that covers certain liabilities and expenses of the
Registrant's directors and officers.

    For provisions regarding the indemnification of controlling persons,
directors and certain officers of the Registrant by Underwriters against
certain liabilities, including liabilities under the Securities Act of 1933,
as amended, reference is made to the form of Underwriting Agreement filed as
Exhibit 1 to this Registration Statement.

ITEM 16. EXHIBITS.

    (a)  Financial Statement filed as part of the Registration Statement:
    none.  

    (b)  Exhibits:

    /*/1     --  Form of Underwriting Agreement (Incorporated by reference to
                 Exhibit 1 to Registration Statement 33-82354)
   
    /*/3.1   --  Restated Certificate of Incorporation of Registrant (filed
                 with the initial filing of this Registration Statement)

    /*/3.2   --  By-laws of Registrant (filed with the initial filing of this
                 Registration Statement)

    /*/4     --  Form of Pooling and Servicing Agreement (Incorporated by
                 reference to Exhibit 4 to Registration Statement 33-59342)

    5.1      --  Opinion of Brown & Wood LLP with respect to certain matters
                 involving the Certificates

    5.2      --  Opinion of Orrick, Herrington & Sutcliffe LLP with respect
                 to certain matters involving the Certificates

    8.1      --  Opinion of Brown & Wood LLP as to tax matters

    8.2      --  Opinion of Orrick, Herrington & Sutcliffe LLP as to tax
                 matters

    23.1     --  Consent of Brown & Wood LLP (to be included as part of
                 Exhibits 5.1 and 8.1)

    23.2     --  Consent of Orrick, Herrington & Sutcliffe LLP (to be
                 included as part of Exhibits 5.2 and 8.2)

    /*/24.1  --  Power of Attorney (included with the initial filing of this
                 Registration Statement)

______________
/*/   Previously filed.
    

ITEM 17. UNDERTAKINGS.

    (a)  Undertaking pursuant to Rule 415. 

    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
    Securities Act of 1933;

        (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. Notwithstanding the foregoing, any
    increase or decrease in volume of securities offered (if the total
    dollar value of securities offered would not exceed that which was
    registered) and any deviation from the low or high and of the estimated
    maximum offering range may be reflected in the form of prospectus filed
    with the Commission pursuant to Rule 424(b) if, in the aggregate, the
    changes in volume and price represent no more than 20 percent change in
    the maximum aggregate offering price set forth in the "Calculation of
    Registration Fee" table in the effective Registration Statement; and

        (iii) to include any material information with respect to the plan
    of distribution not previously disclosed in the Registration Statement
    or any material change to such information in the Registration
    Statement.

    (2) That, for the purpose of determining any liability under the
Securities Act of 1933, each such post-effective amendment shall be deemed to
be a new registration statement relating to the securities offered therein,
and the offering of such securities at that time shall be deemed to be the
initial bona fide offering thereof.

    (3) To remove from registration by means of a post-effective amendment
any of the securities being registered which remain unsold at the termination
of the offering.

    (b) Undertaking in respect of incorporation by reference.

    The undersigned Registrant hereby undertakes that, for purposes of
determining any liability under the Securities Act of 1933, each filing of
the Registrant's annual report pursuant to Section 13(a) or 15(d) of the
Securities Exchange Act of 1934 that is incorporated by reference in the
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.

    (c) Undertaking in respect of indemnification.

    Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors, officers and controlling persons
of the Registrant pursuant to the foregoing provisions, or otherwise, the
Registrant has been advised that in the opinion of the Securities and
Exchange Commission such indemnification is against public policy as
expressed in the Act and is, therefore, unenforceable. In the event that a
claim for indemnification against such liabilities (other than the payment by
the Registrant of expenses incurred or paid by a director, officer or
controlling person of the Registrant in the successful defense of any action,
suit or proceeding) is asserted by such director, officer or controlling
person in connection with the securities being registered, the Registrant
will, unless in the opinion of its counsel the matter has been settled by
controlling precedent, submit to a court of appropriate jurisdiction the
question whether such indemnification by it is against public policy as
expressed in the Act and will be governed by the final adjudication of such
issue.

    (d) Undertaking in respect of equity offerings of nonreporting
registrants.

    The undersigned registrant hereby undertakes to provide to the
underwriter at the closing specified in the underwriting agreements,
certificates in such denominations and registered in such names as required
by the underwriter to permit prompt delivery to each purchaser.

