CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORP
S-3/A, EX-1, 2000-08-07
ASSET-BACKED SECURITIES
Previous: CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORP, S-3/A, 2000-08-07
Next: CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORP, S-3/A, EX-2, 2000-08-07




The  information  in  this  prospectus  supplement  is not  complete  and may be
changed. We may not sell these securities until the registration statement filed
with the Securities Exchange Commission is effective. This prospectus supplement
is not an offer to sell these  securities  and it is not  soliciting an offer to
buy these securities in any state where the offer or sale is not permitted.

                              SUBJECT TO COMPLETION
PRELIMINARY PROSPECTUS SUPPLEMENT DATED ________________, 200_
Prospectus supplement dated ________,_____ (to prospectus dated
_____________,____)

                                  $____________

                               [_________________]
                               SELLER AND SERVICER

                           CREDIT SUISSE FIRST BOSTON
                            MORTGAGE SECURITIES CORP.
                                    DEPOSITOR

           MORTGAGE-BACKED PASS-THROUGH CERTIFICATES, SERIES 200_-___
                                     ISSUER


THE TRUST

The trust will hold a pool of one- to  four-family  residential  first  mortgage
loans.

OFFERED CERTIFICATES

The trust will issue these classes of  certificates  that are offered under this
prospectus supplement:

     o  [_] classes of Class A Certificates

    [o  [_] classes of Class R Certificates]

     o  [_] classes of Class M Certificates

CREDIT ENHANCEMENT

Credit   enhancement  for  all  of  these   certificates  will  be  provided  by
subordinated certificates.


--------------------------------------------------------------------------------
YOU SHOULD CONSIDER CAREFULLY THE RISK FACTORS BEGINNING ON PAGE S-[_] IN THIS
PROSPECTUS SUPPLEMENT.
--------------------------------------------------------------------------------


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

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

Credit  Suisse First  Boston  Corporation  will offer the Class A  Certificates,
Class M certificates [and Class R Certificates], subject to availability.

                              [NAME OF UNDERWRITER]

                                   UNDERWRITER

[_________], 200_                                       Version A


<PAGE>


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

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

     We  provide  information  to you  about  the  offered  certificates  in two
separate documents that progressively provide more detail:

     o    the prospectus, which provides general information,  some of which may
          not apply to your series of certificates; and

     o    this prospectus supplement, which describes the specific terms of your
          series of certificates.

     We  include   cross-references  in  this  prospectus   supplement  and  the
accompanying  prospectus  to  captions  in these  materials  where  you can find
further related discussions.

     You can find a listing of the pages  where  capitalized  terms used in this
prospectus  supplement are defined under the caption "Index of Terms"  beginning
on page 126 in the prospectus.

                                TABLE OF CONTENTS

                                  [INSERT HERE]


<PAGE>

                                     SUMMARY

The following  summary  highlights  selected  information  from this  prospectus
supplement. It does not contain all of the information that you should consider
in making  your  investment  decision.  To  understand  the terms of the offered
certificates,   read  carefully  this  entire  prospectus   supplement  and  the
accompanying prospectus.

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

Title of series...........[_________________________ Mortgage-Backed
                          Pass-Through Certificates, Series 200_-___].

Depositor.................Credit Suisse First Boston Mortgage Securities Corp.

Seller and servicer.......[_________________________].

Trustee...................[_________________________].

Mortgag pool..............[_____] [fixed]  [adjustable] rate mortgage loans
                          with an aggregate  principal  balance of approximately
                          $[________]  as of the cut-off date,  secured by first
                          liens on one- to four-family residential properties.

Cut-off date..............[__________ 1, 200_].

Closing date..............On or about [_________, 200_].

Distribution date.........Beginning on [__________,  200_], and thereafter
                          on the [ ] day of each month, or if the [ ] day is not
                          a business day, on the next business day.

Scheduled final
 distribution date........[__________, 20__]. The actual
                          final   distribution   date  could  be   substantially
                          earlier.

Form of offered
 certificates............ Book-entry: Class A Certificates and Class M
                          Certificates.
                          Physical: Class R Certificates.
                          SEE   "DESCRIPTION  OF  THE   CERTIFICATES--BOOK-ENTRY
                          REGISTRATION" IN THIS PROSPECTUS SUPPLEMENT.

Minimum denominations.....[Class A Certificates and Class M Certificates]:
                          $25,000. Class R-1 and Class R-2 Certificates: [    ]%
                          percentage interests.



                                      S-3
<PAGE>


--------------------------------------------------------------------------------
                              OFFERED CERTIFICATES
--------------------------------------------------------------------------------
<TABLE>
                                   INITIAL
                     INITIAL       PASS-            INITIAL
                     PRINCIPAL     THROUGH          RATING
     CLASS           BALANCE       RATE             (____/____)    DESIGNATION
--------------------------------------------------------------------------------
<S>   <C>         <C>           <C>        <C>           <C>

CLASS A CERTIFICATES:
--------------------------------------------------------------------------------
                     $                %             Aaa/AAA        Senior
--------------------------------------------------------------------------------
                     $                %             Aaa/AAA        Senior
--------------------------------------------------------------------------------
Total Class A
Offered
Certificates:       $
--------------------------------------------------------------------------------

[CLASS R CERTIFICATES:
--------------------------------------------------------------------------------
      R-1           $                 %             NA/AAA     Senior/Residual
--------------------------------------------------------------------------------
      R-2           $                 %             NA/AAA     Senior/Residual
--------------------------------------------------------------------------------
Total Class R
Certificates:       $   ]
--------------------------------------------------------------------------------

CLASS M CERTIFICATES:
--------------------------------------------------------------------------------
                    $                 %            NA/AA        Mezzanine
--------------------------------------------------------------------------------
Total Class M
Certificates:       $
--------------------------------------------------------------------------------
Total offered
certificates:       $
--------------------------------------------------------------------------------
</TABLE>




                                      S-4
<PAGE>


THE TRUST

The depositor  will  establish a trust for the Series  200_-___  Mortgage-Backed
Pass-Through Certificates,  under a pooling and servicing agreement, dated as of
[_______]  1,  200_,   among  the   depositor,   the  seller  and  servicer  and
[______________],  as trustee.  On the closing date,  the depositor will deposit
the pool of mortgage loans described in this prospectus into the trust.

Each  certificate  will  represent  a partial  ownership  interest in the trust.
Distributions  on the  certificates  will be made from payments  received on the
mortgage loans as described in this prospectus.

THE MORTGAGE POOL

The mortgage  pool will consist of  approximately  [____]  [fixed]  [adjustable]
rate,  fully  amortizing  mortgage  loans  secured  by  first  liens  on  one-to
four-family  residential  properties  having an aggregate  principal  balance of
approximately $_______ as of __________ 1, 200_ .]

FOR ADDITIONAL  INFORMATION  REGARDING THE MORTGAGE POOL SEE "DESCRIPTION OF THE
MORTGAGE POOL" IN THIS PROSPECTUS SUPPLEMENT.

DISTRIBUTIONS ON THE OFFERED CERTIFICATES

AMOUNT AVAILABLE FOR MONTHLY  DISTRIBUTION.  On each monthly  distribution date,
the trustee will make  distributions  to  investors.  The amount  available  for
distribution will include:

o    collections  of  monthly   payments  on  the  mortgage   loans,   including
     prepayments and other unscheduled collections PLUS

o    advances for delinquent payments MINUS

o    the fees and  expenses  of the  subservicers  and the  servicer,  including
     reimbursement for advances.

SEE "DESCRIPTION OF THE CERTIFICATES--GLOSSARY OF TERMS--AVAILABLE  DISTRIBUTION
AMOUNT" IN THIS PROSPECTUS SUPPLEMENT.

PRIORITY OF  DISTRIBUTIONS.  Distributions on the offered  certificates  will be
made from available amounts as follows:

o    Distribution of interest to the interest-bearing  [Class A Certificates and
     Class R Certificates]

o    Distribution of principal to the remaining  [Class A Certificates and Class
     R Certificates] entitled to principal

o    Payment to servicer for various unreimbursed advances

Distribution to the Class M Certificates in the following order:

o    Interest to the Class M Certificates

o    Principal to the Class M Certificates

INTEREST  DISTRIBUTIONS.  The amount of interest  owed to each class of interest
bearing certificates on each distribution date will equal:

o    the  pass-through  rates  set  forth  on  page  S-[_]  for  that  class  of
     certificates MULTIPLIED BY

o    the  principal  balance  of  that  class  of  certificates  as of  the  day
     immediately  prior to the related  distribution date MULTIPLIED BY
/
o    1/12th MINUS

o    the share of some types of interest shortfalls allocated to that class.



                                      S-5
<PAGE>

SEE "DESCRIPTION OF THE CERTIFICATES--INTEREST DISTRIBUTIONS" IN THIS PROSPECTUS
SUPPLEMENT.

It is possible that, on any given  distribution date, there will be insufficient
payments from the mortgage loans to cover interest owed on the certificates.  As
a result, some certificates,  most likely the subordinate certificates,  may not
receive the full amount of accrued interest to which they are entitled.  If this
happens,  those  certificates  will be  entitled  to receive  any  shortfall  in
interest  distributions  in the  following  month in the same  priority as their
distribution of current interest.  However, there will be no extra interest paid
to make up for the delay.

ALLOCATIONS OF PRINCIPAL.  Principal  distributions on the certificates  will be
allocated among the various classes of offered certificates as described in this
prospectus supplement.  It is possible that on any distribution date, there will
be insufficient payments from the mortgage loans to make principal distributions
on the  certificates.  As a result,  some  certificates may not receive the full
amount of principal distributions to which they are entitled.

Until  the  distribution  date in  [__________]  200_,  all  prepayments  on the
mortgage  loans will be  distributed  to the [Class A  Certificates  and Class R
Certificates],  unless the principal  balances of those  certificates  have been
reduced to zero.

In  addition,  unscheduled  collections  of  principal  relating  to the Class M
Certificates and Class B Certificates will be paid to the most senior classes of
the  Class  M  Certificates  and  Class  B  certificates  as  described  in this
prospectus supplement.

SEE "DESCRIPTION OF THE  CERTIFICATES--PRINCIPAL  DISTRIBUTIONS" AND "--PRIORITY
OF DISTRIBUTIONS" IN THIS PROSPECTUS SUPPLEMENT.

CREDIT ENHANCEMENT

ALLOCATION  OF LOSSES.  Most losses on the  mortgage  loans will be allocated in
full to the first class listed below with a principal balance greater than zero:

o     Class B Certificates
o     Class M Certificates

When  this  occurs,  the  principal  balance  of the  class to which the loss is
allocated is reduced without a corresponding payment of principal.

If none of the Class M  Certificates  or Class B Certificates  are  outstanding,
losses on the mortgage loans will be allocated  proportionately among the senior
certificates.

SEE "DESCRIPTION OF THE  CERTIFICATES--ALLOCATION  OF LOSSES;  SUBORDINATION" IN
THIS PROSPECTUS SUPPLEMENT.

PRIORITY OF DISTRIBUTIONS

All or a  disproportionately  large portion of principal  prepayments  and other
unscheduled  payments of principal will be allocated to the senior certificates.
This provides  additional  credit  enhancement  for the senior  certificates  by
preserving  the  principal  balances  of the  Class M  certificates  and Class B
certificates for absorption of losses.

YIELD CONSIDERATIONS

The yield to maturity of each class of certificates  will depend on, among other
things:

o    the price at which the certificates are purchased;




                                      S-6
<PAGE>

o    the applicable pass-through rate; and

o    the rate of prepayments on the related mortgage loans.

FOR A  DISCUSSION  OF SPECIAL  YIELD  CONSIDERATIONS  APPLICABLE  TO THE OFFERED
CERTIFICATES,   SEE  "RISK   FACTORS"   AND   "SPECIAL   YIELD  AND   PREPAYMENT
CONSIDERATIONS" IN THIS PROSPECTUS SUPPLEMENT.

ADVANCES

For any month, if the servicer does not receive the full scheduled  payment on a
mortgage  loan,  the  servicer  will  advance  funds to cover the  amount of the
scheduled  payment that was not made.  However,  the servicer will advance funds
only if it determines that the advance will be recoverable  from future payments
or collections on that mortgage loan.

SEE "DESCRIPTION OF THE CERTIFICATES--ADVANCES" IN THIS PROSPECTUS SUPPLEMENT.

OPTIONAL TERMINATION

On any distribution  date on which the principal  balances of the mortgage loans
is less  than  10% of their  principal  balances  as of the  cut-off  date,  the
servicer will have the option to purchase from the trust all remaining  mortgage
loans, causing an early retirement of the certificates.

Early  retirement  of the  certificates  may  cause the  holders  of one or more
classes of certificates to receive less than their outstanding principal balance
plus the accrued interest.

SEE "THE POOLING AND SERVICING AGREEMENT--TERMINATION; RETIREMENT OF
CERTIFICATES" IN THE PROSPECTUS.

TAX STATUS

For federal income tax purposes,  the depositor will elect to treat the trust as
[two] real estate mortgage investment conduits. The certificates, other than the
Class R Certificates, will represent ownership of regular interests in the trust
and will be treated as  representing  ownership  of debt for federal  income tax
purposes.  You will be required to include as income all  interest  and original
issue  discount,  if any, on the  certificates  in  accordance  with the accrual
method of accounting regardless of your usual methods of accounting. For federal
income tax purposes,  each of the Class R Certificates will be the sole residual
interest in one of the two real estate mortgage investment conduits.

FOR  FURTHER  INFORMATION  REGARDING  THE  FEDERAL  INCOME TAX  CONSEQUENCES  OF
INVESTING IN THE OFFERED CERTIFICATES,  SEE "FEDERAL INCOME TAX CONSEQUENCES" IN
THIS PROSPECTUS SUPPLEMENT AND IN THE PROSPECTUS.

ERISA CONSIDERATIONS

The [Class A  Certificates]  may be considered  eligible for purchase by persons
investing  assets of employee benefit plans or individual  retirement  accounts.
Sales of the  Class M  Certificates  to these  plans  or  individual  retirement
accounts may be prohibited. Sales of the Class R Certificates to these plans and
retirement  accounts are prohibited.  Persons investing assets of those plans or
accounts should consult with their counsel before purchasing the notes.

SEE "ERISA CONSIDERATIONS" IN THIS PROSPECTUS SUPPLEMENT AND IN THE PROSPECTUS.

LEGAL INVESTMENT

When issued,  the [Class A Certificates and Class R Certificates]  will, and the
[Class M


                                      S-7
<PAGE>



Certificates]  will not, be "mortgage  related  securities"  for purposes of the
Secondary  Mortgage Market  Enhancement Act of 1984 or SMMEA. You should consult
your legal  advisors  in  determining  whether  and to what  extent the  offered
certificates constitute legal investments for you.

SEE "LEGAL INVESTMENT" IN THIS PROSPECTUS SUPPLEMENT FOR IMPORTANT INFORMATION
CONCERNING  POSSIBLE  RESTRICTIONS  ON OWNERSHIP OF THE OFFERED  CERTIFICATES BY
REGULATED INSTITUTIONS.

RATINGS

When issued,  the offered  certificates will receive ratings which are not lower
than those listed in the table on page S-[__] of this prospectus supplement. The
ratings on the offered  certificates  address the likelihood that the holders of
the offered  certificates  will  receive  all  distributions  on the  underlying
mortgage  loans  to  which  they  are  entitled.  A  security  rating  is  not a
recommendation  to buy,  sell or hold a security and may be changed or withdrawn
at any time by the assigning rating agency.  The ratings also do not address the
rate of principal  prepayments on the mortgage loans.  For example,  the rate of
prepayments,  if different than originally  anticipated,  could adversely affect
the yield realized by holders of the offered certificates.

SEE "RATINGS" IN THIS PROSPECTUS SUPPLEMENT.



                                      S-8
<PAGE>


                                  RISK FACTORS

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

     The offered certificates are complex securities. You should possess, either
alone or  together  with an  investment  advisor,  the  expertise  necessary  to
evaluate  the  information  contained  in  this  prospectus  supplement  and the
prospectus in the context of your financial situation and tolerance for risk.

     You should carefully consider, among other things, the following factors in
connection with the purchase of the offered certificates:

RISK OF LOSS

THE  UNDERWRITING  STANDARDS FOR THE MORTGAGE LOANS CREATE GREATER RISKS TO YOU.
[____]%  of  the  mortgage  loans  included  in  the  mortgage  loan  pool  were
underwritten  using  standards  that  are  standards  less  stringent  than  the
underwriting standards applied for the by other mortgage loan purchase programs,
such as mortgage Fannie Mae or Freddie Mac. Applying less stringent underwriting
standards  creates  additional  risks that greater  losses on the mortgage loans
will be allocated to certificateholders.

          Examples include:

          o    mortgage loans with original  principal  balances of greater than
               $1,000,000;

          o    mortgage loans secured by non-owner occupied properties;

          o    mortgage  loans made to  borrowers  who have high  debt-to-income
               ratios (i.e., a large portion of the borrower's income is used to
               make payments on other debt); and

          o    mortgage loans made to borrowers whose income was not required to
               be disclosed or verified.

          SEE  "DESCRIPTION  OF THE MORTGAGE  POOL--UNDERWRITING  STANDARDS" AND
          "CERTAIN  LEGAL  ASPECTS  OF  MORTGAGE  LOANS  AND  CONTRACTS"  IN THE
          PROSPECTUS.





                                      S-9
<PAGE>


THE RETURN ON YOUR CERTIFICATES MAY BE PARTICULARLY SENSITIVE TO CHANGES IN REAL
ESTATE  MARKETS IN SPECIFIC  AREAS.  One risk of  investing  in  mortgage-backed
securities is created by any  concentration of the related  properties in one or
more  geographic  regions.  Approximately  [ ]% of the  cut-off  date  principal
balance of the  mortgage  loans are located in the State of  [___________].  [No
more than [____]% of the cut-off date  principal  balance of the mortgage  loans
are  located  in any  one zip  code in the  State  of  [____________  ].] If the
regional economy or housing market in the state of [___________]  weakens, or in
any other region having a significant concentration of properties underlying the
mortgage  loans,  the mortgage loans in that region may experience high rates of
loss and  delinquency,  resulting  in losses to  certificateholders.  A region's
economic  condition and housing market may be adversely affected by a variety of
events,   including  a  downturn  in  various  industries  or  other  businesses
concentrated in the region,  natural  disasters such as earthquakes,  hurricanes
and floods, and civil disturbances including riots. The depositor cannot predict
whether, or to what extent or for how long, these events may occur.

          SEE  "DESCRIPTION  OF THE MORTGAGE  POOL--GENERAL"  IN THIS PROSPECTUS
          SUPPLEMENT.



THE RETURN ON YOUR  CERTIFICATES  WILL BE  REDUCED  IF LOSSES  EXCEED THE CREDIT
ENHANCEMENT AVAILABLE TO YOUR CERTIFICATES.  The only credit enhancement for the
senior  certificates  will  be  the  subordination   provided  by  the  Class  M
Certificates and Class B Certificates. The only credit enhancement for the Class
M  Certificates  will  be the  subordination  provided  by the  Class  B  losses
Certificates.  If the aggregate  principal balance of the e Class B certificates
is reduced to zero,  losses will be allocated to the Class M certificates  until
the principal balance of the Class M Certificates has been reduced to zero.

          SEE   "SUMMARY--CREDIT    ENHANCEMENT"   AND   "DESCRIPTION   OF   THE
          CERTIFICATES--ALLOCATION OF LOSSES;  SUBORDINATION" IN THIS PROSPECTUS
          SUPPLEMENT.


LIMITED OBLIGATIONS

PAYMENTS  ON THE  MORTGAGE  LOANS  ARE  THE  ONLY  SOURCE  OF  PAYMENTS  ON YOUR
CERTIFICATES.  The  certificates  represent  interests  only in the  trust.  The
certificates do not represent an interest in or obligation of the depositor, the
servicer,  the seller or any of their  affiliates.  None of the  depositor,  the
servicer  or any of their  affiliates  will have any  obligation  to  replace or
supplement the credit  enhancement,  or to take any other action to maintain any
rating of the  certificates.  If  proceeds  from the assets of the trust are not
sufficient  to make all payments  provided  for under the pooling and  servicing
agreement,  investors will have no recourse to the depositor,  the servicer, the
seller or any other entity, and will incur the losses.




                                      S-10
<PAGE>

LIQUIDITY RISKS

YOU MAY HAVE TO HOLD YOUR  CERTIFICATES  TO MATURITY IF THEIR  MARKETABILITY  IS
LIMITED. A secondary market for the offered  certificates may not develop.  Even
if a secondary  market does develop,  it may not continue or it may be illiquid.
Neither the  underwriter nor any other person will have any obligation to make a
secondary market in your certificates.  Illiquidity means you may not be able to
find a buyer to buy your securities readily or at prices that will enable you to
realize a desired  yield.  Illiquidity  can have a severe  adverse effect on the
market value of your certificates.

Any class of offered certificates may experience illiquidity, although typically
illiquidity  is more  likely  for  classes  that  are  especially  sensitive  to
prepayment,  credit or interest rate risk, or that have been  structured to meet
the investment requirements of limited categories of investors.


SPECIAL YIELD AND PREPAYMENT  CONSIDERATIONS

THE YIELD TO  MATURITY  ON YOUR  CERTIFICATES  WILL  DEPEND ON VARIOUS  FACTORS,
INCLUDING  THE RATE OF  PREPAYMENTS.  The  yield to  maturity  on each  class of
offered certificates will depend on a variety of factors, including:

     o    the rate and  timing of  Principal  payments  on the  mortgage  loans,
          including  prepayments,   defaults  and  factors,   liquidations,  and
          repurchases due to breaches of representations or warranties;

     o    interest shortfalls due to mortgagor prepayments; and

     o    the purchase price of that class.

     The rate of prepayments is one of the most important and least  predictable
     of these factors.

     In  general,  if you  purchase a  certificate  at a price  higher  than its
     outstanding   principal   balance  and  principal   distributions  on  your
     certificate  occur  faster than you assumed at the time of  purchase,  your
     yield  will be lower  than  you  anticipated.  On the  other  hand,  if you
     purchase a  certificate  at a price  lower than its  outstanding  principal
     balance and  principal  distributions  on that class occur more slowly than
     you  assumed  at the time of  purchase,  your  yield will be lower than you
     anticipated.





                                      S-11
<PAGE>

THE RATE OF  PREPAYMENTS  ON THE  MORTGAGE  LOANS WILL VARY  DEPENDING ON FUTURE
MARKET  CONDITIONS AND OTHER FACTORS.  Because  mortgagors can typically  prepay
their mortgage loans at any time, the rate and timing of principal distributions
on the  offered  certificates  are  highly  uncertain.  Typically,  when  market
interest  rates  increase,  borrowers  are less likely to prepay their  mortgage
loans.  This could result in a slower  return of principal to you at a time when
you might have been able to  reinvest  your funds at a higher  rate of  interest
than the  pass-through  rate on your class of  certificates.  On the other hand,
when market  interest  rates  decrease,  borrowers are typically  more likely to
prepay their mortgage  loans.  This could result in a faster return of principal
to you at a time  when  you  might  not be able to  reinvest  your  funds  at an
interest rate as high as the pass-through rate on your class of certificates.

[____]% of the mortgage loans provide for a prepayment  penalty if the mortgagor
prepays  the  mortgage  loan.  Prepayment  penalties  may  reduce  the  rate  of
prepayment  on the  mortgage  loans until the end of the period  during  which a
prepayment penalty applies.

SEE "MATURITY AND PREPAYMENT CONSIDERATIONS" IN THE PROSPECTUS.

THE YIELD ON YOUR CERTIFICATES WILL BE AFFECTED BY THE SPECIFIC  CHARACTERISTICS
THAT APPLY TO THAT CLASS,  DISCUSSED  BELOW.  The offered  certificates  of each
class have different yield  considerations  and different  sensitivities  to the
rate  and  timing  of  principal  distributions.  The  following  is  a  general
discussion of some yield  considerations  and prepayment  sensitivities  of each
class.

SEE "CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS" IN THIS PROSPECTUS SUPPLEMENT.

CLASS A CERTIFICATES. The Class A Certificates are subject to various priorities
for payment of principal. Distributions of principal on the Class A Certificates
with an earlier  priority of payment will be affected by the rates and timing of
prepayment of the mortgage loans early in the life of the mortgage pool.

CLASS M  CERTIFICATES.  Losses on the mortgage loans will be allocated among the
certificates in the manner described in this prospectus supplement. The yield to
investors in the Class M  Certificates  will be sensitive to the rate and timing
of losses on the mortgage  loans, if those losses are not covered by the Class B
Certificates.

SEE "SUMMARY--CREDIT  ENHANCEMENT--ALLOCATION OF LOSSES" AND "DESCRIPTION OF THE
CERTIFICATES--ALLOCATION   OF   LOSSES;   SUBORDINATION"   IN  THIS   PROSPECTUS
SUPPLEMENT.



                                      S-12
<PAGE>

It is not expected that the Class M Certificates  will receive any distributions
of principal prepayments until the distribution date in [__________] 200_. After
that date, a large portion of principal prepayments on the mortgage loans may be
allocated to the senior certificates,  and none or a relatively small portion of
principal prepayments may be paid to the holders of the Class M Certificates and
Class B Certificates.  [As a result,  the weighted  average lives of the Class M
Certificates may be longer than would otherwise be the case.]


RISK OF CERTAIN SHORTFALLS

RECEIVERSHIP  BY THE FDIC OF THE SERVICER  COULD CREATE GREATER RISKS TO YOU. If
seller's transfer of the mortgage loans to the depositor is deemed to constitute
the creation of a security  interest in the  mortgage  loans and to the servicer
extent  the  security  interest  was  validly  perfected  [before  the  seller's
insolvency and was not taken in  contemplation  of insolvency of the seller,  or
with the intent to hinder,  delay or defraud the seller or the  creditors of the
seller],  the  Federal  Deposit  Insurance  Act or FDIA,  as  amended by FIRREA,
provides  that the security  interest  should not be subject to avoidance by the
FDIC.  If the FDIC cannot avoid a legally  enforceable  and  perfected  security
interest,  it may repudiate  the security  interest.  If the FDIC  repudiates an
unavoidable security interest,  it could be liable for statutory damages.  These
damages are typically limited to actual compensatory damages.

In  addition,  the  FDIC,  would  also have the  power to  repudiate  contracts,
including the seller's  obligations under the pooling and servicing agreement to
repurchase  mortgage loans which do not conform to the seller's  representations
and  warranties.  The  non-conforming  mortgage  loans could suffer losses which
could result in losses on the certificates.

In addition,  in the case of an event of default  relating to the  receivership,
conservatorship  or insolvency of the servicer,  the receiver or conservator may
terminate  the  servicer  and  replace  it  with  a  successor   servicer.   Any
interference  with the termination of the servicer or appointment of a successor
servicer could result in a delay in payments to the certificateholders.

THE LACK OF  PHYSICAL  CERTIFICATES  MAY  CAUSE  DELAYS  IN  PAYMENT  AND  CAUSE
DIFFICULTY IN PLEDGING OR SELLING OFFERED CERTIFICATES. The Class A Certificates
and Class M  Certificates  will  physical not be issued in physical  form.  As a
result,  certificateholders  will be able to transfer  certificates only through
DTC   and   its   participants   or   indirect   participants.    In   addition,
certificateholders may experience some delay in receiving distributions on these
certificates  because the trustee will send all distributions to DTC, which will
then  credit  those  distributions  to the  participating  organizations.  Those
organizations  will in  turn  credit  accounts  certificateholders  have  either
directly or indirectly through indirect participants.

SEE "DESCRIPTION OF THE  CERTIFICATES--REGISTRATION OF THE OFFERED CERTIFICATES"
IN THIS PROSPECTUS SUPPLEMENT.



                                      S-13
<PAGE>



                                  INTRODUCTION

     Credit Suisse First Boston Mortgage Securities Corp. will establish a trust
for [____________________]  Mortgage-Backed  Pass-Through  Certificates,  Series
200_-____ on the closing date, under a pooling and servicing agreement among the
depositor,  [_________________],  as servicer  and  [_____________________],  as
trustee,  dated as of [_______ 1, 200_]. On the closing date, the depositor will
deposit into the trust a pool of mortgage  loans secured by one- to  four-family
residential properties with terms to maturity of not more than [__] years.