                                  SIGNATURES

   
    Pursuant to the requirements of the Securities Act of 1933, the
Registrant certifies that it has reasonable grounds to believe that it meets
all of the requirements for filing on Form S-3, reasonably believes that the
security rating requirement referred to in Transaction Requirement B.2 or B.5
of Form S-3 will be met by the time of sale of the securities registered
hereby, and has duly caused this Amendment No. 1 to its Registration
Statement to be signed on its behalf by the undersigned, thereunto duly
authorized in the City of New York, State of New York on the 15th day of May,
1997.

                     CREDIT SUISSE FIRST BOSTON MORTGAGE
                     SECURITIES CORP.


                     /s/ Lawrence A. Shelley
                     -----------------------------
                     Lawrence A. Shelley
                     President


    Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed on May 15, 1997 by the following
persons in the capacities indicated:

        Signature                   Title
         -----                      ----


        /s/ Lawrence A. Shelley  President (Principal Executive Officer) and
        -----------------------  Director
        Lawrence A. Shelley


               *                 Chairman and Director
        ---------------
        Scott J. Ulm


               *                 Vice President and Director
        -------------------
        William S. Pitofsky
       

               *                 Treasurer
        ---------------          (Principal Financial Officer)
        Diane Manno


               *                 Vice President, Principal Accounting 
        ----------------         Officer and Controller
        Thomas Zingalli 


*By:     /s/ Lawrence A. Shelley
         -----------------------
         Lawrence A. Shelley
         Attorney-in-Fact


                                EXHIBIT INDEX


Exhibit                                                   Page
  No.                Description                          No.
  --                 -----------                          ----       

5.1     --   Opinion of Brown & Wood LLP with respect to certain
             matters involving the Certificates

5.2     --   Opinion of Orrick, Herrington & Sutcliffe LLP with
             respect to certain matters involving the Certificates

8.1     --   Opinion of Brown & Wood LLP as to tax matters

8.2     --   Opinion of Orrick, Herrington & Sutcliffe LLP as to tax
             matters

    


                                                        EXHIBIT 5.1
                                                        -----------



                                        May 15, 1997


Credit Suisse First Boston
  Mortgage Securities Corp.
11 Madison Avenue
New York, New York 10010


          Re:  Credit Suisse First Boston
               Mortgage Securities Corp.,
               Registration Statement on Form S-3
               ----------------------------------


Ladies and Gentlemen:

     We  have  acted  as  counsel  to Credit  Suisse  First  Boston  Mortgage
Securities  Corp., a Delaware  corporation (the "Registrant"),  in connection
with  the Registration Statement  on Form S-3  (the "Registration Statement")
filed with the Securities and Exchange Commission under the Securities Act of
1933, as amended (the  "Act"), on May 15, 1997 for the registration under the
Act of Mortgage Pass-Through Certificates  (the "Certificates").  Each series
of  such Certificates  will be  issued  pursuant to  a  separate pooling  and
servicing  agreement (the  "Pooling  and  Servicing  Agreement"),  among  the
Registrant,  a  trustee, a  master  servicer  or  servicer and/or  a  special
servicer, each to be identified in the prospectus supplement  for such series
of Certificates.

     We have made such  investigation of law as we deem  appropriate and have
examined  the   proceedings  heretofore  taken  and  are  familiar  with  the
procedures  proposed to be  taken by  the Registrant  in connection  with the
authorization, issuance and sale of such Certificates.

     Based on the foregoing, we are of the opinion that:

     (i) When each  Pooling and Servicing  Agreement in  respect of which  we
have  participated as your counsel has  been duly authorized by all necessary
corporate action and has been duly executed and delivered, it will constitute
a valid  and binding obligation  of the Registrant enforceable  in accordance
with  its terms, subject to applicable bankruptcy, reorganization, insolvency
and similar  laws affecting  creditors' rights generally  and subject,  as to
enforceability,  to general  principles  of  equity  (regardless  of  whether
enforcement is sought in a proceeding in equity or at law); and

     (ii) When  the issuance, execution  and delivery of the  Certificates in
respect  of  which we  have  participated  as  your  counsel have  been  duly
authorized by all necessary corporate action, and when such Certificates have
been duly executed, authenticated and delivered and sold as  described in the
Registration Statement, such Certificates will  be legally and validly issued
and  the holders  of  such  Certificates will  be  entitled to  the  benefits
provided  by the  Pooling  and  Servicing Agreement  pursuant  to which  such
Certificates were issued.

     In rendering  the foregoing opinions,  we have assumed the  accuracy and
truthfulness  of   all  public   records  of  the   Registrant  and   of  all
certifications, documents and other proceedings examined by us that have been
executed or certified by officials of the  Registrant acting within the scope
of  their  official  capacities  and   have  not  verified  the  accuracy  or
truthfulness thereof.  We have also assumed the genuineness of the signatures
appearing   upon   such   public  records,   certifications,   documents  and
proceedings.    In  addition, we  have  assumed  that each  such  Pooling and
Servicing  Agreement  and  the  related  Certificates  will  be executed  and
delivered in  substantially the  form filed as  exhibits to  the Registration
Statement,  and  that such  Certificates  will be  sold  as described  in the
Registration  Statement.    We express  no  opinion  as to  the  laws  of any
jurisdiction other than  the laws of  the State of New  York and the  federal
laws of the United States of America.

     We hereby  consent to the  filing of this  opinion as an exhibit  to the
Registration Statement and to  the reference to  this firm under the  heading
"Legal Matters"  in the  Prospectus and the  Prospectus Supplement  forming a
part of the Registration Statement, without implying or admitting that we are
"experts"  within the meaning of the Act  or the rules and regulations of the
Securities and  Exchange Commission  issued thereunder,  with respect  to any
part of the Registration Statement, including this exhibit.


                                   Very truly yours,

                                   /s/ Brown & Wood LLP



                                                      EXHIBIT 5.2
                                                      -----------


                                   May 15, 1997


Credit Suisse First Boston Mortgage
 Securities Corp.
11 Madison Avenue
New York, New York  10010


     Ladies and Gentlemen:

     We  have  acted  as  counsel  to Credit  Suisse  First  Boston  Mortgage
Securities  Corp., a Delaware  corporation (the "Registrant"),  in connection
with the preparation  and filing with the Securities  and Exchange Commission
(the "Commission") of  the Registration Statement  on Form  S-3 filed by  the
Registrant  with the Commission (the "Registration Statement"), in connection
with  the registration  under the  Securities  Act of  1933, as  amended (the
"Act") of Commercial/Multifamily Pass-Through Certificates (the
"Certificates").  The Certificates are  issuable in series (each, a "Series")
under  separate Pooling and Servicing  Agreements (the "Pooling and Servicing
Agreements") by and  among the Registrant, the Master  Servicer named therein
and the Trustee  named therein.   The Certificates of  each Series are  to be
sold  as described  in  the  Registration Statement  and  the prospectus  and
prospectus supplement relating to such Series.

     We have  examined such instruments,  documents and records as  we deemed
relevant and necessary  as a basis for our opinion hereinafter expressed.  In
such  examination, we have  assumed the following:   (a) the  authenticity of
original documents and the genuineness  of all signatures; (b) the conformity
to the  originals of all  documents submitted  to us as  copies; and  (c) the
truth,  accuracy and  completeness of  the  information, representations  and
warranties  contained in the records, documents, instruments and certificates
we have reviewed.

     Based on such examination, we are of  the opinion that when the issuance
of  each Series  of  Certificates  has been  duly  authorized by  appropriate
corporate action and the Certificates of such Series have been duly executed,
authenticated  and delivered in accordance with  the terms of the Pooling and
Servicing Agreement relating to such Series and sold in the manner  described
in  the Registration Statement  and the prospectus  and prospectus supplement
relating thereto.  the  Certificates of such Series  will be legally  issued,
fully paid,  binding obligations  of the  trust created  by each  Pooling and
Servicing Agreement, and the holders of the Certificates  of such Series will
be entitled to the benefits of the Pooling and Servicing Agreement, except as
enforcement  thereof may  be limited  by  applicable bankruptcy,  insolvency,
reorganization, arrangement, fraudulent conveyance, moratorium, or other laws
relating  to or  affecting  the  rights of  creditors  generally and  general
principles of equity, including concepts of materiality, reasonableness, good
faith  and  fair  dealing,  and  the  possible   unavailability  of  specific
performance or injunctive  relief, regardless of whether  such enforceability
is considered in a proceeding in equity or at law.

     We hereby  consent to the  filing of this  opinion as an  exhibit to the
Registration Statement and to the  use of our name wherever it appears in the
Registration Statement and the prospectus  contained therein.  In giving such
consent, we  do not consider that we are "experts," within the meaning of the
term as used in the Act or the rules and regulations of the Commission issued
thereunder, with respect to any part of the Registration Statement, including
this opinion as an exhibit or otherwise.