     Some capitalized terms used in this prospectus supplement have the meanings
given below under "Description of the Certificates--Glossary of Terms" or in the
prospectus under "Glossary."

                        DESCRIPTION OF THE MORTGAGE POOL

GENERAL

     The mortgage pool will consist of approximately  [____] mortgage loans with
an  aggregate  principal  balance  outstanding  as of the  cut-off  date,  after
deducting  payments  of  principal  due  on  or  before  the  cut-off  date,  of
approximately $[________].  The mortgage loans are secured by first liens on fee
simple or leasehold interests in one- to four-family residential real properties
with terms to  maturity  of not more than [__]  years.  The  mortgage  pool will
consist of conventional,  [fixed] [adjustable] rate, [fully-amortizing],  [level
monthly payment] mortgage loans. All percentages of the mortgage loans described
in this prospectus supplement are approximate percentages by aggregate principal
balance as of the cut-off date unless otherwise indicated.

     The  mortgage  loans will be purchased  by the  depositor  from the seller.
[___]% of the mortgage  loans were either  originated or purchased by the seller
in the normal course of its business. [[___]%, [___]% and [___]% of the mortgage
loans   were    originated    by   or   purchased    by    ____________________,
_____________________ and ________________________], respectively.

     [___]%,  [___]%,  [___]% and [___]% of the  mortgage  loans are  secured by
mortgaged properties in the states of [_________], [_________], [__________] and
[________],  respectively. Less than [___]% of the mortgage loans are secured by
mortgaged  properties  in any other  single  state.  No more than  [___]% of the
mortgage loans are secured by mortgaged properties in any single zip code.

     Except for  approximately  [___]% of the mortgage loans, each mortgage loan
at the time of  origination  was  represented  by the  related  mortgagor  to be
owner-occupied.

     The  mortgage  loans may be prepaid by the  mortgagors  at any time without
payment of any  prepayment  fee or  penalty[,  except for [___]% of the mortgage
loans,  which  provide  for payment of a  prepayment  penalty.  This  prepayment
penalty may discourage  mortgagors  from prepaying  their  mortgage  loans.  The
prepayment penalty is calculated as a percentage of the original loan amount and
declines each year. The prepayment penalty is only charged for



                                      S-14
<PAGE>

mortgage  loans paid in full.  The  prepayment  penalty only applies  during the
first three years of the mortgage loan term].

     As of the cut-off date, not more than [__]% of the mortgage loans were more
than 30 days delinquent in payments of principal and interest.

     As of the cut-off date,  not more than [__]% of the mortgage  loans provide
for deferred interest or negative amortization.

MORTGAGE LOAN POOL  CHARACTERISTICS.  The mortgage loans will have the following
characteristics:

     o    The mortgage  loans  consist of [____] fixed rate  mortgage  loans and
          [____] adjustable rate mortgage loans.

     o    The  mortgage  loans  have an  aggregate  principal  balance as of the
          cut-off date of $[__________].

     o    The mortgage loans had individual principal balances as of the cut-off
          date of at least $[________] but not more than  $[_________],  with an
          average  principal  balance as of the  cut-off  date of  approximately
          $[________].

     o    The  mortgage  loans  have  original  terms  to  stated   maturity  of
          approximately [__] years.

     o    The mortgage  loans have a weighted  average  remaining term to stated
          maturity of approximately [___] months as of the cut-off date.

     o    As of the cut-off date, the fixed rate mortgage loans bore interest at
          mortgage  rates of at least  [___]% per annum but no more than  [___]%
          per annum,  with a weighted  average  mortgage  rate of  approximately
          [___]% per annum.

     o    As of the  cut-off  date,  the  adjustable  rate  mortgage  loans bore
          interest at mortgage  rates of at least [____]% per annum but not more
          than  [____]%  per annum,  with a weighted  average  mortgage  rate of
          approximately  [____]% per annum.  The maximum  interest  rates ranged
          from [____]% per annum to [____]% per annum,  with a weighted  average
          maximum rate of [____]% per annum,  the minimum  interest rates ranged
          from [____] % per annum to [____]%  per annum with a weighted  average
          minimum  rate of [____]%  per annum.  The gross  margins  ranged  from
          [____]% per annum to [____]% per annum with a weighted  average  gross
          margin of [____]% per annum.

     o    [Description of Index].

     o    The original  loan-to-value  ratio of the mortgage  loans was not more
          than [___]%,  with a weighted average original  loan-to-value ratio of
          approximately [___]%.

     Loan-to-value ratio as used in this prospectus supplement, is calculated as
the original  mortgage  loan amount,  divided by the lesser of (i) the appraised
value of the related mortgaged



                                      S-15
<PAGE>



property at origination  and (ii) if the mortgage loan is a purchase money loan,
the sales price of the related mortgaged property.



                                      S-16
<PAGE>


     The tables below describe  additional  statistical  characteristics  of the
mortgage loans as of the cut-off date. All  percentages  are approximate and are
stated by principal  balance of the mortgage  loans as of the cut-off date,  and
have been rounded in order to add to 100%.  Dollar  amounts and number of months
have also been rounded.

                      DISTRIBUTION OF YEAR OF FIRST PAYMENT

<TABLE>

                         NUMBER OF      AGGREGATE PRINCIPAL   % OF AGGREGATE
YEAR OF FIRST PAYMENT   MORTGAGE LOANS      BALANCE           PRINCIPAL BALANCE

<S>                       <C>                  <C>                  <C>





Total

</TABLE>




                                      S-17
<PAGE>





                                  GROSS MARGIN
<TABLE>

RANGE OF GROSS      NUMBER OF       AGGREGATE PRINCIPAL      % OF  AGGREGATE
MARGINS(%)        MORTGAGE LOANS        BALANCE              PRINCIPAL BALANCE

<S>                  <C>                 <C>                       <C>






      TOTAL..........

</TABLE>


                                 MORTGAGE RATES
<TABLE>

RANGE OF           NUMBER OF          AGGREGATE PRINCIPAL     % OF AGGREGATE
MORTGAGE RATES     MORTGAGE LOANS         BALANCE             PRINCIPAL BALANCE
<S>                    <C>                    <C>                 <C>

%
%
%
%
%
%
%
Total

</TABLE>

     As of the cut-off date, the weighted average mortgage rates of the mortgage
loans will be [____]%.


                           CUT-OFF DATE MORTGAGE LOAN
                               PRINCIPAL BALANCES





                                      S-18
<PAGE>

<TABLE>

RANGE OF CUT-OFF DATE       NUMBER OF        AGGREGATE PRINCIPAL    % OF AGGREGATE
PRINCIPAL BALANCES          MORTGAGE LOANS         BALANCE          PRINCIPAL BALANCE

<S>                            <C>                  <C>                  <C>

Up to $50,000.00
$50,000.01-$100,000.00
$100,000.01-$150,000.00
$150,000.01-$200,000.00
$200,000.01-$250,000.00
$250,000.01-$300,000.00
$300,000.01-$350,000.00
$350,000.01-$400,000.00
$400,000.01-$500,000.00
$500,000.01-$600,000.00
$600,000.01-$700,000.00
$700,000.01-$800,000.00
$800,000.01-$900,000.01
$900,000.01-$1,000,000.00
Over $1,000,000.01
Total

</TABLE>


     As of the cut-off  date,  the  mortgage  loan  principal  balances  will be
$[______].







                                      S-19
<PAGE>

                            MORTGAGED PROPERTY TYPES


<TABLE>

                    NUMBER OF         AGGREGATE PRINCIPAL     % OF AGGREGATE
PROPERTY TYPE     MORTGAGE LOANS          BALANCE             PRINCIPAL BALANCE

<S>                  <C>                   <C>                     <C>

Single-Family
Residence
Condominium
Two Family
Three Family
Four Family
Townhouse
Total

</TABLE>

                              MORTGAGE LOAN PURPOSE
<TABLE>

                          NUMBER OF      AGGREGATE PRINCIPAL    % OF AGGREGATE
PURPOSE                MORTGAGE LOANS        BALANCE          PRINCIPAL BALANCE

<S>                        <C>                  <C>                    <C>

Refinancing
Cash-Out Refinancing
Purchase
Unknown
Total

</TABLE>

                          MORTGAGE LOAN OCCUPANCY TYPES
<TABLE>

                      NUMBER OF       AGGREGATE PRINCIPAL    % OF AGGREGATE
OCCUPANCY TYPE      MORTGAGE LOANS        BALANCE            PRINCIPAL BALANCE

<S>                      <C>                 <C>                   <C>

Primary
Investment
Second Home
Total

</TABLE>



                                      S-20
<PAGE>


                        MORTGAGE LOAN DOCUMENTATION TYPES

<TABLE>
                      NUMBER OF       AGGREGATE PRINCIPAL      % OF AGGREGATE
DOCUMENTATION       MORTGAGE LOANS        BALANCE              PRINCIPAL BALANCE

<S>                      <C>                <C>                      <C>

Low Documentation
Full Documentation
Reduced Documentation
Streamline Refinance
Total

</TABLE>

                             ORIGINAL TERM TO STATED
                         MATURITY OF THE MORTGAGE LOANS

<TABLE>

                     NUMBER OF       AGGREGATE PRINCIPAL      % OF AGGREGATE
RANGE OF MONTHS     MORTGAGE LOANS        BALANCE             PRINCIPAL BALANCE

<S>                    <C>                <C>                     <C>



</TABLE>

     The  weighted  average  original  term to stated  maturity for the mortgage
loans is [___] months.

                            REMAINING TERM TO STATED
                         MATURITY OF THE MORTGAGE LOANS

<TABLE>
                      NUMBER OF      AGGREGATE PRINCIPAL       % OF AGGREGATE
RANGE OF MONTHS     MORTGAGE LOANS       BALANCE              PRINCIPAL BALANCE

<S>                     <C>               <C>                       <C>



           Total

</TABLE>

     The weighted  average  remaining  term to stated  maturity for the mortgage
loans is [___] months.



                                      S-21
<PAGE>


                    [INSERT GEOGRAPHICAL DISTRIBUTION TABLE]

                             ORIGINAL LOAN-TO-VALUE
                          RATIOS OF THE MORTGAGE LOANS

<TABLE>

RANGE OF ORIGINAL         NUMBER OF          AGGREGATE        % OF AGGREGATE
LOAN-TO-VALUE RATIOS   MORTGAGE LOANS    PRINCIPAL BALANCE   PRINCIPAL BALANCE

<S>                         <C>                <C>                 <C>

0.00%--50.00%
50.01%-55.00%
55.01%-60.00%
60.01%-65.00%
65.01%-70.00%
70.01%-75.00%
75.01%-80.00%
80.01%-85.00%
85.01%-90.00%
90.01%-95.00%
Total

</TABLE>

     The weighted average of the original  loan-to-value ratios for the mortgage
loans is [___]%.

     The weighted average of the Discount Fractions of the mortgage loans will
be ___%.

     [Included  below is a table showing the Credit Scores for some  mortgagors.
Credit Scores are obtained by many mortgage  lenders in connection with mortgage
loan applications to help assess a borrower's  credit-worthiness.  Credit Scores
are  obtained  from  credit  reports   provided  by  various  credit   reporting
organizations,   each  of  which  may  employ  differing   computer  models  and
methodologies.  The  Credit  Score is  designed  to assess a  borrower's  credit
history at a single point in time, using objective information currently on file
for the borrower at a particular credit reporting organization. Information used
to create a Credit  Score may  include,  among other  things,  payment  history,
delinquencies on accounts, levels of outstanding indebtedness,  length of credit
history,  types of credit, and bankruptcy  experience.  Credit Scores range from
[__] to [__], with higher scores  indicating an individual with a more favorable
credit history compared to an individual with a lower score.  However,  a Credit
Score  purports  only  to be a  measurement  of the  relative  degree  of risk a
borrower represents to a lender at a single point in time, i.e., a borrower with
a higher score is statistically expected to be less likely to default in payment
than a borrower with a lower score. In addition,  investors should be aware that
Credit Scores were developed to indicate a level of default  probability  over a
two-year  period,  which does not  correspond  to the life of a  mortgage  loan.
Mortgage loans typically amortize over a [__] year period.  Furthermore,  Credit
Scores were not  developed  specifically  for use in  connection  with  mortgage
loans,  but for consumer loans in general,  and assess only the borrower's  past
credit history.  Therefore,  a Credit Score does not take into consideration the
differences between mortgage loans and consumer loans generally, or the specific
characteristics  of the related  mortgage loan, for example,  the  loan-to-value
ratio, the collateral for the mortgage loan, or the debt to income ratio.  There
can be no assurance that the Credit Scores of the



                                      S-22
<PAGE>


mortgagors  will be an accurate  predictor of the likelihood of repayment of the
related  mortgage loans or that any mortgagor's  Credit Score would not be lower
if obtained as of the date of the prospectus supplement.]

                           [CREDIT SCORE DISTRIBUTION]

<TABLE>

                          NUMBER OF      AGGREGATE PRINCIPAL   % OF AGGREGATE
RANGE OF NOTE MARGINS   MORTGAGE LOANS       BALANCE           PRINCIPAL BALANCE

<S>                         <C>               <C>                  <C>

451-500
501-550
551-600
601-650
651-700
701-750
751-800
801-850
Total

</TABLE>

UNDERWRITING STANDARDS

GENERAL

     All of the mortgage loans included in the mortgage pool will be acquired by
the  depositor  from the seller.  The  following is a brief  description  of the
various  underwriting  standards and the  procedures  applicable to the mortgage
loans.

     All one- to four-family  residential  mortgage  loans must meet  acceptable
credit,  appraisal and underwriting  criteria as established by the seller.  The
seller's underwriting  standards are applied in accordance with applicable state
and federal laws and regulations. Underwriting guidelines are established to set
acceptable  criteria regarding credit history,  repayment  ability,  adequacy of
necessary liquidity, and adequacy of the collateral.  These guidelines typically
conform to secondary market standards, particularly for conforming loan amounts.

     Additional  loan-to-value  ratio  guidelines are established for individual
programs and loan amount ranges.

     Three general sets of  underwriting  guidelines  are applicable to mortgage
loans:

     o    Standard:  includes  all the basic  guidelines  and is applied to both
          fixed rate and ARM products;

     o    Portfolio  Feature:  includes  specific  enhanced  guidelines  such as
          slightly  higher  loan-to-value  ratios,  and 40  year  terms,  and is
          available only on ARM products; and




                                      S-23
<PAGE>

     o    Subprime:  allows for  deviations  from basic  guidelines  for credit,
          collateral  and  income  stability  in return for  risk-based  pricing
          premiums.

     [The mortgage loans have been  originated  under  documentation  guidelines
classified as "Full Doc", "Low Doc Reduced Doc" and "Streamline  Refinance Doc."
The Full Doc program  consists  of two years of tax  returns  for  self-employed
applicants,  paystubs and W-2's for salaried  applicants and bank statements for
verification of liquidity.  The Low Doc program utilizes income as stated by the
borrower in the loan application and, for certain  loan-to-value ratios and loan
amounts, assets as stated by the borrower. In Low Doc transactions,  independent
confirmation  of the  borrower's  source  of  income is  obtained.  The  Reduced
Documentation  program utilizes borrower paystubs and W-2 forms and a Streamline
Refinance   Documentation   program  utilizes  borrower  paystubs  and  original
appraised value with a current drive-by inspection.]

     [CSFB]'s underwriting of the mortgage loans consisted of an analysis of
the following applicant information:

     o    an  applicant's  income,  employment,   assets,  debts,  payments  and
          specific questions regarding credit history,

     o    an evaluation and confirmation of an applicant's credit history,

     o    the  adequacy  and  stability of an  applicant's  income,  including a
          review of the documentation, verification of employment and income, an
          analysis of tax returns and statements of assets and liabilities.

     o    calculations  are made to establish  the  relationship  between  fixed
          expenses  and  gross  monthly  income,  which  are  reviewed  for  the
          applicant's overall ability to repay the mortgage loan including other
          income  sources,  commitment  to the  property as evidenced by loan to
          value, other liquid resources,  ability to accumulate assets and other
          compensating factors, and

     o    the adequacy of the mortgaged  property to serve as  collateral  for a
          mortgage  loan,  including a physical  inspection of the property,  an
          evaluation  of the  property's  value for recent  sales of  comparable
          properties and its conformity to neighborhood standards.

     [All  mortgage  loans are  subject to a sampling by the  seller's  internal
Quality  Assurance  Department,  which  reviews  and  reverifies  a  statistical
sampling of loans on a regular basis. All loans with  loan-to-value  ratios over
80% have either private mortgage  insurance coverage in an amount meeting Fannie
Mae and Freddie Mac  requirements  or a higher  interest rate in lieu of private
mortgage  insurance.]  Adequate title insurance and hazard insurance is required
for all loans. From time to time, loan-to-value ratio exceptions may be made for
credit  worthy  applicants  who  exhibit  strong  compensating  factors and well
supported collateral valuations.



                                      S-24
<PAGE>



                           THE SELLER AND THE SERVICER

GENERAL

[____________________], is the seller and servicer for all the mortgage loans in
the mortgage pool.

                [ADDITIONAL SERVICER INFORMATION TO BE INCLUDED]



                         DESCRIPTION OF THE CERTIFICATES

GENERAL

     The Trust will issue the following [___] classes of senior certificates:

     o    [Class A Certificates]; [and

     o    [Class R Certificates].]

     In addition  to the senior  certificates,  the trust will also  include the
following [___] classes of subordinate certificates:

     o    [Class M Certificates]; and

     o    [Class B Certificates].

Only the Class A Certificates[,  Class R Certificates]  and Class M certificates
are offered by this prospectus supplement.

     The certificates will evidence the entire beneficial  ownership interest in
the trust. The trust will consist of:

     o    the mortgage loans;

     o    the assets as from time to time are  identified as deposited  relating
          to the mortgage loans in the Custodial  Account and in the Certificate
          Account and belonging to the trust;

     o    property acquired by foreclosure of the mortgage loans or deed in lieu
          of foreclosure;

     o    any  applicable   primary  mortgage   insurance  policies  and  hazard
          insurance policies; and

     o    all proceeds of any of the foregoing.




                                      S-25
<PAGE>

     The Class A Certificates evidence in the aggregate an initial beneficial
ownership   interest  of  approximately   [___]%  in  the  trust.  The  Class  M
Certificates and Class B Certificates  will evidence in the aggregate an initial
beneficial  ownership interest of approximately  [___]% and [___]% respectively,
in the trust.

     The Class A  Certificates  and the Class M  Certificates  will be available
only in book-entry  form through the facilities of The Depository  Trust Company
or DTC.  The Class A  Certificates  and Class M  Certificates  will be issued in
minimum  denominations of $25,000 and integral multiples of $1 in excess of that
amount.  [The Class R Certificates  will be issued in  registered,  certificated
form in minimum denominations of [__]% percentage interests.]

BOOK-ENTRY REGISTRATION

     The  Class  A  Certificates  and  Class  M  Certificates  will  be  issued,
maintained  and   transferred   on  the  book-entry   records  of  DTC  and  its
participants.  Any person  acquiring an interest in any Class A Certificate  and
Class  M  Certificate  will  hold  its  certificate  through  DTC,  if  it  is a
participant  in that  system,  or  indirectly  through  organizations  which are
participants in that system.  The Class A Certificates  and Class M Certificates
will be  represented by one or more  certificates  registered in the name of the
nominee of DTC. The  depositor  has been informed by DTC that DTC's nominee will
be Cede & Co.

     Beneficial  owners that are not  participants or indirect  participants but
desire to purchase,  sell or otherwise transfer ownership of, or other interests
in, the Class A  Certificates  or Class M  Certificates  may do so only  through
participants  and indirect  participants.  In addition,  beneficial  owners will
receive  all  distributions  of  principal  of  and  interest  on  the  Class  A
Certificates  and Class M  Certificates  from the paying  agent  through DTC and
participants.  Accordingly,  beneficial  owners may  experience  delays in their
receipt of payments. Unless and until definitive certificates are issued for the
Class A Certificates  and Class M Certificates,  it is anticipated that the only
registered   certificateholder   of  the  Class  A  Certificates   and  Class  M
Certificates  will be Cede,  as  nominee  of DTC.  No  beneficial  owner will be
entitled  to receive a  certificate  of any class in fully  registered  form,  a
definitive  certificate,  except as  described  in this  prospectus  supplement.
Beneficial  owners  will not be  recognized  by the  trustee or the  servicer as
certificateholders,  as the term is used in the pooling and servicing agreement,
and  beneficial  owners will be  permitted to receive  information  furnished to
certificateholders  and  to  exercise  the  rights  of  certificateholders  only
indirectly through DTC, its participants and indirect participants.

     Under the rules,  regulations and procedures creating and affecting DTC and
its  operations,  DTC is required to make  book-entry  transfers  of the Class A
Certificates  and Class M  Certificates  among  participants  and to receive and
transmit   distributions   of  principal  of,  and  interest  on,  the  Class  A
Certificates and Class M Certificates.  Participants  and indirect  participants
with which  beneficial  owners have  accounts for the Class A  Certificates  and
Class M  Certificates  similarly are required to make  book-entry  transfers and
receive and  transmit  distributions  on behalf of their  respective  beneficial
owners.  Accordingly,  although  beneficial  owners  will not  possess  physical
certificates  evidencing their interests in the Class A Certificates and Class M
Certificates,  DTC's  rules  provide a  mechanism  by which  beneficial  owners,
through




                                      S-26
<PAGE>

their  participants and indirect  participants,  will receive  distributions and
will be able to transfer their interests in the Class A Certificates and Class M
Certificates.

     None of the depositor, the servicer or the trustee will have any liability
for any actions  taken by DTC or its  nominee,  including,  without  limitation,
actions for any aspect of the records relating to or payments made on account of
beneficial  ownership  interests  in  the  Class  A  Certificates  and  Class  M
Certificates  held by Cede, as nominee for DTC, or for maintaining,  supervising
or reviewing any records relating to the beneficial ownership interests.

DEFINITIVE CERTIFICATES

     Definitive  certificates  will be  issued  to  beneficial  owners  or their
nominees,  respectively,  rather  than to DTC or its  nominee,  only  under  the
following limited conditions:

     o    the  depositor  notifies  the trustee in writing that DTC is no longer
          willing or able to discharge  its  responsibilities  as  depository in
          relation  to the  book-entry  certificates  and  the  trustee  and the
          depositor are unable to locate a qualified successor;

     o    the depositor  elects to terminate the book-entry  system through DTC;
          or

     o    after the  occurrence  of an event of default  under the  pooling  and
          servicing  agreement,  holders of certificates  evidencing at least 66
          2/3% of the aggregate outstanding certificate principal balance of the
          certificates,  advise  the  trustee  and  DTC  that  the  use  of  the
          book-entry  system  through DTC is no longer in the best  interests of
          the holders of the certificates.

     On the occurrence of any of the events  described above, DTC is required to
notify all DTC participants of the availability of definitive  certificates.  On
surrender  by  DTC of the  definitive  certificates  representing  the  Class  A
Certificates  and Class M Certificates  and on receipt of instructions  from DTC
for re-registration, the trustee will reissue the Class A Certificates and Class
M Certificates  as definitive  certificates  issued in the respective  principal
amounts owned by individual  beneficial  owners,  and thereafter the trustee and
the  servicer  will  recognize  the holders of the  definitive  certificates  as
certificateholders under the pooling and servicing agreement.




                                      S-27
<PAGE>



GLOSSARY OF TERMS

     The following terms are given the meanings shown below to help describe the
cash flows on the certificates:

     AGGREGATE SUBORDINATE PERCENTAGE - For any date of determination, an amount
equal to the aggregate Certificate Principal Balance of the Class M Certificates
and Class B  Certificates,  divided by the aggregate  Principal  Balances of the
mortgage loans immediately prior to that date.

     AVAILABLE DISTRIBUTION AMOUNT - For any distribution date, the excess of:

     (A) the sum of:

     o    the aggregate amount of scheduled payments and collections received by
          the servicer relating to each mortgage loan on or prior to the related
          determination  date and not  previously  remitted,  from  any  source,
          including  amounts  received  from the  related  mortgagor,  Insurance
          Proceeds,  Liquidation Proceeds,  net of related Liquidation Expenses,
          and condemnation  awards,  and amounts received in connection with the
          purchase  of any  mortgage  loans by the  seller or  servicer  and the
          substitution of replacement mortgage loans, and excluding interest and
          other  earnings on amounts on deposit in or credited to the  Custodial
          Account and the Certificate Account, and

     o    the aggregate amount of monthly Advances [and Compensating  Interest],
          required to be remitted by the servicer  relating to that distribution
          date;

     (B)  over the sum of:

     o    the aggregate  amount of the servicing  compensation to be paid to the
          servicer  under  the terms of the  pooling  and  servicing  agreement,
          including,  without limitation,  servicing fees, prepayment penalties,
          fees or premiums,  late payment  charges and  assumption  fees and any
          excess  interest  charges  payable by the  mortgagor  by virtue of any
          default or other non-compliance by the mortgagor with the terms of the
          mortgage  note  or  any  other  instrument  or  document  executed  in
          connection therewith or otherwise,

     o    any amount representing late payments or other recoveries of principal
          or  interest,  including  Liquidation  Proceeds,  net  of  Liquidation
          Expenses, Insurance Proceeds and condemnation awards, for any mortgage
          loans which the servicer has made a  previously  unreimbursed  monthly
          Advance to the extent of that monthly Advance,

     o    amounts  representing  reimbursement  of  nonrecoverable  Advances and
          other amounts  permitted to be withdrawn from the Custodial Account or
          the Certificate Account,




                                      S-28
<PAGE>


     o    all  monthly  payments or  portions  of monthly  payments,  other than
          principal prepayments and other unscheduled  collections of principal,
          received relating to scheduled  principal and interest on any mortgage
          loan due after the related due period and included therein,

     o    all payments due on any mortgage  loan on or prior to the cut-off date
          and included therein, and

     o    principal  prepayments and other unscheduled  collections of principal
          received after the related prepayment period and included therein.

     CERTIFICATE  PRINCIPAL BALANCE - For any offered certificate as of any date
of determination,  an amount equal to the initial Certificate  Principal Balance
of that certificate, reduced by the aggregate of:

     o    all amounts  allocable to principal  previously  distributed  for that
          certificate, and

     o    any  reductions  in  the   Certificate   Principal   Balance  of  that
          certificate  deemed to have occurred in connection with allocations of
          Realized Losses in the manner described in this prospectus supplement.

     CLASS B PERCENTAGE - As of any date of  determination a percentage equal to
100% minus the sum of the Class A Percentage and the Class M Percentage.

     CLASS M INTEREST DISTRIBUTION AMOUNT - For any distribution date, an amount
equal to:

     o    one-twelfth of the product of (i) the  Certificate  Principal  Balance
          for the  related  class of  certificates  immediately  preceding  that
          distribution  date,  multiplied by (ii) the pass-through rate for that
          class;

     o    minus, the sum of:

          (1)  any related Prepayment Interest  Shortfalls  occurring during the
               related Prepayment Period; and

          (2)  any related  Relief Act Shortfalls  occurring  during the related
               due period.

     CLASS  M  PERCENTAGE  -  For  any  date  of  determination,  the  aggregate
Certificate  Principal  Balances  of the  Class M  Certificates  divided  by the
aggregate  Principal  Balances of all mortgage loans  immediately  prior to that
determination date.

     CLASS M  PRINCIPAL  DISTRIBUTION  AMOUNT - For any  distribution  date,  an
amount equal to the lesser of (i) the Available  Distribution  Amount  remaining
after payment of the Senior Interest  Distribution  Amount, the Senior Principal
Distribution  Amount and the Class M Interest Amount and (ii) the product of the
related Class M Percentage and the Principal Distribution Amount.



                                      S-29
<PAGE>

     [COMPENSATING  INTEREST  - The  sum of the  servicing  fee  payable  to the
servicer for its servicing  activities and  reinvestment  income received by the
servicer on amounts payable for that distribution date.]

     FINAL  DISPOSITION  - With  respect to a defaulted  mortgage  loan, a Final
Disposition is deemed to have occurred upon a determination by the servicer that
it has received all Insurance Proceeds,  Liquidation Proceeds and other payments
or cash recoveries which the servicer reasonably and in good faith expects to be
finally recoverable with respect to the mortgage loan.

     NET MORTGAGE  RATE - On each  mortgage  loan is equal to its mortgage  rate
minus the servicing fee rate as described in this prospectus supplement.

     PASS-THROUGH RATE - For each class of certificates is the per annum rate at
which interest accrues on that class.

     o    The  Pass-Through   Rate  for  the  Class  A,  Class  M  and  Class  R
          Certificates is equal to the per annum rate listed on page S-[__].

     o    The Pass-Through Rate for the Class B Certificates is equal to [__]%.

     PREPAYMENT  INTEREST  SHORTFALL - For any distribution date is equal to the
aggregate  shortfall if any in collections of interest,  adjusted to the related
Net Mortgage  Rates,  resulting  from full or partial  mortgagor  prepayments of
principal on the related  mortgage  loans during the related  prepayment  period
less any  Compensating  Interest  payable  for  that  distribution  date.  These
shortfalls  will result  because  interest on prepayments in full is distributed
only to the date of  prepayment,  and  because no  interest  is  distributed  on
prepayments  in  part,  as  prepayments  in  part  are  applied  to  reduce  the
outstanding  principal  balance of the related mortgage loans as of the due date
in the month of prepayment.  For any distribution date, any interest  shortfalls
resulting from  prepayments in full during the preceding  calendar month will be
offset by the servicer,  but only to the extent such interest  shortfalls do not
exceed an amount equal to the lesser of (a) one-twelfth of 0.125% of the [Stated
Principal Balance] of the mortgage loans immediately preceding that distribution
date  and (b) the sum of the  servicing  fee  payable  to the  servicer  for its
servicing activities and reinvestment income received by the servicer on amounts
payable for that distribution date.

     PREPAYMENT  PERIOD - For any distribution  date is the calendar month prior
to the month in which that distribution date occurs.

     PRINCIPAL  BALANCE - For any mortgage loan as of any date of determination,
an amount equal to the initial  certificate  principal balance as of the cut-off
date,  minus all amounts  allocated to principal  that have been  distributed to
certificateholders  for that  mortgage  loan on or before that date,  as further
reduced to the extent any  Realized  Loss  thereon has been  allocated to one or
more classes of certificates on or before that date.

     PRINCIPAL  DISTRIBUTION  AMOUNT - On any distribution  date, the sum of the
following:




                                      S-30
<PAGE>

          (1) the principal portion of all scheduled monthly payments due during
     the related due period on each  outstanding  mortgage loan,  whether or not
     received on or prior to the related determination date;

          (2) the Principal Balance of any mortgage loan repurchased  during the
     related Prepayment Period under the pooling and servicing agreement and the
     amount of any shortfall  deposited in the  Custodial  Account in connection
     with the  substitution  of a deleted  mortgage  loan under the  pooling and
     servicing agreement during the related prepayment period;

          (3)  the  principal  portion  of all  other  unscheduled  collections,
     including  principal  prepayments  in full  and  curtailments  and  amounts
     received in connection with a [Final  Disposition] [Cash Liquidation or REO
     Disposition] of a mortgage loan described in clause  (a)(ii)(B),  Insurance
     Proceeds, Liquidation Proceeds; and

     any amounts  allocable to  principal  for any  previous  distribution  date
calculated under clauses (1), (2) and (3) above that remain undistributed to the
extent that such  amounts are not  attributable  to Realized  Losses  which were
allocated to the Class M Certificates or Class B Certificates.

     REALIZED LOSS - The amount  determined by the servicer,  in connection with
any  mortgage  loan  equal to (i) for any  liquidated  loan,  the  excess of the
principal  balance of the liquidated loan plus interest  thereon at a rate equal
to the  applicable  Net Mortgage Rate from the due date as to which interest was
last paid up to the due date next succeeding such liquidation over proceeds,  if
any,  received in connection  with the  liquidation,  after  application  of all
withdrawals  permitted  to be made by the  servicer  from the related  Custodial
Account for the mortgage  loan,  (ii) for any mortgage loan which has become the
subject of a deficient  valuation,  the excess of the  principal  balance of the
mortgage  loan over the  principal  amount as  reduced  in  connection  with the
proceedings  resulting in the deficient  valuation,  (iii) for any mortgage loan
which has become the subject of a Debt Service  Reduction,  the present value of
all monthly Debt Service  Reductions  on that mortgage  loan,  assuming that the
mortgagor  pays each  monthly  payment  on the  applicable  due date and that no
principal prepayments are received for that mortgage loan, discounted monthly at
the  applicable  mortgage  rate,  or (iv) the  amount  of any  reduction  by the
servicer to the  principal  balance of that  mortgage loan under the pooling and
servicing agreement as a result of a default or imminent default.

     RELIEF ACT SHORTFALL - For any distribution  date and any mortgage loan, is
the amount of any interest that is not collectible from the mortgagor during the
related due period under the Relief Act or similar legislation or regulations as
in effect from time to time.

     SENIOR  CUMULATIVE  INTEREST  SHORTFALL  AND  CLASS M  CUMULATIVE  INTEREST
SHORTFALL - For any distribution date, an amount equal to (i) any portion of the
related Senior  Interest  Distribution  Amount or Class M Interest  Distribution
Amount,  as applicable,  that was not  distributed to the Holders of the related
Senior  Certificates or the Holders of Class M Certificates,  as applicable,  on
any  preceding  Distribution  Date less (ii) any amount  described in clause (i)
hereof  that is  included  in a  Realized  Loss that has been  allocated  to the
holders of



                                      S-31
<PAGE>


Class A  Certificates,  Class R Certificates or Class M Certificates on or prior
to that distribution date.

     SENIOR INTEREST  DISTRIBUTION AMOUNT - For each distribution date an amount
equal to:  one-twelfth of the product of the Certificate  Principal  Balance for
the  related  class  of  Class  A   Certificates   immediately   preceding  that
distribution date,  multiplied by the pass-through rate on that class,  provided
that if the  Available  Distribution  Amount  is  insufficient  to make the full
distributions of interest referred to in this clause, the Available Distribution
Amount  shall  be  distributed  to the  Class A  Certificates  and  the  Class R
Certificates pro rata based on the full amounts allocable to that class.

     SENIOR  PERCENTAGE - As of any date of  determination a percentage equal to
the lesser of (a) 100% and (b) the aggregate  Certificate  Principal  Balance of
the [Class A Certificates and Class R Certificates],  immediately  prior to that
distribution  date  divided  by the  aggregate  Principal  Balance of all of the
mortgage loans immediately prior to that distribution date.

     SENIOR PRINCIPAL  DISTRIBUTION AMOUNT - On any distribution date, an amount
equal to the lesser of (a) the  balance  of the  Available  Distribution  Amount
remaining after the Senior Interest Distribution Amount has been distributed and
(b) the Senior Percentage times the Principal Distribution Amount.

DISTRIBUTIONS

     Distributions  on the offered  certificates  will be made by the trustee on
the [__] day of each month or, if that day is not a business  day, then the next
succeeding  business day,  commencing  in [______  200_].  Distributions  on the
certificates  will be made to the  persons in whose names the  certificates  are
registered at the close of business on the day prior to each  distribution  date
or, if the certificates are no longer DTC registered certificates, on the record
date. See  "Description  of the  Securities--Distributions"  in the  prospectus.
Distributions  will be made by check or money order mailed, or on the request of
a  certificateholder   owning  [Class  A  Certificates]  having   denominations,
aggregating at least $1,000,000,  by wire transfer or otherwise,  to the address
of the person entitled to the distribution, which, in the case of DTC registered
certificates,  will  be DTC or  its  nominee,  as it  appears  on the  trustee's
register in amounts calculated as described in this prospectus supplement on the
determination date. However, the final distribution relating to the certificates
will be made only on presentation and surrender of the certificate at the office
or the agency of the trustee  specified in the notice to  certificateholders  of
the final  distribution.  A business day is any day other than (a) a Saturday or
Sunday or (b) a day on which banking  institutions in the states of [__________]
and [_______] are required or authorized by law to be closed.

INTEREST DISTRIBUTIONS

     Holders  of each class of Class A  Certificates  [and each class of Class R
Certificates],  will be entitled to receive interest  distributions in an amount
equal to the Accrued  Certificate  Interest  on that class on each  distribution
date, to the extent of the Available  Distribution  Amount for that distribution
date,  commencing on the first  distribution  date in the case of all classes of
Class  A  Certificates   [and  Class  R   Certificates]   entitled  to  interest
distributions.



                                      S-32
<PAGE>

     Holders of each class of Class M  Certificates  will be entitled to receive
interest distributions in an amount equal to the Accrued Certificate Interest on
that  class  on  each  distribution   date,  to  the  extent  of  the  Available
Distribution  Amount for that distribution date after  distributions of interest
and  principal  to the Class A  Certificates  [and  Class R  Certificates],  and
reimbursements for some Advances to the servicer.

     Prepayment Interest Shortfalls will result because interest on prepayments
in full is distributed  only to the date of prepayment,  and because no interest
is distributed on prepayments in part, as these  prepayments in part are applied
to reduce the outstanding  principal balance of the related mortgage loans as of
the due date in the month of prepayment.

     [However,  on any  distribution  date, any Prepayment  Interest  Shortfalls
resulting from  prepayments in full during the preceding  calendar month will be
offset  by the  servicer,  but  only to the  extent  those  Prepayment  Interest
Shortfalls  do  not  exceed  the  amount  of  the  servicing  fee  due  on  that
distribution  date.   Prepayment  Interest  Shortfalls  resulting  from  partial
prepayments  will not be offset by the servicer from servicing  compensation  or
otherwise.  No assurance  can be given that the servicing  compensation  will be
sufficient to cover the shortfalls on any distribution date. Prepayment Interest
Shortfalls will be allocated to all certificates from which the shortfall arose,
based on interest  accrued on those  classes  for that  distribution  date.  See
"Pooling and Servicing  Agreement--Servicing  and Other Compensation and Payment
of Expenses" in this prospectus supplement.]

     If on any distribution date the Available  Distribution Amount is less than
Accrued  Certificate   Interest  on  the  Class  A  Certificates  [and  Class  R
Certificates] for that distribution  date, the shortfall will be allocated among
the holders of all classes of Class A Certificates [and Class R Certificates] in
proportion to the respective  amounts of Accrued  Certificate  Interest for that
distribution date. In addition,  the amount of any interest  shortfalls that are
covered by subordination, specifically, interest shortfalls not described in the
definition of Available Distribution Amount preceding paragraph,  will be unpaid
Accrued  Certificate  Interest  and  will be  distributable  to  holders  of the
certificates   of  those  classes   entitled  to  those  amounts  on  subsequent
distribution dates, in each case to the extent of available funds after interest
distributions as required in this prospectus supplement.

     These shortfalls could occur, for example, if delinquencies on the mortgage
loans were  exceptionally  high and were  concentrated in a particular month and
Advances by the  servicer  did not cover the  shortfall.  Any amounts so carried
forward will not bear interest.  Any interest shortfalls will not be offset by a
reduction in the servicing compensation of the servicer or otherwise,  except to
the limited extent described in the preceding  paragraph for Prepayment Interest
Shortfalls resulting from prepayments in full.

As described in this prospectus  supplement,  the Accrued  Certificate  Interest
allocable to each class of certificates  is based on the  Certificate  Principal
Balance of that class.




                                      S-33
<PAGE>




PRINCIPAL  DISTRIBUTIONS  ON THE CLASS A CERTIFICATES,  CLASS M CERTIFICATES AND
CLASS R CERTIFICATES

     Distributions  of  principal  in an amount  equal to the  Senior  Principal
Distribution  Amount on the Class A Certificates  [and Class R Certificates]  on
each  distribution  date will be made to the Class A  Certificates  [and Class R
Certificates],  after  distribution of the Senior Interest  Distribution and any
Senior Cumulative  Interest  Shortfall  Amount,  pro rata, in reduction of their
Certificate Principal Balances,  until their Certificate Principal Balances have
been reduced to zero.

     Holders  of each  class of the Class M  Certificates  will be  entitled  to
receive on each distribution date, to the extent of the portion of the Available
Distribution Amount remaining after:

     o    the sum of the Senior  Interest  Distribution  Amount,  Principal Only
          Distribution  Amount  and  Senior  Principal  Distribution  Amount  is
          distributed,

     o    reimbursement  is  made  to the  master  servicer  for  some  Advances
          remaining  unreimbursed following the final liquidation of the related
          mortgage loan to the extent described below under "Advances," and

     o    the aggregate amount of Accrued  Certificate  Interest  required to be
          distributed to the class of Class M Certificates on that  distribution
          date is distributed to those Class M Certificates,

a  distribution   allocable  to  principal   equal  to  the  Class  M  Principal
Distribution  Amount in reduction of their  Certificate  Principal Balance until
the Certificate  Principal Balances of the Class M Certificates has been reduced
to "zero."

REMAINING DISTRIBUTIONS

     Any amounts remaining after the distributions to the Class A, [Class R] and
Class M Certificateholders on any distribution date shall be paid to the holders
of the Class B  Certificates  and Class R  Certificates  in accordance  with the
terms of the Pooling Agreement.

ASSIGNMENT OF MORTGAGE LOANS

     On the closing  date,  the seller will  transfer to the  depositor  and the
depositor  will in turn  transfer  to the  trust,  all of its  right,  title and
interest  in and to each  mortgage  loan,  the related  mortgage  note and other
related  documents  contained  in the  mortgage  file,  including  all  payments
received  after the cut-off  date,  except  payments  that  represent  scheduled
principal and interest on the mortgage loans due on or before [_______] 1, 200_.
Each mortgage loan transferred to the trust will be identified on a schedule and
the schedule  will be delivered to the trustee  under the pooling and  servicing
agreement. The mortgage loan schedule will include




                                      S-34
<PAGE>

information as to the principal  balance of each mortgage loan as of the cut-off
date, as well as information regarding the mortgage rates on the mortgage loans.

     The servicer and the seller,  respectively,  will make  representations and
warranties  regarding  its ability to service and sell the mortgage  loans.  The
seller  will make  representations  and  warranties  as to the  accuracy  in all
material  respects  of  information  furnished  to the  trustee  regarding  each
mortgage  loan. In addition,  the seller will  represent and warrant,  as of the
closing  date,  that,  among  other  things (i) the seller  has  transferred  or
assigned to the depositor all of its right,  title and interest in each mortgage
loan and mortgage file,  free of any lien, and (ii) each mortgage loan complied,
at the time of origination,  in all material  respects with applicable state and
federal  laws.  Under the pooling and servicing  agreement,  the seller will, on
discovery of a breach of any  representation  and warranty which  materially and
adversely affects the interest of the certificateholders in the related mortgage
loans and mortgage files,  have a period of 60 days after discovery or notice of
the  breach to effect a cure.  If the breach  cannot be cured  within the 60-day
period, or 120 days if the seller is diligently pursuing a cure, the seller will
be obligated to (i)  substitute  for the  defective  mortgage loan a replacement
mortgage  loan if the  substitution  is within two years of the closing  date or
(ii) purchase the defective mortgage loan from the trust at a price equal to the
outstanding  principal balance of the defective  mortgage loan as of the date of
purchase,  plus unpaid interest  thereon from the date interest was last paid or
with respect to which interest was advanced and not  reimbursed  through the end
of the  calendar  month in which the purchase  occurred,  plus the amount of any
unreimbursed servicing advances made by the servicer.

ALLOCATION OF LOSSES; SUBORDINATION

     The  subordination  provided  to the  senior  certificates  by the  Class B
Certificates and Class M Certificates and the subordination  provided to each of
the Class M  Certificates  by the Class B  Certificates  and will cover Realized
Losses on the mortgage loans. Realized Losses will be allocated as follows:

     o    first, to the Class B Certificates; and

     o    second, to the Class M Certificates,

in  each  case  until  the  certificate   principal  balance  of  the  class  of
certificates has been reduced to zero; and thereafter, Realized Losses among all
the remaining  classes of [Class A Certificates  and Class R Certificates]  on a
pro rata  basis,  until  the  Certificate  Principal  Balances  of the  [Class A
Certificates and the Class R Certificates] has been reduced to zero.

     Investors in the Class A Certificates  and Class R  Certificates  should be
aware that the certificate  principal  balances of the Class M Certificates  and
Class B Certificates  could be reduced to zero as a result of a disproportionate
amount of realized  losses on the mortgage loans.  Therefore,  the allocation to
the Class M  Certificates  and Class B  Certificates  of realized  losses on the
mortgage  loans  will  reduce  the   subordination   provided  to  the  Class  A
Certificates  and Class R Certificates  by the Class M Certificates  and Class B
Certificates  and increase the likelihood  that realized losses may be allocated
to any class of the Class A Certificates and Class R Certificates.




                                      S-35
<PAGE>

     Any  allocation  of a  Realized  Loss  to a  certificate  will  be  made by
reducing:

     o    its  Certificate  Principal  Balance,  in the  case  of the  principal
          portion  of the  Realized  Loss,  in each case  until the  Certificate
          Principal Balance of the class has been reduced to zero, and

     o    the Accrued Certificate Interest for that certificate,  in the case of
          the interest  portion of the Realized Loss, by the amount so allocated
          as of the  distribution  date  occurring  in the month  following  the
          calendar month in which the Realized Loss was incurred.

     In addition, any allocation of a Realized Loss to a Class M Certificate may
also be made by operation of the payment priorities described under "--Principal
Distributions on the Senior  Certificates" and any class of Class M Certificates
with a higher payment priority.

     In order to maximize the likelihood of  distribution in full of each Senior
Interest  Distribution  Amount,  Principal Only  Distribution  Amount and Senior
Principal Distribution Amount, on each distribution date, holders of the Class A
Certificates  and  Class R  Certificates  have a right to  distributions  of the
related Available Distribution Amount that is prior to the rights of the holders
of the Class M Certificates and Class B Certificates, to the extent necessary to
satisfy each Senior Interest  Distribution  Amount,  Principal Only Distribution
Amount and Senior Principal Distribution Amount.  Similarly,  and holders of the
Class M Certificates have a right to distributions of the Available Distribution
Amount prior to the rights of holders of the Class B Certificates.

     An  allocation  of a Realized  Loss on a pro rata  basis  among two or more
classes  of  certificates  means  an  allocation  to each of  those  classes  of
certificates on the basis of its then outstanding  Certificate Principal Balance
prior to giving effect to distributions to be made on that  distribution date in
the case of an allocation of the principal  portion of a Realized Loss, or based
on the Accrued  Certificate  Interest thereon for that  distribution date in the
case of an allocation of the interest portion of a Realized Loss.

     The application of the Senior Accelerated  Prepayment  Percentage,  when it
exceeds  the Senior  Percentage,  to  determine  the  related  Senior  Principal
Distribution  Amount will  accelerate  the  amortization  of the related  senior
certificates  relative to the actual  amortization of the mortgage loans. To the
extent that the senior  certificates  are  amortized  faster  than the  mortgage
loans,  in the absence of offsetting  Realized  Losses  allocated to the Class M
Certificates and Class B Certificates,  the percentage interest evidenced by the
senior  certificates  in the  trust  will  be  decreased,  with a  corresponding
increase in the interest in the trust evidenced by the Class M Certificates  and
Class  B  Certificates,   thereby  increasing,   relative  to  their  respective
certificate   principal   balances,   the  subordination   afforded  the  senior
certificates  by  the  Class  M  Certificates   and  the  Class  B  Certificates
collectively.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     The servicer  will be entitled to receive each month a servicing  fee equal
to one-twelfth of the per annum rate  established  for each mortgage loan as the
servicing fee rate on the Principal Balance of each mortgage loan. The servicing
fee relating to each mortgage loan will be retained




                                      S-36
<PAGE>



by the servicer from payments and collections,  including Insurance Proceeds and
Liquidation Proceeds, for that mortgage loan. The servicer will also be entitled
to retain as additional  servicing  compensation all investment income earned on
amounts  on  deposit in the  Custodial  Account,  all  default  charges  and all
prepayment,  late  payment  and  assumption  fees and other fees  payable by the
mortgagor under the related mortgage note.

     The  servicer  will  pay all  expenses  incurred  in  connection  with  its
responsibilities  under the pooling and servicing agreement,  including all fees
and expenses  payable to any subservicer and the various  expenses  discussed in
the prospectus. See "Description of the  Certificates--Servicing by Unaffiliated
Sellers" in the prospectus.

ADVANCES

     Prior to each distribution  date, the servicer is required to make Advances
of monthly  payments  which were due on the  mortgage  loans on the  immediately
preceding due date and delinquent on the business day next preceding the related
determination date.

     These  Advances  are required to be made only to the extent they are deemed
by the  servicer to be  recoverable  from related  late  collections,  Insurance
Proceeds,  Liquidation  Proceeds or amounts  otherwise payable to the holders of
the certificates.  The purpose of making these Advances is to maintain a regular
cash flow to the certificateholders,  rather than to guarantee or insure against
losses.  The servicer  will not be required to make any Advances with respect to
reductions  in the amount of the monthly  payments on the mortgage  loans due to
the  application of the Relief Act or similar  legislation or  regulations.  Any
failure by the  servicer  to make an Advance as  required  under the pooling and
servicing  agreement  will  constitute  an event of  default,  in which case the
trustee,  as successor  servicer,  will be  obligated  to make any  Advance,  in
accordance with the terms of the pooling and servicing agreement.

     All Advances will be reimbursable to the servicer on a first priority basis
from either (i) late collections,  Insurance  Proceeds and Liquidation  Proceeds
from the mortgage loan as to which such unreimbursed Advance was made or (ii) as
to any Advance that remains unreimbursed in whole or in part following the final
liquidation  of  the  related   mortgage  loan,   from  any  amounts   otherwise
distributable on any of the certificates.  The effect of these provisions on the
Class M  Certificates  is  that,  for any  Advance  which  remains  unreimbursed
following the final  liquidation of the related mortgage loan, the entire amount
of the  reimbursement  for the Advance will be borne first by the holders of the
Class  B  Certificates,  and  then  by the  holders  of the  class  of  Class  M
Certificates  to the  extent of the  amounts  otherwise  distributable  to them,
except as provided above.

OPTIONAL TERMINATION

     The servicer will have the option,  on any  distribution  date on which the
aggregate  principal  balance  of the  mortgage  loans  is less  than 10% of the
aggregate  principal  balance of the mortgage  loans as of the cut-off  date, to
purchase all  remaining  mortgage  loans and other assets in the trust,  thereby
effecting early retirement of the offered certificates. Any purchase of mortgage
loans and other assets of the trust shall be made at a price equal to the sum of
(a) 100% of the unpaid principal balance of each mortgage loan as of the date of
repurchase plus (b)



                                      S-37
<PAGE>



accrued  interest on each  mortgage  loan at the Net  Mortgage  Rate to, but not
including,  the  first  day of the  month  in  which  the  repurchase  price  is
distributed.   Distributions  on  the  certificates  relating  to  any  optional
termination  will be paid,  first,  to the Class A Certificates  and the Class R
Certificates,  pro rata,  second,  to the Class M  Certificates  in the order of
their payment priority and, third, to the Class B Certificates.

     On  presentation  and surrender of the offered  certificates  in connection
with the termination of the trust under the  circumstances  described above, the
holders  of the  offered  certificates  will  receive  an  amount  equal  to the
Certificate  Principal  Balance  of that  class  plus  interest  thereon  at the
then-applicable pass-through rate, plus any previously unpaid interest, reduced,
as described above, in the case of the termination of the trust resulting from a
purchase of all the assets of the trust.

THE TRUSTEE

     The trustee, [________________________], has its corporate trust offices at
[_______________________].  The trustee  may resign at any time,  in which event
the depositor  will be obligated to appoint a successor  trustee.  The depositor
may also remove the trustee if the trustee  ceases to be eligible to continue as
such  under the  pooling  and  servicing  agreement  or if the  trustee  becomes
insolvent.  In these  circumstances,  the  depositor  will also be  obligated to
appoint a  successor  trustee.  Any  resignation  or removal of the  trustee and
appointment of a successor trustee will not become effective until acceptance of
the appointment by the successor trustee.

     The pooling and servicing  agreement  requires the trustee to maintain,  at
its own expense,  an office or agency in New York City where certificates may be
surrendered  for  registration  of transfer or  exchange  and where  notices and
demands to or upon the trustee  and the  certificate  registrar  relating to the
certificates under the pooling and servicing agreement may be served.

     The  trustee,  or any of its  affiliates,  in its  individual  or any other
capacity,  may become the owner or pledgee of certificates  with the same rights
as it would have if it were not trustee.

     The  trustee  will  also act as paying  agent,  certificate  registrar  and
authenticating agent under the pooling and servicing agreement.




                                      S-38
<PAGE>



                   CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS

FACTORS AFFECTING PREPAYMENTS AND DEFAULTS ON THE MORTGAGE LOANS

     The yields to maturity and the  aggregate  amount of  distributions  on the
offered  certificates  will be  affected  by the rate and  timing  of  principal
payments on the mortgage  loans and the amount and timing of mortgagor  defaults
resulting in Realized  Losses.  The rate of  principal  payments on the mortgage
loans will in turn be affected by the  amortization  schedules  of the  mortgage
loans,  the  rate  of  mortgagor  prepayments  on  the  mortgage  loans  by  the
mortgagors,  liquidations of defaulted  mortgage loans and purchases of mortgage
loans due to breaches of some representations and warranties.

     The  timing  of  changes  in the  rate  of  prepayments,  liquidations  and
purchases  of the mortgage  loans may,  and the timing of Realized  Losses will,
significantly  affect  the yield to an  investor,  even if the  average  rate of
principal  payments  experienced  over  time is  consistent  with an  investor's
expectation.  The rate of prepayments on mortgage loans is also  influenced by a
variety of economic,  geographic,  social and other factors, including the level
of mortgage  interest  rates and the rate at which  mortgagors  default on their
mortgages.  In general,  if interest rates fall significantly below the mortgage
rates on the mortgage  loans,  the mortgage  loans are likely to be subject to a
higher incidence of prepayment.  On the other hand, if prevailing interest rates
rise significantly  above the mortgage rates on the mortgage loans, the mortgage
loans are likely to be subject to a lower  incidence  of  prepayment.  Since the
rate and timing of  principal  payments  on the  mortgage  loans will  depend on
future  events and on a variety of  factors,  as  described  in this  prospectus
supplement and in the prospectus under "Yield  Considerations" and "Maturity and
Prepayment  Considerations",  no  assurance  can be  given as to the rate or the
timing of principal payments on the offered certificates.

     The mortgage  loans in most cases may be prepaid by the  mortgagors  at any
time without payment of any prepayment fee or penalty, although a portion of the
mortgage  loans  provide for payment of a prepayment  penalty,  which may have a
substantial  effect  on the rate of  prepayment  of those  mortgage  loans.  See
"Description of the Mortgage Pool--Mortgage Pool Characteristics."

     Investors in the offered  certificates  should consider the risk that rapid
rates  of  prepayments  on  the  mortgage  loans,  and  therefore  of  principal
distributions  on the offered  certificates,  may  coincide  with periods of low
prevailing interest rates. During these periods, the effective interest rates on
securities  in which an  investor  in the  offered  certificates  may  choose to
reinvest amounts received as principal distributions on the offered certificates
may be lower  than the  interest  rate borne by the  certificates.  On the other
hand,  slow  rates of  prepayments  on the  mortgage  loans,  and  therefore  of
principal distributions on the offered certificates may coincide with periods of
high prevailing  interest rates.  During these periods,  the amount of principal
distributions   available  to  an  investor  in  the  offered  certificates  for
reinvestment at the high prevailing interest rates may be relatively low.




                                      S-39
<PAGE>

     All of the mortgage  loans will contain  due-on-sale  clauses.  The sale of
mortgaged properties  encumbered by non-assumable  mortgage loans will result in
the  prepayment  of the  mortgage  loans  and a  corresponding  decrease  in the
weighted  average  life of the  applicable  class of offered  certificates.  See
"Maturity and Prepayment Considerations" in the prospectus.

     The mortgage loans have been  originated with  underwriting  standards that
are less  stringent  than  underwriting  standards  employed  by Freddie Mac and
Fannie Mae and,  as a result,  may  experience  a higher  rate of  default  than
mortgage  loans  originated  with  more  stringent  underwriting  standards.  In
addition,  there is significant  geographic  concentration in the mortgage pool,
which could also  increase  the risk of loss on the  Mortgage  loans.  See "Risk
Factors" and "Description of the Mortgage Pool" in this prospectus supplement

     The assumed scheduled final distribution date for the offered  certificates
is  [________]  20__  which is the  distribution  date  occurring  in the  month
following the month in which the latest stated  maturity of any mortgage loan in
the mortgage pool.

     No event of default,  change in the priorities for  distribution  among the
classes or other provision under the pooling and servicing  agreement will arise
or  become  applicable  solely by reason of the  failure  to retire  the  entire
Certificate  Principal  Balance  of any  offered  certificates  on or before its
assumed final distribution date.

MODELING ASSUMPTIONS

     For purposes of preparing  the table below,  indicating  the  percentage of
initial Certificate  Principal Balance outstanding and the weighted average life
of the offered  certificates under various prepayment  scenarios,  the following
assumptions have been made:

     the mortgage loans consist of the following characteristics:

                                         MORTGAGE LOANS

         Aggregate principal balance               $
         Weighted Average Mortgage Rate            %
         Servicing Fee Rate                        %
         Original term to maturity
         (months)
         Remaining term to maturity
         (months)


     (1)  there are no repurchases of the mortgage loans;

     (2)  the certificates will be purchased on [___________, 20__];

     (3)  distributions on the certificates will be made on the 19th day of each
          month, commencing in [___________, 20__];

     (4)  no mortgage loan is delinquent and there are no Realized  Losses while
          the certificates are outstanding;



                                      S-40
<PAGE>



     (5)  there are no Prepayment  Interest Shortfalls or shortfalls of interest
          with regard to the mortgage loans;

     (6)  there is no optional termination of the trust by the servicer.

     These  modeling  assumptions  have  been  based  on  the  weighted  average
characteristics of the mortgage loans. The actual characteristics of many of the
mortgage loans may vary significantly from these modeling assumptions.

     Prepayments  on  mortgage  loans  are  commonly   measured  relative  to  a
prepayment standard or model. The model used in this prospectus supplement,  the
prepayment speed assumption, represents an assumed rate of prepayment each month
relative to the then  outstanding  principal  balance of a pool of new  mortgage
loans. A 100% prepayment  assumption assumes a constant  prepayment rate of 0.0%
per annum of the then outstanding principal balance of the mortgage loans in the
first month of the life of the mortgage  loans and an additional  0.2% per annum
in each month thereafter until the thirteenth month. Beginning in the thirteenth
month and in each month thereafter during the life of the mortgage loans, a 100%
prepayment  assumption assumes a constant prepayment rate of 6.0% per annum each
month. As used in the table below, a 0% prepayment assumption assumes prepayment
rates equal to 0% of prepayment assumption, no prepayments.  Correspondingly,  a
100% prepayment  assumption assumes prepayment rates equal to 100% of prepayment
assumption,  and so  forth.  Prepayment  assumption  does  not  purport  to be a
historical   description  of  prepayment  experience  or  a  prediction  of  the
anticipated  rate of  prepayment  of any pool of mortgage  loans,  including the
mortgage loans.

     The actual  characteristics  and  performance  of the  mortgage  loans will
differ from the assumptions used in constructing  the tables shown below,  which
are  hypothetical in nature and are provided only to give a general sense of how
the principal cash flows might behave under varying  prepayment  scenarios.  For
example,  it is very  unlikely  that the mortgage  loans will prepay at the same
rate until  maturity.  Any  difference  between the  assumptions  and the actual
characteristics  and  performance of the mortgage  loans,  or actual  prepayment
experience,  will affect the percentage of initial Certificate Principal Balance
outstanding over time and the weighted average life of the offered certificates.

               [TABLES REGARDING CLASS M CERTIFICATES TO BE ADDED]

                         FEDERAL INCOME TAX CONSEQUENCES

     Orrick,  Herrington & Sutcliffe LLP,  counsel to the  depositor,  has filed
with the  depositor's  registration  statement  an opinion  to the effect  that,
assuming compliance with all provisions of the pooling and servicing  agreement,
for federal  income tax  purposes,  the trust will  qualify as a REMIC under the
Internal Revenue Code.

     For federal income tax purposes:

     o    the Class R Certificates  will  constitute the sole class of "residual
          interests" in the related REMIC, and




                                      S-41
<PAGE>

     o    each class of Class A Certificates,  Class M Certificates  and Class B
          Certificates  will represent  ownership of "regular  interests" in the
          REMIC and will be treated as debt instruments of the REMIC.

     See "Federal Income Tax Consequences--REMIC Trust Funds" in the prospectus.

     For federal  income tax reporting  purposes,  the [Class [__]  Certificates
will] [the Class [__]  Certificates  may] [and Class [__] Certificates will not]
be treated as having been issued with original  issue  discount.  The prepayment
assumption  that will be used in  determining  the rate of accrual  of  original
issue  discount,  market  discount and premium,  if any, for federal  income tax
purposes  will be based on the  assumption  that,  subsequent to the date of any
determination  the  mortgage  loans will prepay at a rate equal to [100]% of the
prepayment  assumption.  No  representation is made that the mortgage loans will
prepay  at  that  rate  or  at  any  other  rate.   See   "Federal   Income  Tax
Consequences--General"  and "--REMIC  Trust  Funds--Taxation  of Owners of REMIC
Regular Certificates--Original Issue Discount" in the prospectus.

     If the  method for  computing  original  issue  discount  described  in the
prospectus  results  in a  negative  amount  for any  period  with  respect to a
certificateholder,  the amount of  original  issue  discount  allocable  to that
period would be zero and the certificateholder  will be permitted to offset that
negative  amount  only  against  future   original  issue   discount,   if  any,
attributable to those certificates.

     In some  circumstances  the OID  regulations  permit  the  holder of a debt
instrument to recognize original issue discount under a method that differs from
that  used by the  issuer.  Accordingly,  it is  possible  that the  holder of a
certificate  may be able to  select  a method  for  recognizing  original  issue
discount that differs from that used by the servicer in preparing reports to the
certificateholders and the IRS.

     Some of the offered  certificates  may be treated  for  federal  income tax
purposes as having been issued at a premium.  Whether any holder of one of those
classes  of  certificates   will  be  treated  as  holding  a  certificate  with
amortizable bond premium will depend on the  certificateholder's  purchase price
and the distributions remaining to be made on the certificate at the time of its
acquisition by the  certificateholder.  Holders of those classes of certificates
should  consult  their  tax  advisors  regarding  the  possibility  of making an
election to amortize this premium.  See "Federal Income Tax  Consequences--REMIC
Trust  Funds--Taxation  of Owners of REMIC Regular  Certificates"  and "--Market
Discount and Premium" in the prospectus.

     The [offered  certificates]  will be treated as assets described in Section
7701(a)(19)(C)  of the  Internal  Revenue Code and "real  estate  assets"  under
Section  856(c)(4)(A)  of the Internal  Revenue Code in the same proportion that
the  assets of the trust  would be so  treated.  In  addition,  interest  on the
offered  certificates  will be treated as  "interest on  obligations  secured by
mortgages on real property" under Section  856(c)(3)(B) of the Internal  Revenue
Code to the extent that the Class A  Certificates  are  treated as "real  estate
assets" under Section 856(c)(4)(A) of the Internal Revenue Code.  Moreover,  the
offered  certificates,  other  than the  Principal  Only  Certificates,  will be
"qualified  mortgages" within the meaning of Section  860G(a)(3) of the Internal
Revenue Code if  transferred to another REMIC on its startup day in exchange for
a regular or  residual  interest  therein.  However,  prospective  investors  in
offered certificates that



                                      S-42
<PAGE>

will be  treated  as assets  described  in Section  860G(a)(3)  of the  Internal
Revenue Code should note that, regardless of the treatment,  any repurchase of a
certificate pursuant to the right of the servicer or the depositor to repurchase
the offered  certificates  may adversely affect any REMIC that holds the offered
certificates  if the  repurchase  is made under  circumstances  giving rise to a
Prohibited  Transaction Tax. See "Description of the  Certificates--Termination"
and "Federal Income Tax Consequences--REMIC Trust Funds--Classification of REMIC
Trust Funds" in the prospectus.

SPECIAL TAX CONSIDERATIONS APPLICABLE TO THE CLASS R CERTIFICATES

     The IRS has issued REMIC  regulations  under the provisions of the Internal
Revenue Code that significantly affect holders of the Class R Certificates.  The
REMIC regulations impose  restrictions on the transfer or acquisition of certain
residual interests,  including the Class R Certificates.  In addition, the REMIC
regulations  contain  restrictions  that apply to the transfer of  "noneconomic"
residual interests to United States persons. The pooling and servicing agreement
includes  other  provisions  regarding  the  transfer  of Class R  Certificates,
including  (i) the  requirement  that any  transferee  of a Class R  Certificate
provide an affidavit  representing that the transferee (a) is not a disqualified
organization,  (b) is not  acquiring  the  Class R  Certificate  on  behalf of a
disqualified  organization  and (c) will  maintain that status and will obtain a
similar  affidavit  from any person to whom the  transferee  shall  subsequently
transfer a Class R Certificate,  (ii) a provision that any transfer of a Class R
Certificate to a disqualified person shall be null and void and (iii) a grant to
the servicer of the right,  without notice to the holder or any prior holder, to
sell to a  purchaser  of its choice any Class R  Certificate  that shall  become
owned by a disqualified  organization  despite (i) and (ii) above.  In addition,
under the pooling and servicing  agreement,  the Class R Certificates may not be
transferred to non-United States persons.

     The REMIC  regulations  also  provide  that a transfer  to a United  States
person of "noneconomic"  residual  interests will be disregarded for all federal
income tax purposes, and that the purported transferor of "noneconomic" residual
interests  will  continue to remain liable for any taxes due with respect to the
income on the residual interests, unless "no significant purpose of the transfer
was to  impede  the  assessment  or  collection  of  tax."  Based  on the  REMIC
regulations,  the  Class R  Certificates  may  constitute  noneconomic  residual
interests  during  some  or  all of  their  terms  for  purposes  of  the  REMIC
regulations and, accordingly,  unless no significant purpose of a transfer is to
impede  the  assessment  or  collection  of  tax,   transfers  of  the  Class  R
Certificates may be disregarded and purported  transferors may remain liable for
any taxes due relating to the income on the Class R Certificates.  All transfers
of the Class R Certificates  will be restricted in accordance  with the terms of
the pooling and servicing  agreement that are intended to reduce the possibility
of any transfer  being  disregarded  to the extent that the Class R Certificates
constitute   noneconomic   residual   interests.   See   "Federal   Income   Tax
Consequences--REMIC   Trust   Funds--Taxation   of  Owners  of  REMIC   Residual
Certificates--Noneconomic REMIC Residual Certificates" in the prospectus.

     The  Class R  Certificateholders  may be  required  to  report an amount of
taxable  income for the  earlier  accrual  periods of the term of the REMIC that
significantly  exceeds the amount of cash distributions  received by the Class R
Certificateholders  from the REMIC for those  periods.  Furthermore,  the tax on
that income may exceed the cash distributions for those periods.



                                      S-43
<PAGE>

Consequently,  Class R  Certificateholders  should  have other  sources of funds
sufficient  to pay any  federal  income  taxes due in the  earlier  years of the
REMIC's  term as a result of their  ownership  of the Class R  Certificates.  In
addition,  the required  inclusion of this amount of taxable  income  during the
REMIC's earlier accrual periods and the deferral of corresponding  tax losses or
deductions until later accrual periods or until the ultimate sale or disposition
of a Class R  Certificate  or  possibly  later  under the "wash  sale"  rules of
Section   1091  of  the   Internal   Revenue   Code  may   cause   the  Class  R
Certificateholders'  after-tax rate of return to be zero or negative even if the
Class R  Certificateholders'  pre-tax rate of return is positive.  That is, on a
present value basis, the Class R  Certificateholders'  resulting tax liabilities
could  substantially  exceed the sum of any tax  benefits  and the amount of any
cash distributions on the Class R Certificates over their life.

     An individual,  trust or estate that holds,  whether directly or indirectly
through  pass-through  entities,  a Class R  Certificate  may  have  significant
additional gross income with respect to, but may be limited on the deductibility
of,  servicing and trustee's  fees and other  administrative  expenses  properly
allocable  to  the  REMIC  in  computing  the  certificateholder's  regular  tax
liability and will not be able to deduct those fees or expenses to any extent in
computing  the  certificateholder's   alternative  minimum  tax  liability.  See
"Federal Income Tax Consequences--REMIC Trust Funds--Taxation of Owners of REMIC
Residual Certificates--Pass-Through of Servicing Fees" in the prospectus.

     The seller will be designated as the "tax matters  person" for the REMIC as
defined in the REMIC Provisions, and in connection therewith will be required to
hold not less than 0.01% of the Class R Certificates.

     Purchasers  of the Class R  Certificates  are  strongly  advised to consult
their tax advisors as to the economic and tax  consequences of investment in the
Class R Certificates.  For further information  regarding the federal income tax
consequences of investing in the Class R  Certificates,  see "Federal Income Tax
Consequences--REMIC   Trust   Funds--Taxation   of  Owners  of  REMIC   Residual
Certificates" in the prospectus.

NEW WITHHOLDING REGULATIONS

     The Treasury Department has issued new regulations which make modifications
to the withholding, backup withholding and information reporting rules described
above.  The new  regulations  attempt to unify  certification  requirements  and
modify reliance  standards.  The new regulations  will be effective for payments
made after [December 31, 200_], subject to certain transition rules. Prospective
investors  are  urged  to  consult  their  own tax  advisors  regarding  the new
regulations.

                             METHOD OF DISTRIBUTION

     In accordance with the terms and conditions of an  underwriting  agreement,
dated  [__________],  200_, Credit Suisse First Boston Corporation has agreed to
purchase and the depositor has agreed to sell the Class A  Certificates  and the
Class  M  Certificates,  [except  that  a de  minimis  portion  of the  Class  R
Certificates will be retained by [____________]]. The certificates being sold to
the underwriter are referred to as the underwritten certificates. It is



                                      S-44
<PAGE>

expected that  delivery of the  underwritten  certificates  will be made only in
book-entry form through the Same Day Funds Settlement System of DTC, on or about
[________, 200_], against payment therefor in immediately available funds. It is
expected  that the Class R  Certificates  will be available  for delivery at the
office of the  underwriter,  against payment  therefor in immediately  available
funds.

     In connection  with the  underwritten  certificates,  the  underwriter  has
agreed,  in  accordance  with  the  terms  and  conditions  of the  underwriting
agreement,  to  purchase  all of  the  underwritten  certificates  if any of the
underwritten certificates are purchased thereby.

     The underwriting agreement provides that the obligations of the underwriter
to pay for and accept delivery of the  underwritten  certificates is conditioned
upon,  among other things,  the receipt of legal opinions and to the conditions,
among others, that no stop order suspending the effectiveness of the depositor's
registration  statement  shall be in effect,  and that no  proceedings  for that
purpose shall be pending  before or threatened  by the  Securities  and Exchange
Commission.

     The  distribution  of the offered  certificates  by the  underwriter may be
effected from time to time in one or more negotiated transactions, or otherwise,
at varying  prices to be determined  at the time of sale.  The  underwriter  may
effect the transactions by selling the  certificates to or through dealers,  and
these dealers may receive  compensation in the form of  underwriting  discounts,
concessions or commissions  from the  underwriter for whom they act as agent. In
connection with the sale of the underwritten  certificates,  the underwriter may
be  deemed  to have  received  compensation  from the  depositor  in the form of
underwriting compensation. The underwriter and any dealers that participate with
the underwriter in the  distribution  of any  underwritten  certificates  may be
deemed  to be  underwriters  and any  profit on the  resale of the  underwritten
certificates  positioned by them may be deemed to be underwriting  discounts and
commissions  under the  Securities  Act of 1933,  as  amended.  Proceeds  to the
depositor  from  the sale of the  underwritten  certificates,  before  deducting
expenses payable by the depositor, will be approximately [___]% of the aggregate
Certificate  Principal  Balance of the  underwritten  certificates  plus accrued
interest  from the cut-off  date.  The  underwriter  will sell the  underwritten
certificates, other than the Class R Certificates, to the seller.

     The underwriting  agreement  provides that the depositor will indemnify the
underwriter, and that under limited circumstances the underwriter will indemnify
the depositor,  against some liabilities under the Securities Act, or contribute
to payments required to be made in respect thereof.

     The primary  source of  information  available to investors  concerning the
underwritten  certificates  will  be the  monthly  statements  discussed  in the
prospectus    under    "Description    of    the     Certificates--Reports    to
Certificateholders,"  which  will  include  information  as to  the  outstanding
principal  balance of the offered  certificates.  There can be no assurance that
any additional  information regarding the offered certificates will be available
through any other source. In addition,  the depositor is not aware of any source
through which price information about the offered certificates will be available
on an ongoing  basis.  The  limited  nature of this  information  regarding  the
offered   certificates  may  adversely  affect  the  liquidity  of  the  offered
certificates,  even if a secondary market for the offered  certificates  becomes
available.



                                      S-45
<PAGE>

                                 LEGAL OPINIONS

     Certain legal matters  relating to the  certificates  will be passed on for
the depositor and the  underwriter  by [Orrick,  Herrington & Sutcliffe LLP, New
York, New York].  Legal matters  relating to the seller and the servicer will be
passed on by [_____________________].

                                     RATINGS

     It is a condition to the issuance of the Class A  Certificates,  other than
the Principal  Only  Certificates,  and the Class R  Certificates,  that they be
rated "AAA" by [___________________] and [__________________]. It is a condition
to the  issuance of the Class M  Certificates  that they be rated not lower than
"[_____]," "[_____]"and "[_____]," respectively, by [__________].

     The ratings on mortgage pass-through certificates address the likelihood of
the  receipt  by  certificateholders  of all  distributions  on  the  underlying
mortgage loans to which the  certificateholders are entitled. The rating process
addresses the structural  and legal aspects  associated  with the  certificates,
including the nature of the underlying  mortgage loans.  The ratings assigned to
mortgage  pass-through  certificates  do not  represent  any  assessment  of the
likelihood that principal  prepayments  will be made by mortgagors or the degree
to which any prepayments might differ from those originally anticipated,  and do
not address the possibility  that  certificateholders  might suffer a lower than
anticipated yield.

     [The  "r" of the  "AAAr"  rating  of the  Principal  Only  Certificates  by
_____________ is attached to highlight derivative, hybrid, and other obligations
that ______________  believes may experience high volatility or high variability
in expected returns due to non-credit risks. Examples of these obligations are:

     o    securities  whose principal or interest return is indexed to equities,
          commodities, or currencies
     o    certain swaps and options; and
     o    interest only and principal only mortgage securities.

     The absence of an "r" symbol should not be taken as an  indication  that an
obligation will exhibit no volatility or variability in total return.]

     A security rating is not a  recommendation  to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning rating
organization.  Each  security  rating should be evaluated  independently  of any
other security rating. In the event that the ratings  initially  assigned to the
offered  certificates  are  subsequently  lowered for any  reason,  no person or
entity is obligated to provide any additional  support or credit enhancement for
the offered certificates.

                                LEGAL INVESTMENT

     The  [Class  A  Certificates  and  Class M  Certificates]  will  constitute
"mortgage related securities" for purposes of SMMEA so long as they are rated in
at least the second highest rating category by one of the Rating Agencies,  and,
as such,  are legal  investments  for entities to the extent  provided in SMMEA.
SMMEA provides, however, that states could override its



                                      S-46
<PAGE>


provisions on legal investment and restrict or condition  investment in mortgage
related  securities by taking  statutory  action on or prior to October 3, 1991.
Some states have enacted  legislation which overrides the preemption  provisions
of SMMEA.

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

See "Legal Investment" in the prospectus.



                                      S-47
<PAGE>



                              ERISA CONSIDERATIONS

     Any ERISA  plan,  any  insurance  company,  whether  through its general or
separate  accounts or any other person  investing ERISA plan assets of any ERISA
plan, as defined under "ERISA  Considerations--Plan  Assets  Regulations" in the
prospectus, should carefully review with its legal advisors whether the purchase
or holding of offered  certificates could give rise to a transaction  prohibited
or not otherwise permissible under ERISA or Section 4975 of the Internal Revenue
Code.

     The purchase or holding of the offered certificates, other than the Class M
Certificates or the Class R Certificates, by or on behalf of, or with ERISA plan
assets  of,  an  ERISA  plan  may  qualify  for   exemptive   relief  under  the
underwriter's  prohibited  transaction  exemption,  as  described  under  "ERISA
Considerations--Underwriter's  PTE" in the  prospectus.  However,  the exemption
contains a number of  conditions  which must be met for the  exemption to apply,
including the requirement  that the ERISA plan must be an "accredited  investor"
as defined in Rule  501(a)(1)  of  Regulation D of the  Securities  and Exchange
Commission under the Securities Act.

     [Insurance companies contemplating the investment of general account assets
in the offered  certificates  should  consult with their legal  advisors for the
applicability   of  Section   401(c)  of  ERISA,   as  described   under  "ERISA
Considerations--Insurance  Company General Accounts" in the prospectus.  The DOL
issued final  regulations  under  Section  401(c) on January 4, 2000,  but these
final regulations are not applicable until July 5, 2001.]

     Because  the  exemptive  relief  afforded by the  exemption  or any similar
exemption that might be available will not likely apply to the purchase, sale or
holding of the Class M  Certificates,  no Class M  Certificate  or any  interest
therein may be acquired or held by any ERISA plan,  any trustee or other  person
acting on behalf of any ERISA plan,  or any other person using ERISA plan assets
to effect the acquisition or holding - a plan investor - unless:

     o    the acquirer or holder is an insurance company,

     o    the  source  of  funds  used to  acquire  or hold the  certificate  or
          interest therein is an "insurance  company general account" as defined
          in U.S.  Department of Labor  Prohibited  Transaction  Class Exemption
          95-60, and

     o    the conditions Sections I and III of PTCE 95-60 have been satisfied.

     Each  beneficial  owner of a Class M  Certificate  or any interest  therein
shall be deemed to have represented,  by virtue of its acquisition or holding of
the certificate or interest  therein,  that either (i) it is not a Plan Investor
or (ii) (1) it is an insurance company,  (2) the source of funds used to acquire
or hold the  certificate or interest  therein is an "insurance  company  general
account" as the term is defined in PTCE 95-60, and (3) the conditions  listed in
Sections I and III of PTCE 95-60 have been satisfied.

     If any Class M Certificate  or any interest  therein is acquired or held in
violation of the  provisions  of the  preceding  paragraph,  the next  preceding
permitted beneficial owner will be



                                      S-48
<PAGE>



treated as the beneficial  owner of the Class M Certificate,  retroactive to the
date of transfer to the purported  beneficial  owner.  Any purported  beneficial
owner whose  acquisition or holding of any  certificate or interest  therein was
effected  in  violation  of the  provisions  of the  preceding  paragraph  shall
indemnify  and hold  harmless the  depositor,  the trustee,  the  servicer,  any
subservicer  and the trust from and  against  any and all  liabilities,  claims,
costs or expenses  incurred by those parties as a result of that  acquisition or
holding.

     Investors in the Class M Certificates are urged to obtain from a transferee
of  those  certificates  a  certification  of the  transferee's  eligibility  to
purchase the certificates in the form of the  representation  letter attached as
Annex I to this prospectus supplement.

     Because  the  exemptive  relief  afforded by the  exemption  or any similar
exemption  that might be available  also will not likely apply to the  purchase,
sale or holding of the Class R  Certificates,  transfers  of those  certificates
will not be  registered  by the  trustee  unless  the  transferor  provides  the
depositor  and the trustee with a  certification  that the  transferee  is not a
ERISA plan investor.

     Any fiduciary of an ERISA plan considering  whether to purchase any offered
certificate  should consult with its own counsel  concerning the impact of ERISA
and the Internal  Revenue Code and the  potential  consequences  to its specific
circumstances, prior to making an investment in the certificates. Moreover, each
ERISA plan  fiduciary  should  determine  whether,  under the general  fiduciary
standards of  investment  procedure  and  diversification,  an investment in the
offered  certificate is appropriate for the ERISA plan,  taking into account the
overall  investment  policy of the ERISA plan and the  composition  of the ERISA
plan's investment portfolio.

     In  addition,  any  fiduciary  or other  investor of ERISA plan assets that
proposes to acquire or hold the offered  certificates on behalf of or with ERISA
plan assets of any ERISA plan should  consult  with its counsel with respect to:
(i) whether the specific and general  conditions and the other  requirements  in
the exemption or any other  exemption  would be satisfied,  or whether any other
prohibited   transaction   exemption   would  apply;   and  (ii)  the  potential
applicability of the general  fiduciary  responsibility  provisions of ERISA and
the prohibited  transaction provisions of ERISA and Section 4975 of the Internal
Revenue  Code to the  proposed  investment.  See "ERISA  Considerations"  in the
prospectus.

     The  sale of any of the  offered  certificates  to an  ERISA  plan is in no
respect a representation by the depositor or the underwriter that the investment
meets all relevant legal  requirements  for investments by ERISA plans generally
or any  particular  ERISA plan, or that such an investment  is  appropriate  for
ERISA plans generally or any particular ERISA plan.



                                      S-49
<PAGE>

                                     ANNEX I

                           ERISA REPRESENTATION LETTER

                                     [date]

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

Credit Suisse First Boston Mortgage Securities Corp.
11 Madison Avenue
New York, New York 10010
Attention: General Counsel

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

       Re:  [__________________________]
            Mortgage-Backed Pass-Through Certificates, Series 200_-__, Class M-

Dear Ladies and Gentlemen:

     [__________________________],  (the  "Purchaser")  intends to purchase from
[______], (the "Seller")  $[____________________]  initial Certificate Principal
Balance  of  the  above-referenced  certificates  (the  "Certificates"),  issued
pursuant to the Pooling and  Servicing  Agreement  (the  "Pooling and  Servicing
Agreement"),  dated as of  [_______] 1, 200_,  among Credit  Suisse First Boston
Mortgage     Securities     Corp.,     as    depositor    (the     "Depositor"),
[__________________________].,  as  seller  and  servicer  (the  "Company")  and
[________________________],  as trustee (the "Trustee").  All terms used in this
prospectus  supplement  and not  otherwise  defined  shall have the meanings set
forth in the Pooling and Servicing Agreement.

     The Purchaser hereby  certifies,  represents and warrants to, and covenants
with the Depositor, the Company and the Trustee, either:

          (a) The Purchaser is not an employee  benefit or other plan subject to
     the prohibited  transaction  provisions of the Employee  Retirement  Income
     Security Act of 1974, as amended ("ERISA"), or Section 4975 of the Internal
     Revenue Code of 1986, as amended (a "Plan"), or any other person (including
     an investment  manager, a named fiduciary or a trustee of any Plan) acting,
     directly or  indirectly,  on behalf of or purchasing any  Certificate  with
     "plan  assets" of any Plan  within the  meaning of the U.S.  Department  of
     Labor ("DOL") regulation at 29 C.F.R.ss.2510.3-101; or

          (b) The Purchaser is an insurance  company,  the source of funds to be
     used by which to purchase the Certificates is an "insurance company general
     account"  (as such term is  defined  in



                                      S-50
<PAGE>



     DOL  Prohibited  Transaction  Class  Exemption  ("PTCE")  95-60),  and  the
     conditions  set  forth  in  Sections  I and III of  PTCE  95-60  have  been
     satisfied.

In addition,  the Purchaser  hereby  certifies,  represents and warrants to, and
covenants  with, the  Depositor,  the Company and the Trustee that the Purchaser
will not transfer  the  Certificates  to any Plan or person  unless such Plan or
person meets the requirements set forth in either (a) or (b) above.

                                Very truly yours,




                                By:________________________________



                                Name:______________________________



                                Title:_____________________________







                                      S-51
<PAGE>


                                [_______________]

                                  $___________

                    Mortgage-Backed Pass-Through Certificates

                                 Series 200_-___

                              Prospectus Supplement

                                  CREDIT FIRST

                                  SUISSE BOSTON

                                   Underwriter

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

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

We represent the accuracy of the information in this  prospectus  supplement and
the accompanying prospectus only as of the dates on their respective covers.

Dealers will be required to deliver a prospectus  supplement and prospectus when
acting as  underwriters of the  certificates  offered hereby and with respect to
their unsold allotments or subscriptions.  In addition,  all dealers selling the
offered  certificates,  whether or not  participating  in this offering,  may be
required   to   deliver   a   prospectus   supplement   and   prospectus   until
[____________________, 200_].





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