                         Very truly yours,

                         /s/ Orrick, Herrington & Sutcliffe LLP
                         ORRICK, HERRINGTON & SUTCLIFFE LLP



                                    EXHIBIT 8.1
                                    -----------

                                        May 15, 1997


Credit Suisse First Boston
  Mortgage Securities Corp.
11 Madison Avenue
New York, New York 10010


          Re:  Credit Suisse First Boston
               Mortgage Securities Corp.,
               Registration Statement on Form S-3
               ----------------------------------


Ladies and Gentlemen:

     We  have  acted  as  counsel  to Credit  Suisse  First  Boston  Mortgage
Securities  Corp., a Delaware  corporation (the "Registrant"),  in connection
with  the  issuance and  sale  of its  Commercial/Multifamily  Mortgage Pass-
Through  Certificates that  evidence interests  in certain pools  of mortgage
loans  (the "Certificates").   Each  series  of Certificates  will be  issued
pursuant  to  a Pooling  and  Servicing  Agreement  among the  Registrant,  a
trustee, a master  servicer or servicer and/or a special servicer, each to be
specified in the prospectus  supplement for such series of Certificates.   We
have  advised the  Registrant  with  respect to  certain  federal income  tax
consequences of the proposed  issuance of the  Certificates.  This advice  is
summarized  under the headings  "Certain Federal Income  Tax Consequences" in
the  Prospectus and  "Summary of  Information --  Certain Federal  Income Tax
Consequences" and "Certain Federal Income Tax Consequences" in the Prospectus
Supplement relating to  the Certificates in respect of  which we participated
as your counsel, all  as part of the Registration Statement  on Form S-3 (the
"Registration  Statement"), filed with the Securities and Exchange Commission
under the Securities Act of 1933, as amended (the "Act"), on May 15, 1997 for
the registration  of such Certificates  under the  Act.  The  information set
forth  in the  Prospectus and  the Prospectus  Supplement under  the captions
"Certain Federal  Income  Tax Consequences"  and "Summary  of Information  --
Certain Federal Income  Tax Consequences," to the extent  that it constitutes
matters of law or legal conclusions, is correct in all material respects.

     We hereby consent  to the  filing of this  letter as  an exhibit to  the
Registration Statement  and to a  reference to this  firm (as counsel  to the
Registrant)  under the heading  "Certain Federal Income  Tax Consequences" in
the Prospectus forming a part of the Registration Statement, without implying
or admitting that we are "experts" within the meaning of the Act or the rules
and regulations of the Commission issued thereunder, with respect to any part
of this Registration Statement, including this exhibit.


                                   Very truly yours,

                                   /s/ Brown & Wood LLP



                                                EXHIBIT 8.2
                                                -----------


                                            May 15, 1997


Credit Suisse First Boston Mortgage
 Securities Corp.
11 Madison Avenue
New York, New York  10010


Ladies and Gentlemen:

     We have  advised Credit Suisse  First Boston  Mortgage Securities  Corp.
(the "Registrant") with respect to certain federal income  tax aspects of the
issuance   by  the   Registrant   of   its  Commercial/Multifamily   Mortgage
Pass-Through Certificates,  issuable in  series (the  "Certificates").   Such
advice   conforms  to  the   description  of  selected   federal  income  tax
consequences to  holders of the  Certificates that appears under  the heading
"Certain   Federal  Income   Tax  Consequences"   in   the  prospectus   (the
"Prospectus")  forming a part of the  Registration Statement on Form S-3 (the
"Registration Statement") as  prepared for filing by the  Registrant with the
Securities  and Exchange Commission  (the "Commission") under  the Securities
Act of 1933,  as amended  (the "Act"), for  registration of the  Certificates
under the Act.   Such description  does not purport  to discuss all  possible
income tax ramifications of the proposed issuance, but  with respect to those
tax  consequences which  are discussed,  in  our opinion  the description  is
accurate in all material respects.

     We  hereby consent to the  filing of this  opinion as an  exhibit to the
Registration Statement and to the use of our  name wherever it appears in the
Registration Statement and the Prospectus.  In giving such consent, we do not
consider that we are "experts," within the meaning of the term as used in the
Act or  the rules and regulations  of the Commission  issued thereunder, with
respect to any part  of the Registration Statement, including this opinion as
an exhibit or otherwise.


                                   Very truly yours,

                         /s/ Orrick, Herrington & Sutcliffe LLP
                         ORRICK, HERRINGTON & SUTCLIFFE LLP




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission