FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC
S-3/A, 1997-02-11
ASSET-BACKED SECURITIES
Previous: S3 INC, S-8, 1997-02-11
Next: SMITH CORONA CORP, 8-K, 1997-02-11



<PAGE>1




                                              Registration No. 33-97994
   
   As filed with the Securities and Exchange Commission on February 10, 1997
    
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                       PRE-EFFECTIVE AMENDMENT NO. 2 TO
                                   FORM S-3
                            REGISTRATION STATEMENT
                                     UNDER
                          THE SECURITIES ACT OF 1933
   
               FIRST UNION COMMERCIAL MORTGAGE SECURITIES, INC.
            (Exact name of registrant as specified in its charter)
    
            North Carolina                                   56-1643598
            (State or other                               (I.R.S. Employer
             jurisdiction                                  Identification
           of incorporation)                                    No.)

                            One First Union Center
                     Charlotte, North Carolina 28228-0600
                                (704) 374-6161
         (Address, including zip code, and telephone number, including
            area code, of registrant's principal executive office)



                          Marion A. Cowell, Jr., Esq.
            Executive Vice President, Secretary and General Counsel
                            First Union Corporation
                            One First Union Center
                     Charlotte, North Carolina 28228-0013
                                (704) 374-6828

                 (Name, address, including zip code, and telephone number,
                  including area code, of agent for service)


   
                                with copies to:
           Richard C. Sammis, Esq.                   Michael Durrer, Esq.
           Willkie Farr & Gallagher                Kilpatrick Stockton, LLP
             One Citicorp Center                 3500 One First Union Center
             153 East 53rd Street                  301 South College Street
           New York, New York 10022            Charlotte, North Carolina 28202-
                (212) 821-8000                               6001
                                                        (704) 338-5000
    
     Approximate date of commencement of proposed sale to the public: From
time to time after the effective date of this Registration Statement,
determined in light of market and other conditions.
     If the only securities being registered on this Form are being offered
pursuant to dividend or interest reinvestment plans, please check the
following box. [ ]
     If any of the securities being registered on this Form are to be offered
on a delayed or continuous basis pursuant to Rule 415 under the Securities Act
of 1933, other than securities offered only in connection with dividend or
interest reinvestment plans, check the following box. [X]
     If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following
box and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering. [ ]
     If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. [ ]
     If delivery of the prospectus is expected to be made pursuant to Rule
434, please check the following box. [ ]




<PAGE>2

  CALCULATION OF REGISTRATION FEE
<TABLE> <CAPTION>

   
                                                                       Proposed Maximum       Proposed Maximum        Amount of
   Title of Each Class of Securities to be        Amount to be         Aggregate Price       Aggregate Offering     Registration
                  Registered                    Registered(1)(2)         per Unit*(3)            Price*(3)             Fee(1)
 <S>                                           <C>                  <C>                    <C>                    <C>
 Commercial Mortgage Pass-Through                  $1,000,000                100%                $1,000,000        $344.83
 Certificates  . . . . . . . . . . . . . . .

</TABLE>

   (1)    The registration fee in the amount of $344.83 for the registration
          of $1,000,000 of Commercial Mortgage Pass-Through Certificates was
          previously paid in connection with the October 11, 1995 filing of
          the Registration Statement and such amounts are being shown solely
          for purposes of the registration described below in footnote (2).

   (2)    There are also being registered hereunder an indeterminate amount of
          Certificates that may be sold by Registrant or any affiliate of
          Registrant, including First Union Capital Markets Corp., in
          furtherance of market-making activities in the Certificates and in
          connection with which it is necessary under the federal securities
          laws to deliver a market-making prospectus.

   (3)    Estimated solely for purposes of determining the registration fee.
    


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


<PAGE>3
   
                 SUBJECT TO COMPLETION, DATED FEBRUARY 10, 1997
    
                 Commercial Mortgage Pass-Through Certificates
                             (Issuable in Series)
   
               First Union Commercial Mortgage Securities, Inc.
    
                                   Depositor

     This Prospectus describes the commercial mortgage pass-through
certificates (the "Offered Certificates") offered hereby and by the
supplements hereto (each, a "Prospectus Supplement"), which will be offered
from time to time in series.  The Offered Certificates of each series,
together with any other commercial mortgage pass-through certificates of such
series not offered hereby, are collectively referred to herein as the
"Certificates".

     In the aggregate, the Certificates of each series of Certificates will
represent the entire beneficial ownership interest in a trust fund (with
respect to any series, the "Trust Fund") consisting primarily of a segregated
pool of one or more of various types of multifamily or commercial mortgage
loans (the "Mortgage Loans"), mortgage-backed securities ("CMBS") that
evidence interests in, or that are secured by pledges of, one or more of
various types of multifamily or commercial mortgage loans or a combination of
Mortgage Loans and CMBS (collectively, "Mortgage Assets").  Mortgage Loans (or
mortgage loans underlying a CMBS) may be secured by first or junior, recourse
or non-recourse liens and may be delinquent or non-performing as of the date
Certificates of a series are issued, if so specified in the related Prospectus
Supplement.  If so specified in the related Prospectus Supplement, the Trust
Fund for a series of Certificates may include letters of credit, insurance
policies, guarantees, reserve funds or other types of credit support, or any
combination thereof (with respect to any series, collectively, "Credit
Support"), and currency or interest rate exchange agreements and other
financial assets, or any combination thereof (with respect to any series,
collectively, "Cash Flow Agreements").  See "Description of the Trust Funds",
"Description of the Certificates" and "Description of Credit Support".
                                               (cover continued on next page)

   
     PROSPECTIVE INVESTORS SHOULD REVIEW THE INFORMATION APPEARING ON PAGE 22
UNDER THE CAPTION "RISK FACTORS" HEREIN AND IN THE RELATED PROSPECTUS
SUPPLEMENT BEFORE PURCHASING ANY OFFERED CERTIFICATE.
    
     THE CERTIFICATES WILL REPRESENT INTERESTS IN THE RELATED TRUST FUND ONLY
AND WILL NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF FIRST UNION COMMERCIAL
MORTGAGE SECURITIES, INC.  OR ANY AFFILIATE THEREOF, INCLUDING WITHOUT
LIMITATION, FIRST UNION NATIONAL BANK OF NORTH CAROLINA.  A CERTIFICATE IS NOT
A DEPOSIT AND NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY
OTHER GOVERNMENTAL AGENCY.
       
   THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
      AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION, NOR HAS
        THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
            COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
                PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY
                            IS A CRIMINAL OFFENSE.


     Prior to issuance there will have been no market  for the Certificates of
any series  and there  can be  no assurance  that a  secondary market  for any
Offered  Certificates  will  develop or  that,  if  it does  develop,  it will
continue.  See  "Risk Factors".  This Prospectus may not be used to consummate
sales  of the Offered  Certificates of any  series unless accompanied by the
Prospectus Supplement for such series.

     The  Offered Certificates of  any series may  be offered through one   or
more  different   methods   such   as  offerings   through underwriters,
including  First  Union  Capital  Markets   Corp.,  an affiliate  of  the
Depositor,  acting  as  principals for  their  own account  or as  agents,  as
more  fully  described under  "Method  of Distribution" herein and in the
related Prospectus Supplement.

                             [          ], 199[ ]





<PAGE>4

(cover continued)

     Each series of Certificates will consist of one or more classes of
Certificates, and such class or classes (including classes of Offered
Certificates) may (i) provide for the accrual of interest thereon based on a
fixed, variable or adjustable rate; (ii) be senior or subordinate to one or
more other classes of Certificates in entitlement to certain distributions on
the Certificates; (iii) be entitled to distributions of principal, with
disproportionately small, nominal or no distributions of interest; (iv) be
entitled to distributions of interest, with disproportionately small, nominal
or no distributions of principal; (v) provide for distributions of principal
and/or interest that commence only following the occurrence of certain events,
such as the retirement of one or more other classes of Certificates of such
series; (vi) provide for distributions of principal to be made, from time to
time or for designated periods, at a rate that is faster (and, in some cases,
substantially faster) or slower (and, in some cases, substantially slower)
than the rate at which payments or other collections of principal are received
on the Mortgage Assets in the related Trust Fund; or (vii) provide for
distributions of principal to be made, subject to available funds, based on a
specified principal payment schedule or other methodology.  See "Description
of the Certificates".

     Distributions in respect of the Certificates will be made on a monthly,
quarterly or other periodic basis as specified in the related Prospectus
Supplement.  Unless otherwise specified in the related Prospectus Supplement,
such distributions will be made only from the assets of the related Trust
Fund.
   
     This Prospectus and related Prospectus Supplements may be used by the
Depositor, First Union Capital Markets Corp., an affiliate of the Depositor,
and any other affiliate of the Depositor when required under the federal
securities laws in connection with offers and sales of Offered Certificates in
furtherance of market-making activities in Offered Certificates.  First Union
Capital Markets Corp. or any such other affiliate may act as principal or
agent in such transactions.  Such sales will be made at prices related to
prevailing market prices at the time of sale or otherwise.
    
     No Certificates of any series will represent an obligation of or interest
in the Depositor or any of its affiliates, except to the limited extent
described herein and in the related Prospectus Supplement.  Neither the
Certificates of any series nor the assets in the related Trust Fund will be
guaranteed or insured by any governmental agency or instrumentality or by any
other person, unless otherwise provided in the related Prospectus Supplement.
The assets in each Trust Fund will be held in trust for the benefit of the
holders of the related series of Certificates (the "Certificateholders")
pursuant to a Pooling Agreement, as more fully described herein.

     The yield on each class of Certificates of a series will be affected by,
among other things, the rate of payment of principal (including prepayments,
repurchases and defaults) on the Mortgage Assets in the related Trust Fund and
the timing of receipt of such payments as described herein and in the related
Prospectus Supplement.  See "Yield and Maturity Considerations".  A Trust Fund
may be subject to early termination under the circumstances described herein
and in the related Prospectus Supplement.  See "Description of the
Certificates".

     If so provided in the related Prospectus Supplement, one or more
elections may be made to treat the related Trust Fund or a designated portion
thereof as a "real estate mortgage investment conduit" (a "REMIC") for federal
income tax purposes.  See "Certain Federal Income Tax Consequences" herein.

     Until 90 days after the date of each Prospectus Supplement, all dealers
effecting transactions in the Offered Certificates covered by such Prospectus
Supplement, whether or not participating in the distribution thereof, may be
required to deliver such Prospectus Supplement and this Prospectus.  This is
in addition to the obligation of dealers to deliver a Prospectus and
Prospectus Supplement when acting as underwriters and with respect to their
unsold allotments or subscriptions.




<PAGE>5

                             PROSPECTUS SUPPLEMENT

     As more particularly  described herein, each Prospectus  Supplement will,
among  other  things, set  forth,  as and  to  the extent  appropriate:  (i) a
description of  the class or  classes of  Offered Certificates of  the related
series,  including the  aggregate  principal amount  of each  such  class (the
"Certificate Balance"), the  rate at which  interest will accrue from  time to
time, if at all, with respect to each such class  (the "Pass-Through Rate") or
the  method of  determining such  rate; (ii)  information with respect  to any
other classes  of Certificates of the  same series not offered  thereby; (iii)
the   respective  dates   on   which  distributions   are   to   be  made   to
Certificateholders; (iv) information as to the assets constituting the related
Trust  Fund,  including the  general  characteristics of  the  assets included
therein, including  the Mortgage Assets and  any Credit Support  and Cash Flow
Agreements (with  respect  to  the  Certificates of  any  series,  the  "Trust
Assets"); (v)  the circumstances, if any,  under which the related  Trust Fund
may be subject to early termination; (vi) additional  information with respect
to the method of distribution of such Offered Certificates; (vii)  whether one
or more REMIC  elections will  be made,  and the designation  of the  "regular
interests" and "residual  interests" in each REMIC  to be created;  (viii) the
initial  percentage  ownership  interest  in  the  related  Trust  Fund to  be
evidenced  by each  class  of Certificates  of such  series;  (ix) information
concerning the trustee  (as to any series, the "Trustee") of the related Trust
Fund; (x) information concerning  the master servicer  (as to any series,  the
"Master Servicer")  and any special servicer  (as to any  series, the "Special
Servicer") engaged to administer the related Mortgage Assets; (xi) information
as  to  the  nature  and  extent   of  any  subordination  in  entitlement  to
distributions of any class of  Certificates of such series; and (xii)  whether
such Offered Certificates will be initially issued in definitive or book-entry
form.

                             AVAILABLE INFORMATION
   
     The Depositor has filed with the Securities and  Exchange Commission (the
"Commission") a Registration Statement (of which this Prospectus forms a part)
under the  Securities Act  of 1933,  as amended (the  "Securities Act"),  with
respect  to the  Offered  Certificates.   This Prospectus  and  the Prospectus
Supplement  relating to  the  Offered  Certificates  of  each  series  contain
summaries of  the  material terms  of  the documents  referred to  herein  and
therein,  but  do  not  contain  all  of  the information  set  forth  in  the
Registration   Statement  pursuant  to  the  rules   and  regulations  of  the
Commission.   For further information, reference  is made to such Registration
Statement and the exhibits thereto.  Such Registration  Statement and exhibits
can  be  inspected and  copied  at prescribed  rates at  the  public reference
facilities  maintained by the Commission at  its Public Reference Section, 450
Fifth  Street, N.W.,  Washington,  D.C. 20549,  and  at  its Regional  Offices
located as follows: Chicago Regional Office, Northwest Atrium Center, 500 West
Madison Street,  14th Floor, Chicago,  Illinois 60661;  and New York  Regional
Office, Seven World Trade  Center, Suite 1300, New York, New  York 10048.  The
Commission  also  maintains  a  Web  site  that  contains  reports, proxy  and
information statements, and other information  regarding registrants that file
electronically  with   the  Commission.     The   site  may   be  accesed   at
http:/www.sec.gov.
    
     No person has  been authorized  to give  any information or  to make  any
representation  not contained  in this  Prospectus and any  related Prospectus
Supplement and, if given or made, such information or representation must  not
be relied upon.  This Prospectus and  any related Prospectus Supplement do not
constitute an  offer  to  sell or  a  solicitation  of an  offer  to  buy  any
securities other  than the Offered  Certificates, or  an offer of  the Offered
Certificates to any  person in any state  or other jurisdiction in  which such
offer would be unlawful.  The delivery of this Prospectus at any time does not
imply that  information herein  is correct as  of any  time subsequent  to its



date; however, if any material change occurs while this Prospectus is required
by  law to  be delivered,  this  Prospectus will  be  amended or  supplemented
accordingly.

     The  related Master  Servicer  or Trustee  will  be required  to mail  to
holders of the Offered Certificates  of each series periodic unaudited reports
concerning the  related Trust  Fund.  If  beneficial interests  in a  class of
Offered  Certificates  are being  held  and transferred  in  book-entry format
through the  facilities of The  Depository Trust Company ("DTC")  as described
herein,  then, unless otherwise provided in the related Prospectus Supplement,
such reports will be sent on behalf of the related Trust Fund  to a nominee of
DTC as the registered holder of the Offered





<PAGE>6

Certificates.   The  means  by  which notices  and  other  communications  are
conveyed by DTC to its participating organizations, and directly or indirectly
through  such participating  organizations  to the  beneficial  owners of  the
applicable Offered Certificates, will be governed  by arrangements among them,
subject to any statutory or regulatory  requirements as may be in effect  from
time   to   time.     See   "Description   of   the  Certificates Reports   to
Certificateholders" and " Book-Entry Registration and Definitive Certificates"
and "Description  of the Pooling  Agreements Evidence as to  Compliance".  The
Depositor  will file or  cause to be  filed with the  Commission such periodic
reports with respect to  each Trust Fund as are required  under the Securities
Exchange Act  of 1934,  as amended  (the "Exchange  Act"), and  the rules  and
regulations of the Commission thereunder.

     To the extent described in the related Prospectus Supplement, some or all
of the Mortgage Loans  may be secured by an assignment  of the lessors' (i.e.,
the related  Mortgagors') rights in one  or more bond-type or  credit-type net
leases (each, a "Lease") of the related Mortgaged  Property.  Unless otherwise
specified in the related Prospectus Supplement, no series of Certificates will
represent interests in or obligations of any lessee (each, a "Lessee") under a
Lease.   If  indicated, however,  in  the Prospectus  Supplement  for a  given
series, a significant or the sole source of payments on  the Mortgage Loans in
such series,  and, therefore, of  distributions on such  Certificates, will be
rental  payments  due  from  the  Lessees  under  the  Leases.     Under  such
circumstances, prospective investors in the related series of Certificates may
wish to  consider  publicly  available information,  if  any,  concerning  the
Lessees.  Reference should  be made to the  related Prospectus Supplement  for
information concerning the Lessees and whether any such Lessees are subject to
the periodic reporting requirements of the Exchange Act.


               INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

     There  are incorporated  herein by  reference  all documents  and reports
filed or  caused to be  filed by  the Depositor with  respect to a  Trust Fund
pursuant to  Section 13(a), 13(c), 14  or 15(d) of the Exchange  Act, prior to
the  termination of an  offering of Offered  Certificates evidencing interests
therein.  The  Depositor, upon request, will  provide or cause to  be provided
without  charge  to each  person  to  whom  this  Prospectus is  delivered  in
connection with the offering of one or more classes of Offered Certificates, a
copy of any or  all documents or reports incorporated herein  by reference, in
each case  to the extent such  documents or reports  relate to one or  more of
such  Offered Certificates, other than the  exhibits to such documents (unless
such  exhibits are specifically incorporated  by reference in such documents).
Requests  to  the Depositor  should be  directed in  writing to  its principal
executive  office at One First Union  Center, Charlotte, North Carolina 28228-
0013, Attention:  Secretary, or by  telephone at 704-374-6161.   The Depositor
has  determined that  its financial  statements will  not  be material  to the
offering of any Offered Certificates.

<PAGE>7

                               TABLE OF CONTENTS
                                                                          Page

PROSPECTUS SUPPLEMENT . . . . . . . . . . . . . . . . . . . . . . . . . .    3

AVAILABLE INFORMATION . . . . . . . . . . . . . . . . . . . . . . . . . .    3

INCORPORATION OF CERTAIN INFORMATION BY REFERENCE . . . . . . . . . . . .    4

SUMMARY OF PROSPECTUS . . . . . . . . . . . . . . . . . . . . . . . . . .   10

RISK FACTORS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   22
     Limited Liquidity  . . . . . . . . . . . . . . . . . . . . . . . . .   22
     Limited Assets . . . . . . . . . . . . . . . . . . . . . . . . . . .   22
     Prepayments; Average Life of Certificates; Yields  . . . . . . . . .   23
     Limited Nature of Ratings  . . . . . . . . . . . . . . . . . . . . .   24
     Risks Associated with Mortgage Loans and Mortgaged Properties  . . .   24
     Risks Associated with Certain Mortgage Loans and Related Leases  . .   25
     Balloon Payments; Borrower Default . . . . . . . . . . . . . . . . .   26
     Junior Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . .   26
     Credit Support Limitations . . . . . . . . . . . . . . . . . . . . .   27
     Enforceability . . . . . . . . . . . . . . . . . . . . . . . . . . .   27
     Leases and Rents . . . . . . . . . . . . . . . . . . . . . . . . . .   28
     Environmental Risks  . . . . . . . . . . . . . . . . . . . . . . . .   28
     ERISA Considerations . . . . . . . . . . . . . . . . . . . . . . . .   28
     Certain  Federal   Tax  Considerations   Regarding  REMIC   Residual
          Certificates  . . . . . . . . . . . . . . . . . . . . . . . . .   28
     Book-Entry Registration  . . . . . . . . . . . . . . . . . . . . . .   29
     Delinquent and Non-Performing Mortgage Loans . . . . . . . . . . . .   29

DESCRIPTION OF THE TRUST FUNDS  . . . . . . . . . . . . . . . . . . . . .   29
     General  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   29
     Mortgage Loans-Leases  . . . . . . . . . . . . . . . . . . . . . . .   30
          General . . . . . . . . . . . . . . . . . . . . . . . . . . . .   30
          Leases  . . . . . . . . . . . . . . . . . . . . . . . . . . . .   30
          Default and Loss  Considerations with  Respect to the  Mortgage
               Loans  . . . . . . . . . . . . . . . . . . . . . . . . . .   31
          Payment Provisions of the Mortgage Loans  . . . . . . . . . . .   33
          Mortgage Loan Information in Prospectus Supplements . . . . . .   33
     CMBS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   34
     Certificate Accounts . . . . . . . . . . . . . . . . . . . . . . . .   35
     Credit Support . . . . . . . . . . . . . . . . . . . . . . . . . . .   35
     Cash Flow Agreements . . . . . . . . . . . . . . . . . . . . . . . .   35

YIELD AND MATURITY CONSIDERATIONS . . . . . . . . . . . . . . . . . . . .   36
     General  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   36
     Pass-Through Rate  . . . . . . . . . . . . . . . . . . . . . . . . .   36
     Payment Delays . . . . . . . . . . . . . . . . . . . . . . . . . . .   36
     Certain Shortfalls in Collections of Interest  . . . . . . . . . . .   36
     Yield and Prepayment Considerations  . . . . . . . . . . . . . . . .   37
     Weighted Average Life and Maturity . . . . . . . . . . . . . . . . .   38
     Controlled Amortization Classes and Companion Classes  . . . . . . .   39
     Other Factors Affecting Yield, Weighted Average Life and Maturity  .   40
          Balloon Payments; Extensions of Maturity  . . . . . . . . . . .   40







<PAGE>8

          Negative Amortization . . . . . . . . . . . . . . . . . . . . .   40
          Foreclosures and Payment Plans  . . . . . . . . . . . . . . . .   40
          Losses and Shortfalls on the Mortgage Assets  . . . . . . . . .   41
          Additional Certificate Amortization . . . . . . . . . . . . . .   41

THE DEPOSITOR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   41

USE OF PROCEEDS . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   41
   
DESCRIPTION OF THE CERTIFICATES . . . . . . . . . . . . . . . . . . . . .   42
     General  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   42
     Distributions  . . . . . . . . . . . . . . . . . . . . . . . . . . .   42
     Distributions of Interest on the Certificates  . . . . . . . . . . .   43
     Distributions of Certificate Principal . . . . . . . . . . . . . . .   44
     Distributions on the Certificates in  Respect of Prepayment Premiums
          or in Respect of Equity
          Participations  . . . . . . . . . . . . . . . . . . . . . . . .   45
     Allocation of Losses and Shortfalls  . . . . . . . . . . . . . . . .   45
     Advances in Respect of Delinquencies . . . . . . . . . . . . . . . .   45
     Reports to Certificateholders  . . . . . . . . . . . . . . . . . . .   46
     Voting Rights  . . . . . . . . . . . . . . . . . . . . . . . . . . .   48
     Termination  . . . . . . . . . . . . . . . . . . . . . . . . . . . .   48
     Book-Entry Registration and Definitive Certificates  . . . . . . . .   49
    
DESCRIPTION OF THE POOLING AGREEMENTS . . . . . . . . . . . . . . . . . .   50
     General  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   50
     Assignment of Mortgage Assets; Repurchases . . . . . . . . . . . . .   51
     Representations and Warranties; Repurchases  . . . . . . . . . . . .   52
     Certificate Account  . . . . . . . . . . . . . . . . . . . . . . . .   53
          General . . . . . . . . . . . . . . . . . . . . . . . . . . . .   53
          Deposits  . . . . . . . . . . . . . . . . . . . . . . . . . . .   53
          Withdrawals . . . . . . . . . . . . . . . . . . . . . . . . . .   54
     Collection and Other Servicing Procedures  . . . . . . . . . . . . .   56
     Modifications, Waivers and Amendments of Mortgage Loans  . . . . . .   56
     Sub-Servicers  . . . . . . . . . . . . . . . . . . . . . . . . . . .   57
     Special Servicers  . . . . . . . . . . . . . . . . . . . . . . . . .   57
     Realization Upon Defaulted Mortgage Loans  . . . . . . . . . . . . .   57
     Hazard Insurance Policies  . . . . . . . . . . . . . . . . . . . . .   59
     Due-on-Sale and Due-on-Encumbrance Provisions  . . . . . . . . . . .   60
     Servicing Compensation and Payment of Expenses . . . . . . . . . . .   60
     Evidence as to Compliance  . . . . . . . . . . . . . . . . . . . . .   61
     Certain Matters Regarding the Master Servicer and the Depositor  . .   61
     Events of Default  . . . . . . . . . . . . . . . . . . . . . . . . .   62
     Rights Upon Event of Default . . . . . . . . . . . . . . . . . . . .   62
     Amendment  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   63
     List of Certificateholders . . . . . . . . . . . . . . . . . . . . .   64
     The Trustee  . . . . . . . . . . . . . . . . . . . . . . . . . . . .   64
     Duties of the Trustee  . . . . . . . . . . . . . . . . . . . . . . .   64





<PAGE>9

     Certain Matters Regarding the Trustee  . . . . . . . . . . . . . . .   64
     Resignation and Removal of the Trustee . . . . . . . . . . . . . . .   64

DESCRIPTION OF CREDIT SUPPORT . . . . . . . . . . . . . . . . . . . . . .   65
     General  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   65
     Subordinate Certificates . . . . . . . . . . . . . . . . . . . . . .   65
     Cross-Support Provisions . . . . . . . . . . . . . . . . . . . . . .   66
     Insurance or Guarantees with Respect to Mortgage Loans . . . . . . .   66
     Letter of Credit . . . . . . . . . . . . . . . . . . . . . . . . . .   66
     Certificate Insurance and Surety Bonds . . . . . . . . . . . . . . .   66
     Reserve Funds  . . . . . . . . . . . . . . . . . . . . . . . . . . .   67
     Credit Support with Respect to CMBS  . . . . . . . . . . . . . . . .   67
   
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS AND LEASES  . . . . . . . . . . .   67
     General  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   68
     Types of Mortgage Instruments  . . . . . . . . . . . . . . . . . . .   68
     Leases and Rents . . . . . . . . . . . . . . . . . . . . . . . . . .   68
     Personalty . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   69
     Cooperative Loans  . . . . . . . . . . . . . . . . . . . . . . . . .   69
          Junior Mortgages; Rights of Senior Lenders  . . . . . . . . . .   70
     Foreclosure  . . . . . . . . . . . . . . . . . . . . . . . . . . . .   71
          General.  . . . . . . . . . . . . . . . . . . . . . . . . . . .   71
          Judicial Foreclosure  . . . . . . . . . . . . . . . . . . . . .   71
          Non-Judicial Foreclosure/Power of Sale  . . . . . . . . . . . .   72
          Equitable Limitations on Enforceability of Certain Provisions .   72
          Public Sale . . . . . . . . . . . . . . . . . . . . . . . . . .   72
          Rights of Redemption  . . . . . . . . . . . . . . . . . . . . .   73
          Anti-Deficiency Legislation . . . . . . . . . . . . . . . . . .   74
          Leasehold Risks . . . . . . . . . . . . . . . . . . . . . . . .   74
          Regulated Healthcare Facilities . . . . . . . . . . . . . . . .   74
          Cross-Collateralization . . . . . . . . . . . . . . . . . . . .   74
          Cooperative Loans . . . . . . . . . . . . . . . . . . . . . . .   75
     Bankruptcy Laws  . . . . . . . . . . . . . . . . . . . . . . . . . .   75
     Environmental Considerations . . . . . . . . . . . . . . . . . . . .   76
          General . . . . . . . . . . . . . . . . . . . . . . . . . . . .   76
          Superlien Laws  . . . . . . . . . . . . . . . . . . . . . . . .   77
          CERCLA  . . . . . . . . . . . . . . . . . . . . . . . . . . . .   77
          Certain Other State Laws  . . . . . . . . . . . . . . . . . . .   77
          Additional Considerations . . . . . . . . . . . . . . . . . . .   78
     Due-on-Sale and Due-on-Encumbrance . . . . . . . . . . . . . . . . .   78
     Subordinate Financing  . . . . . . . . . . . . . . . . . . . . . . .   78
     Default Interest and Limitations on Prepayments  . . . . . . . . . .   79
     Applicability of Usury Laws  . . . . . . . . . . . . . . . . . . . .   79
     Soldiers' and Sailors' Civil Relief Act of 1940  . . . . . . . . . .   79
     Americans with Disabilities Act  . . . . . . . . . . . . . . . . . .   80
     Forfeitures in Drug and RICO Proceedings . . . . . . . . . . . . . .   80
    


<PAGE>10
   
CERTAIN FEDERAL INCOME TAX CONSEQUENCES . . . . . . . . . . . . . . . . .   80
     General  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   80
     REMICs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   81
          Classification of REMICs  . . . . . . . . . . . . . . . . . . .   81
          Characterization of Investments in REMIC Certificates . . . . .   82
          Tiered REMIC Structures . . . . . . . . . . . . . . . . . . . .   82
          Taxation of Owners of REMIC Regular Certificates  . . . . . . .   82
          General . . . . . . . . . . . . . . . . . . . . . . . . . . . .   82
          Original Issue Discount . . . . . . . . . . . . . . . . . . . .   83
          Market Discount . . . . . . . . . . . . . . . . . . . . . . . .   85
          Premium . . . . . . . . . . . . . . . . . . . . . . . . . . . .   86
          Realized Losses . . . . . . . . . . . . . . . . . . . . . . . .   87
          Taxation of Owners of REMIC Residual Certificates . . . . . . .   87
          General . . . . . . . . . . . . . . . . . . . . . . . . . . . .   87
          Taxable Income of the REMIC . . . . . . . . . . . . . . . . . .   88
          Basis Rules, Net Losses and Distributions.  . . . . . . . . . .   89
          Excess Inclusions . . . . . . . . . . . . . . . . . . . . . . .   90
          Noneconomic REMIC Residual Certificates . . . . . . . . . . . .   91
          Mark-to-Market Rules  . . . . . . . . . . . . . . . . . . . . .   92
          Possible Pass-Through of Miscellaneous Itemized Deductions  . .   93
          Sales of REMIC Certificates . . . . . . . . . . . . . . . . . .   93
          Prohibited Transactions Tax and Other Taxes . . . . . . . . . .   94
          Tax   and   Restrictions  on   Transfers   of  REMIC   Residual
               Certificates to Certain Organizations  . . . . . . . . . .   95
          Termination . . . . . . . . . . . . . . . . . . . . . . . . . .   96
          Reporting and Other Administrative Matters  . . . . . . . . . .   96
          Backup Withholding with Respect to REMIC Certificates . . . . .   97
          Foreign Investors in REMIC Certificates . . . . . . . . . . . .   97
     Grantor Trust Funds  . . . . . . . . . . . . . . . . . . . . . . . .   98
          Classification of Grantor Trust Funds . . . . . . . . . . . . .   98
     Characterization of Investments in Grantor Trust Certificates  . . .   98
          Grantor Trust Fractional Interest Certificates  . . . . . . . .   98
          Grantor Trust Strip Certificates  . . . . . . . . . . . . . . .   98
     Taxation   of   Owners   of  Grantor   Trust   Fractional   Interest
               Certificates . . . . . . . . . . . . . . . . . . . . . . .   99
          General . . . . . . . . . . . . . . . . . . . . . . . . . . . .   99
          If Stripped Bond Rules Apply  . . . . . . . . . . . . . . . . .   99
          If Stripped Bond Rules Do Not Apply . . . . . . . . . . . . . .  101
          Market Discount . . . . . . . . . . . . . . . . . . . . . . . .  103
          Premium . . . . . . . . . . . . . . . . . . . . . . . . . . . .  104
          Taxation of Owners of Grantor Trust Strip Certificates  . . . .  104
          Possible Application of Contingent Payment Rules  . . . . . . .  105
          Sales of Grantor Trust Certificates . . . . . . . . . . . . . .  106
          Grantor Trust Reporting . . . . . . . . . . . . . . . . . . . .  106
          Backup Withholding  . . . . . . . . . . . . . . . . . . . . . .  107
          Foreign Investor  . . . . . . . . . . . . . . . . . . . . . . .  107
    
STATE AND OTHER TAX CONSEQUENCES  . . . . . . . . . . . . . . . . . . . .  107


<PAGE>11

ERISA CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . . . .  107
     General  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  107
           Plan Asset Regulations . . . . . . . . . . . . . . . . . . . .  108
     Prohibited Transaction Exemptions  . . . . . . . . . . . . . . . . .  108

LEGAL INVESTMENT  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  111

METHOD OF DISTRIBUTION  . . . . . . . . . . . . . . . . . . . . . . . . .  112

LEGAL MATTERS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  113

FINANCIAL INFORMATION . . . . . . . . . . . . . . . . . . . . . . . . . .  113

RATING  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  113

INDEX OF PRINCIPAL DEFINITIONS  . . . . . . . . . . . . . . . . . . . . .  115


<PAGE>12

                             SUMMARY OF PROSPECTUS

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

Title of Certificates .    Commercial   Mortgage  Pass-Through   Certificates,
                             issuable in series (the "Certificates").
   
Depositor . . . . . . .    First Union Commercial Mortgage Securities, Inc., a
                             wholly owned subsidiary  of First Union  National
                             Bank of North Carolina.  See "The Depositor".
    
Master Servicer . . . .    The  master  servicer (the  "Master  Servicer"), if
                             any, for a series of  Certificates  will be  named
                             in the  related Prospectus Supplement and  may be
                             an affiliate of the Depositor.   See "Description
                             of the Pooling Agreements Collection    and
                             Other Servicing Procedures".

Special Servicer  . . .    The special  servicer (the "Special  Servicer"), if
                             any, for a series of   Certificates   will   be
                             named,   or   the circumstances under which a
                             Special Servicer will be appointed will  be
                             described,  in the  related Prospectus
                             Supplement.  See "Description  of the Pooling
                             Agreements Special Servicers".

Trustee . . . . . . . .    The  trustee (the  "Trustee")  for each  series  of
                             Certificates will be named  in the  related
                             Prospectus  Supplement.  See  "Description  of the
                             Pooling Agreements The Trustee".

The Trust Assets  . . .    Each series  of Certificates will  represent in the
                             aggregate the entire beneficial ownership
                             interest in  a Trust Fund consisting primarily of:

     A. Mortgage Assets    The Mortgage Assets with respect  to each series of
                             Certificates will, in general,  consist of a  pool
                             of mortgage loans  (collectively,   the
                             "Mortgage   Loans") secured by first or  junior
                             liens on, or security interests  in, or
                             installment contracts  for the sale of, fee
                             simple or  leasehold interests  in, (i)
                             residential properties consisting of five  or more
                             rental or cooperatively owned dwelling units
                             ("Multifamily   Properties")   or   (ii)   office
                             buildings,  shopping   centers,  retail   stores,
                             hotels  or motels,  nursing  homes,  hospitals or
                             other health-care related facilities, mobile home
                             parks,   warehouse   facilities,   mini-warehouse
                             facilities or self-storage facilities, industrial
                             plants, mixed  use  or  other  types  of  income-
                             producing   properties    or   unimproved    land
                             ("Commercial



<PAGE>13

                             Properties"), (iii)  CMBS, or (iv)  participations
                             in, or  any combination of, the foregoing.   If so
                             specified in  the related Prospectus Supplement
                             and if permitted  by  applicable  law,  a  Trust
                             Fund  may  include (i)  Multifamily Properties or
                             Commercial Properties acquired by foreclosure or
                             by deed-in-lieu of foreclosure  ("REO Property")
                             and (ii)  Mortgage Loans secured by  liens on real
                             estate  projects  under construction.   If  so
                             specified  in the  related Prospectus Supplement,
                             some Mortgage Loans may be delinquent or
                             non-performing as of  the date of their  deposit
                             into the  related Trust Fund.   The Mortgage Loans
                             will  not be  guaranteed  or  insured  by  the
                             Depositor,  any  of  its affiliates or, unless
                             otherwise specified in the Prospectus Supplement,
                             by any governmental agency or instrumentality or
                             other person.

                           To the  extent described in  the related Prospectus
                             Supplement, some or  all of  the Mortgage Loans
                             may also  be secured by an assignment of one or
                             more leases (a "Lease  Assignment"),   including
                             bond-type   or credit-type net leases  (each, a
                             "Lease") of  one or more  lessees (each, a
                             "Lessee")  of all  or a portion  of the related
                             Mortgaged  Properties (as defined herein).
                             Unless  otherwise specified in the related
                             Prospectus Supplement, a  significant or  the
                             sole  source  of  payments  on   certain Mortgage
                             Loans will  be the  rental payments  due under
                             the   related   Leases.      In   certain
                             circumstances,   with   respect   to   Commercial
                             Properties, the material  terms and conditions of
                             the  related  Leases  may  be  set  forth  in the
                             related Prospectus Supplement.  See  "Description
                             of  the  Trust Funds Mortgage  Loans Leases"  and
                             "Risk Factors Limited Assets" herein.

                           Unless otherwise provided in the related Prospectus
                             Supplement,  the  Mortgaged  Properties  may   be
                             located in any one of the 50 states, the District
                             of Columbia  or the Commonwealth  of Puerto Rico.
                             Unless   otherwise   provided  in   the   related
                             Prospectus  Supplement,  all Mortgage  Loans will
                             have individual principal balances at origination
                             of not less  than $100,000 and  original terms to
                             maturity of not more than 40 years.

                           As  and  to  the extent  described  in  the related
                             Prospectus Supplement, a  Mortgage Loan (i) may
                             provide for no accrual of interest or for accrual
                             of interest thereon at an  interest rate (a
                             "Mortgage Rate") that  is fixed over its term or
                             that adjusts from time to  time, or  that may  be
                             converted  at the borrower's election from an
                             adjustable to a fixed Mortgage Rate, or  from a
                             fixed  to an adjustable Mortgage Rate, (ii) may
                             provide for the  formula, index or other














<PAGE>14

                             method by which  the Mortgage Rate will  be
                             calculated, (iii) may  provide for level payments
                             to  maturity or for payments  that adjust from
                             time  to time to accommodate  changes in  the
                             Mortgage  Rate or  to  reflect the  occurrence of
                             certain  events,  and   may  permit   negative
                             amortization  or   accelerated amortization, (iv)
                             may be fully amortizing  over its term to
                             maturity, or  may provide for little or no
                             amortization over its term and thus require a
                             balloon payment  on its  stated  maturity  date,
                             (v) may  contain  a  prohibition  on prepayment or
                             require payment of a  premium or a yield
                             maintenance penalty  in connection with a
                             prepayment and (vi)  may provide for payments of
                             principal, interest or  both, on  due dates that
                             occur monthly or  quarterly or  at such other
                             interval as  is specified  in the  related
                             Prospectus  Supplement.   See "Description of the
                             Trust Funds  Mortgage Loans".

                           If  and  to  the extent  specified  in  the related
                             Prospectus Supplement, the Mortgage Assets that
                             constitute a particular Trust Fund may also
                             include or consist solely  of  (i) private
                             mortgage participations, mortgage  pass-through
                             certificates  or   other mortgage-backed
                             securities  or (ii)  certificates insured or
                             guaranteed by  the Federal  Home Loan Mortgage
                             Corporation   ("FHLMC"),  the   Federal National
                             Mortgage   Association  ("FNMA"),   the
                             Governmental   National    Mortgage   Association
                             ("GNMA")  or  the Federal  Agricultural  Mortgage
                             Corporation ("FAMC") (collectively, the mortgage-
                             backed securities referred to in  clauses (i) and
                             (ii),  "CMBS"),  provided  that  each  CMBS  will
                             evidence an interest in, or will be secured  by a
                             pledge  of,  one  or  more  mortgage  loans  that
                             conform to the descriptions of the Mortgage Loans
                             contained herein.  See  "Description of the Trust
                             Funds CMBS".

                           Each  Mortgage  Asset  will   be  selected  by  the
                             Depositor for inclusion  in  a  Trust  Fund  from
                             among those purchased, either directly  or
                             indirectly, from a prior holder thereof (a
                             "Mortgage Asset Seller"), which  prior  holder
                             may   or  may  not be  the originator of such
                             Mortgage Loan or the issuer of such  CMBS  and
                             may   be  an  affiliate of  the Depositor, all as
                             more particularly described  in the related
                             Prospectus Supplement.

     B. Certificate Account  Each Trust Fund will include one or more accounts
                             (collectively, the  "Certificate   Account")
                             established and maintained  on  behalf of  the
                             Certificateholders into which  the person  or
                             persons  designated in the related  Prospectus
                             Supplement  will, to  the extent described  herein
                             and  in such  Prospectus Supplement, deposit all
                             payments and  collections received














<PAGE>15

                             or  advanced with respect to the Mortgage Assets
                             and other assets in the Trust Fund.   A
                             Certificate Account  may be maintained as  an
                             interest bearing  or a non-interest bearing
                             account,  and funds held therein  may be held as
                             cash or invested in certain short-term, investment
                             grade obligations, in  each case as described in
                             the related Prospectus Supplement.  See
                             "Description of the Trust Funds Certi-ficate
                             Accounts"    and    "Description    of    the
                             Pooling Agreements Certificate Account".

       C. Credit Support     If   so   provided   in  the   related   Prospectus
                             Supplement, partial or full  protection  against
                             certain defaults and losses  on the  Mortgage
                             Assets in the related Trust Fund may be provided
                             to one or more classes of Certificates of the
                             related series in the form of subordination of one
                             or more other classes of Certificates of such
                             series,  which other classes may  include  one  or
                             more  classes of  Offered Certificates, or by  one
                             or  more other  types of credit support, such as
                             overcollateralization,  a letter  of  credit,
                             insurance  policy, guarantee, reserve  fund or
                             another type  of credit support, or a combination
                             thereof (any such coverage with respect  to  the
                             Certificates  of  any   series, "Credit Support").
                             The amount and  types of any Credit Support, the
                             identification  of the entity providing   it   (if
                             applicable)   and   related information  will  be
                             set  forth  in  the related Prospectus Supplement.
                             The Prospectus Supplement for  any  series of
                             Certificates  evidencing  an interest in a Trust
                             Fund that includes CMBS will describe in the same
                             fashion any similar forms of credit  support  that
                             are provided  by  or  with respect to, or are
                             included as part of the  trust fund evidenced by
                             or providing security for, such CMBS  to the
                             extent information  is available and deemed
                             material.   The type,  characteristic and amount
                             of Credit Support will be determined based on the
                             characteristics of the Mortgage Assets and other
                             factors and  will be established, in  part, on the
                             basis  of  requirements  of  each  Rating Agency
                             rating  the Certificates  of such  series.  If  so
                             specified  in   the  related  Prospectus
                             Supplement, any  such Credit  Support  may  apply
                             only in  the event of certain  types of losses or
                             delinquencies and  the protection against  losses
                             or delinquencies provided by  such Credit Support
                             will  be  limited.    See  "Risk   Factors Credit
                             Support Limitations",  "Description of the  Trust
                             Funds Credit Support" and "Description of  Credit
                             Support".

     D. Cash Flow Agreements If   so   provided  in   the   related  Prospectus
                             Supplement, a Trust Fund may include guaranteed
                             investment contracts pursuant to which  moneys
                             held  in the funds and accounts established for
                             the related series  will be invested at a
                             specified rate.









<PAGE>16

                             The Trust  Fund may also  include certain other
                             agreements, such  as interest rate exchange
                             agreements, interest  rate cap  or  floor
                             agreements,  currency exchange agreements  or
                             similar agreements  designed to reduce  the
                             effects of interest rate or currency exchange rate
                             fluctuations on the Mortgage Assets or on one or
                             more classes  of Certificates.   The  principal
                             terms  of any  such guaranteed investment contract
                             or other agreement (any such agreement, a "Cash
                             Flow Agreement"), including,  without limitation,
                             provisions relating to  the timing, manner  and
                             amount of  payments thereunder and  provisions
                             relating to the termination  thereof, will be
                             described in the  Prospectus Supplement for the
                             related series.    In addition,  the related
                             Prospectus  Supplement will contain certain
                             information that  pertains to the obligor under
                             any  such Cash Flow Agreement.   The  Prospectus
                             Supplement  for any  series of  Certificates
                             evidencing an interest in a Trust Fund that
                             includes CMBS will describe in the same fashion
                             any Cash  Flow Agreements that are included as
                             part  of the trust fund  evidenced  by  or
                             providing  security  for  such  CMBS  to  the
                             extent information is available  and deemed
                             material.  See "Description  of the Trust Funds
                             Cash Flow Agreements".

Description of Certificates  Each  series  of  Certificates   will  be  issued
                             pursuant to a pooling   and   servicing  agreement
                             or other agreement  specified  in the  related
                             Prospectus Supplement   (in   either   case,   a
                             "Pooling Agreement")  and will represent in  the
                             aggregate the entire  beneficial ownership
                             interest in the related Trust Fund.

                           Each series of  Certificates may consist of  one or
                             more  classes of Certificates, and  such class or
                             classes    (including    classes    of    Offered
                             Certificates)  may  (i) be  senior (collectively,
                             "Senior     Certificates")     or     subordinate
                             (collectively, "Subordinate Certificates") to one
                             or   more  other   classes  of   Certificates  in
                             entitlement  to  certain  distributions  on   the
                             Certificates; (ii)  be entitled to  distributions
                             of  principal,  with   disproportionately  small,
                             nominal   or   no   distributions   of   interest
                             (collectively,         "Stripped        Principal
                             Certificates");    (iii)    be     entitled    to
                             distributions       of       interest,       with
                             disproportionately   small,    nominal   or    no
                             distributions    of    principal   (collectively,
                             "Stripped Interest  Certificates"); (iv)  provide
                             for  distributions  of principal  and/or interest
                             that  commence  only   after  the  occurrence  of
                             certain events, such as  the retirement of one or
                             more  other  classes  of  Certificates  of   such
                             series;   (v)   provide  for   distributions   of
                             principal to be  made, from time to  time, or for
                             designated  periods,  at a  rate  that  is faster
                             (and,  in some  cases,  substantially  faster) or
                             slower (and, in some cases,














<PAGE>17

                             substantially slower) than the rate at which
                             payments or  other collections of principal are
                             received  on the Mortgage Assets in the related
                             Trust Fund; (vi) provide for distributions of
                             principal to be made, subject to available funds,
                             based  on a specified principal payment  schedule
                             or other methodology; and/or (vii)  provide  for
                             distributions  based  on  a  combination  of two
                             or  more components thereof with one or  more of
                             the characteristics described in  this paragraph,
                             including a Stripped Principal Certificate
                             component and a Stripped Interest Certificate
                             component, to the extent of available funds, in
                             each case as described  in the  related Prospectus
                             Supplement.   Any  such classes  may include
                             classes  of Offered Certificates.   With respect
                             to Certificates with two  or more  components,
                             references  herein to Certificate  Balance,
                             notional amount and Pass-Through Rate refer to the
                             principal balance,  if any, notional amount, if
                             any, and the Pass-Through Rate, if any, for any
                             such component.

                           Each  class  of  Certificates, other  than  certain
                             classes of Stripped Interest Certificates and
                             certain REMIC Residual  Certificates  (as defined
                             below), will have  a stated  principal amount  (a
                             "Certificate Balance"), and each class  of
                             Certificates, other than  certain   classes  of
                             Stripped   Principal Certificates   and    certain
                             REMIC    Residual Certificates,   will   accrue
                             interest   on  its Certificate  Balance or,  in
                             the case  of certain classes of  Stripped Interest
                             Certificates, on a notional amount ("Notional
                             Amount"), based  on a fixed, variable  or
                             adjustable  interest rate  (a "Pass-Through
                             Rate").   The  related  Prospectus Supplement will
                             specify the Certificate  Balance, Notional Amount
                             and Pass-Through  Rate for  each class of Offered
                             Certificates, as applicable, or, in the  case of
                             a variable  or adjustable  Pass- Through  Rate,
                             the method  for  determining  the Pass-Through
                             Rate.

                           The Certificates will not be guaranteed or  insured
                             by the Depositor  or  any  of  its  affiliates,
                             by any governmental agency or instrumentality  or
                             by any other person,  unless otherwise  provided
                             in the related   Prospectus   Supplement.     See
                             "Risk Factors Limited Assets"  and "Description of
                             the Certificates".

Distributions of Interest on the
  Certificates  . . . .    Interest on  each  class  of  Offered  Certificates
                             (other than certain classes  of  Stripped
                             Principal Certificates and Stripped Interest
                             Certificates and certain REMIC Residual
                             Certificates) of each series will accrue at  the
                             applicable Pass-Through   Rate on  the Certificate
                             Balance or, in  the case  of certain classes of
                             Stripped Interest Certificates, the















<PAGE>18

                             Notional Amount thereof outstanding from time to
                             time and  will be distributed to
                             Certificateholders as provided  in the related
                             Prospectus Supplement  (each of the specified
                             dates on which distributions are to be made,  a
                             "Distribution Date").  Distributions  of interest
                             with respect  to one or  more classes  of
                             Certificates (collectively, "Accrual
                             Certificates") may not commence until the
                             occurrence of  certain events,  such as the
                             retirement of  one or  more other classes of
                             Certificates, and  interest  accrued with  respect
                             to  a class  of Accrual Certificates prior to the
                             occurrence  of such an event will either  be added
                             to the Certificate Balance thereof or otherwise
                             deferred.  Distributions of interest with respect
                             to one or more classes of Certificates may be
                             reduced to  the extent  of  certain
                             delinquencies,  losses  and  other  contingencies
                             described  herein  and  in  the  related
                             Prospectus  Supplement.   See  "Risk Factors
                             Prepayments;  Average  Life  of   Certificates;
                             Yields",  "Yield  and Maturity Considerations",
                             and "Description of the Certificates
                             Distributions of Interest on the Certificates".

Distributions of Certificate
  Principal . . . . . .    Each  class of  the  Certificates  of  each  series
                             (other than certain classes of Stripped Interest
                             Certificates and/or REMIC   Residual
                             Certificates)  will have   a Certificate Balance
                             which, as of  any date, will represent  the
                             maximum amount  that the  holders thereof are then
                             entitled to receive in respect of   principal
                             from  future  cash flow  on  the Mortgage  Assets
                             in  the  related Trust   Fund.  Unless   otherwise
                             specified  in the  related Prospectus  Supplement,
                             the initial  aggregate Certificate Balance of all
                             classes of a series of Certificates  will  not
                             exceed  the  outstanding principal balance of the
                             related Mortgage Assets as of  a  specified  date
                             (the  "Cut-off  Date"), after application of
                             scheduled payments due on or before such date,
                             whether or  not received.   As and  to  the
                             extent  described  in  the  related Prospectus
                             Supplement, distributions of principal with
                             respect to each series of Certificates  will be
                             made on each  Distribution Date to the holders of
                             the class  or classes of  Certificates of such
                             series  entitled  thereto until  the  Certificate
                             Balances  of such Certificates have  been reduced
                             to zero.  Distributions of principal with respect
                             to one or more classes of Certificates (i) may be
                             made  at a  rate  that  is faster  (and,  in some
                             cases,  substantially faster)  than  the  rate at
                             which payments or other  collections of principal
                             are  received  on  the  Mortgage  Assets  in  the
                             related Trust  Fund; (ii) may  not commence until
                             the occurrence  of certain  events, such  as  the
                             retirement  of  one  or  more  other  classes  of
                             Certificates of the  same series, or  may be made
                             at a  rate that  is slower  (and, in some  cases,
                             substantially slower) than the rate at













<PAGE>19

                             which payments or other collections of principal
                             are received  on the Mortgage Assets  in the
                             related Trust Fund;  (iii) may  be made, subject
                             to available funds, based  on a specified
                             principal payment schedule  for any such class, a
                             "Controlled Amortization Class"); and (iv) may be
                             contingent  on the specified principal payment
                             schedule for a  Controlled Amortization  Class of
                             the  same series and the  rate at which payments
                             and other collections of  principal on the
                             Mortgage Assets in the  related Trust Fund are
                             received (any such class, a "Companion  Class").
                             Unless otherwise  specified in  the related
                             Prospectus Supplement, distributions  of principal
                             of  any class of  Certificates will be made on a
                             pro  rata basis among all  of the Certificates of
                             such class.   See "Description of the Certificates
                             Distributions of Certificate Principal".

Advances  . . . . . . .    If  and  to  the  extent  provided in  the  related
                             Prospectus Supplement,  the  Master Servicer
                             and/or another specified person  will be
                             obligated to make, or have the option of making,
                             certain advances  with respect  to  delinquent
                             scheduled payments   of principal and/or  interest
                             on  the Mortgage Loans in the  related Trust
                             Fund.   Any such  advances made with  respect to a
                             particular Mortgage Loan will be  reimbursable
                             from subsequent  recoveries in respect of such
                             Mortgage Loan and otherwise to the  extent
                             described herein and in  the related Prospectus
                             Supplement.  If and  to  the  extent provided  in
                             the Prospectus  Supplement  for  a series of
                             Certificates, the  Master Servicer  or other
                             specified  person   will  be  entitled  to receive
                             interest on its advances  for the period that
                             they are outstanding, payable  from amounts in the
                             related  Trust Fund.   See "Description of the
                             Certificates Advances    in   Respect    of
                             Delinquencies".  If  a Trust Fund includes  CMBS,
                             any comparable advancing obligation of a party to
                             the related Pooling  Agreement, or of  a party to
                             the related CMBS Agreement, will be  described in
                             the related Prospectus Supplement.

Termination . . . . . .    If   so  specified   in   the  related   Prospectus
                             Supplement,  a  series  of  Certificates  will be
                             subject to optional early termination by means of
                             the  repurchase  of the  Mortgage  Assets  in the
                             related  Trust  Fund  by  the  party  or  parties
                             specified therein, under the circumstances and in
                             the manner set  forth therein. If  so provided in
                             the  related  Prospectus  Supplement,  upon   the
                             reduction  of  the   Certificate  Balance   of  a
                             specified class or classes  of Certificates by  a
                             specified percentage or amount, a party specified
                             therein may be authorized or required  to solicit
                             bids for  the purchase  of  all of  the  Mortgage
                             Assets of  the Trust  Fund,  or of  a  sufficient
                             portion of such  Mortgage Assets  to retire  such
                             class or













<PAGE>20

                             classes,  under  the  circumstances  and  in  the
                             manner  set forth  therein.  Further, if so
                             provided in the related Prospectus  Supplement,
                             certain classes of Certificates may be purchased
                             by a party or parties specified therein under
                             similar or other  conditions as  described
                             therein.   See "Description of  the Certificates
                             Termination".

Registration of Book-Entry
  Certificates  . . . .    If  so   provided   in   the   related   Prospectus
                             Supplement, one or more classes  of the Offered
                             Certificates of any series  will  be  offered  in
                             book-entry format (collectively, "Book-Entry
                             Certificates") through the facilities of DTC.
                             Each class of Book-Entry Certificates will be
                             initially represented by one or more Certificates
                             registered in the name of a nominee of DTC.   No
                             person acquiring an interest in  a   class  of
                             Book-Entry  Certificates   (a "Certificate Owner")
                             will be entitled to  receive a  Certificate of
                             such class in fully registered, definitive  form
                             (a  "Definitive  Certificate"), except under the
                             limited circumstances  described herein.
                             See    "Risk    Factors Book-Entry Registration"
                             and    "Description    of    the Certificates-Book
                             Entry      Registration     and Definitive
                             Certificates".

Tax Status of the Certificates  The Certificates of each series will  constitute
                             either (i) "regular interests"  ("REMIC  Regular
                             Certificates") and "residual     interests"
                             ("REMIC Residual Certificates") in  a Trust Fund,
                             or  a designated portion  thereof,  treated   as
                             a REMIC  under Sections  860A  through  860G  of
                             the   Internal Revenue  Code  of  1986  (the
                             "Code"),  or  (ii) interests  ("Grantor  Trust
                             Certificates")  in  a Trust  Fund treated  as  a
                             grantor  trust  under applicable provisions of the
                             Code.
   
     A. REMIC . . . . .    REMIC  Regular   Certificates  generally  will   be
                             treated as debt obligations of the  applicable
                             REMIC for federal income tax purposes.   In
                             general,  to the extent the assets and income of
                             the REMIC are treated as qualifying assets and
                             income  under the following sections of the Code,
                             REMIC Regular Certificates owned by a  real estate
                             investment trust will be treated as "real  estate
                             assets" for purposes  of Section  856(c)(5)(A)  of
                             the  Code and  interest income therefrom will  be
                             treated as "interest on obligations   secured   by
                             mortgages on   real property" for purposes of
                             Section 856(c)(3)(B) of the Code. In addition,
                             REMIC Regular Certificates will be "qualified
                             mortgages" within the meaning of Section
                             860G(a)(3) of  the Code.  Moreover, if 95% or more
                             of the assets  and the income of  the REMIC
                             qualify   for   any   of the   foregoing
                             treatments, the  REMIC Regular Certificates  will
                             qualify  for the  foregoing treatments  in their
                             entirety.    However, REMIC Regular Certificates
                             owned by a thrift







<PAGE>21

                             institution will constitute assets described in
                             Section 7701(a)(19)(C) of  the Code  only if  so
                             specified in  the  related Prospectus  Supplement.
                             If  so specified  in the related Prospectus
                             Supplement,  certain of the REMIC Regular
                             Certificates may be issued with original issue
                             discount.  See "Certain Federal Income  Tax
                             Conse-quences REMICs Taxation   of  Owners   of
                             REMIC   Regular Certificates".

                           REMIC   Residual  Certificates  generally  will  be
                             treated as representing an interest in qualifying
                             assets and income  to the  same extent  described
                             above  for   institutions  subject  to   Sections
                             856(c)(5)(A)  and 856(c)(3)(B)  of the  Code, but
                             not for purposes of Section 7701(a)(19)(C) of the
                             Code  unless  otherwise  stated  in  the  related
                             Prospectus Supplement.  A portion (or, in certain
                             cases,  all) of  the income  from REMIC  Residual
                             Certificates (i) may not  be offset by any losses
                             from other activities of the holder of such REMIC
                             Residual Certificates,  (ii) may  be  treated  as
                             unrelated business taxable income for holders  of
                             REMIC Residual  Certificates that  are subject to
                             tax on  unrelated  business  taxable  income  (as
                             defined in Section  511 of  the Code),  and (iii)
                             may be subject to foreign withholding rules.  See
                             "Certain  Federal   Income   Tax   Consequences -
                             REMICs Taxation  of  Owners  of  REMIC   Residual
                             Certificates".

     B. Grantor Trust .    Unless otherwise provided in the related Prospectus
                             Supplement,  Grantor  Trust Certificates  may  be
                             either  Certificates  that  have  a   Certificate
                             Balance  and  a  Pass-Through Rate  or  that  are
                             Stripped  Principal  Certificates  (collectively,
                             "Grantor      Trust      Fractional      Interest
                             Certificates"),  or  may  be  Stripped   Interest
                             Certificates.      Holders   of   Grantor   Trust
                             Fractional Interest  Certificates generally  will
                             be treated as  owning an  interest in  qualifying
                             assets  and  income under  Sections 856(c)(5)(A),
                             856(c)(3)(B) and 860G(a)(3) of the Code, but will
                             not  be  so   treated  for  purposes  of  Section
                             7701(a)(19)(C)  of  the  Code  unless   otherwise
                             stated in the related Prospectus Supplement.

                           It   is    unclear   whether   Stripped    Interest
                             Certificates will be treated as representing an
                             ownership interest in qualifying  assets  and
                             income  under Sections 856(c)(5)(A)  and
                             856(c)(3)(B)  of  the Code, although  the  policy
                             considerations underlying those Sections suggest
                             that such treatment should be  available.
                             However, such Certificates will not  be  treated
                             as representing  an  ownership interest   in
                             assets described   in   Section 7701(a)(19)(C)  of
                             the Code  unless   otherwise stated
    










<PAGE>22

                             in the  related Prospectus Supplement.   The
                             taxation  of holders  of Stripped Interest
                             Certificates  is   uncertain  in  various
                             respects,   including  in particular the  method
                             such holders should use to recover their purchase
                             price and  to   report  their  income   with
                             respect  to   such  Stripped  Interest
                             Certificates.   See "Certain  Federal Income  Tax
                             Conse-quences Grantor  Trust Funds".

                           Investors are advised to consult their tax advisors
                             with respect  to  the taxation  of  holders of
                             Stripped Interest  Certificates   and  to  review
                             "Certain Federal Income  Tax Consequences" herein
                             and in the related Prospectus Supplement.

ERISA Considerations  .    Fiduciaries of  employee benefit plans  and certain
                             other retirement  plans  and   arrangements,
                             including individual retirement accounts,
                             annuities, Keogh plans,  and   collective
                             investment  funds   and separate accounts in
                             which such plans, accounts, annuities or
                             arrangements are  invested, that are subject   to
                             the  Employee   Retirement  Income Security Act
                             of 1974, as  amended ("ERISA"),  or Section 4975
                             of the Code, should carefully review with their
                             legal advisors whether the purchase or holding of
                             Offered Certificates  could give rise to a
                             transaction that  is prohibited  or is  not
                             otherwise  permissible  either  under  ERISA   or
                             Section   4975   of  the   Code.      See  "ERISA
                             Considerations"   herein   and  in   the  related
                             Prospectus Supplement.

Legal Investment  . . .    The  Offered  Certificates   of  any  series   will
                             constitute "mortgage related securities" for
                             purposes of the Secondary Mortgage Market
                             Enhancement Act of 1984 only if  so specified  in
                             the  related Prospectus Supplement.  Investors
                             whose investment authority is subject  to legal
                             restrictions should consult their own legal
                             advisors to determine whether and to   what
                             extent   the Offered   Certificates constitute
                             legal investments  for  them.    See "Legal
                             Investment" herein  and  in  the  related
                             Prospectus Supplement.










<PAGE>23

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



<PAGE>24

                                 RISK FACTORS

     In  considering an investment in the  Offered Certificates of any series,
investors  should consider, among other things,  the following factors and any
other  factors set  forth  under the  heading "Risk  Factors"  in the  related
Prospectus Supplement.  In general,  to the extent that the factors  discussed
below pertain  to or  are  influenced by  the characteristics  or behavior  of
Mortgage  Loans included  in  a particular  Trust Fund,  they  would similarly
pertain  to  and be  influenced  by  the characteristics  or  behavior of  the
mortgage loans underlying any CMBS included in such Trust Fund.

Limited Liquidity

     There  can be  no  assurance  that a  secondary  market for  the  Offered
Certificates of any series  will develop or, if it does  develop, that it will
provide holders with liquidity  of investment or will continue for  as long as
such  Certificates  remain  outstanding.   Furthermore,  because,  among other
things,  the  timing  of  receipt  of  payments  with  respect  to  a  pool of
multifamily or  commercial mortgage loans may be  substantially more difficult
to predict  than that  of a  pool of  single family  mortgage loans, any  such
secondary market  that does develop  may provide  less liquidity to  investors
than  any comparable market for securities  that evidence interests in single-
family mortgage loans.

     The  primary  source  of  continuing  information regarding  the  Offered
Certificates of any series, including information regarding the  status of the
related Mortgage Assets and any Credit  Support for such Certificates, will be
the periodic  reports to Certificateholders delivered pursuant  to the related
Pooling Agreement  as described herein  under the heading  "Description of the
Certificates Reports to Certificateholders".   There can be  no assurance that
any additional continuing  information regarding  the Offered Certificates  of
any series will  be available through any other source, and the limited nature
of such information  may adversely  affect the  liquidity thereof,  even if  a
secondary market for such Certificates does develop.

     Except  to the  extent  described herein  and in  the  related Prospectus
Supplement, Certificateholders will have no redemption rights, and the Offered
Certificates of each series are subject to early retirement only under certain
specified  circumstances  described  herein  and  in  the  related  Prospectus
Supplement.  See "Description of the Certificates Termination".

Limited Assets

     Unless otherwise specified in the  related Prospectus Supplement, neither
the Offered Certificates of any series nor the Mortgage Assets in  the related
Trust  Fund will  be guaranteed  or insured  by the  Depositor or  any  of its
affiliates, by  any governmental  agency or  instrumentality or  by any  other
person;  and  no Offered  Certificate of  any  series will  represent  a claim
against  or  security interest  in  the  Trust  Funds  for any  other  series.
Accordingly, if  the  related  Trust  Fund has  insufficient  assets  to  make
payments on  such Certificates, no other assets  will be available for payment
of the deficiency.  Additionally, certain amounts on deposit from time to time
remaining  in certain  funds or  accounts constituting  part of a  Trust Fund,
including  the  Certificate  Account  and any  accounts  maintained  as Credit
Support, may be withdrawn  under certain conditions that will be  described in
the related  Prospectus Supplement,  for purposes  other than  the payment  of
principal of  or  interest on  the  related series  of  Certificates.   If  so
provided in the Prospectus Supplement for a series  of Certificates consisting
of  one or more classes of Subordinate  Certificates, on any Distribution Date
in respect of which losses or shortfalls in collections on the Mortgage Assets
have been incurred, the amount of such losses or shortfalls will be done first
by one or more classes of the Subordinate Certificates and, thereafter, by the
remaining  classes of Certificates in  the priority and  manner and subject to
the limitations specified in such Prospectus Supplement.



<PAGE>25

Prepayments; Average Life of Certificates; Yields

     For a  number of reasons, including the difficulty of predicting the rate
of prepayments on  the Mortgage Loans in  a particular Trust Fund,  the amount
and  timing of  distributions  of principal  and/or  interest  on the  Offered
Certificates  of the related series may  be highly unpredictable.  Prepayments
on the  Mortgage Loans  in any  Trust Fund  will result  in a  faster rate  of
principal payments on  one or more classes of the related Certificates than if
payments on such Mortgage Loans were made as scheduled.  Thus,  the prepayment
experience on the Mortgage Loans may affect  the average life of each class of
such Certificates, including  a class of  Offered Certificates.   The rate  of
principal payments on pools of mortgage loans varies among pools and from time
to  time is  influenced  by a  variety of  economic,  demographic, geographic,
social,  tax, legal  and other factors.   For example,  if prevailing interest
rates fall significantly below  the Mortgage Rates borne by the Mortgage Loans
included in a Trust  Fund, principal prepayments are likely to  be higher than
if prevailing  rates remain  at or  above the  rates borne  by those  Mortgage
Loans.  Conversely, if prevailing interest rates rise  significantly above the
Mortgage Rates borne by the Mortgage Loans included in a Trust Fund, principal
prepayments thereon are likely to be  lower than if prevailing interest  rates
remain at or below the  rates borne by those Mortgage Loans.   There can be no
assurance as to the  rate of prepayments  on the Mortgage  Loans in any  Trust
Fund or that such  rate will conform to any  model described herein or in  any
Prospectus Supplement.   As  a result, depending  on the  anticipated rate  of
prepayment for the  Mortgage Loans in  any Trust Fund,  the retirement of  any
class of Certificates of the related series could  occur significantly earlier
or later than expected.

     The extent to which prepayments on  the Mortgage Loans in any Trust  Fund
ultimately affect the average life of any class of Certificates of the related
series  will  depend  on  the  terms  of   such  Certificates.    A  class  of
Certificates,  including a class of Offered  Certificates, may provide that on
any Distribution  Date the holders of such Certificates  are entitled to a pro
rata  share of the prepayments  (including prepayments occasioned by defaults)
on the Mortgage Loans in the related Trust Fund that are distributable on such
date, to  a disproportionately large share (which, in  some cases, may be all)
of such prepayments, or  to a disproportionately small  share (which, in  some
cases,  may be  none)  of such  prepayments.   A  class  of Certificates  that
entitles  the  holders   thereof  to  a  disproportionately   large  share  of
prepayments enhances the risk of early retirement of such class  ("call risk")
if  the rate  of  prepayment is  faster  than anticipated;  while  a class  of
Certificates that entitles  the holders thereof to a  disproportionately small
share of prepayments  enhances the risk  of an extended  average life of  such
class ("extension risk") if the rate of prepayment is slower than anticipated.
As  and to  the  extent described  in the  related Prospectus  Supplement, the
respective entitlements of  the various classes  of Certificateholders of  any
series  to receive payments (and, in  particular, prepayments) of principal of
the Mortgage  Loans in the related Trust Fund may vary based on the occurrence
of certain events (e.g., the retirement of one or more classes of Certificates
of such  series) or  subject to  certain contingencies  (e.g., prepayment  and
default rates with respect to such Mortgage Loans).

     A series of Certificates may include one or  more Controlled Amortization
Classes that will be entitled to receive principal  distributions according to
a specified  principal payment schedule.   Although prepayment  risk cannot be
eliminated  entirely  for  any  class  of  Certificates,  it  can  be  reduced
substantially in the  case of a Controlled  Amortization Class so long  as the
actual rate of  prepayments on the  Mortgage Loans in  the related Trust  Fund
remains  relatively constant  at the rate,  or within  the range of  rates, of
prepayment used to establish the specific principal payment  schedule for such
Certificates.   However,  the  reduction  of prepayment  risk  afforded  to  a
Controlled Amortization Class  comes at the  expense of one or  more Companion
Classes of the same series, any of which Companion Classes may also be a class
of  Offered Certificates.  In  general, and as  more specifically described in
the related Prospectus Supplement, a  Companion Class will entitle the holders
thereof to  a disproportionately  large share of  prepayments on  the Mortgage
Loans in  the related  Trust Fund when  the rate  of prepayment  is relatively
fast, and  to a disproportionately  small share of those  prepayments when the
rate of prepayment is relatively slow, and thus absorbs some (but not  all) of
the "call risk" and/or "extension risk" that



<PAGE>26

would  otherwise affect  the  related  Controlled  Amortization Class  if  all
payments of  principal of  the Mortgage  Loans were  allocated on  a pro  rata
basis.

     A series of  Certificates may also include one or more classes of Offered
Certificates offered  at a  premium or discount.   Yields  on such  classes of
Certificates will  be sensitive,  and in  some cases  extremely sensitive,  to
prepayments on  the Mortgage Loans  in the related  Trust Fund and,  where the
amount  of interest  payable  with respect  to a  class  is disproportionately
large, as compared  to the  amount of  principal, as with  certain classes  of
Stripped Interest  Certificates, a holder  might fail  to recoup its  original
investment  under some prepayment scenarios.   An investor should consider, in
the case of any Offered Certificate  purchased at a discount, the risk  that a
slower than anticipated rate of principal payments on the Mortgage Loans could
result in an actual yield to such  investor that is lower than the anticipated
yield and, in the case of any Offered Certificate purchased at  a premium, the
risk that a faster than anticipated rate of principal payments could result in
an  actual yield to  such investor that  is lower than  the anticipated yield.
See "Yield  and Maturity  Considerations" herein  and, if  applicable, in  the
related Prospectus Supplement.

Limited Nature of Ratings

     Any rating assigned by a Rating Agency to a class of Offered Certificates
will   reflect  only  its  assessment  of   the  likelihood  that  holders  of
Certificates   of   such  class   will   receive   payments  to   which   such
Certificateholders  are entitled under  the related  Pooling Agreement.   Such
rating will  not constitute  an assessment  of the  likelihood that  principal
prepayments (including those caused by defaults) on the related Mortgage Loans
will be made,  the degree to which  the rate of such prepayments  might differ
from  that  originally  anticipated  or  the   likelihood  of  early  optional
termination of  the related  Trust Fund.   Such  rating will  not address  the
possibility that prepayments  on the  related Mortgage  Loans at  a higher  or
lower rate  than  anticipated  by  an investor  may  cause  such  investor  to
experience a lower  than anticipated yield or that  an investor that purchases
an  Offered Certificate  at a  significant premium  might  fail to  recoup its
initial investment under certain prepayment scenarios.

     The  amount, type and  nature of  Credit Support,  if any,  provided with
respect  to  a series  of  Certificates will  be  determined on  the  basis of
criteria established by each Rating Agency rating classes  of the Certificates
of such series.  Those criteria are sometimes based upon an actuarial analysis
of the behavior of mortgage loans in a larger group.  However, there can be no
assurance that the historical data supporting any such actuarial analysis will
accurately reflect  future experience, or  that the data derived  from a large
pool of mortgage loans will accurately predict the delinquency, foreclosure or
loss experience  of any particular  pool of Mortgage  Loans.  In  other cases,
such criteria may be based upon determinations of the values of  the Mortgaged
Properties  that  provide  security  for  the  Mortgage  Loans.   However,  no
assurance can be given that those values will not decline in the future.   See
"Description of Credit Support" and "Rating".

Risks Associated with Mortgage Loans and Mortgaged Properties

     Mortgage loans made on the security of multifamily or commercial property
may  entail risks  of delinquency and  foreclosure, and  risks of loss  in the
event thereof, that are greater than similar risks associated with loans  made
on the  security of  single-family property.   See "Description  of the  Trust
Funds Mortgage  Loans-Leases".   The ability  of a  borrower to  repay  a loan
secured  by an income-producing property typically is dependent primarily upon
the  successful operation of  such property rather than  upon the existence of
independent income or assets  of the borrower; thus, the value  of an income -
producing property  is directly related  to the  net operating income  derived
from such property.   If the net operating income  of the property is  reduced
(for example, if rental or occupancy rates decline or real estate tax rates or
other operating expenses  increase), the borrower's ability to  repay the loan
may be impaired.   A number of the  Mortgage Loans may be secured  by liens on
owner-occupied  Mortgaged Properties  or on Mortgaged  Properties leased  to a
single tenant.  Accordingly, a decline in the financial condition


<PAGE>27

of the borrower or single tenant, as applicable, may have a disproportionately
greater effect on the net operating income from such Mortgaged Properties than
would be  the case with respect to Mortgaged Properties with multiple tenants.
Furthermore, the value of  any Mortgaged Property may be adversely affected by
risks  generally incident to interests in  real property, including changes in
general  or  local  economic  conditions  and/or specific  industry  segments;
declines in  real  estate  values;  declines in  rental  or  occupancy  rates;
increases in  interest  rates,  real  estate tax  rates  and  other  operating
expenses;  changes  in governmental  rules,  regulations and  fiscal policies,
including environmental legislation, acts of God; and other factors beyond the
control of a Master Servicer.

     In addition, additional risk may  be presented by the  type and use of  a
particular  Mortgaged  Property.    For  instance, Mortgaged  Properties  that
operate as hospitals and  nursing homes may present  special risks to  lenders
due to the  significant governmental regulation  of the ownership,  operation,
maintenance  and  financing  of  health care  institutions.    In  particular,
required   licenses   for   hospitals   and   nursing  homes   are   generally
nontransferable; thus  it may  be impossible  for  a person  acquiring such  a
property  through foreclosure  to operate  the  property as  a  hospital or  a
nursing  home.   Hotel and  motel properties  are often  operated pursuant  to
franchise,  management or operating agreements which  may be terminable by the
franchiser or  operator.  Termination  of such agreements may  be available to
the franchises  or  operator  under  a  variety  of  circumstances,  including
foreclosure.  Moreover, the transferability of a hotel's operating, liquor and
other  licenses upon  a transfer  of the  hotel, whether  through  purchase or
foreclosure, is subject to local law requirements.

     It is anticipated that some or all of the Mortgage Loans  included in any
Trust  Fund will  be nonrecourse  loans  or loans  for which  recourse  may be
restricted  or unenforceable.   As  to those  Mortgage Loans, recourse  in the
event of borrower  default will be limited  to the specific real  property and
other assets, if any, that were pledged to secure the Mortgage Loan.  However,
even with  respect to those  Mortgage Loans that provide  for recourse against
the  borrower  and its  assets  generally,  there  can be  no  assurance  that
enforcement  of such  recourse  provisions will  be practicable,  or  that the
assets of the borrower will be sufficient to permit a recovery in respect of a
defaulted Mortgage  Loan in  excess of  the liquidation  value of  the related
Mortgaged Property.

     Further,  the concentration  of  default, foreclosure  and loss  risks in
individual Mortgage Loans in a particular Trust Fund will generally be greater
than for pools of  single-family loans because Mortgage Loans in  a Trust Fund
will generally consist  of a smaller number of higher balance loans than would
a  pool  of  single-family  loans  of  comparable aggregate  unpaid  principal
balance.

Risks Associated with Certain Mortgage Loans and Related Leases

     If so described in the related Prospectus Supplement,  the borrower under
a Mortgage  Loan may  be an entity  created by the  owner or purchaser  of the
related Mortgaged Property solely to own or purchase such property, in part to
isolate  the  property from  the  debts  and  liabilities  of  such  owner  or
purchaser.  Unless otherwise specified, each such Mortgage Loan will represent
a nonrecourse obligation  of the related borrower  secured by the lien  of the
related Mortgage and the related Lease Assignments.  In the case of Commercial
Properties, the  value of a property that is  not itself an operating business
generally will be derived from rental payments under Leases of all or portions
of the  property.   Whether  or not  such loans  are  recourse or  nonrecourse
obligations, it is  not expected that the borrowers of  Mortgage Loans secured
by  Commercial Properties  will  have any  significant assets  other  than the
Commercial Properties and  any related Leases,  which will be  pledged to  the
Trustee  under the  related  Pooling Agreement.    Therefore,  the payment  of
amounts  due on  any such  Mortgage Loans, and,  consequently, the  payment of
principal of and  interest on the related Certificates,  will depend primarily
or  solely on rental payments by  the Lessees.  Such  rental payments will, in
turn, depend on  continued occupancy by, and/or the  creditworthiness of, such
Lessees, which in either case may be  adversely affected by a general economic
downturn or an  adverse change in their financial condition.  Moreover, to the
extent a Commercial Property  was designed for the needs of a specific type of
tenant (e.g., a nursing home, hotel  or motel), the value of such  property in
the event of a default by the

<PAGE>28

Lessee  or the  early  termination of  such  Lease may  be adversely  affected
because of  difficulty in  re-leasing the  property to  a suitable  substitute
lessee or, if re-leasing to such a substitute is not possible,  because of the
cost of altering the property for  another more marketable use.  As a  result,
without  the benefit  of  the Lessee's  continued  support  of the  Commercial
Property, and  absent significant amortization  of the Mortgage  Loan, if such
loan is foreclosed on and the Commercial Property liquidated following a Lease
default,  the net  proceeds  might be  insufficient to  cover  the outstanding
principal and  interest owing on  such Mortgage  Loan, thereby increasing  the
risk that holders of the Certificates will suffer some loss.

     The  performance  of  a  Mortgage Loan  secured  by  an  income-producing
property leased (pursuant to general commercial-typeleases rather than credit-
 or bond-type leases) by the Mortgagor  to Lessees as well as the  liquidation
value  of such property  may be dependent  upon the business  operated by such
Lessees in connection with such property, the creditworthiness of such Lessees
or both; the risks associated  with such loans may be offset by  the number of
Lessees or,  if applicable, a diversity of types  of business operated by such
Lessees.

Balloon Payments; Borrower Default

     Certain of the Mortgage  Loans included in a Trust Fund  may not be fully
amortizing (or  may not  amortize at all)  over their  terms to  maturity and,
thus, will require  substantial principal payments (that is, balloon payments)
at their  stated maturity.   Mortgage  Loans of  this type  involve a  greater
degree of risk than self-amortizing loans because the ability of a borrower to
make a balloon payment typically will depend  upon its ability either to fully
refinance the  loan  or to  sell the  related Mortgaged  Property  at a  price
sufficient to permit the borrower to make the balloon payment.  The ability of
a borrower to accomplish either of these goals will be affected by a number of
factors, including the  value of the related Mortgaged Property,  the level of
available mortgage rates  at the time of  sale or refinancing, the  borrower's
equity  in  the  related  Mortgaged  Property,  the  financial  condition  and
operating history  of the  borrower and  the related  Mortgaged Property,  tax
laws, rent  control  laws (with  respect to  certain residential  properties),
Medicaid  and  Medicare reimbursement  rates  (with respect  to  hospitals and
nursing homes), prevailing general economic conditions and the availability of
credit  for loans secured  by commercial or  multifamily, as the  case may be,
real  properties  generally.   In  addition, a  Master  Servicer or  a Special
Servicer may receive a workout fee based  on receipts from or proceeds of such
Mortgage Loans.

     If and to the  extent specified in the related Prospectus  Supplement, in
order to maximize recoveries on defaulted Mortgage Loans,  the Master Servicer
or a Special  Servicer will be permitted (within  prescribed limits) to extend
and modify Mortgage Loans that are in default or as to which a payment default
is imminent.  While a Master Servicer generally will be required  to determine
that any  such extension  or modification  is reasonably  likely to  produce a
greater recovery on  a present value basis  than liquidation, there can  be no
assurance that any  such extension or  modification will in fact  increase the
present value of receipts from or proceeds of the affected Mortgage Loans.

Junior Mortgage Loans

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








<PAGE>29

Credit Support Limitations

     The Prospectus  Supplement for  the Offered  Certificates of  each series
will describe any Credit Support provided with respect thereto.  Use of Credit
Support will be subject to the conditions and limitations described herein and
in the related Prospectus Supplement.   Moreover, such Credit Support may  not
cover all potential  losses or risks; for  example, Credit Support may  or may
not cover fraud or negligence by a mortgage loan originator or other parties.

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

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

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

Enforceability

     Mortgages  may contain a due-on-sale clause,  which permits the lender to
accelerate the maturity of the Mortgage Loan if the  borrower sells, transfers
or  conveys the related  Mortgaged Property or  its interest in  the Mortgaged
Property.    Mortgages  may also  include  a  debt-acceleration clause,  which
permits the  lender to  accelerate the  debt upon  a monetary or  non-monetary
default of the borrower.  Such clauses are not always enforceable.  The courts
of all states will enforce clauses providing  for acceleration in the event of
a  material payment  default.  The  equity courts  of any state,  however, may
refuse the foreclosure of a mortgage or deed of trust when an  acceleration of
the indebtedness  would be  inequitable or unjust  or the  circumstances would
render the acceleration unconscionable.



<PAGE>30

Leases and Rents

     The Mortgage Loans included in  any Trust Fund typically will  be secured
by an assignment of leases and rents pursuant to which the borrower assigns to
the lender its right, title  and interest as landlord under the  leases of the
related Mortgaged  Property,  and the  income  derived therefrom,  as  further
security for  the related Mortgage Loan, while  retaining a license to collect
rents for  so long  as there  is no default.   If  the borrower  defaults, the
license terminates and  the lender is entitled  to collect rents.   Some state
laws may require that the lender take possession of the Mortgaged Property and
obtain  a judicial  appointment  of a  receiver  before  becoming entitled  to
collect the  rents.  In  addition, if  bankruptcy or  similar proceedings  are
commenced by or  in respect of the  borrower, the lender's ability  to collect
the rents may be adversely affected.   See "Certain Legal Aspects of  Mortgage
Loans and Leases Leases and Rents".
   
Environmental Risks

     Under the laws of certain states, contamination of real property may give
rise to  a lien on  the property to assure  the costs of cleanup.   In several
states,  such a  lien has  priority  over an  existing mortgage  lien  on such
property.   In addition, under the  laws of some states and  under the federal
Comprehensive Environmental Response,  Compensation and Liability Act  of 1980
("CERCLA"), a lender may be liable, as an "owner" or "operator", for  costs of
addressing releases  or  threatened  releases of  hazardous  substances  at  a
property,  if agents  or  employees of  the  lender  have become  sufficiently
involved in  the operations of the borrower, regardless  of whether or not the
environmental damage or threat was caused by the borrower or a prior owner.  A
lender also risks such liability on foreclosure of the mortgage.  In addition,
liabilities  imposed upon a borrower by CERCLA or other environmental laws may
adversely affect a  borrower's ability to  repay a loan.   See "Certain  Legal
Aspects  of Mortgage  Loans  and Leases Environmental  Considerations".   If a
Trust Fund includes Mortgage Loans and the related  Prospectus Supplement does
not  otherwise specify, the related  Pooling Agreement will contain provisions
generally  to the  effect that the  Master Servicer,  acting on behalf  of the
Trust Fund, may not acquire title to a Mortgaged Property or assume control of
its operation unless  the Master Servicer, based  upon a report prepared  by a
person who regularly conducts environmental audits, has made the determination
that  it is  appropriate to  do  so, as  described under  "Description  of the
Pooling   Agreements Realization  Upon  Defaulted   Mortgage  Loans".    These
provisions are  designed to  reduce substantially  the risk  of liability  for
costs  associated with remediation of a hazardous environmental condition, but
there can be no  assurance in a given case that those  risks can be eliminated
entirely.    Moreover, it  is  likely  that any  recourse  against  the person
preparing the  environmental report,   and such person's ability  to satisfy a
judgment, will be limited.
    
ERISA Considerations

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

Certain Federal Tax Considerations Regarding REMIC Residual Certificates

     Holders of  REMIC Residual  Certificates will  be required  to report  on
their federal income  tax returns as ordinary  income their pro rata  share of
the taxable income of the  REMIC, regardless of the amount or timing  of their
receipt  of cash  payments,  as described  under "Certain  Federal  Income Tax
Consequences REMICs".   Accordingly, under certain  circumstances, holders  of
Offered  Certificates that  constitute REMIC  Residual  Certificates may  have
taxable  income and  tax liabilities  arising  from such  investment during  a
taxable year  in  excess  of  the  cash received  during  such  period.    The
requirement that holders of REMIC Residual Certificates report their


<PAGE>31

pro rata share of  the taxable income and net loss of  the REMIC will continue
until the Certificate  Balances of all classes of  Certificates of the related
series have  been reduced  to  zero, even  though  holders of  REMIC  Residual
Certificates  have  received  full  payment  of   their  stated  interest  and
principal.     A  portion  (or,   in  certain  circumstances,   all)  of  such
Certificateholder's  share of  the  REMIC taxable  income  may  be treated  as
"excess  inclusion" income  to such holder,  which (i)  generally will  not be
subject to  offset by  losses from  other  activities, (ii)  for a  tax-exempt
holder, will  be treated as unrelated business taxable  income and (iii) for a
foreign  holder,  will  not  qualify  for  exemption  from  withholding   tax.
Individual holders  of REMIC  Residual Certificates  may be  limited in  their
ability  to  deduct  servicing fees  and  other  expenses of  the  REMIC.   In
addition, REMIC Residual Certificates  are subject to certain  restrictions on
transfer.     Because  of  the   special  tax  treatment   of  REMIC  Residual
Certificates, the  taxable income arising in a given  year on a REMIC Residual
Certificate will not be equal to the taxable income associated with investment
in  a  corporate  bond  or  stripped  instrument  having   similar  cash  flow
characteristics and pre-tax yield.  Therefore, the after-tax yield on  a REMIC
Residual Certificate may be  significantly less than that of  a corporate bond
or stripped instrument having similar cash flow characteristics.

Book-Entry Registration

     If so provided in the related Prospectus Supplement, one or more  classes
of  the Offered  Certificates  of  any series  will  be issued  as  Book-Entry
Certificates.    Each  class  of Book-Entry  Certificates  will  be  initially
represented by one  or more Certificates registered  in the name of  a nominee
for DTC.  As a result, unless and  until corresponding Definitive Certificates
are issued, the  Certificate Owners with  respect to any  class of  Book-Entry
Certificates will  be able to  exercise the rights  of Certificateholders only
indirectly through DTC  and its participating organizations  ("Participants").
In addition,  the access of  Certificate Owners  to information regarding  the
Book-Entry Certificates in  which they  hold interests  may be  limited.   The
means by which  notices and other  communications are conveyed  by DTC to  its
Participants,  and  directly  and  indirectly  through  such  Participants  to
Certificate Owners,  will be governed  by arrangements among  them, subject to
any statutory or  regulatory requirements  as may  be in effect  from time  to
time.   Furthermore,  as described  herein, Certificate Owners  may experience
delays  in the receipt  of payments  on the  Book-Entry Certificates,  and the
ability  of any  Certificate Owner to  pledge or  otherwise take  actions with
respect to its interest in the  Book-Entry Certificates may be limited due  to
the lack of a physical certificate evidencing such interest.  See "Description
of the Certificates Book-Entry Registration and Definitive Certificates".

Delinquent and Non-Performing Mortgage Loans

     If so provided in the related Prospectus Supplement, the Trust Fund for a
particular series of Certificates may include Mortgage Loans that are past due
or are non-performing as of the date they are deposited in the Trust Fund.  If
so  specified in  the  related Prospectus  Supplement, the  servicing  of such
Mortgage  Loans  will be  performed  by a  Special  Servicer.   Credit Support
provided with respect to a particular series of Certificates may not cover all
losses  related  to  such  delinquent or  nonperforming  Mortgage  Loans,  and
investors should consider  the risk that the inclusion of  such Mortgage Loans
in the Trust Fund may adversely affect the rate of defaults and prepayments on
the Mortgage Loans in the Trust Fund and the yield on the Offered Certificates
of such series.  See "Description of the Trust Funds Mortgage Loans General".


                        DESCRIPTION OF THE TRUST FUNDS
   
General

     The primary assets of each Trust Fund will consist of (i) multifamily and
or  commercial   mortgage  loans   (the  "Mortgage   Loans"),  (ii)   mortgage
participations, pass-through certificates  or other mortgage-backed securities
("CMBS") that evidence interests in, or that are secured by pledges of, one or
more of various types of multifamily


<PAGE>32

or commercial  mortgage loans, or  (iii) a combination  of Mortgage  Loans and
CMBS  (collectively, "Mortgage Assets").  Each  Trust Fund will be established
by First  Union Commercial Mortgage Securities, Inc.  (the "Depositor").  Each
Mortgage Asset will be selected by the Depositor for inclusion in a Trust Fund
from among those purchased, either directly or indirectly, from a prior holder
thereof (a "Mortgage Asset Seller"), which prior holder may or may not be  the
originator of  such Mortgage Loan  or the issuer  of such  CMBS and may  be an
affiliate of  the Depositor.   The Mortgage Assets  will not be  guaranteed or
insured  by  the Depositor  or  any  of its  affiliates  or, unless  otherwise
provided  in the related Prospectus Supplement,  by any governmental agency or
instrumentality  or  by any  other  person.   The discussion  below  under the
heading " Mortgage Loans", unless otherwise noted, applies equally to mortgage
loans underlying any CMBS included in a particular Trust Fund.
    
Mortgage Loans-Leases

     General.  The Mortgage Loans  will be evidenced by promissory notes  (the
"Mortgage Notes")  secured by mortgages,  deeds of  trust or similar  security
instruments ("mortgages") that create first or junior liens on, or installment
contracts for  the sale  of, fee simple  or leasehold interests  in properties
(the  "Mortgaged   Properties")  consisting  of   (i)  residential  properties
consisting of five  or more rental  or cooperatively  owned dwelling units  in
high-rise,  mid-rise  or  garden  apartment  buildings  or  other  residential
structures ("Multifamily Properties") or (ii) office buildings, retail stores,
hotels or  motels,  nursing  homes, hospitals  or  other  health  care-related
facilities,  mobile   home   parks,   warehouse   facilities,   mini-warehouse
facilities, self-storage  facilities, industrial  plants, mixed  use or  other
types  of   income-producing  properties  or   unimproved  land   ("Commercial
Properties").   The  Multifamily Properties  may include mixed  commercial and
residential structures  and may include  apartment buildings owned  by private
cooperative housing corporations ("Cooperatives").  Unless otherwise specified
in  the related  Prospectus  Supplement, each  Mortgage  will  create a  first
priority mortgage lien on a  Mortgaged Property.  A Mortgage may create a lien
on a  borrower's leasehold  estate in  a property;  however, unless  otherwise
specified in the related Prospectus Supplement, the term of any such leasehold
will  exceed the  term of  the Mortgage  Note  by at  least two  years.   Each
Mortgage  Loan will have been originated by  a person (the "Originator") other
than the Depositor.

     If so specified in the related Prospectus Supplement, Mortgage Assets for
a series of  Certificates may include Mortgage  Loans made on the  security of
real estate projects under construction.  In that case, the related Prospectus
Supplement will describe  the procedures and  timing for making  disbursements
from construction reserve funds as portions of the related real estate project
are completed.   In addition, the Mortgage  Assets for a particular  series of
Certificates may include Mortgage Loans that are delinquent or  non-performing
as  of the  date  such Certificates  are issued.   In  that case,  the related
Prospectus Supplement will set forth, as to each such Mortgage Loan, available
information  as to  the  period of  such delinquency  or  non-performance, any
forbearance arrangement then in effect, the condition of the related Mortgaged
Property and  the ability  of  the Mortgaged  Property to  generate income  to
service the mortgage debt.

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



<PAGE>33

     To the extent described in the related Prospectus Supplement, the Leases,
which may include "bond-type" or "credit-type" leases, may require the Lessees
to pay  rent  that is  sufficient  in the  aggregate  to cover  all  scheduled
payments  of principal  and interest  on the  related Mortgage  Loans  and, in
certain  cases, their  pro  rata share  of the  operating  expenses, insurance
premiums  and real estate  taxes associated with the  Mortgaged Properties.  A
"bond-type" lease is  a lease between a  lessor and a  lessee for a  specified
period of time  with specified rent payments  that are at least  sufficient to
repay the  related note(s).  A bond-type lease  requires the lessee to perform
all obligations  related to the leased  premises; also, no matter  what occurs
with regard to the leased premises, the lessee is obligated to continue to pay
its  rent.  A "credit-type" lease is a lease between a lessor and a lessee for
a specified period of time with specified rent payments at least sufficient to
repay the related note(s).  A credit-type lease requires the lessee to perform
most of  the obligations related to the leased  premises, excluding only a few
landlord  duties  which  remain  the  responsibility of  the  borrower/lessor.
Certain of the Leases (including credit-type leases) may  require the borrower
to bear costs associated with structural repairs and/or the maintenance of the
exterior  or other portions of  the Mortgaged Property  or provide for certain
limits on  the aggregate  amount of  operating  expenses, insurance  premiums,
taxes  and other  expenses  that the  Lessees  are required  to  pay.   If  so
specified in the  related Prospectus  Supplement, under certain  circumstances
the Lessees may be permitted to  set off their rental obligations against  the
obligations of  the borrower under the Leases.   In those cases where payments
under the Leases (net of any operating  expenses payable by the borrowers) are
insufficient to pay all of the scheduled principal and interest on the related
Mortgage Loans, the  borrowers must rely on other income  or sources generated
by  the related Mortgaged  Property to make  payments on  the related Mortgage
Loan.   To  the extent specified  in the  related Prospectus  Supplement, some
Commercial  Properties may  be  leased entirely  to  one Lessee.    This would
generally be the  case in bond-type  leases and credit-type  leases.  In  such
cases, absent the availability of other funds, the borrower must rely entirely
on  rent paid  by such  Lessee in  order for the  borrower to  pay all  of the
scheduled principal and interest on the related  Mortgage Loan.  To the extent
specified in  the related Prospectus  Supplement, certain  of the Leases  (not
including  bond-type leases)  may expire prior  to the stated  maturity of the
related Mortgage  Loan.   In such  cases, upon  expiration of  the Leases  the
Borrower will  have to look to  alternative sources of income,  including rent
payment  by any new  Lessees or proceeds  from the sale or  refinancing of the
Mortgaged Property, to  cover the payments  of principal and  interest due  on
such Mortgage Loans unless the Lease is  renewed.  As specified in the related
Prospectus Supplement,  certain  of  the  Leases may  provide  that  upon  the
occurrence of a casualty affecting a  Mortgaged Property, the Lessee will have
the right to terminate its  Lease, unless the borrower, as lessor,  is able to
cause the Mortgaged Property to be restored within a specified period of time.
Certain Leases may provide that it is the lessor's responsibility, while other
Leases  provide  that  it  is  the  Lessee's  responsibility,  to restore  the
Mortgaged Property after a casualty to its original condition.  Certain Leases
may provide  a right of  termination to the  related Lessee  if a taking  of a
material or specified percentage of the leased space  in the Mortgage Property
occurs, or if the  ingress or egress to  the leased space has been  materially
impaired.

     Default and  Loss  Considerations with  Respect  to the  Mortgage  Loans.
Mortgage  loans   secured  by   liens  on   income-producing  properties   are
substantially different  from loans  made on  the  security of  owner-occupied
single-family homes.  The repayment of a loan secured by a lien on an income -
producing property is  typically dependent  upon the  successful operation  of
such property (that  is, its ability to  generate income.)  Moreover,  some or
all of  the Mortgage Loans  included in  a particular Trust  Fund may be  non-
recourse loans, which means that,  absent special facts, recourse in the  case
of default will be limited to the Mortgaged Property and such other assets, if
any, that were pledged to secure repayment of the Mortgage Loan.



     Lenders typically  look to  the Debt  Service  Coverage Ratio  of a  loan
secured by income-producing  property as an important  measure of the  risk of
default on such  a loan.  Unless  otherwise defined in the  related Prospectus
Supplement, the "Debt Service Coverage Ratio" of a Mortgage Loan at  any given
time is  the ratio of  (i) the Net Operating  Income of the  related Mortgaged
Property for a  twelve-month period to (ii) the  annualized scheduled payments
on the Mortgage  Loan and on any other  loan that is secured by  a lien on the
Mortgaged Property  prior  to  the  lien  of the  related  Mortgage.    Unless
otherwise defined in the related Prospectus Supplement, "Net Operating


<PAGE>34

Income" means, for any given period, the total operating revenues derived from
a Mortgaged  Property during such  period, minus the  total operating expenses
incurred in respect of such  Mortgaged Property during such period  other than
(i)  non-cash  items  such  as  depreciation and  amortization,  (ii)  capital
expenditures  and (iii) debt service on  loans (including the related Mortgage
Loan) secured by liens on the Mortgaged Property.  The Net Operating Income of
a Mortgaged Property will fluctuate over time and may or may not be sufficient
to cover debt  service on the  related Mortgage Loan  at any given  time.   An
insufficiency of Net Operating Income can be compounded or solely caused by an
ARM Loan, a  Mortgage Loan that carries  an adjustable Mortgage Rate.   As the
primary  source of  the  operating revenues  of a  non-owner  occupied income-
producing  property,  rental  income (and  maintenance  payments  from tenant-
stockholders  of  a  Cooperative) may  be  affected by  the  condition  of the
applicable real  estate market and/or  area economy.   In addition, properties
typically leased,  occupied or  used on  a short-term  basis, such as  certain
health care-related facilities, hotels and motels, and miniwarehouse and self-
storage facilities, tend to be affected  more rapidly by changes in market  or
business  conditions than do  properties typically leased  for longer periods,
such  as warehouses,  retail stores, office  buildings and  industrial plants.
Commercial Properties  may be  owner-occupied or  leased to  a single  tenant.
Thus,  the Net  Operating  Income  of such  a  Mortgaged  Property may  depend
substantially on the financial condition of the borrower or the single tenant,
and Mortgage Loans  secured by liens on such properties may pose greater risks
than  loans secured  by  liens on  Multifamily  Properties  or on  multitenant
Commercial Properties.

     Increases in  operating expenses due  to the general  economic climate or
economic  conditions in a  locality or industry segment,  such as increases in
interest rates, real  estate tax rates,  energy costs, labor  costs and  other
operating  expenses,  and/or changes  in  governmental rules,  regulations and
fiscal policies may also  affect the risk of  default on a Mortgage Loan.   As
may be further  described in the related Prospectus Supplement,  in some cases
leases of Mortgaged  Properties may provide that  the Lessee, rather than  the
borrower/landlord, is responsible for payment of operating expenses.  However,
the existence of  such "net of expense"  provisions will result in  stable Net
Operating Income to the borrower/landlord  only to the extent that  the Lessee
is able to absorb  operating expense increases while  continuing to make  rent
payments.  See " Leases" above.

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

     Lenders also  look to  the Loan-to-Value Ratio  of a  mortgage loan  as a
measure of risk of loss if a property must be liquidated  following a default.
Unless otherwise defined in  the related Prospectus Supplement, the  "Loan-to-
Value Ratio" of a Mortgage Loan at any given time is the ratio (expressed as a
percentage) of (i) the then outstanding principal balance of the Mortgage Loan
and the outstanding  principal balance of any  loan secured by  a lien on  the
related Mortgaged Property prior to the lien of the related Mortgage,  to (ii)
the Value of such Mortgaged Property.  The "Value" of a Mortgaged Property, is
generally its fair  market value determined  in an appraisal  obtained by  the
originator at  the origination  of such  loan.   The  lower the  Loan-to-Value
Ratio,  the greater  the percentage  of the borrower's  equity in  a Mortgaged
Property, and thus the greater the cushion provided to the lender against loss
on liquidation following a default.

     Loan-to-Value  Ratios will not necessarily constitute an accurate measure
of the risk of liquidation loss in a pool of Mortgage Loans.  For example, the
value of a Mortgaged Property as of the date of initial issuance of


<PAGE>35

the related series  of Certificates may be  less than the Value  determined at
loan origination,  and will  likely continue to  fluctuate from  time to  time
based  upon  changes  in  economic  conditions  and  the  real estate  market.
Moreover,  even when  current,  an appraisal  is  not  necessarily a  reliable
estimate of  value.    Appraised  values of  income-producing  properties  are
generally  based on  the  market comparison  method  (recent  resale value  of
comparable properties  at the  date of  the appraisal),  the cost  replacement
method (the  cost  of  replacing  the  property  at  such  date),  the  income
capitalization  method  (a  projection  of  value  based upon  the  property's
projected net cash  flow), or upon  a selection from  or interpolation of  the
values derived from such methods.  Each of these appraisal methods can present
analytical  difficulties.   It  is often  difficult to  find  truly comparable
properties that have recently  been sold; the  replacement cost of a  property
may have little to do with its current market value; and income capitalization
is  inherently based  on inexact  projections of  income and  expense  and the
selection of an appropriate capitalization rate.  Where more than one of these
appraisal methods  are used  and provide  significantly different  results, an
accurate determination of value and,  correspondingly, a reliable analysis  of
default and loss risks, is even more difficult.

     While  the  Depositor  believes  that  the foregoing  considerations  are
important factors that generally distinguish loans secured by liens on income-
producing real estate from single-family mortgage loans, there is no assurance
that all of  such factors will in fact  have been prudently considered  by the
Originators of  the Mortgage Loans, or  that, for a  particular Mortgage Loan,
they  are complete  or  relevant.   See  "Risk  Factors Risks Associated  with
Mortgage  Loans  and Mortgaged  Properties"  and " Balloon  Payments; Borrower
Default".

     Payment Provisions of the Mortgage Loans.  Unless  otherwise specified in
the related  Prospectus Supplement,  all of the  Mortgage Loans will  have had
original terms to  maturity of  not more than  40 years  and will provide  for
scheduled payments of  principal, interest or  both, to  be made on  specified
dates  that  occur  monthly or  quarterly  or  at such  other  interval  as is
specified in the Prospectus Supplement.   A Mortgage Loan (i) may provide  for
no accrual of interest or for accrual  of interest thereon at an interest rate
(a  "Mortgage Rate") that is fixed over its  term or that adjusts from time to
time, or that may be converted  at the borrower's election from an  adjustable
to a fixed Mortgage Rate, or from a fixed to an adjustable Mortgage Rate, (ii)
may  provide for the formula, index or other method by which the Mortgage Rate
will be calculated,  (iii) may provide for  level payments to maturity  or for
payments that adjust from time to time to accommodate changes in  the Mortgage
Rate or to reflect  the occurrence of certain events, and  may permit negative
amortization or  accelerated amortization, (iv)  may be fully  amortizing over
its term to maturity,  or may provide for little  or no amortization over  its
term and  thus require a balloon payment on  its stated maturity date, and (v)
may  contain a  prohibition on prepayment  (the period of  such prohibition, a
"Lockout  Period") or  require payment  of a  premium or  a  yield maintenance
penalty (a "Prepayment Premium") in connection with a prepayment, in each case
as described in the related Prospectus  Supplement.  A Mortgage Loan may  also
contain a provision  that entitles the lender  to a share of  profits realized
from  the operation  or  disposition of  the  Mortgaged  Property (an  "Equity
Participation"),  as  described in  the  related  Prospectus Supplement.    If
holders of any  class or classes of  Offered Certificates of a  series will be
entitled  to  all  or  a  portion  of an  Equity  Participation,  the  related
Prospectus Supplement will describe the Equity Participation and the method or
methods  by  which  distributions in  respect  thereof will  be  made  to such
holders.

     Mortgage Loan  Information in  Prospectus Supplements.   Each  Prospectus
Supplement  will contain certain information  pertaining to the Mortgage Loans
which  will  generally  be current  as  of  a date  specified  in  the related
Prospectus   Supplement  and  which,   to  the  extent   then  applicable  and
specifically  known to  the Depositor,  will  include the  following: (i)  the
aggregate outstanding principal  balance and the largest, smallest and average
outstanding principal balance of the Mortgage  Loans as of the applicable Cut-
off Date,  (ii)  the type  or  types of  property  that provide  security  for
repayment of  the Mortgage Loans,  (iii) the original  and remaining  terms to
maturity of the  Mortgage Loans, and the seasoning of the Mortgage Loans, (iv)
the  earliest and  latest  origination  date and  maturity  date and  weighted
average original and remaining  terms to maturity of  the Mortgage Loans,  (v)
the original  Loan-to-Value Ratios  of the Mortgage  Loans, (vi)  the Mortgage
Rates or  range  of Mortgage  Rates  and the  weighted average  Mortgage  Rate
carried  by the  Mortgage  Loans,  (vii) the  geographic  distribution of  the
Mortgaged Properties on a



<PAGE>36

state-by-state  basis,  (viii)  information  with  respect to  the  prepayment
provisions, if any, of the Mortgage Loans, (ix) with respect to Mortgage Loans
with adjustable  Mortgage Rates ("ARM Loans"), the index or indices upon which
such  adjustments are based, the adjustment dates,  the range of gross margins
and  the weighted  average  gross  margin, and  any  limits  on Mortgage  Rate
adjustments at the time  of any adjustment and over the life  of the ARM Loan,
(x) Debt Service Coverage Ratios  either at origination or as of a more recent
date  (or both) and (xi) information  regarding the payment characteristics of
the  Mortgage Loans, including  without limitation  balloon payment  and other
amortization  provisions.    In  appropriate  cases,  the  related  Prospectus
Supplement will  also contain certain  information available to  the Depositor
that pertains  to the provisions of  leases and the  nature of tenants  of the
Mortgaged  Properties.  If  the Depositor is  unable to tabulate  the specific
information described above at the  time Offered Certificates of a  series are
initially offered, more general information of the nature described above will
be provided  in the  related Prospectus  Supplement, and specific  information
will be set forth in  a report which will be available to  purchasers of those
Certificates at or  before the initial issuance  thereof and will be  filed as
part of  a Current  Report on  Form  8-K with  the Commission  within 15  days
following such issuance.

CMBS

     CMBS may  include (i) private (that is, not  guaranteed or insured by the
United   States   or   any  agency   or   instrumentality   thereof)  mortgage
participations, mortgage  pass-through certificates  or other  mortgage-backed
securities or (ii) certificates insured or  guaranteed by FHLMC, FNMA, GNMA or
FAMC, provided that each CMBS will evidence an interest in, or will be secured
by  a pledge  of,  mortgage loans  that  conform to  the  descriptions of  the
Mortgage Loans contained herein.

     Any CMBS will have been issued  pursuant to a participation and servicing
agreement,  a  pooling  and  servicing  agreement,  an  indenture  or  similar
agreement (a "CMBS  Agreement").  The issuer  (the "CMBS Issuer") of  the CMBS
and/or the  servicer (the "CMBS  Servicer") of  the underlying mortgage  loans
will have entered into the CMBS Agreement, generally with a trustee (the "CMBS
Trustee") or, in the alternative, with the original purchaser or purchasers of
the CMBS.

     The CMBS may have been issued in one or more classes with characteristics
similar to  the classes of  Certificates described  herein.  Distributions  in
respect of the CMBS will  be made by the CMBS Servicer or  the CMBS Trustee on
the dates specified in the related Prospectus  Supplement.  The CMBS Issuer or
the  CMBS Servicer  or  another person  specified  in  the related  Prospectus
Supplement may have the right or obligation to repurchase or substitute assets
underlying  the  CMBS  after  a  certain  date  or  under other  circumstances
specified in the related Prospectus Supplement.

     Reserve  funds,  subordination or  other credit  support similar  to that
described for the Certificates under "Description of Credit  Support" may have
been provided with respect to the CMBS.  The type, characteristics  and amount
of such credit support, if any,  will be a function of the  characteristics of
the underlying mortgage loans and other  factors and generally will have  been
established  on the basis  of the requirements  of any Rating  Agency that may
have assigned a rating to the CMBS, or by the initial purchasers of the CMBS.

     The  Prospectus Supplement  for a  series of  Certificates that  evidence
interests in CMBS will specify,  to the extent available and  deemed material,
(i) the  aggregate approximate initial  and outstanding  principal amount  and
type of  the CMBS  to be included  in the  Trust Fund,  (ii) the original  and
remaining term to stated maturity of the  CMBS, if applicable, (iii) the pass-
through or bond  rate of the CMBS  or the formula for  determining such rates,
(iv)  the payment  characteristics  of the  CMBS,  (v) the  CMBS  Issuer, CMBS
Servicer and  CMBS Trustee, as  applicable, (vi) a  description of the  credit
support, if  any, (vii) the  circumstances under which the  related underlying
mortgage  loans, or  the  CMBS themselves,  may be  purchased  prior to  their
maturity, (viii) the  terms on  which mortgage  loans may  be substituted  for
those originally underlying the CMBS, (ix) the servicing fees payable under



<PAGE>37

the CMBS Agreement, (x)  the type of information in respect  of the underlying
mortgage   loans  described   under   " Mortgage  Loans Leases Mortgage   Loan
Information in  Prospectus Supplements"  and (xi)  the characteristics  of any
cash flow agreements that relate to the CMBS.

Certificate Accounts

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

Credit Support

     If so  provided in  the related  Prospectus Supplement,  partial or  full
protection against certain defaults  and losses on the Mortgage Assets  in the
related Trust Fund may  be provided to one or more  classes of Certificates in
the related  series in the form of subordination of  one or more other classes
of Certificates  in  such series  or  by one  or more  other  types of  credit
support, such as overcollateralization, a  letter of credit, insurance policy,
guarantee or reserve fund, among others, or by a combination thereof (any such
coverage with  respect to the  Certificates of any  series, "Credit Support").
The amount and types of Credit  Support, the identity of the entity  providing
it (if applicable) and related information with respect to each type of Credit
Support,  if  any, will  be set  forth  in the  Prospectus Supplement  for the
Offered Certificates of each series.  The Prospectus Supplement for any series
of Certificates evidencing an interest in a Trust Fund that includes CMBS will
describe in the  same fashion  any similar  forms of credit  support that  are
provided by  or with respect  to, or are  included as  part of the  trust fund
evidenced by or providing security for, such CMBS to the extent information is
available and deemed material.   The type, characteristic and amount of Credit
Support will be determined based on the characteristics of the Mortgage Assets
and  other  factors  and  will  be  established,  in  part,  on  the  basis of
requirements of each Rating Agency rating the Certificates of such series.  If
so specified in the related Prospectus Supplement, any such Credit Support may
apply only  in the event of certain  types of losses or  delinquencies and the
protection against  losses or  delinquencies provided  by such Credit  Support
will  be  limited.     See  "Risk  Factors Credit   Support  Limitations"  and
"Description of Credit Support".

Cash Flow Agreements

     If so provided  in the related Prospectus Supplement, the  Trust Fund may
include  guaranteed investment contracts pursuant to  which moneys held in the
funds and accounts  established for the related  series will be invested  at a
specified rate.   The Trust  Fund may also  include certain other  agreements,
such  as  interest  rate  exchange  agreements,  interest  rate  cap or  floor
agreements, currency  exchange agreements  or similar  agreements designed  to
reduce the effects of interest rate or  currency exchange rate fluctuations on
the Mortgage  Assets on one  or more classes  of Certificates.   The principal
terms of any such guaranteed investment contract or other agreement (any  such
agreement,  a "Cash  Flow  Agreement"),  and the  identity  of the  Cash  Flow
Agreement obligor,  will be described  in the  related Prospectus  Supplement.
The Prospectus  Supplement  for  any  series  of  Certificates  evidencing  an
interest in  a Trust Fund that includes CMBS will describe in the same fashion
any cash flow agreements that are included as part of the trust fund evidenced
by or providing security for such CMBS to the extent information  is available
and deemed material.

<PAGE>38

                       YIELD AND MATURITY CONSIDERATIONS

General

     The yield on any Offered Certificate will depend on the price paid by the
Certificateholder, the Pass-Through Rate of the Certificate and the amount and
timing of distributions  on the Certificate.   See "Risk  Factors Prepayments;
Average Life of Certificates; Yields".   The following discussion contemplates
a  Trust   Fund  that   consists  solely  of   Mortgage  Loans.     While  the
characteristics and  behavior of mortgage loans underlying  CMBS can generally
be expected  to have the same effect on the  yield to maturity and/or weighted
average  life of  a  Class of  Certificates  as will  the characteristics  and
behavior of  comparable  Mortgage Loans,  the  effect may  differ  due to  the
payment characteristics  of the  CMBS.   If a  Trust Fund  includes CMBS,  the
related Prospectus  Supplement will discuss  the effect that  the CMBS payment
characteristics may have  on the yield to maturity and  weighted average lives
of the Offered Certificates offered thereby.

Pass-Through Rate

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

Payment Delays

     With respect to any series of Certificates, a period of time  will elapse
between the date  upon which  payments on  the Mortgage Loans  in the  related
Trust Fund are due and the Distribution Date on which such payments are passed
through  to Certificateholders.  That delay  will effectively reduce the yield
that would  otherwise be  produced  if payments  on such  Mortgage Loans  were
distributed to Certificateholders on or near the date they were due.

Certain Shortfalls in Collections of Interest

     When a principal  prepayment in  full or in  part is  made on a  Mortgage
Loan, the borrower is generally charged interest  only for the period from the
Due Date of the preceding scheduled payment up to the date of such prepayment,
instead of for the full accrual period,  that is, the period from the Due Date
of the preceding scheduled  payment up to the Due Date  for the next scheduled
payment.    However,  interest  accrued  on  any  series  of Certificates  and
distributable  thereon on any  Distribution Date will  generally correspond to
interest  accrued  on  the  principal  balance  of  Mortgage  Loans for  their
respective full  accrual  periods.    Consequently, if  a  prepayment  on  any
Mortgage  Loan  is   distributable  to  Certificateholders  on   a  particular
Distribution Date, but such prepayment is not accompanied  by interest thereon
for  the full  accrual period, the  interest charged  to the borrower  (net of
servicing and administrative fees) may be less (such  shortfall, a "Prepayment
Interest Shortfall") than  the corresponding  amount of  interest accrued  and
otherwise  payable on the Certificates  of the related series.   If and to the
extent  that  any   such  shortfall  is  allocated  to  a   class  of  Offered
Certificates, the  yield thereon will  be adversely affected.   The Prospectus
Supplement for a  series of Certificates will describe the manner in which any
such shortfalls will be allocated among the classes of such Certificates.   If
so specified in the related Prospectus Supplement, the Master Servicer will be
required  to  apply  some  or  all  of  its  servicing  compensation  for  the
corresponding period to offset

<PAGE>39

the amount  of any such  shortfalls.  The  related Prospectus  Supplement will
also describe  any other  amounts available to  offset such  shortfalls.   See
"Description of the  Pooling Agreements Servicing Compensation and  Payment of
Expenses".

Yield and Prepayment Considerations

     A Certificate's  yield  to  maturity will  be  affected by  the  rate  of
principal  payments on the  Mortgage Loans in  the related Trust  Fund and the
allocation thereof  to reduce the  principal balance  (or Notional Amount,  if
applicable)  of  such Certificate.    The rate  of principal  payments  on the
Mortgage Loans will in turn be affected by the  amortization schedules thereof
(which, in  the case  of ARM Loans,  will change  periodically to  accommodate
adjustments to  their Mortgage Rates), the dates on which any balloon payments
are due, and  the rate  of principal prepayments  thereon (including for  this
purpose,  prepayments resulting  from liquidations  of Mortgage  Loans  due to
defaults, casualties or  condemnations affecting the Mortgaged  Properties, or
purchases of Mortgage  Loans out  of the  Trust Fund).   Because  the rate  of
principal prepayments on the  Mortgage Loans in any Trust Fund  will depend on
future events and a variety  of factors (as discussed more fully below), it is
impossible to predict with assurance.

     The extent  to  which  the  yield  to maturity  of  a  class  of  Offered
Certificates  of any series  may vary from  the anticipated yield  will depend
upon the degree to which they are purchased at a discount or premium and when,
and to what degree, payments of principal on the Mortgage Loans in the related
Trust Fund are in turn distributed on  such Certificates (or, in the case of a
class  of Stripped  Interest  Certificates, result  in  the  reduction of  the
Notional Amount  thereof).  Further, an investor  should consider, in the case
of  any Offered Certificate  purchased at a  discount, the risk  that a slower
than anticipated  rate of  principal payments  on the  Mortgage  Loans in  the
related Trust Fund could  result in an actual yield  to such investor that  is
lower than  the anticipated yield and, in the  case of any Offered Certificate
purchased  at  a premium,  the risk  that  a faster  than anticipated  rate of
principal payments could  result in an actual  yield to such investor  that is
lower  than the anticipated  yield.  In  general, the earlier  a prepayment of
principal  on the  Mortgage  Loans is  distributed on  an  Offered Certificate
purchased  at a  discount  or  premium (or,  if  applicable,  is allocated  in
reduction of  the Notional Amount thereof), the greater  will be the effect on
the  investor's yield to maturity.  As a result, the effect on such investor's
yield of principal payments  (to the extent distributable in  reduction of the
principal  balance or Notional Amount of such investor's Offered Certificates)
occurring  at  a rate  higher  (or lower)  than  the rate  anticipated  by the
investor  during  any  particular  period  would  not be  fully  offset  by  a
subsequent like reduction (or increase) in the rate of principal payments.

     A  class of Certificates, including a  class of Offered Certificates, may
provide that on  any Distribution  Date the holders  of such Certificates  are
entitled to  a  pro  rata  share of  the  prepayments  (including  prepayments
occasioned by defaults) on the Mortgage  Loans in the related Trust Fund  that
are distributable on such date, to a disproportionately large share (which, in
some cases, may be all) of such  prepayments, or to a disproportionately small
share (which, in some cases, may be none) of such prepayments.   As and to the
extent  described  in  the  related   Prospectus  Supplement,  the  respective
entitlements of  the various classes  of Certificateholders  of any series  to
receive  payments (and,  in  particular,  prepayments)  of  principal  of  the
Mortgage Loans in the related  Trust Fund may vary based on  the occurrence of
certain events (e.g., the retirement of one or more classes of Certificates of
such series) or subject to certain contingencies (e.g., prepayment and default
rates with respect to such Mortgage Loans).

     In  general,  the  Notional  Amount  of  a  class  of  Stripped  Interest
Certificates will either (i) be based on the principal balances of some or all
of the Mortgage Assets in the related Trust Fund or (ii) equal the Certificate
Balances of  one or  more of  the other  classes of  Certificates of the  same
series.  Accordingly, the yield on such Stripped Interest Certificates will be
directly related to the  amortization of such Mortgage Assets or  such classes
of Certificates, as the case may be.  Thus, if a class  of Certificates of any
series consists of Stripped Interest



<PAGE>40

Certificates or Stripped Principal Certificates, a lower than anticipated rate
of principal prepayments  on the Mortgage Loans in the related Trust Fund will
negatively affect the  yield to investors in  Stripped Principal Certificates,
and  a higher than anticipated rate of  principal prepayments on such Mortgage
Loans  will negatively  affect  the yield  to investors  in  Stripped Interest
Certificates.

     The  Depositor  is  not  aware  of  any  relevant  publicly available  or
authoritative statistics with respect to  the historical prepayment experience
of a large  group of multifamily or  commercial mortgage loans.   However, the
extent of prepayments of principal of the Mortgage Loans in any Trust Fund may
be affected  by  a  number  of factors,  including,  without  limitation,  the
availability of mortgage credit, the relative economic vitality of the area in
which the Mortgaged Properties are  located, the quality of management  of the
Mortgaged Properties, the servicing of the Mortgage Loans, possible changes in
tax laws and  other opportunities for  investment.  In  addition, the rate  of
principal payments on  the Mortgage Loans in any Trust Fund may be affected by
the existence of Lockout Periods  and requirements that principal  prepayments
be accompanied  by  Prepayment  Premiums, and  by  the extent  to  which  such
provisions may be practicably enforced.

     The rate  of prepayment on a  pool of mortgage loans is  also affected by
prevailing market interest rates for mortgage loans of a comparable type, term
and risk level.  When the prevailing market interest rate is below  a mortgage
coupon, a borrower may have  an increased incentive to refinance  its mortgage
loan.    In  addition,  as  prevailing  market  interest  rates decline,  even
borrowers  with ARM Loans that have  experienced a corresponding interest rate
decline  may have an  increased incentive to refinance  for purposes of either
(i) converting to a fixed rate loan and thereby "locking in" such rate or (ii)
taking  advantage of the initial "teaser rate" (a mortgage interest rate below
what it  would otherwise  be if  the applicable  index and  gross margin  were
applied) on another adjustable rate mortgage loan.

     Depending on  prevailing market  interest rates,  the outlook for  market
interest  rates and  economic conditions  generally, some  borrowers may  sell
Mortgaged Properties  in order to realize  their equity therein,  to meet cash
flow needs  or to make other investments.  In  addition, some borrowers may be
motivated by federal and  state tax laws (which are subject to change) to sell
Mortgaged Properties  prior to  the exhaustion  of tax  depreciation benefits.
The Depositor will  make no representation  as to the particular  factors that
will affect the prepayment of the Mortgage  Loans in any Trust Fund, as to the
relative importance  of such  factors, as to  the percentage of  the principal
balance of such Mortgage Loans  that will be paid as of any date  or as to the
overall rate of prepayment on such Mortgage Loans.

Weighted Average Life and Maturity

     The  rate at which principal payments are  received on the Mortgage Loans
in any Trust Fund  will affect the ultimate maturity and  the weighted average
life of  one or  more classes of  the Certificates  of such series.   Weighted
average life refers to  the average amount of  time that will elapse from  the
date of issuance of an instrument until each dollar of the principal amount of
such instrument is repaid to the investor.

     The weighted average life and maturity of  a class of Certificates of any
series will  be  influenced by  the rate  at which  principal  on the  related
Mortgage  Loans, whether in the form  of scheduled amortization or prepayments
(for  this  purpose,  the term  "prepayment"  includes  voluntary prepayments,
liquidations due to default and purchases of Mortgage Loans out of the related
Trust  Fund), is paid to such  class.  Prepayment rates  on loans are commonly
measured  relative to a  prepayment standard  or model,  such as  the Constant
Prepayment Rate ("CPR") prepayment model or the Standard Prepayment Assumption
("SPA")  prepayment  model.    CPR  represents  an  assumed  constant rate  of
prepayment each month (expressed as an annual percentage) relative to the then
outstanding principal  balance of a pool of loans  for the life of such loans.
SPA represents an assumed variable rate of prepayment each month (expressed as
an annual percentage) relative to the then  outstanding principal balance of a
pool of loans, with


<PAGE>41

different  prepayment assumptions often expressed as  percentages of SPA.  For
example, a prepayment assumption  of 100% of  SPA assumes prepayment rates  of
0.2% per annum of the then outstanding principal balance of such  loans in the
first month of the life of  the loans and an additional 0.2% per annum in each
month thereafter until the  30th month.  Beginning  in the 30th month,  and in
each month thereafter  during the  life of the  loans, 100%  of SPA assumes  a
constant prepayment rate of 6% per annum each month.

     Neither CPR nor SPA nor any other prepayment model or assumption purports
to be a historical description of prepayment experience or a prediction of the
anticipated rate of prepayment of any particular pool of loans.  Moreover, the
CPR and SPA models were developed based upon  historical prepayment experience
for single-family loans.  Thus, it is unlikely that the prepayment  experience
of the  Mortgage  Loans  included  in  any Trust  Fund  will  conform  to  any
particular level of CPR or SPA.

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

Controlled Amortization Classes and Companion Classes

     A series of Certificates may include one or  more Controlled Amortization
Classes that are  designed to provide increased protection  against prepayment
risk by  transferring that  risk to  one or  more Companion  Classes.   Unless
otherwise  specified  in the  related  Prospectus Supplement,  each Controlled
Amortization Class will either be a Planned Amortization Class (a "PAC")  or a
Targeted Amortization Class (a "TAC").  In general, distributions of principal
on a PAC are made in accordance with a specified amortization schedule so long
as prepayments on the underlying Mortgage Loans occur within a specified range
of constant prepayment rates  and, as described below, so long as  one or more
Companion Classes  remain  to  absorb  excess  cash  flows  and  make  up  for
shortfalls.  For example, if the  rate of prepayments is significantly  higher
than expected,  the excess prepayments  may retire the  Companion Classes much
earlier  than  expected,  thus  leaving the  PAC  without  further  prepayment
protection.  A TAC is similar to a PAC, but a TAC structure generally does not
draw on Companion Classes to make up  cash flow shortfalls, and will generally
not provide protection to the TAC against the risk that prepayments occur more
slowly than expected.

     In general,  the reduction of  prepayment risk  afforded to a  Controlled
Amortization Class comes  at the expense of  one or more Companion  Classes of
the  same series (any  of which may  also be a class  of Offered Certificates)
which  absorb a  disproportionate share  of the  overall prepayment risk  of a
given structure.   As more  particularly described  in the related  Prospectus
Supplement, the holders of a Companion Class will receive a disproportionately
large  share of  prepayments  when the  rate  of prepayment  exceeds the  rate
assumed in structuring the Controlled Amortization Class, and (in the case  of
a  Companion Class  that supports a  PAC) a disproportionately  small share of
prepayments  (or no prepayments) when the rate  of prepayment falls below that
assumed rate.  Thus, as and to the extent described  in the related Prospectus
Supplement, a Companion Class will absorb a disproportionate share of the risk
that a relatively fast rate of prepayments will result in the early retirement
of the  investment, that is, "call risk", and, if  applicable, the risk that a
relatively  slow rate  of  prepayments will  extend  the average  life  of the
investment, that is, "extension risk" that would otherwise be allocated to the
related Controlled  Amortization Class.   Accordingly,  Companion Classes  can
exhibit significant average life variability.





<PAGE>42

Other Factors Affecting Yield, Weighted Average Life and Maturity

     Balloon Payments;  Extensions of Maturity.   Some or all  of the Mortgage
Loans included in a particular Trust Fund may require that balloon payments be
made at maturity.  Because the ability of a borrower to make a balloon payment
typically will depend upon its ability either to refinance the loan or to sell
the related  Mortgaged Property,  there  is a  risk that  Mortgage Loans  that
require balloon payments may default at maturity, or that the maturity of such
a  Mortgage Loan may be extended in connection with a workout.  In the case of
defaults,  recovery  of  proceeds  may  be  delayed  by,  among other  things,
bankruptcy  of  the borrower  or adverse  conditions in  the market  where the
property is located.  In order to minimize losses on defaulted Mortgage Loans,
the  Master  Servicer or  a  Special Servicer,  to  the extent  and  under the
circumstances  set forth herein and in  the related Prospectus Supplement, may
be authorized to modify Mortgage  Loans that are in default  or as to which  a
payment default  is imminent.   Any defaulted balloon  payment or modification
that extends  the  maturity of  a  Mortgage Loan  may delay  distributions  of
principal on  a class of Offered Certificates  and thereby extend the weighted
average  life of such Certificates and, if such Certificates were purchased at
a discount, reduce the yield thereon.

     Negative  Amortization.    The  weighted  average  life  of  a  class  of
Certificates   can  be  affected  by  Mortgage   Loans  that  permit  negative
amortization.  In general, such Mortgage Loans by their terms limit the amount
by which  scheduled payments  may adjust  in response to  changes in  Mortgage
Rates  and/or  provide  that  scheduled   payment  amounts  will  adjust  less
frequently than  the Mortgage Rates.   Accordingly, during a period  of rising
interest rates, the scheduled payment on a Mortgage Loan that permits negative
amortization may be  less than the amount necessary to amortize the loan fully
over  its  remaining  amortization  schedule  and  pay  interest  at the  then
applicable Mortgage  Rate.   In that  case, the  Mortgage  Loan balance  would
amortize more slowly than necessary to repay it over such schedule and, if the
amount of scheduled payment were less than the amount necessary to pay current
interest at  the applicable Mortgage  Rate, the loan  balance would negatively
amortize to the extent of the  amount of the interest shortfall.   Conversely,
during a  period of declining interest rates, the  scheduled payment on such a
Mortgage Loan may exceed the amount necessary  to amortize the loan fully over
its remaining  amortization schedule and  pay interest at  the then applicable
Mortgage  Rate.   In that  case,  the excess  would be  applied  to principal,
thereby resulting in amortization at a rate faster than necessary to repay the
Mortgage Loan balance over such schedule.

     A  slower  or   negative  rate  of   Mortgage  Loan  amortization   would
correspondingly be reflected in a slower or  negative rate of amortization for
one or  more classes of Certificates of the  related series.  Accordingly, the
weighted  average lives  of Mortgage Loans  that permit  negative amortization
(and  that  of  the  classes  of  Certificates  to  which  any  such  negative
amortization would be  allocated or which would  bear the effects of  a slower
rate of amortization on such Mortgage Loans)  may increase as a result of such
feature.   A  faster rate  of  Mortgage  Loan amortization  will  shorten  the
weighted average  life  of  such  Mortgage  Loans  and,  correspondingly,  the
weighted average  lives of those  classes of Certificates  then entitled to  a
portion  of  the principal  payments  on  such Mortgage  Loans.   The  related
Prospectus  Supplement  will  describe,  if applicable,  the  manner  in which
negative amortization in  respect of the Mortgage  Loans in any Trust  Fund is
allocated among the respective classes of Certificates of the related series.

     Foreclosures  and Payment  Plans.   The  number of  foreclosures  and the
principal amount of  the Mortgage Loans that are foreclosed in relation to the
number and  principal amount of Mortgage  Loans that are repaid  in accordance
with  their terms will  affect the  weighted average  lives of  those Mortgage
Loans  and,  accordingly, the  weighted  average lives  of  and yields  on the
Certificates  of the related series.  Servicing decisions made with respect to
the Mortgage Loans,  including the use of payment plans prior  to a demand for
acceleration  and   the  restructuring   of  Mortgage   Loans  in   bankruptcy
proceedings, may also  have an effect upon the payment  patterns of particular
Mortgage  Loans and  thus the  weighted  average lives  of and  yields  on the
Certificates of the related series.

<PAGE>43

     Losses and Shortfalls  on the Mortgage Assets.   The yield to  holders of
the Offered Certificates of any series  will directly depend on the extent  to
which  such  holders are  required  to  bear  the  effects of  any  losses  or
shortfalls in collections arising out of defaults on the Mortgage Loans in the
related Trust Find and the timing of such  losses and shortfalls.  In general,
the earlier that any  such loss or shortfall occurs,  the greater will be  the
negative effect on  yield for any  class of Certificates  that is required  to
bear the effects thereof.

     The amount  of any losses  or shortfalls  in collections on  the Mortgage
Assets in any Trust Fund (to the extent not covered or  offset by draws on any
reserve fund  or under any  instrument of  Credit Support)  will be  allocated
among the  respective classes  of Certificates of  the related  series in  the
priority and  manner, and subject to the limitations, specified in the related
Prospectus Supplement.   As  described in the  related Prospectus  Supplement,
such allocations  may result  in reductions  in the  entitlements to  interest
and/or  Certificate Balances of  one or more such  classes of Certificates, or
may be  effected simply by a prioritization of  payments among such classes of
Certificates.   The yield to  maturity on a  class of Subordinate Certificates
may  be extremely  sensitive to  losses and  shortfalls in collections  on the
Mortgage Loans in the related Trust Fund.

     Additional  Certificate  Amortization.    In  addition to  entitling  the
holders thereof  to a specified portion (which may range  from none to all) of
the principal  payments received on the  Mortgage Assets in  the related Trust
Fund, one or more classes of Certificates of any series, including one or more
classes of Offered Certificates of such series, may  provide for distributions
of principal thereof from (i) amounts attributable to interest accrued but not
currently  distributable on one or more  classes of Accrual Certificates, (ii)
Excess  Funds or (iii) any  other amounts described  in the related Prospectus
Supplement.  Unless otherwise specified in  the related Prospectus Supplement,
"Excess Funds"  will,  in  general,  represent that  portion  of  the  amounts
distributable in respect of the Certificates of any series on any Distribution
Date  that represent (i) interest received  or advanced on the Mortgage Assets
in  the  related  Trust Fund  that  is  in excess  of  the  interest currently
distributable on  the Certificates  of such  series, as well  as any  interest
accrued but  not currently distributable  on any Accrual  Certificates of such
series or (ii) Prepayment Premiums, payments from Equity Participations or any
other amounts  received on the Mortgage Assets in  the related Trust Fund that
do not constitute interest thereon or principal thereof.

     The  amortization  of  any  class  of  Certificates  out  of the  sources
described  in the preceding paragraph would  shorten the weighted average life
of such Certificates  and, if such Certificates  were purchased at a  premium,
reduce the yield thereon.  The related Prospectus Supplement  will discuss the
relevant factors  to be  considered  in determining  whether distributions  of
principal  of any  class of Certificates  out of  such sources would  have any
material effect on the rate at which such Certificates are amortized.
   
                                 THE DEPOSITOR

     First Union  Commercial Mortgage  Securities, Inc.,  the Depositor, is  a
North  Carolina corporation  organized on  August 17,  1988 as a  wholly owned
subsidiary  of  First Union  National  Bank  of  North  Carolina, which  is  a
subsidiary of First Union Corporation, a North Carolina corporation registered
as a  bank holding  company under  the Bank  Holding Company Act  of 1956,  as
amended. The  Depositor maintains its  principal office  at 301 South  College
St., Charlotte, N.C. 28228-0600.  Its telephone number is 704-374-6161.  There
can be no assurance that the Depositor will have any significant assets.
    
                                USE OF PROCEEDS

     The net proceeds to be received from the sale of the Certificates of  any
series will be  applied by the Depositor  to the purchase  of Trust Assets  or
will be used by the Depositor  for general corporate purposes.  The  Depositor
expects to  sell the Certificates from time to time, but the timing and amount
of offerings of Certificates





<PAGE>44

will depend on  a number of factors,  including the volume of  Mortgage Assets
acquired by  the Depositor, prevailing  interest rates, availability  of funds
and general market conditions.

                        DESCRIPTION OF THE CERTIFICATES

General

     In the  aggregate, the Certificates  of each series  of Certificates will
represent  the entire beneficial ownership interest  in the Trust Fund created
pursuant to the  related Pooling Agreement.   Each series of Certificates  may
consist  of one or more classes  of Certificates (including classes of Offered
Certificates), and such  class or classes may  (i) provide for the  accrual of
interest  thereon at  a fixed,  variable or  adjustable  rate; (ii)  be senior
(collectively,    "Senior   Certificates")   or   subordinate   (collectively,
"Subordinate Certificates")  to one or  more other classes  of Certificates in
entitlement to certain distributions on the Certificates; (iii) be entitled to
distributions  of  principal,  with disproportionately  small,  nominal  or no
distributions of interest  (collectively, "Stripped Principal  Certificates");
(iv) be  entitled to distributions of interest, with disproportionately small,
nominal  or  no distributions  of  principal (collectively  "Stripped Interest
Certificates"); (v)  provide for  distributions of  principal and/or  interest
thereon that commence  only after the occurrence of certain events such as the
retirement of  one or more other classes of  Certificates of such series; (vi)
provide for distributions of  principal to be made,  from time to time or  for
designated   periods,  at  a  rate  that  is   faster  (and,  in  some  cases,
substantially  faster) or slower  (and, in  some cases,  substantially slower)
than the rate at which payments or other collections of principal are received
on  the  Mortgage  Assets  in  the  related  Trust  Fund;  (vii)  provide  for
distributions of principal to be made, subject to available funds, based  on a
specified  principal  payment  schedule or  other  methodology;  and/or (viii)
provide for  distributions based on  a combination  of two or  more components
thereof with one or  more of the characteristics described in  this paragraph,
including  a Stripped Principal Certificate  component and a Stripped Interest
Certificate  component, to  the extent  of  available funds,  in each  case as
described in  the related Prospectus Supplement.  Any such classes may include
classes of Offered  Certificates.   With respect to  Certificates with two  or
more components, references herein to Certificate Balance, Notional Amount and
Pass-Through Rate refer to the principal balance, if  any, Notional Amount, if
any, and the Pass-Through Rate, if any, for any such component.

     Each class of Offered Certificates of a series will be issued  in minimum
denominations  corresponding  to the  Certificate  Balances  or,  in  case  of
Stripped  Interest  Certificates  or  REMIC  Residual  Certificates,  Notional
Amounts  or  percentage   interests  specified   in  the  related   Prospectus
Supplement.   As provided  in the related  Prospectus Supplement, one  or more
classes  of Offered  Certificates  of  any  series  may  be  issued  in  fully
registered, definitive form (such  Certificates, "Definitive Certificates") or
may  be  offered   in  book-entry   format  (such  Certificates,   "Book-Entry
Certificates") through  the facilities of  DTC.   The Offered Certificates  of
each  series (if  issued  as Definitive  Certificates) may  be  transferred or
exchanged, subject  to any restrictions  on transfer described  in the related
Prospectus Supplement,  at the  location specified  in the  related Prospectus
Supplement, without  the payment of any service charge,  other than any tax or
other governmental  charge payable in  connection therewith.   Interests in  a
class of Book-Entry Certificates will be transferred on the book-entry records
of  DTC  and  its  participating organizations.    See  "Risk  Factors Limited
Liquidity", " Limited Assets" and " Book-Entry Registration".

Distributions

     Distributions on the  Certificates of each series  will be made by  or on
behalf of the related Trustee or Master Servicer on each Distribution  Date as
specified in the related Prospectus Supplement from the Available Distribution
Amount for such  series and such Distribution Date.  Unless otherwise provided
in the related Prospectus Supplement,  the "Available Distribution Amount" for
any series  of Certificates and any Distribution Date  will refer to the total
of all payments or  other collections (or advances in lieu  thereof) on, under
or in respect of the Mortgage



<PAGE>45

Assets  and  any other  assets included  in  the related  Trust Fund  that are
available for  distribution to the  Certificateholders of such  series on such
date.   The particular components of the Available Distribution Amount for any
series on each Distribution  Date will be more  specifically described in  the
related Prospectus Supplement.

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

Distributions of Interest on the Certificates

     Each class of Certificates of each series (other than certain classes  of
Stripped Principal Certificates  and certain REMIC Residual  Certificates that
have  no Pass-Through Rate) may have a  different Pass-Through Rate, which may
be fixed,  variable or  adjustable.   The related  Prospectus Supplement  will
specify the  Pass-Through Rate  or, in the  case of  a variable  or adjustable
Pass-Through Rate, the method for determining the Pass-Through  Rate, for each
class.   Unless  otherwise  specified in  the  related Prospectus  Supplement,
interest on the Certificates of each series will be calculated on the basis of
a 360-day year consisting of twelve 30-day months.

     Distributions of  interest in respect  of the  Certificates of any  class
(other than any  class of Certificates that will  be entitled to distributions
of  accrued interest  commencing only on  the Distribution Date,  or under the
circumstances,  specified  in  the  related  Prospectus  Supplement  ("Accrual
Certificates"), and other than any class of Stripped Principal Certificates or
REMIC  Residual Certificates  that  is not  entitled to  any  distributions of
interest)  will be  made  on  each  Distribution Date  based  on  the  Accrued
Certificate Interest for such class and such Distribution Date, subject to the
sufficiency  of the portion of the  Available Distribution Amount allocable to
such  class  on such  Distribution  Date.    Prior  to the  time  interest  is
distributable on  any class  of Accrual  Certificates, the  amount of  Accrued
Certificate Interest  otherwise distributable on  such class will  be added to
the Certificate Balance thereof  on each Distribution  Date.  With respect  to
each class  of Certificates (other  than certain classes  of Stripped Interest
Certificates and REMIC Residual Certificates),  "Accrued Certificate Interest"
for each  Distribution Date will be equal to  interest at the applicable Pass-
Through Rate  accrued for  a specified  period (generally  the period  between
Distribution Dates) on the outstanding Certificate Balance thereof immediately
prior to  such Distribution Date.   Unless otherwise  provided in the  related
Prospectus Supplement, Accrued Certificate Interest for each Distribution Date
on Stripped Interest Certificates will  be similarly calculated except that it
will  accrue on  a notional amount  (a "Notional  Amount") that is  either (i)
based on the principal  balances of some or all of the  Mortgage Assets in the
related Trust Fund  or (ii) equal to  the Certificate Balances of  one or more
other classes  of Certificates of  the same series.   Reference to  a Notional
Amount with respect to a class of Stripped Interest Certificates is solely for
convenience in making certain calculations and does not represent the right to
receive  any distributions  of  principal.   If so  specified  in the  related
Prospectus Supplement, the amount of Accrued Certificate Interest that is



<PAGE>46

otherwise distributable on (or, in the case of Accrual  Certificates, that may
otherwise be added to  the Certificate Balance of) one or  more classes of the
Certificates  of a series  will be reduced  to the extent  that any Prepayment
Interest    Shortfalls,    as    described   under    "Yield    and   Maturity
Considerations Certain Shortfalls  in  Collections of  Interest",  exceed  the
amount of any  sums (including, if and to the extent  specified in the related
Prospectus Supplement, the Master Servicer's  servicing compensation) that are
applied  to offset  such  shortfalls.   The  particular manner  in  which such
shortfalls will be allocated among some or all of the classes  of Certificates
of that series  will be specified in  the related Prospectus Supplement.   The
related  Prospectus Supplement  will  also describe  the extent  to  which the
amount of Accrued Certificate Interest that is otherwise distributable on (or,
in  the  case of  Accrual Certificates,  that  may otherwise  be added  to the
Certificate Balance of)  a class of Offered  Certificates may be reduced  as a
result  of  any  other  contingencies,  including  delinquencies,  losses  and
deferred interest on or in respect of the Mortgage Assets in the related Trust
Fund.   Unless otherwise provided  in the  related Prospectus Supplement,  any
reduction   in   the  amount   of   Accrued  Certificate   Interest  otherwise
distributable on a class  of Certificates by reason of the  allocation to such
class of a portion  of any deferred interest on or in  respect of the Mortgage
Assets in the  related Trust Fund will  result in a corresponding  increase in
the Certificate Balance of such class.  See "Risk Factors Prepayments; Average
Life of Certificates; Yields" and "Yield and Maturity Considerations".

Distributions of Certificate Principal

     Each class of Certificates of each  series (other than certain classes of
Stripped  Interest Certificates  of REMIC Residual  Certificates) will  have a
Certificate Balance which,  at any time,  will equal the  then maximum  amount
that the holders  of Certificates of such class will be entitled to receive in
respect of principal out  of the future cash  flow on the Mortgage  Assets and
other assets included in the related  Trust Fund.  The outstanding Certificate
Balance  of  a class  of  Certificates  will be  reduced  by  distributions of
principal  made thereon from time to  time and, if so  provided in the related
Prospectus  Supplement, further  by  any losses  incurred  in  respect of  the
related  Mortgage Assets allocated  thereto from time  to time.   In turn, the
outstanding Certificate Balance of a class of Certificates may be increased as
a result  of any deferred interest  on or in  respect of the  related Mortgage
Assets that is allocated thereto from time to time,  and will be increased, in
the  case of a class of Accrual Certificates prior to the Distribution Date on
which  distributions of  interest  thereon are  required to  commence,  by the
amount of  any Accrued  Certificate Interest  in respect  thereof (reduced  as
described  above).   Unless  otherwise  provided  in  the  related  Prospectus
Supplement, the  initial aggregate  Certificate Balance  of all  classes of  a
series of  Certificates will  not be  greater than  the aggregate  outstanding
principal balance of the related Mortgage Assets as of the applicable  Cut-off
Date, after  application of  scheduled payments  due on or  before such  date,
whether or  not received.   As  and to  the  extent described  in the  related
Prospectus Supplement, distributions of principal with respect to  a series of
Certificates  will be  made on each  Distribution Date  to the holders  of the
class or classes  of Certificates of  such series entitled  thereto until  the
Certificate  Balances  of   such  Certificates  have  been  reduced  to  zero.
Distributions of principal with respect to one or more classes of Certificates
may  be made  at a  rate that  is faster  (and, in  some cases,  substantially
faster) than the rate at which payments  or other collections of principal are
received on the  Mortgage Assets in the  related Trust Fund, may  not commence
until the occurrence of certain events, such as  the retirement of one or more
other classes of  Certificates of the  same series, or may  be made at  a rate
that is  slower (and, in  some cases, substantially  slower) than the  rate at
which payments or other collections of principal are received on such Mortgage
Assets.  In addition,  distributions of principal with respect to  one or more
classes of Certificates  (each such class, a  "Controlled Amortization Class")
may  be made,  subject  to available  funds,  based on  a  specified principal
payment  schedule and,  with respect  to one or  more classes  of Certificates
(each such  class, a  "Companion Class"), may  be contingent on  the specified
principal payment  schedule for  a Controlled Amortization  Class of  the same
series and the  rate at which payments  and other collections of  principal on
the Mortgage Assets in the related Trust  Fund are received.  Unless otherwise
specified in  the related Prospectus Supplement, distributions of principal of
any class of  Certificates will be made on  a pro rata basis among  all of the
Certificates of such class.


<PAGE>47

Distributions on  the Certificates  in Respect  of Prepayment  Premiums or  in
Respect of Equity
Participations

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

Allocation of Losses and Shortfalls

     The  amount of  any losses or  shortfalls in collections  on the Mortgage
Assets  in any Trust Fund (to the extent not covered or offset by draws on any
reserve fund  or under  any instrument  of Credit  Support) will  be allocated
among  the respective classes  of Certificates  of the  related series  in the
priority and manner, and subject to the limitations, specified in  the related
Prospectus  Supplement.   As described in  the related  Prospectus Supplement,
such allocations  may result  in reductions  in the  entitlements to  interest
and/or  in  the   Certificate  Balances  of  one  or  more   such  classes  of
Certificates, or may be effected simply by  a prioritization of payments among
such classes of Certificates.

Advances in Respect of Delinquencies

     If and to  the extent provided in the related  Prospectus Supplement, the
related Master Servicer and/or another specified person (including a  provider
of  Credit  Support)  may be  obligated  to  advance, or  have  the  option of
advancing, on or before each Distribution Date, from its or their own funds or
from excess funds held in the related Certificate Account that are not part of
the  Available Distribution Amount for the  related series of Certificates for
such Distribution  Date, an  amount up  to the  aggregate of  any payments  of
principal (other than any  balloon payments) and interest that were  due on or
in respect  of such  Mortgage Loans  during the  related Due  Period and  were
delinquent on  the related Determination  Date.  Unless  otherwise provided in
the  related Prospectus  Supplement,  a "Due  Period"  is  the period  between
Distribution Dates, and scheduled payments on  the Mortgage Loans in any Trust
Fund that became due during a given Due Period will, to the extent received by
the related  Determination Date or advanced by  the related Master Servicer or
other  specified  person,  be  distributed  on  the  Distribution   Date  next
succeeding such Determination Date.

     Advances are  intended to maintain  a regular flow  of scheduled interest
and principal  payments to holders  of the  class or  classes of  Certificates
entitled  thereto,  rather  than  to  guarantee  or  insure  against   losses.
Accordingly, all advances made from  the advancing person's own funds  will be
reimbursable  out  of related  recoveries  on  the Mortgage  Loans  (including
amounts received under any instrument of Credit Support) respecting which such
advances  were made (as  to any  Mortgage Loan,  "Related Proceeds")  and such
other  specific  sources  as  may  be  identified  in  the related  Prospectus
Supplement,  including  in the  case of  a  series that  includes one  or more
classes of  Subordinate Certificates, collections  on other Mortgage  Loans in
the related Trust Fund that would otherwise be distributable to the holders of
one or more  classes of  such Subordinate  Certificates.  No  advance will  be
required to be made by the Master  Servicer or by any other person if, in  the
good faith judgment of the Master Servicer or such other person,  such advance
would  not  be  recoverable  from  Related Proceeds  or  another  specifically
identified  source (any  such  advance, a  "Nonrecoverable Advance");  and, if
previously  made by  a  Master Servicer  or another  person,  a Nonrecoverable
Advance  will be  reimbursable  from any  amounts in  the  related Certificate
Account  prior  to any  distributions  being made  to  the  related series  of
Certificateholders.

     If  advances have been made  from excess funds  in a Certificate Account,
the Master Servicer or other person that  advanced such funds will be required
to replace  such funds in the  Certificate Account on any  future Distribution
Date to the extent that funds then in the Certificate Account are insufficient
to permit full distributions






<PAGE>48

to Certificateholders on such date.  If so specified in the related Prospectus
Supplement, the obligation  of a Master Servicer or  other specified person to
make advances may be secured by a cash  advance reserve fund or a surety bond.
If applicable, information regarding the characteristics  of, and the identity
of  any obligor on,  any such  surety bond  will be set  forth in  the related
Prospectus Supplement.

     If  and to the extent  so provided in  the related Prospectus Supplement,
any entity making  advances will be entitled  to receive interest  thereon for
the period that  such advances are outstanding  at the rate specified  in such
Prospectus Supplement, and  such entity will  be entitled  to payment of  such
interest periodically  from general collections  on the Mortgage  Loans in the
related Trust Fund prior to any payment to Certificateholders or as  otherwise
provided in  the related Pooling  Agreement and  described in such  Prospectus
Supplement.

     The Prospectus  Supplement for any  series of Certificates  evidencing an
interest in  a Trust  Fund  that includes  CMBS will  describe any  comparable
advancing obligation of a party to the related Pooling Agreement or of a party
to the related CMBS Agreement.

Reports to Certificateholders

     On each Distribution Date, together with the distribution  to the holders
of each class of  the Offered Certificates of  a series, a Master Servicer  or
Trustee, as  provided in the  related Prospectus  Supplement, will forward  to
each  such holder, a statement (a  "Distribution Date Statement") that, unless
otherwise provided in the related Prospectus Supplement, will set forth, among
other things, in each case to the extent applicable:

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

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

          (iii)     the  amount, if  any, of such  distribution to  holders of
     Certificates  of such class that is  allocable to (A) Prepayment Premiums
     and (B) payments on account of Equity Participations;

          (iv) the amount of  servicing compensation  received by the  related
     Master Servicer (and,  if payable directly out of the related Trust Fund,
     by any  Special Servicer and  any Sub-Servicer  (as defined herein))  and
     such  other customary information as such  Master Servicer or the related
     Trustee,  as the case  may be, deems  necessary, or desirable,  or that a
     Certificateholder reasonably  requests, to  enable Certificateholders  to
     prepare their tax returns;

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

          (vi) the aggregate principal  balance of the related  Mortgage Loans
     on, or as of a specified date shortly prior to, such Distribution Date;

          (vii)     the number and aggregate principal balance of any Mortgage
     Loans in respect of  which (A) one  scheduled payment is delinquent,  (B)
     two  scheduled  payments  are delinquent,  (C)  three  or more  scheduled
     payments  are  delinquent  and  (D)  foreclosure  proceedings  have  been
     commenced;

          (viii)    with respect to  each Mortgage Loan that is  delinquent in
     respect of three or more scheduled payments, (A) the loan number thereof,
     (B) the unpaid balance thereof, (C) whether the





<PAGE>49

delinquency is in respect of any balloon  payment, (D) the aggregate amount of
unreimbursed servicing expenses and unreimbursed  advances in respect thereof,
(E) if applicable, the aggregate amount of any interest accrued and payable to
the related Master  Servicer, a  Special Servicer and/or  any other entity  on
related  servicing expenses  and  related advances,  (F) whether  a  notice of
acceleration has been sent to the borrower and, if so, the date of such notice
and (G) a  brief description of the  status of any foreclosure  proceedings or
negotiations with the borrower;

          (ix) with respect to any Mortgage Loan liquidated during the related
     Prepayment Period  (that is,  the specified  period,  generally equal  in
     length  to  the time  period  between  Distribution Dates,  during  which
     prepayments and other  unscheduled collections on  the Mortgage Loans  in
     the related Trust Fund  must be received in order to be  distributed on a
     particular  Distribution Date  (the "Prepayment  Period")) in  connection
     with a default thereon or by reason of being purchased out of the related
     Trust Fund, (A) the loan number  thereof, (B) the manner in which it  was
     liquidated, (C) the  aggregate amount  of Liquidation Proceeds  received,
     (D)  the portion of such Liquidation  Proceeds payable or reimbursable to
     the  related Master  Servicer or  a Special  Servicer in respect  of such
     Mortgage Loan and (E) the amount of any loss to Certificateholders;

          (x)  with  respect  to  each  Mortgaged  Property  acquired  through
     foreclosure, deed-in-lieu of  foreclosure or  otherwise ("REO  Property")
     and included  in the related Trust Fund as of  the end of the related Due
     Period or Prepayment Period,  as applicable, (A) the  loan number of  the
     related Mortgage  Loan, (B) the  date of  acquisition, (C) the  principal
     balance of the related Mortgage Loan (calculated as if such Mortgage Loan
     were still outstanding taking into  account certain limited modifications
     to the terms thereof specified in the related Pooling Agreement), (D) the
     aggregate  amount  of unreimbursed  servicing  expenses  and unreimbursed
     advances  in respect thereof and (E)  if applicable, the aggregate amount
     of interest accrued and payable to the related Master Servicer, a Special
     Servicer and/or  any  other  entity on  related  servicing  expenses  and
     related advances;

          (xi) with  respect to  any  REO  Property  sold during  the  related
     Prepayment Period, (A) the loan number  of the related Mortgage Loan, (B)
     the  aggregate amount of  sales proceeds, (C)  the portion  of such sales
     proceeds payable  or reimbursable  to the  related Master  Servicer or  a
     Special  Servicer in respect of such REO Property or the related Mortgage
     Loan and  (D) the amount of any loss  to Certificateholders in respect of
     the related Mortgage Loan;

          (xii)     the Certificate Balance  or Notional  Amount, as the  case
     may   be,  of  each  class  of   Certificates  (including  any  class  of
     Certificates not  offered  hereby)  at  the close  of  business  on  such
     Distribution  Date,   separately  identifying   any  reduction   in  such
     Certificate Balance due to the allocation of any losses in respect of the
     related Mortgage Loans and any  increase in the Certificate Balance of  a
     class of  Accrual  Certificates in  the  event that  Accrued  Certificate
     Interest has been added to such balance;

          (xiii)    the aggregate amount of principal  prepayments made on the
     Mortgage Loans during the related Prepayment Period;

          (xiv)     the amount deposited in or withdrawn from any reserve fund
     on such  Distribution Date, and the  amount remaining on  deposit in such
     reserve fund as of the close of business on such Distribution Date;

          (xv) the amount of any Accrued Certificate Interest due but not paid
     on such class  of Offered Certificates at  the close of business  on such
     Distribution Date;


<PAGE>50

          (xvi)     if such class of Offered Certificates has a variable Pass-
     Through Rate  or an adjustable  Pass-Through Rate, the  Pass-Through Rate
     applicable thereto for  such Distribution Date and,  if determinable, for
     the next succeeding Distribution Date; and

          (xvii)    if the related Trust Fund includes one or more instruments
     of Credit Support, such as a letter of credit, an insurance policy and/or
     a surety bond,  the amount of coverage  under each such instrument  as of
     the close of business on such Distribution Date.

     In the  case of  information furnished  pursuant  to subclauses  (i)-(iv)
above,  the  amounts  will  be  expressed  as  a  dollar  amount  per  minimum
denomination of the relevant class of Offered Certificates or per a  specified
portion of  such minimum  denomination.   The Prospectus  Supplement for  each
series of Offered Certificates will describe any additional  information to be
included in reports to the holders of such Certificates.

     Within a  reasonable period of time after the  end of each calendar year,
the related Master  Servicer or Trustee, as the case may  be, will be required
to furnish  to each  person who  at any time  during the  calendar year  was a
holder of  an Offered Certificate  a statement containing  the information set
forth in subclauses (i)-(iv)  above, aggregated for such calendar year  or the
applicable  portion thereof during which such  person was a Certificateholder.
Such obligation  will be  deemed to  have been  satisfied to  the extent  that
substantially comparable information is provided  pursuant to any requirements
of the Code as are from time to time in force.   See, however, "Description of
the Certificates Book-Entry Registration and Definitive Certificates".

     If the Trust Fund for a series of Certificates includes CMBS, the ability
of  the related Master Servicer or Trustee, as  the case may be, to include in
any  Distribution  Date  Statement information  regarding  the  mortgage loans
underlying such CMBS  will depend on the reports received with respect to such
CMBS.  In  such cases,  the related  Prospectus Supplement  will describe  the
loan-specific  information to be included  in the Distribution Date Statements
that  will be  forwarded to the  holders of  the Offered Certificates  of that
series in connection with distributions made to them.

Voting Rights

     The  Voting Rights  evidenced  by each  series  of  Certificates will  be
allocated  among the respective classes of such series in the manner described
in the related Prospectus Supplement.

     Certificateholders will generally have a right to vote  only with respect
to required  consents to certain  amendments to the  related Pooling Agreement
and  as  otherwise  specified  in  the  related  Prospectus  Supplement.   See
"Description of the Pooling  Agreements Amendment".  The holders of  specified
amounts of Certificates of  a particular series will have the collective right
to remove  the related Trustee  and also to cause  the removal of  the related
Master Servicer in the case of an  Event of Default on the part of the  Master
Servicer.   See  "Description of  the  Pooling Agreements Events  of Default",
" Rights Upon Event of Default" and " Resignation and Removal of the Trustee".

Termination

     The  obligations created  by  the Pooling  Agreement for  each  series of
Certificates will  terminate upon the  payment (or  provision for payment)  to
Certificateholders  of  that  series  of  all  amounts  held  in  the  related
Certificate Account, or otherwise by the related Master Servicer or Trustee or
by a  Special Servicer,  and required  to be  paid to  such Certificateholders
pursuant  to such Pooling  Agreement following  the earlier  of (i)  the final
payment or other liquidation of the last Mortgage Asset subject thereto or the
disposition of  all property acquired  upon foreclosure  of any Mortgage  Loan
subject thereto and  (ii) the  purchase of all  of the  assets of the  related
Trust Fund by the party



<PAGE>51

entitled to effect such termination, under the circumstances and in the manner
that will be  described in the related Prospectus  Supplement.  Written notice
of termination  of a Pooling Agreement will be given to each Certificateholder
of the  related series,  and the  final distribution  will be  made only  upon
presentation and surrender of the Certificates  of such series at the location
to be specified in the notice of termination.

     If so  specified  in  the  related Prospectus  Supplement,  a  series  of
Certificates  will  be  subject  to  optional  early termination  through  the
repurchase of the  assets in the related  Trust Fund by  a party that will  be
specified therein,  under  the  circumstances  and in  the  manner  set  forth
therein.   If  so  provided in  the  related Prospectus  Supplement, upon  the
reduction of  the  Certificate Balance  of  a specified  class  or classes  of
Certificates  by a specified percentage or  amount, a party identified therein
will be  authorized or required  to solicit bids for  the purchase of  all the
assets of the related Trust Fund, or of a sufficient portion of such assets to
retire such class  or classes, under the  circumstances and in the  manner set
forth therein.  Further, if so provided in the related  Prospectus Supplement,
certain classes  of  Certificates  may be  purchased  by a  party  or  parties
specified therein under similar or other conditions as described therein.

Book-Entry Registration and Definitive Certificates

     If so provided in the related Prospectus Supplement, one or more  classes
of the Offered Certificates of any series will be offered in book-entry format
through the facilities of  The Depository Trust Company,  and each such  class
will be represented by one or more global Certificates registered in  the name
of DTC or its nominee.

     DTC  is a  limited-purpose  trust company  organized under  the  New York
Banking  Law, a  "banking corporation"  within  the meaning  of  the New  York
Banking Law, a member of the  Federal Reserve System, a "clearing corporation"
within  the meaning of  the New York  Uniform Commercial Code  and a "clearing
agency"  registered pursuant to the provisions  of Section 17A of the Exchange
Act.  DTC holds securities  that its Participants deposit with DTC.   DTC also
facilitates the settlement among Participants of securities transactions, such
as  transfers  and   pledges,  in  deposited  securities   through  electronic
computerized  book entry  changes in  their accounts, thereby  eliminating the
need for physical movement of securities certificates.  "Direct Participants",
which  maintain  accounts with  DTC, include  securities brokers  and dealers,
banks, trust companies and clearing corporations and may include certain other
organizations.  DTC is owned by a number of its Direct Participants and by the
New York  Stock Exchange,  Inc., the  American Stock  Exchange, Inc.,  and the
National Association of  Securities Dealers, Inc.   Access  to the DTC  system
also is available to others such as securities brokers and dealers,  banks and
trust companies that clear through or maintain a custodial relationship with a
Direct  Participant, either directly  or indirectly ("Indirect Participants").
The  rules  applicable  to DTC  and  its  Participants are  on  file  with the
Commission.

     Purchases of Book-Entry Certificates under the DTC system must be made by
or through Direct Participants, which will receive a credit for the Book-Entry
Certificates  on  DTC's  records.    The  ownership  interest  of each  actual
purchaser of a Book-Entry Certificate (a  "Certificate Owner") will in turn be
recorded on  the records  of Direct  and Indirect  Participants.   Certificate
Owners will not receive written confirmation from DTC of  their purchases, but
Certificate Owners  are expected  to receive  written confirmations  providing
details  of  such  transactions,  as  well  as  periodic  statements of  their
holdings,  from  the  Direct  or  Indirect  Participant  through   which  each
Certificate  Owner  entered into  the  transaction.    Transfers of  ownership
interest  in the Book-Entry Certificates will  be accomplished by entries made
on  the  books  of  Participants  acting  on  behalf  of  Certificate  Owners.
Certificate Owners will not receive  certificates representing their ownership
interests in the Book-Entry Certificates, except in the event that use  of the
book-entry  system  for   the  Book-Entry  Certificates   of  any  series   is
discontinued as described below.

<PAGE>52

     DTC will not know the identity of  actual Certificate Owners of the Book-
Entry Certificates;  DTC's records  reflect only  the identity  of the  Direct
Participants  to  whose   accounts  such  Certificates  are   credited.    The
Participants will remain responsible for keeping account of  their holdings on
behalf of their  customers.  Notices and other communications  conveyed by DTC
to Direct Participants,  by Direct Participants to Indirect  Participants, and
by Direct Participants and Indirect Participants to Certificate Owners will be
governed by  arrangements among them,  subject to any  statutory or regulatory
requirements as may be in effect from time to time.

     Distributions on the Book-Entry Certificates will be  made to DTC.  DTC's
practice  is   to  credit  Direct   Participants'  accounts  on   the  related
Distribution Date in accordance with their respective holdings  shown on DTC's
records unless DTC has  reason to believe that it will not  receive payment on
such date.  Disbursement of such distributions by  Participants to Certificate
Owners  will be governed by standing  instructions and customary practices, as
is the case  with securities held for the accounts of customers in bearer form
or registered in  "street name", and will  be the responsibility of  each such
Participant (and not of DTC, the Depositor or any Trustee or Master Servicer),
subject to any statutory or regulatory  requirements as may be in effect  from
time  to time.   Under  a book-entry  system, Certificate  Owners may  receive
payments after the related Distribution Date.

     Unless  otherwise provided in the related Prospectus Supplement, the only
"Certificateholder"(as such term is used in the related  Pooling Agreement) of
a  Book-Entry Certificate  will be  the nominee  of DTC,  and  the Certificate
Owners  will  not  be  recognized  as  Certificateholders  under  the  Pooling
Agreement.   Certificate Owners  will be permitted  to exercise  the rights of
Certificateholders under the related Pooling Agreement only indirectly through
the Participants  who in  turn will exercise  their rights  through DTC.   The
Depositor is informed  that DTC will  take action permitted to  be taken by  a
Certificateholder under  a Pooling Agreement only  at the direction of  one or
more  Participants to  whose  account with  DTC  interests  in the  Book-Entry
Certificates are credited.

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

     Unless  otherwise   specified  in  the  related   Prospectus  Supplement,
Certificates initially issued in book-entry form will be  issued as Definitive
Certificates to  Certificate Owners or  their nominees, rather than  to DTC or
its nominee, only if (i) the Depositor advises the Trustee in writing that DTC
is  no longer  willing or able  to properly discharge  its responsibilities as
depository with respect to  such Certificates and the  Depositor is unable  to
locate a qualified successor  or (ii) the Depositor, at its  option, elects to
terminate the book-entry system through DTC with respect to such Certificates.
Upon  the  occurrence of  either  of the  events  described  in the  preceding
sentence,  DTC will be required to notify all Participants of the availability
through  DTC  of  Definitive  Certificates.   Upon  surrender  by  DTC  of the
certificate or certificates  representing a class of  Book-Entry Certificates,
together with instructions for reregistration, the Trustee or other designated
party will be required to issue  to the Certificate Owners identified in  such
instructions  the Definitive  Certificates  to which  they  are entitled,  and
thereafter  the holders of such Definitive  Certificates will be recognized as
Certificateholders under the related Pooling Agreement.

                     DESCRIPTION OF THE POOLING AGREEMENTS

General

     The Certificates of each series will be  issued pursuant to a pooling and
servicing  agreement or  other agreement  specified in the  related Prospectus
Supplement (in either case, a  "Pooling Agreement").  In general,  the parties
to a Pooling  Agreement will  include the Depositor,  the Trustee, the  Master
Servicer  and, in some cases,  a Special Servicer appointed as  of the date of
the Pooling Agreement.  However, a Pooling Agreement that relates


<PAGE>53

to a Trust Fund that consists solely of CMBS may not include a Master Servicer
or other  servicer as a  party.  All parties  to each Pooling  Agreement under
which Certificates of  a series are issued  will be identified in  the related
Prospectus Supplement.
   
     A form of a Pooling and Servicing Agreement has been filed as an  exhibit
to the Registration  Statement of which this  Prospectus is a part.   However,
the provisions of each  Pooling Agreement will vary depending  upon the nature
of the  Certificates to  be issued thereunder  and the  nature of  the related
Trust Fund.   The  following summaries  describe certain  provisions that  may
appear in a Pooling Agreement under which Certificates that evidence interests
in  Mortgage Loans will be issued.   The Prospectus Supplement for a series of
Certificates will describe any provision of the related Pooling Agreement that
materially  differs from the description thereof  contained in this Prospectus
and,  if the  related Trust  Fund  includes CMBS,  will summarize  all  of the
material provisions of the related Pooling Agreement.  The summaries herein do
not purport to  be complete and  are subject  to, and are  qualified in  their
entirety by  reference to, all of the provisions  of the Pooling Agreement for
each  series of  Certificates and  the description of  such provisions  in the
related Prospectus Supplement.  As used herein with respect to any series, the
term "Certificate" refers  to all of the Certificates of  that series, whether
or not offered  hereby and by  the related  Prospectus Supplement, unless  the
context otherwise requires.   The Depositor will provide a copy of the Pooling
Agreement  (without  exhibits) that  relates  to  any  series of  Certificates
without charge  upon written  request of  a holder  of a  Certificate of  such
series  addressed to  First Union  Commercial Mortgage  Securities, Inc.,  One
First Union  Center, Charlotte,  N.C. 28288-0166,  Attention:   Securitization
Services.
    
Assignment of Mortgage Assets; Repurchases

     At the time of issuance of any series of Certificates, the Depositor will
assign (or cause to be assigned) to the designated Trustee the  Mortgage Loans
to be  included in the  related Trust  Fund, together  with, unless  otherwise
specified in the related Prospectus Supplement, all principal  and interest to
be received on or with respect to  such Mortgage Loans after the Cut-off Date,
other than  principal and  interest due on  or before  the Cut-off Date.   The
Trustee will, concurrently with  such assignment, deliver the Certificates  to
or at the direction of  the Depositor in exchange  for the Mortgage Loans  and
the  other assets to  be included  in the  Trust Fund for  such series.   Each
Mortgage Loan will be identified in a  schedule appearing as an exhibit to the
related  Pooling Agreement.   Such  schedule  generally will  include detailed
information that pertains to each Mortgage  Loan included in the related Trust
Fund, which  information will  typically include  the address  of the  related
Mortgaged  Property and  type  of such  property;  the Mortgage  Rate and,  if
applicable,  the applicable index, gross margin,  adjustment date and any rate
cap information;  the original and  remaining term  to maturity; the  original
amortization term;  the original  and outstanding  principal balance;  and the
Loan-to-Value Ratio and Debt Service Coverage Ratio as of the date indicated.

     With respect to each  Mortgage Loan to be  included in a Trust Fund,  the
Depositor will deliver (or  cause to be delivered) to the  related Trustee (or
to a custodian  appointed by the Trustee) certain loan documents which, unless
otherwise  specified in the  related Prospectus  Supplement, will  include the
original Mortgage  Note  endorsed,  without  recourse, to  the  order  of  the
Trustee, the original Mortgage (or a certified copy thereof)  with evidence of
recording indicated thereon  and an assignment of the  Mortgage to the Trustee
in  recordable form.    Unless otherwise  provided in  the  related Prospectus
Supplement,  the related Pooling Agreement will  require that the Depositor or
other party  thereto promptly  cause each  such assignment  of Mortgage  to be
recorded in the appropriate public office for real property records.

     The related Trustee (or  the custodian appointed by the  Trustee) will be
required to review  the Mortgage Loan documents  within a specified  period of
days after receipt  thereof, and the Trustee (or the custodian) will hold such
documents in trust  for the benefit of  the Certificateholders of the  related
series.  Unless  otherwise specified in the related  Prospectus Supplement, if
any such document is found to be missing or defective, in either case such

<PAGE>54

that  interests  of  the  Certificateholders   are  materially  and  adversely
affected,  the Trustee  (or such  custodian)  will be  required to  notify the
Master Servicer and the Depositor, and the Master Servicer will be required to
notify the relevant  Mortgage Asset Seller.  In that case, and if the Mortgage
Asset Seller cannot deliver the document or cure the defect within a specified
number of days after receipt  of such notice, then unless otherwise  specified
in  the related  Prospectus  Supplement, the  Mortgage  Asset  Seller will  be
obligated to  replace the  related Mortgage  Loan  or repurchase  it from  the
Trustee  at  a  price  that  will  be  specified  in  the  related  Prospectus
Supplement.

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

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

Representations and Warranties; Repurchases

     Unless  otherwise  provided  in the  related  Prospectus  Supplement, the
Depositor will, with  respect to each Mortgage Loan in the related Trust Fund,
make or assign certain representations and warranties, (the person making such
representations and warranties,  the "Warranting Party")  covering, by way  of
example: (i) the  accuracy of the information set forth for such Mortgage Loan
on the  schedule of  Mortgage Loans  appearing as  an exhibit  to the  related
Pooling Agreement;  (ii) the enforceability  of the related  Mortgage Note and
Mortgage and  the existence of title  insurance insuring the  lien priority of
the related Mortgage; (iii)  the Warranting Party's title to the Mortgage Loan
and the authority of the Warranting Party  to sell the Mortgage Loan; and (iv)
the payment  status  of the  Mortgage Loan.   Each  Warranting  Party will  be
identified in the related Prospectus Supplement.

     Unless  otherwise  provided in  the  related Prospectus  Supplement, each
Pooling Agreement will provide that the Master Servicer and/or Trustee will be
required  to  notify  promptly any  Warranting  Party  of  any  breach of  any
representation or  warranty made  by it  in respect  of a  Mortgage Loan  that
materially   and   adversely   affects   the    interests   of   the   related
Certificateholders.  If such Warranting Party cannot cure such breach within a
specified period following the date on  which it was notified of such  breach,
then, unless otherwise provided in the related Prospectus  Supplement, it will
be obligated  to  repurchase such  Mortgage  Loan from  the Trustee  within  a
specified period at a price that  will be specified in the related  Prospectus
Supplement.   If so  provided in  the Prospectus  Supplement for  a series  of
Certificates, a Warranting Party,  in lieu of repurchasing a  Mortgage Loan as
to which a breach has occurred, will have the option, exercisable upon certain
conditions and/or  within a  specified period after  initial issuance  of such
series of  Certificates, to replace such Mortgage Loan  with one or more other
mortgage loans,  in accordance with  standards that will  be described  in the
Prospectus Supplement.  Unless  otherwise specified in the related  Prospectus
Supplement, this  repurchase or  substitution obligation  will constitute  the
sole remedy available to holders of Certificates of any series for a breach of
representation and warranty by a Warranting Party.

<PAGE>55

Moreover, neither  the Depositor (unless  it is the Warranting  Party) nor the
Master Servicer will be obligated to purchase  or replace a Mortgage Loan if a
Warranting Party defaults on its obligation to do so.

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

     The dates as of which representations and  warranties have been made by a
Warranting Party will be specified  in the related Prospectus Supplement.   In
some cases, such  representations and warranties will  have been made as  of a
date  prior  to the  date upon  which  the related  series of  Certificates is
issued, and thus may not address  events that may occur following the date  as
of which they were made.  However, the Depositor will not include any Mortgage
Loan in  the Trust Fund for any series of Certificates if anything has come to
the  Depositor's   attention  that  would   cause  it  to   believe  that  the
representations and warranties made in respect  of such Mortgage Loan will not
be accurate in all material respects as of such date of issuance.

Certificate Account

     General.  The Master Servicer and/or  the Trustee will, as to each  Trust
Fund, establish  and  maintain  or  cause to  be  established  and  maintained
Certificate Accounts  for the collection  of payments on  the related Mortgage
Loans, which  will be established so as  to comply with the  standards of each
Rating Agency that  has rated any one  or more classes of Certificates  of the
related  series.    As  described  in  the  related  Prospectus Supplement,  a
Certificate Account may be maintained either  as an interest-bearing or a non-
interest-bearing account, and  the funds held therein  may be held as  cash or
invested in  United States  government securities  and other investment  grade
obligations   specified  in   the   related  Pooling   Agreement   ("Permitted
Investments").    Unless   otherwise  provided   in  the  related   Prospectus
Supplement, any interest or  other income earned on  funds in the  Certificate
Account will be paid to the  related Master Servicer or Trustee as  additional
compensation.  If permitted by such Rating Agency or Agencies and so specified
in the related Prospectus Supplement, a Certificate Account  may contain funds
relating to more than one series of mortgage pass-through certificates and may
contain  other funds  representing  payments on  mortgage loans  owned  by the
related Master Servicer or serviced by it on behalf of others.

     Deposits.  Unless otherwise provided in the related Pooling Agreement and
described in  the related Prospectus Supplement, the  related Master Servicer,
Trustee  or Special  Servicer  will be  required  to deposit  or  cause to  be
deposited in  the Certificate  Account for  each Trust  Fund within a  certain
period  following receipt  (in  the case  of  collections  and payments),  the
following  payments and collections received, or  advances made, by the Master
Servicer, the  Trustee or any Special Servicer  subsequent to the Cut-off Date
(other than payments due on or before the Cut-off Date):

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

          (ii) all  payments on  account of  interest on  the Mortgage  Loans,
     including any default interest collected, in each case net of any portion
     thereof retained  by the Master  Servicer, any  Special Servicer or  Sub-
     Servicer as its servicing compensation or as compensation to the Trustee;

          (iii)     all proceeds  received under  any hazard,  title or  other
     insurance policy  that  provides coverage  with  respect to  a  Mortgaged
     Property or the related Mortgage Loan (other than proceeds applied to the
     restoration  of the  property  or  released to  the  related borrower  in
     accordance with the customary



<PAGE>56

servicing  practices of  the  Master Servicer  (or, if  applicable,  a Special
Servicer)   and/or  the   terms  and   conditions  of  the   related  Mortgage
(collectively,  "Insurance  Proceeds")  and  all  other amounts  received  and
retained in  connection with the  liquidation of  defaulted Mortgage Loans  or
property   acquired   in  respect   thereof,   by  foreclosure   or  otherwise
("Liquidation  Proceeds"),  together  with  the  net  operating  income  (less
reasonable reserves  for future expenses)  derived from  the operation of  any
Mortgaged  Properties  acquired  by  the Trust  Fund  through  foreclosure  or
otherwise;

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

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

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

          (vii)     all  proceeds of  the purchase  of any  Mortgage Loan,  or
     property  acquired  in respect  thereof, by  the Depositor,  any Mortgage
     Asset  Seller   or  any  other   specified  person  as   described  under
     " Assignment of Mortgage  Assets; Repurchases" and " Representations  and
     Warranties;  Repurchases", all proceeds of  the purchase of any defaulted
     Mortgage Loan as  described under  " Realization Upon Defaulted  Mortgage
     Loans", and  all proceeds of  any Mortgage  Asset purchased as  described
     under  "Description   of  the  Certificates Termination"   (all  of   the
     foregoing, also, "Liquidation Proceeds");

          (viii)    any  amounts  paid   by  the  Master  Servicer   to  cover
     Prepayment Interest Shortfalls arising out of the prepayment  of Mortgage
     Loans  as  described  under  " Servicing   Compensation  and  Payment  of
     Expenses";

          (ix) to the extent that any such item does not constitute additional
     servicing compensation to the Master Servicer or a  Special Servicer, any
     payments on  account of  modification or  assumption  fees, late  payment
     charges, Prepayment  Premiums or  Equity Participations  on the  Mortgage
     Loans;

          (x)  all  payments  required  to  be  deposited in  the  Certificate
     Account with  respect to any  deductible clause in  any blanket insurance
     policy described under " Hazard Insurance Policies";

          (xi) any  amount required to be deposited  by the Master Servicer or
     the Trustee  in connection with  losses realized  on investments for  the
     benefit of the Master  Servicer or the  Trustee, as the  case may be,  of
     funds held in the Certificate Account; and

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

     Withdrawals.  Unless otherwise provided in the related Pooling  Agreement
and described in the related Prospectus Supplement, a Master Servicer, Trustee
or Special Servicer may make withdrawals from the Certificate Account for each
Trust Fund for any of the following purposes:

          (i)  to  make   distributions  to  the  Certificateholders  on  each
     Distribution Date;

          (ii) to  reimburse the Master Servicer or any other specified person
     for  unreimbursed amounts advanced by  it as described under "Description
     of the Certificates Advances in Respect of Delinquencies",



<PAGE>57

such reimbursement  to be made  out of amounts received  which were identified
and applied  by the Master  Servicer as late  collections of interest  (net of
related servicing fees) on and principal of the particular Mortgage Loans with
respect to which the advances were made or out of amounts drawn under any form
of Credit Support with respect to such Mortgage Loans;

          (iii)     to reimburse the Master Servicer or a Special Servicer for
     unpaid servicing  fees earned  by it  and certain  unreimbursed servicing
     expenses incurred by it with respect to Mortgage Loans in the  Trust Fund
     and properties acquired in respect thereof, such reimbursement to be made
     out of amounts that represent Liquidation Proceeds and Insurance Proceeds
     collected on the particular Mortgage Loans and properties, and net income
     collected  on the particular properties, with  respect to which such fees
     were earned or  such expenses were incurred or out of amounts drawn under
     any  form  of Credit  Support with  respect  to such  Mortgage  Loans and
     properties;

          (iv) to reimburse the Master Servicer or any  other specified person
     for  any  advances described  in clause  (ii)  above made  by it  and any
     servicing  expenses referred  to  in clause  (iii) above  incurred  by it
     which, in the  good faith judgment of  the Master Servicer or  such other
     person, will  not be recoverable  from the  amounts described in  clauses
     (ii) and (iii), respectively, such reimbursement to be  made from amounts
     collected on other Mortgage Loans in the related Trust Fund or, if and to
     the extent  so provided by the related Pooling Agreement and described in
     the  related Prospectus  Supplement, only  from that  portion of  amounts
     collected on such other Mortgage Loans that is otherwise distributable on
     one or more classes of Subordinate Certificates of the related series;

          (v)  if  and  to the  extent  described  in the  related  Prospectus
     Supplement, to  pay the Master  Servicer, a  Special Servicer or  another
     specified  entity  (including  a  provider  of Credit  Support)  interest
     accrued on the advances described in clause (ii) above made by it and the
     servicing  expenses described in clause (iii)  above incurred by it while
     such remain outstanding and unreimbursed;

          (vi) to pay for costs  and expenses incurred by  the Trust Fund  for
     environmental  site  assessments  performed  with  respect  to  Mortgaged
     Properties that constitute security for defaulted Mortgage Loans, and for
     any  containment,  clean-up  or  remediation   of  hazardous  wastes  and
     materials  present  on  such  Mortgaged  Properties, as  described  under
     " Realization Upon Defaulted Mortgage Loans";

          (vii)     to reimburse the Master Servicer, the Depositor, or any of
     their respective directors, officers, employees  and agents, as the  case
     may be, for certain expenses, costs and liabilities  incurred thereby, as
     and to the extent described under " Certain Matters  Regarding the Master
     Servicer and the Depositor";

          (viii)    if  and to the extent described  in the related Prospectus
     Supplement, to pay the fees of the Trustee;

          (ix) to reimburse  the Trustee  or any  of its  directors, officers,
     employees and agents, as the case may be, for certain expenses, costs and
     liabilities  incurred thereby,  as  and  to  the extent  described  under
     " Certain Matters Regarding the Trustee";

          (x)  to  pay  the  Master Servicer  or  the  Trustee, as  additional
     compensation, interest and investment income earned in respect of amounts
     held in the Certificate Account;






<PAGE>58

          (xi) to pay (generally  from related income)  for costs incurred  in
     connection  with  the  operation,  management   and  maintenance  of  any
     Mortgaged  Property  acquired  by  the   Trust  Fund  by  foreclosure  or
     otherwise;

          (xii)     if one or more elections have been made to treat the Trust
     Fund or designated portions thereof as a REMIC, to pay any federal, state
     or local taxes imposed on the  Trust Fund or its assets or  transactions,
     as  and  to  the  extent  described  under  "Certain  Federal Income  Tax
     Consequences REMICS Taxation    of     Owners    of    REMIC     Residual
     Certificates Prohibited Transactions Tax and Other Taxes";

          (xiii)    to  pay for the cost of  an independent appraiser or other
     expert in real estate matters retained to determine a fair sale price for
     a defaulted Mortgage Loan  or a property acquired  in respect thereof  in
     connection with the liquidation of such Mortgage Loan or property;

          (xiv)     to  pay  for  the  cost  of  various opinions  of  counsel
     obtained pursuant  to the related  Pooling Agreement  for the benefit  of
     Certificateholders;

          (xv) to make any other withdrawals permitted  by the related Pooling
     Agreement and described in the related Prospectus Supplement; and

          (xvi)     to clear and  terminate the  Certificate Account upon  the
     termination of the Trust Fund.

Collection and Other Servicing Procedures

     The  Master Servicer  for  any mortgage  pool, directly  or  through Sub-
Servicers,  will  be  required  to  make  reasonable  efforts  to collect  all
scheduled  Mortgage  Loan  payments  and  will  be  required  to  follow  such
collection procedures as it  would follow with respect to mortgage  loans that
are comparable to such  Mortgage Loans and held for its  own account, provided
such  procedures are  consistent with  (i)  the terms  of the  related Pooling
Agreement and any related instrument of Credit Support included in the related
Trust Fund, (ii) applicable  law and (iii) the servicing standard specified in
the Pooling Agreement and in the related Prospectus Supplement (the "Servicing
Standard").

     The Master  Servicer will  also be  required to  perform other  customary
functions  of a servicer of comparable  loans, including maintaining escrow or
impound  accounts for payment of taxes,  insurance premiums and similar items,
or  otherwise monitoring  the  timely payment  of those  items;  attempting to
collect  delinquent payments;  supervising  foreclosures; conducting  property
inspections on  a  periodic  or  other basis;  managing  REO  Properties;  and
maintaining  servicing  records  relating  to  the  Mortgage  Loans.    Unless
otherwise specified in the related  Prospectus Supplement, the Master Servicer
will be  responsible for filing and  settling claims in respect  of particular
Mortgage Loans  under  any  applicable  instrument of  Credit  Support.    See
"Description of Credit Support".

Modifications, Waivers and Amendments of Mortgage Loans

     A Master Servicer  may agree to  modify, waive or  amend any term of  any
Mortgage  Loan serviced  by  it in  a  manner  consistent with  the  Servicing
Standard; provided that, unless otherwise set forth in  the related Prospectus
Supplement, the  modification, waiver  or amendment  will not  (i) affect  the
amount or  timing of any  scheduled payments of  principal or interest  on the
Mortgage  Loan or  (ii) in  the judgment  of the  Master Servicer,  materially
impair the security for  the Mortgage Loan or reduce the  likelihood of timely
payment  of amounts  due thereon.   Unless otherwise  provided in  the related
Prospectus  Supplement,  a  Master  Servicer  also  may  agree  to  any  other
modification, waiver or amendment  if, in its judgment (x)  a material default
on the Mortgage Loan has


<PAGE>59

occurred or a payment default is imminent and (y) such modification, waiver or
amendment is reasonably  likely to produce a greater  recovery with respect to
the Mortgage Loan on a present value basis than would liquidation.

Sub-Servicers

     A Master  Servicer may delegate  its servicing obligations  in respect of
the Mortgage Loans  serviced by it to one or more third-party servicers (each,
a "Sub-Servicer"),  but  the  Master  Servicer will  remain  liable  for  such
obligations under  the related Pooling Agreement unless  otherwise provided in
the  related Prospectus Supplement.  Unless  otherwise provided in the related
Prospectus Supplement, each sub-servicing agreement  between a Master Servicer
and a Sub-Servicer (a "Sub-Servicing Agreement") must provide that, if for any
reason the Master Servicer is no  longer acting in such capacity, the  Trustee
or  any successor Master Servicer may assume  the Master Servicer's rights and
obligations under such Sub-Servicing Agreement.

     Unless  otherwise  provided  in the  related  Prospectus  Supplement, the
Master Servicer  will be solely  liable for all  fees owed by  it to any  Sub-
Servicer, irrespective of whether the  Master Servicer's compensation pursuant
to  the related Pooling Agreement is  sufficient to pay such  fees.  Each Sub-
Servicer will  be reimbursed by  the Master Servicer  for certain expenditures
which  it makes,  generally to the  same extent  the Master Servicer  would be
reimbursed  under  a  Pooling  Agreement.    See  " Certificate  Account"  and
" Servicing Compensation and Payment of Expenses".

Special Servicers

     If and to  the extent specified  in the related Prospectus  Supplement, a
special  servicer (the  "Special  Servicer") may  be  a party  to  the related
Pooling  Agreement or  may be  appointed  by the  Master  Servicer or  another
specified  party  to  perform  certain  specified  duties  (for  example,  the
servicing of defaulted  Mortgage Loans)  in respect  of the  servicing of  the
related  Mortgage  Loans.    The  Master  Servicer  will  be  liable  for  the
performance of a Special  Servicer only if,  and to the  extent, set forth  in
such Prospectus Supplement.

Realization Upon Defaulted Mortgage Loans

     A borrower's  failure to make  required Mortgage  Loan payments may  mean
that operating  income is insufficient  to service the  mortgage debt, or  may
reflect the diversion of that income from the servicing of the  mortgage debt.
In addition, a borrower that is unable to make Mortgage Loan payments may also
be unable to make timely payment of taxes and to otherwise maintain and insure
the related Mortgaged Property.  In general, the related  Master Servicer will
be required to monitor any Mortgage Loan  that is in default, evaluate whether
the causes of  the default can be  corrected over a reasonable  period without
significant  impairment  of  the  value of  the  related  Mortgaged  Property,
initiate corrective action in cooperation with the borrower if cure is likely,
inspect  the related Mortgaged  Property and  take such  other actions  as are
consistent  with the  Servicing Standard.   A significant  period of  time may
elapse before the Master Servicer  is able to assess  the success of any  such
corrective action or the need for additional initiatives.

     The  time  within  which  the  Master  Servicer  can   make  the  initial
determination  of  appropriate  action,  evaluate  the success  of  corrective
action, develop additional initiatives,  institute foreclosure proceedings and
actually  foreclose  (or accept  a deed  to  a Mortgaged  Property in  lieu of
foreclosure)  on  behalf  of  the  Certificateholders  may  vary  considerably
depending on  the  particular  Mortgage  Loan,  the  Mortgaged  Property,  the
borrower, the presence of an acceptable party  to assume the Mortgage Loan and
the laws of the jurisdiction in which the Mortgaged Property is located.  If a
borrower files a bankruptcy petition, the Master Servicer may not be permitted
to accelerate the maturity of the related Mortgage Loan or to foreclose on the
Mortgaged  Property for  a considerable  period of  time.  See  "Certain Legal
Aspects of Mortgage Loans and Leases".



<PAGE>60

     A Pooling Agreement may grant to the Master Servicer, a Special Servicer,
a provider of Credit Support and/or  the holder or holders of certain  classes
of  Certificates of the  related series a  right of first  refusal to purchase
from the Trust Fund, at a predetermined purchase price (which, if insufficient
to fully fund the entitlements of Certificateholders to principal and interest
thereon, will be specified in the related Prospectus Supplement), any Mortgage
Loan as to which a  specified number of scheduled payments are delinquent.  In
addition, unless otherwise specified in the related Prospectus Supplement, the
Master Servicer  may offer to sell any defaulted Mortgage Loan if and when the
Master Servicer determines, consistent with the Servicing Standard, that  such
a sale would  produce a greater recovery on  a present value basis  than would
liquidation  of the related Mortgaged Property.   Unless otherwise provided in
the related Prospectus Supplement, the related  Pooling Agreement will require
that the Master  Servicer accept the highest cash bid received from any person
(including  itself,   an   affiliate   of   the   Master   Servicer   or   any
Certificateholder)  that constitutes a fair  price for such defaulted Mortgage
Loan.   In the absence  of any bid  determined in accordance  with the related
Pooling Agreement  to be fair, the Master  Servicer will generally be required
to proceed with respect to such defaulted Mortgage Loan as described below.

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

          (i)       either  the  Mortgaged  Property  is  in  compliance  with
     applicable environmental  laws and  regulations or,  if not,  that taking
     such  actions as  are  necessary to  bring  the  Mortgaged Property  into
     compliance  therewith is reasonably likely to  produce a greater recovery
     on a present value basis than not taking such actions; and
   
          (ii)      either there are no circumstances or conditions present at
     the Mortgaged Property that have resulted in any  contamination for which
     investigation, testing, monitoring,  containment, cleanup or  remediation
     could be required under any applicable environmental laws and regulations
     or, if such circumstances  or conditions are present  for which any  such
     action could  be  required,  taking  such actions  with  respect  to  the
     Mortgaged Property is reasonably likely to produce a  greater recovery on
     a present  value basis than not taking such  actions.  See "Certain Legal
     Aspects of Mortgage Loans and Leases Environmental Considerations".
    
     Unless otherwise provided in the related Prospectus  Supplement, if title
to any  Mortgaged Property is  acquired by  a Trust Fund  as to which  a REMIC
election has been made, the Master Servicer, on behalf of the Trust Fund, will
be required to sell  the Mortgaged Property  within two years of  acquisition,
unless (i) the  Internal Revenue Service grants  an extension of time  to sell
such  property or (ii) the Trustee receives  an opinion of independent counsel
to the effect that the holding of the property by the Trust Fund for more than
two years  after its acquisition will not result in the imposition of a tax on
the Trust Fund or cause the Trust Fund to fail to qualify as a REMIC under the
Code  at  any  time that  any  Certificate  is outstanding.    Subject  to the
foregoing,  the Master Servicer will generally be required to solicit bids for
any Mortgaged Property  so acquired  in such  a manner as  will be  reasonably
likely to realize a fair price for such property.   If the Trust Fund acquires
title to  any Mortgaged Property, the Master Servicer,  on behalf of the Trust
Fund, may retain an independent contractor to manage and

<PAGE>61

operate  such property.  The retention  of an independent contractor, however,
will  not  relieve the  Master  Servicer  of  its obligation  to  manage  such
Mortgaged Property in a manner consistent with the Servicing Standard.

     If Liquidation  Proceeds collected with  respect to a  defaulted Mortgage
Loan are less than the outstanding principal balance of the defaulted Mortgage
Loan  plus interest accrued thereon plus  the aggregate amount of reimbursable
expenses incurred by the  Master Servicer with respect to  such Mortgage Loan,
the Trust  Fund will  realize a loss  in the amount  of such difference.   The
Master Servicer  will be  entitled to  reimburse itself  from the  Liquidation
Proceeds  recovered on any defaulted Mortgage  Loan (prior to the distribution
of such Liquidation  Proceeds to  Certificateholders), amounts that  represent
unpaid servicing compensation  in respect of  the Mortgage Loan,  unreimbursed
servicing  expenses  incurred  with  respect  to  the  Mortgage  Loan and  any
unreimbursed advances of delinquent payments made with respect to the Mortgage
Loan.

     If any Mortgaged  Property suffers damage  that the proceeds, if  any, of
the related  hazard insurance policy  are insufficient  to fully restore,  the
Master  Servicer will not be  required to expend its  own funds to restore the
damaged  property unless  (and to  the extent  not otherwise  provided in  the
related Prospectus Supplement)  it determines (i)  that such restoration  will
increase the  proceeds to Certificateholders  on liquidation  of the  Mortgage
Loan after reimbursement of the Master Servicer for its expenses and (ii) that
such  expenses will  be recoverable by  it from related  Insurance Proceeds or
Liquidation Proceeds.

Hazard Insurance Policies

     Unless otherwise  specified in  the related  Prospectus Supplement,  each
Pooling  Agreement will  require  the related  Master Servicer  to  cause each
Mortgage Loan borrower to maintain a hazard insurance policy that provides for
such coverage as  is required under the  related Mortgage or, if  the Mortgage
permits  the holder thereof to dictate  to the borrower the insurance coverage
to be  maintained  on the  related  Mortgaged Property,  such  coverage as  is
consistent with the requirements of the Servicing Standard.   Unless otherwise
specified in  the related Prospectus Supplement, such  coverage generally will
be in an  amount equal to the  lesser of the  principal balance owing on  such
Mortgage Loan  and  the replacement  cost of  the Mortgaged  Property, but  in
either case not less than the amount necessary to avoid the application of any
co-insurance  clause contained in the hazard insurance policy.  The ability of
the Master Servicer to assure that hazard insurance proceeds are appropriately
applied may be dependent  upon its being named as an  additional insured under
any hazard insurance policy  and under any other insurance policy  referred to
below, or  upon the extent  to which information concerning  covered losses is
furnished by borrowers.   All amounts collected  by the Master Servicer  under
any such policy (except for amounts to be applied to the restoration or repair
of the  Mortgaged Property or released to the  borrower in accordance with the
Master  Servicer's  normal  servicing  procedures  and/or  to  the  terms  and
conditions of the related Mortgage and Mortgage Note) will be deposited in the
related  Certificate Account.    The Pooling  Agreement may  provide  that the
Master  Servicer may satisfy its obligation to cause each borrower to maintain
such  a hazard  insurance  policy by  maintaining  a  blanket policy  insuring
against hazard losses on all of the  Mortgage Loans in the related Trust Fund.
If such blanket policy contains a deductible  clause, the Master Servicer will
be  required, in the event  of a casualty  covered by such  blanket policy, to
deposit  in the  related Certificate  Account  all sums  that would  have been
deposited therein but for such deductible clause.

     In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the improvements of the property by fire,
lightning, explosion,  smoke, windstorm and  hail, and riot,  strike and civil
commotion, subject to the conditions and exclusions specified  in each policy.
Although the policies  covering the Mortgaged Properties will  be underwritten
by different insurers under different  state laws in accordance with different
applicable state  forms, and  therefore will not  contain identical  terms and
conditions,  most such  policies typically  do not  cover any  physical damage
resulting from war, revolution, governmental actions, floods and other




<PAGE>62

water-related causes,  earth movement  (including earthquakes,  landslides and
mudflows), wet or dry rot, vermin, domestic animals and certain other kinds of
risks.

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

Due-on-Sale and Due-on-Encumbrance Provisions

     Certain  of the  Mortgage  Loans may  contain a  due-on-sale  clause that
entitles the lender to  accelerate payment of the Mortgage Loan  upon any sale
or other transfer  of the related Mortgaged Property made without the lender's
consent.  Certain of the Mortgage  Loans may also contain a due-on-encumbrance
clause that entitles  the lender to  accelerate the  maturity of the  Mortgage
Loan upon  the creation of  any other lien  or encumbrance upon  the Mortgaged
Property.  Unless otherwise provided in the related Prospectus Supplement, the
Master Servicer will determine whether  to exercise any right the  Trustee may
have  under  any such  provision in  a  manner consistent  with  the Servicing
Standard.   Unless otherwise  specified in the  related Prospectus Supplement,
the Master  Servicer  will  be  entitled to  retain  as  additional  servicing
compensation any fee collected in connection with the permitted transfer  of a
Mortgaged  Property.    See  "Certain  Legal  Aspects  of  Mortgage Loans  and
Leases Due-on-Sale and Due-onEncumbrance".

Servicing Compensation and Payment of Expenses

     Unless otherwise specified in the related Prospectus Supplement, a Master
Servicer's  primary  servicing  compensation  with  respect  to  a  series  of
Certificates  will come from  the periodic payment  to it of  a portion of the
interest payments on each Mortgage Loan in the related Trust Fund.  Since that
compensation  is generally based  on a percentage of  the principal balance of
each such Mortgage  Loan outstanding from  time to time,  it will decrease  in
accordance  with the  amortization  of the  Mortgage  Loans.   The  Prospectus
Supplement with  respect to  a series  of Certificates  may  provide that,  as
additional compensation,  the Master Servicer may  retain all or a  portion of
late payment  charges, Prepayment Premiums,  modification fees and  other fees
collected from  borrowers and any interest or other  income that may be earned
on funds held  in the Certificate  Account.  Any  Sub-Servicer will receive  a
portion  of   the  Master   Servicer's  compensation   as  its   sub-servicing
compensation.

     In addition to amounts payable to any Sub-Servicer, a Master Servicer may
be required,  to the extent provided in  the related Prospectus Supplement, to
pay from amounts  that represent its  servicing compensation certain  expenses
incurred in  connection with  the administration  of the  related Trust  Fund,
including,  without  limitation,  payment  of the  fees  and  disbursements of
independent accountants and  payment of expenses  incurred in connection  with
distributions  and  reports to  Certificateholders.   Certain  other expenses,
including certain expenses related to  Mortgage Loan defaults and liquidations
and, to  the extent so provided in the related Prospectus Supplement, interest
on  such expenses at the  rate specified therein, and  the fees of the Trustee
and any Special Servicer, may be required to be borne by the Trust Fund.

     If and  to the extent provided in  the related Prospectus Supplement, the
Master  Servicer  may  be  required  to  apply  a  portion  of  the  servicing
compensation  otherwise payable to it  in respect of  any period to Prepayment
Interest  Shortfalls.     See   "Yield  and   Maturity  Considerations Certain
Shortfalls in Collections of Interest".



<PAGE>63

Evidence as to Compliance

     Unless  otherwise  provided in  the  related Prospectus  Supplement, each
Pooling Agreement will  require that, on  or before a  specified date in  each
year, the  Master Servicer cause a  firm of independent public  accountants to
furnish a statement to the Trustee to the effect that, based on an examination
by such  firm conducted substantially  in compliance  with either the  Uniform
Single Audit Program for  Mortgage Bankers or the Audit  Program for Mortgages
serviced for  FHLMC, the servicing by  or on behalf of the  Master Servicer of
mortgage loans under pooling and servicing agreements substantially similar to
each other  (which may include  the related  Pooling Agreement) was  conducted
through the preceding calendar year or other specified  twelve-month period in
compliance  with the  terms  of such  agreements  except  for any  significant
exceptions  or errors in records that, in the opinion of such firm, either the
Audit Program  for Mortgages serviced for FHLMC or  paragraph 4 of the Uniform
Single Audit Program for Mortgage Bankers, as the case may be,  requires it to
report.  Each Pooling Agreement will also provide for delivery to the Trustee,
on  or before a specified date  in each year, of a  statement signed by one or
more officers of  the Master Servicer to  the effect that the  Master Servicer
has fulfilled  its material obligations under the Pooling Agreement throughout
the preceding calendar year or other specified twelve-month period.

     Unless otherwise provided in the related Prospectus Supplement, copies of
the annual accountants' statement  and the statement  of officers of a  Master
Servicer  will be  made available  to Certificateholders  without  charge upon
written request to the Master Servicer.

Certain Matters Regarding the Master Servicer and the Depositor

     The Master Servicer under a Pooling Agreement may be an affiliate  of the
Depositor and may have other normal business relationships  with the Depositor
or  the Depositor's affiliates.  Unless  otherwise specified in the Prospectus
Supplement for  a series of  Certificates, the related  Pooling Agreement will
permit the Master Servicer to resign from its obligations thereunder only upon
a  determination  that  such  obligations  are  no  longer  permissible  under
applicable law or  are in material conflict  by reason of applicable  law with
any other activities  carried on by it at  the date of the  Pooling Agreement.
No such  resignation will become  effective until  the Trustee or  a successor
servicer has  assumed the Master  Servicer's obligations and  duties under the
Pooling  Agreement.   Unless  otherwise  specified in  the  related Prospectus
Supplement, the Master Servicer  will also be required to  maintain a fidelity
bond and  errors and omissions  policy that  provides coverage against  losses
that  may   be  sustained  as   a  result   of  an  officer's   or  employee's
misappropriation  of funds,  errors and  omissions or  negligence, subject  to
certain limitations as to amount of coverage,  deductible amounts, conditions,
exclusions and exceptions.

     Unless otherwise  specified in  the related  Prospectus Supplement,  each
Pooling Agreement will  further provide that none of the  Master Servicer, the
Depositor and any  director, officer, employee or agent of either of them will
be under any liability to the related Trust Fund or Certificateholders for any
action taken, or not taken, in good faith pursuant to the Pooling Agreement or
for errors in judgment; provided, however,  that none of the Master  Servicer,
the Depositor and  any such person will  be protected against any  breach of a
representation,  warranty or  covenant  made  in  such Pooling  Agreement,  or
against any expense or liability that such person is  specifically required to
bear pursuant to the terms of such Pooling Agreement, or against any liability
that would otherwise be imposed by reason of willful misfeasance, bad faith or
gross negligence in the  performance of obligations or duties thereunder or by
reason of reckless disregard of such obligations and duties.  Unless otherwise
specified in the  related Prospectus Supplement,  each Pooling Agreement  will
further provide  that the  Master Servicer,  the Depositor  and any  director,
officer,   employee  or  agent  of   either  of  them   will  be  entitled  to
indemnification  by the  related Trust  Fund  against any  loss, liability  or
expense incurred  in connection  with any  legal action  that  relates to  the
Pooling Agreement  or the related  series of Certificates;  provided, however,
that such indemnification  will not extend to  any loss, liability or  expense
(i) that such person is specifically required to bear pursuant to the terms of
such agreement, or is incidental to the performance of obligations and  duties
thereunder


<PAGE>64

and is  not reimbursable pursuant  to the Pooling Agreement;  (ii) incurred in
connection with any  breach of a representation, warranty  or covenant made in
the Pooling Agreement; (iii) incurred  by reason of misfeasance, bad  faith or
gross negligence in the performance of obligations or duties under the Pooling
Agreement, or by  reason of reckless disregard of such  obligations or duties;
or (iv)  incurred in  connection with any  violation of  any state  or federal
securities law.  In addition, each Pooling Agreement will provide that neither
the Master Servicer nor the Depositor  will be under any obligation to  appear
in, prosecute  or  defend any  legal  action that  is  not incidental  to  its
respective  responsibilities under  the  Pooling  Agreement  and that  in  its
opinion may  involve it  in any expense  or liability.   However, each  of the
Master Servicer and  the Depositor will be  permitted, in the exercise  of its
discretion,  to  undertake  any such  action  that it  may  deem  necessary or
desirable with  respect to the enforcement and/or protection of the rights and
duties  of the  parties to  the  Pooling Agreement  and the  interests  of the
Certificateholders thereunder.  In such event, the legal expenses and costs of
such action,  and any liability  resulting therefrom, will  be expenses, costs
and liabilities  of the  Certificateholders, and  the Master  Servicer or  the
Depositor,  as  the  case may  be,  will  be entitled  to  charge  the related
Certificate Account therefor.

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

Events of Default

     Unless otherwise  provided in the  Prospectus Supplement for  a series of
Certificates, "Events  of Default" under  the related  Pooling Agreement  will
include  (i) any failure by  the Master Servicer to  distribute or cause to be
distributed to Certificateholders, or to remit to the Trustee for distribution
to  Certificateholders  in  a timely  manner,  any amount  required  to  be so
distributed or  remitted,  which failure  continues unremedied  for five  days
after written notice of such failure has been given to the Master  Servicer by
the Trustee or the Depositor, or to the Master Servicer, the Depositor and the
Trustee  by Certificateholders entitled  to not less  than 25%  (or such other
percentage  specified  in the  related  Prospectus Supplement)  of  the Voting
Rights for  such series);  (ii) any  failure by  the Master  Servicer duly  to
observe or  perform in  any material  respect any  of its  other covenants  or
obligations under the Pooling Agreement which continues unremedied for 60 days
after written notice of such failure has been  given to the Master Servicer by
the Trustee or the Depositor, or to the Master Servicer, the Depositor and the
Trustee  by Certificateholders entitled  to not less  than 25% (or  such other
percentage  specified in  the  related Prospectus  Supplement)  of the  Voting
Rights  for such series; and (iii)  certain events of insolvency, readjustment
of  debt, marshalling  of  assets and  liabilities or  similar  proceedings in
respect  of or relating  to the Master  Servicer and certain  actions by or on
behalf of the  Master Servicer indicating  its insolvency or inability  to pay
its  obligations.   Material  variations to  the foregoing  Events  of Default
(other  than  to add  thereto  or  shorten cure  periods  or eliminate  notice
requirements) will be specified in the related Prospectus Supplement.

Rights Upon Event of Default

     So  long  as  an  Event of  Default  under  a  Pooling Agreement  remains
unremedied,  the  Depositor or  the Trustee  will  be authorized,  and  at the
direction of Certificateholders  entitled to not less than 51%  (or such other
percentage  specified  in the  related  Prospectus Supplement)  of  the Voting
Rights for such series, the Trustee will  be required, to terminate all of the
rights and  obligations of the  Master Servicer as  master servicer under  the
Pooling  Agreement,  whereupon  the  Trustee   will  succeed  to  all  of  the
responsibilities,  duties and  liabilities of  the Master  Servicer  under the
Pooling Agreement  (except that  if the  Master Servicer  is required  to make
advances  in  respect of  Mortgage  Loan  delinquencies,  but the  Trustee  is
prohibited  by  law  from  obligating itself  to  do  so,  or  if the  related
Prospectus Supplement so specifies, the Trustee will not be obligated to  make
such  advances) and  will be  entitled to  similar compensation  arrangements.
Unless otherwise specified in the related Prospectus Supplement,



<PAGE>65

if  the Trustee is unwilling or  unable so to act, it  may (or, at the written
request  of  Certificateholders  entitled  to  at  least  51%  (or such  other
percentage  specified in  the  related Prospectus  Supplement)  of the  Voting
Rights for such series, it will  be required to) appoint, or petition a  court
of competent  jurisdiction  to  appoint,  a loan  servicing  institution  that
(unless otherwise provided in the related Prospectus Supplement) is acceptable
to each Rating  Agency that assigned  ratings to the  Offered Certificates  of
such series  to act  as successor  to the  Master Servicer  under the  Pooling
Agreement.  Pending such appointment, the Trustee will be obligated to  act in
such capacity.

     No  Certificateholder will have the right  under any Pooling Agreement to
institute any proceeding  with respect thereto  unless such holder  previously
has   given  to   the   Trustee  written   notice   of   default  and   unless
Certificateholders  entitled  to  at  least  25%  (or  such  other  percentage
specified in the  related Prospectus Supplement) of the Voting  Rights for the
related series shall have made  written request upon the Trustee to  institute
such proceeding  in its own name as Trustee  thereunder and shall have offered
to the Trustee  reasonable indemnity,  and the  Trustee for 60  days (or  such
other  period  specified  in the  related  Prospectus  Supplement)  shall have
neglected or refused to institute any  such proceeding.  The Trustee, however,
will be under no obligation to exercise any of the trusts or powers vested  in
it by any  Pooling Agreement or to  make any investigation of  matters arising
thereunder or to institute, conduct or defend any litigation thereunder or  in
relation  thereto at the request, order or  direction of any of the holders of
Certificates  of  the  related  series,  unless such  Certificateholders  have
offered to  the Trustee reasonable  security or  indemnity against the  costs,
expenses and liabilities which may be incurred therein or thereby.

Amendment

     Each Pooling Agreement may be amended by the parties thereto, without the
consent of any  of the holders of  the related Certificates,  (i) to cure  any
ambiguity, (ii) to correct a defective provision therein or to correct, modify
or supplement any provision  therein that may  be inconsistent with any  other
provision therein, (iii) to add  any other provisions with respect  to matters
or questions  arising under the  Pooling Agreement  that are not  inconsistent
with the provisions  thereof, (iv) to comply with any  requirements imposed by
the  Code or (v)  for any other  purpose; provided that  such amendment (other
than  an amendment for the purpose specified in clause (iv) above) may not (as
evidenced by an opinion of counsel to such effect satisfactory to the Trustee)
adversely affect  in any  material respect the  interests of any  such holder.
Unless otherwise specified  in the related Prospectus Supplement, each Pooling
Agreement may also be amended for any purpose by the parties, with the consent
of  Certificateholders entitled  to  at least  51% (or  such  other percentage
specified in the  related Prospectus Supplement) of the  Voting Rights for the
related series  allocated to  the affected  classes;  provided, however,  that
unless  otherwise specified  in  the related  Prospectus  Supplement, no  such
amendment may (x) reduce in any manner the amount of,  or delay the timing of,
payments received  or  advanced on  Mortgage  Loans that  are required  to  be
distributed in respect of any Certificate without the consent of the holder of
such  Certificate, (y) adversely affect in  any material respect the interests
of the  holders  of any  class of  Certificates,  in a  manner other  than  as
described  in  clause  (x),  without  the   consent  of  the  holders  of  all
Certificates  of  such class  or  (z)  modify the  provisions  of  the Pooling
Agreement described  in this paragraph  without the consent of  the holders of
all  Certificates of the related series.   However, unless otherwise specified
in the  related Prospectus  Supplement, the  Trustee will  be prohibited  from
consenting to any amendment of a  Pooling Agreement pursuant to which a  REMIC
election  is to  be  or has  been made  unless  the Trustee  shall  first have
received an opinion  of counsel  to the  effect that such  amendment will  not
result in  the imposition  of a  tax on the  related Trust  Fund or  cause the
related Trust Fund to fail to qualify as  a REMIC at any time that the related
Certificates are outstanding.




<PAGE>66

List of Certificateholders

     Upon written request of any Certificateholder of record made for purposes
of communicating with other  holders of Certificates of  the same series  with
respect to  their rights under the  related Pooling Agreement, the  Trustee or
other  specified  person  will afford  such  Certificateholder  access, during
normal business  hours, to the most recent  list of Certificateholders of that
series then maintained by such person.

The Trustee

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

Duties of the Trustee

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

Certain Matters Regarding the Trustee

     Unless  otherwise  specified in  the  related Prospectus  Supplement, the
Trustee for a series of Certificates will be entitled to indemnification, from
amounts  held in the  related Certificate Account, for  any loss, liability or
expense incurred by the Trustee in connection with the Trustee's acceptance or
administration of  its trusts under  the related Pooling  Agreement; provided,
however, that such indemnification will not  extend to any loss, liability  or
expense that constitutes a specific liability imposed on  the Trustee pursuant
to the  Pooling Agreement, or  to any loss,  liability or expense  incurred by
reason of  willful misfeasance,  bad faith or  negligence on  the part  of the
Trustee  in the performance  of its obligations  and duties thereunder,  or by
reason  of its  reckless disregard of  such obligations  or duties, or  as may
arise from a breach of any representation, warranty or covenant of the Trustee
made  therein.   As  and to  the  extent described  in the  related Prospectus
Supplement, the  fees  and normal  disbursements  of any  Trustee may  be  the
expense  of the related  Master Servicer or  other specified person  or may be
required to be borne by the related Trust Fund.

Resignation and Removal of the Trustee

     The Trustee for a series of Certificates will be permitted at any time to
resign from its obligations and duties under the related Pooling Agreement  by
giving written notice thereof to the Depositor.  Upon receiving such notice of
resignation, the Depositor  (or such other person  as may be specified  in the
related Prospectus  Supplement) will be  required to  use its best  efforts to
promptly  appoint a successor  trustee.   If no  successor trustee  shall have
accepted an appointment  within a specified  period after the  giving of  such
notice  of  resignation, the  resigning  Trustee  may  petition any  court  of
competent jurisdiction to appoint a successor trustee.



<PAGE>67

     If  at any time  the Trustee  ceases to be  eligible to  continue as such
under the  related Pooling Agreement,  or if at  any time the  Trustee becomes
incapable of acting,  or if certain events  of (or proceedings in  respect of)
bankruptcy or insolvency occur with respect to the Trustee, the Depositor will
be authorized  to remove  the Trustee  and appoint  a successor  trustee.   In
addition, holders  of the Certificates of any series  entitled to at least 51%
(or  such other percentage specified in  the related Prospectus Supplement) of
the Voting  Rights for such  series may  at any time  (with or without  cause)
remove the Trustee and appoint a successor trustee.

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

                         DESCRIPTION OF CREDIT SUPPORT

General

     Credit Support may be provided with respect to one or more classes of the
Certificates of any  series, or with respect  to the related  Mortgage Assets.
Credit  Support may  be  in the  form of  overcollateralization,  a letter  of
credit, the subordination of one or more classes of Certificates, the use of a
pool insurance policy or guarantee insurance, the establishment of one or more
reserve  funds or another  method of Credit  Support described in  the related
Prospectus Supplement, or any combination of the foregoing.  If so provided in
the related  Prospectus Supplement,  any form  of Credit  Support may  provide
credit enhancement  for more  than one  series of  Certificates to  the extent
described therein.

     Unless  otherwise provided  in the  related Prospectus  Supplement for  a
series of Certificates, the Credit Support will not provide protection against
all risks of  loss and will not guarantee payment to Certificateholders of all
amounts to which  they are entitled under  the related Pooling Agreement.   If
losses  or shortfalls  occur  that exceed  the  amount covered  by the  Credit
Support or that are not covered by the Credit Support, Certificateholders will
bear  their allocable share  of deficiencies.   Moreover, if a  form of Credit
Support  covers more than one series  of Certificates, holders of Certificates
of one series  will be subject to  the risk that  such Credit Support will  be
exhausted by the claims of  the holders of Certificates  of one or more  other
series before the former receive their intended share of such coverage.

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

Subordinate Certificates

     If so specified in the related Prospectus Supplement, one or more classes
of Certificates of  a series may be  Subordinate Certificates.  To  the extent
specified in the related  Prospectus Supplement, the rights of  the holders of
Subordinate Certificates to receive distributions from the Certificate Account
on any Distribution Date will be



<PAGE>68

subordinated   to  the   corresponding  rights  of   the  holders   of  Senior
Certificates.   If  so  provided in  the  related  Prospectus Supplement,  the
subordination of a class may apply only in the event of (or may be limited to)
certain types of losses or shortfalls.  The related Prospectus Supplement will
set forth  information concerning the  amount of  subordination provided by  a
class or  classes of Subordinate  Certificates in a  series, the circumstances
under which such subordination  will be available and the manner  in which the
amount of subordination will be made available.

Cross-Support Provisions

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

Insurance or Guarantees with Respect to Mortgage Loans

     If so provided in the Prospectus Supplement for a series of Certificates,
Mortgage Loans included in the related Trust  Fund will be covered for certain
default risks by  insurance policies or guarantees.  To the extent material, a
copy  of each such instrument will accompany the Current Report on Form 8-K to
be filed with the Commission within 15 days of issuance of the Certificates of
the related series.

Letter of Credit

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

Certificate Insurance and Surety Bonds

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




<PAGE>69

Reserve Funds

     If so provided in the Prospectus Supplement for a series of Certificates,
deficiencies  in  amounts otherwise  payable on  such Certificates  or certain
classes thereof will be covered  (to the extent of available funds)  by one or
more reserve funds in which cash, a letter of credit, Permitted Investments, a
demand  note  or a  combination  thereof will  be  deposited,  in the  amounts
specified in  such Prospectus  Supplement.   If  so specified  in the  related
Prospectus Supplement,  the reserve fund for a series  may also be funded over
time by a specified amount of the collections received on the related Mortgage
Assets.

     Amounts on deposit  in any reserve fund  for a series, together  with the
reinvestment income thereon,  if any, will be applied for the purposes, in the
manner, and to the extent specified in the related Prospectus Supplement.   If
so  specified in  the  related Prospectus  Supplement,  reserve  funds may  be
established to  provide protection only  against certain  types of losses  and
shortfalls.  Following  each Distribution Date,  amounts in a reserve  fund in
excess of any  amount required to be  maintained therein may be  released from
the reserve  fund under  the conditions  and to  the extent  specified in  the
related Prospectus Supplement.

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

Credit Support with Respect to CMBS

     If so provided in the Prospectus Supplement for a series of Certificates,
any CMBS  included in  the related  Trust Fund  and/or the related  underlying
mortgage loans may be  covered by one or  more of the types of  Credit Support
described herein.    The  related  Prospectus Supplement  for  any  series  of
Certificates evidencing an  interest in a  Trust Fund that includes  CMBS will
describe  to the  extent  information is  available and  deemed  material, any
similar forms  of Credit Support that are  provided by or with  respect to, or
are included as part of the trust fund evidenced by or providing security for,
such  CMBS.   The type, characteristic  and amount  of Credit Support  will be
determined  based on  the  characteristics of  the Mortgage  Assets  and other
factors and will be established, in part, on the basis of requirements of each
Rating Agency rating the Certificates of such series.  If  so specified in the
related  Prospectus Supplement, any such Credit Support  may apply only in the
event of certain  types of losses or delinquencies and  the protection against
losses or delinquencies provided by such Credit Support will be limited.

              CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS AND LEASES

     The  following  discussion contains  general  summaries of  certain legal
aspects of loans secured by commercial and multifamily residential properties.
Because such  legal aspects are  governed by applicable state  law (which laws
may  differ substantially), the  summaries do not  purport to be  complete, to
reflect the laws  of any  particular state, or  to encompass  the laws of  all
states  in  which  the security  for  the  Mortgage Loans  (or  mortgage loans
underlying any CMBS) is situated.  Accordingly, the summaries are qualified in
their entirety  by reference  to the  applicable laws  of those  states.   See
"Description  of the Trust Funds Mortgage Loans Leases".   For purposes of the
following  discussion, "Mortgage Loan"  includes a mortgage  loan underlying a
CMBS.



<PAGE>70

General

     Each Mortgage Loan will be evidenced by a  note or bond and secured by an
instrument  granting a  security interest  in real  property, which  may  be a
mortgage, deed  of  trust  or  a  deed to  secure  debt,  depending  upon  the
prevailing practice  and  law in  the  state in  which the  related  Mortgaged
Property is  located.  Mortgages, deeds of trust  and deeds to secure debt are
herein collectively  referred to as  "mortgages".  A  mortgage creates a  lien
upon, or grants  a title interest in,  the real property covered  thereby, and
represents the  security for  the  repayment of  the indebtedness  customarily
evidenced by a promissory note.  The priority of the lien created  or interest
granted will  depend on the terms of  the mortgage and, in some  cases, on the
terms of separate  subordination agreements  or intercreditor agreements  with
others that hold  interests in the real property, the knowledge of the parties
to the mortgage  and, generally, the order  of recordation of the  mortgage in
the appropriate  public recording  office.   However, the  lien of  a recorded
mortgage will generally be subordinate to later-arising liens  for real estate
taxes and  assessments  and other  charges imposed  under governmental  police
powers.  Additionally, in some states, mechanic's and materialman's liens have
priority over mortgage liens.

     The mortgagee's authority under a mortgage, the trustee's authority under
a deed of trust  and the grantee's authority under  a deed to secure debt  are
governed by  the express provisions of the related  instrument, the law of the
state in  which the real property is located, certain federal laws (including,
without limitation, the Soldiers'  and Sailors' Civil Relief Act of 1940) and,
in some deed of trust transactions, the directions of the beneficiary.

Types of Mortgage Instruments

     There  are two  parties to  a  mortgage: a  mortgagor  (the borrower  and
usually the owner of the subject property) and a mortgagee (the lender).  In a
mortgage, the mortgagor grants a  lien on the subject property in favor of the
mortgagee.  A deed of trust is a three-party instrument,  among a trustor (the
equivalent of a  borrower), a trustee to  whom the real property  is conveyed,
and  a beneficiary  (the lender)  for whose  benefit  the conveyance  is made.
Under a  deed of  trust, the trustor  grants the  property to the  trustee, in
trust, irrevocably until the debt is paid, and generally with a power of sale.
A deed to secure debt  typically has two parties.   The borrower, or  grantor,
conveys title to the real property to the grantee, or lender, generally with a
power of sale,  until such time as  the debt is repaid.   In a case  where the
borrower is a  land trust, there  would be an  additional party to a  mortgage
instrument because legal title to the property is held by a land trustee under
a  land trust agreement for the benefit of  the borrower.  At origination of a
mortgage  loan involving  a  land trust,  the  borrower  generally executes  a
separate undertaking to  make payments on the mortgage  note.  The mortgagee's
authority under a  mortgage, the trustee's authority under a deed of trust and
the  grantee's authority  under a  deed  to secure  debt are  governed  by the
express provisions of  the related instrument, the  law of the state  in which
the real property is located, certain federal laws and, in some deed  of trust
transactions, the directions of the beneficiary.  References herein and in any
Prospectus  Supplement to "mortgage" shall include a mortgage, a deed of trust
or a deed to secure debt, as the case may be.

Leases and Rents

     Mortgages  that  encumber  income-producing  property  often  contain  an
assignment of rents and leases, pursuant to  which the borrower assigns to the
lender  the borrower's right, title and interest  as landlord under each lease
and the income derived therefrom, while (unless rents are to be  paid directly
to the  lender) retaining a revocable license to collect the rents for so long
as there is no default.  If  the borrower defaults, the license terminates and
the lender is entitled to collect the  rents.  Local law may require that  the
lender take  possession  of  the  property  and/or  obtain  a  court-appointed
receiver before becoming entitled to collect the rents.




<PAGE>71

     In  most states,  hotel  and motel  room  rates  are considered  accounts
receivable under the Uniform Commercial Code ("UCC"); in cases where hotels or
motels  constitute loan  security,  the rates  are  generally  pledged by  the
borrower as additional  security for the  loan.  In  general, the lender  must
file financing  statements in order  to perfect  its security interest  in the
rates and  must file continuation  statements, generally every  five years, to
maintain perfection of such security interest.  Even if the  lender's security
interest in  room  rates is  perfected under  the UCC,  it  will generally  be
required to commence  a foreclosure action or otherwise take possession of the
property  in  order  to collect  the  room  rates following  a  default.   See
" Bankruptcy Laws".

Personalty

     In the case  of certain  types of mortgaged  properties, such as  hotels,
motels  and nursing  homes,  personal property  (to the  extent  owned by  the
borrower  and not previously pledged) may  constitute a significant portion of
the property's value  as security.  The  creation and enforcement of  liens on
personal property are governed by the UCC.  Accordingly, if a borrower pledges
personal property as security for a  mortgage loan, the lender generally  must
file  UCC financing  statements  in order  to  perfect  its security  interest
therein, and must file continuation statements, generally every five years, to
maintain that perfection.

Cooperative Loans

     If specified in the related Prospectus Supplement, the Mortgage Loans may
consist of  loans  secured by  "blanket mortgages"  on the  property owned  by
cooperative housing corporations (each a "Cooperative").  If  specified in the
related Prospectus Supplement,  the Mortgage Loans may  consist of cooperative
apartment loans ("Cooperative Loans") secured by  security interests in shares
issued by  Cooperatives and  in the  related proprietary  leases or  occupancy
agreements granting exclusive rights to occupy specific dwelling  units in the
Cooperatives'  buildings.  The security agreement  will create a lien upon, or
grant a title interest in, the property which it covers, the priority of which
will depend on the  terms of the particular security agreement  as well as the
order of  recordation of the  agreement in  the appropriate recording  office.
Such a lien or title interest is  not prior to the lien for real estate  taxes
and assessments and other charges imposed under governmental police powers.


     A Cooperative  generally owns in fee or has  a leasehold interest in land
and owns in fee or leases  the building or buildings thereon and all  separate
dwelling  units  in  the buildings.    The  Cooperative  is  owned by  tenant-
stockholders who,  through ownership of  stock or  shares in the  corporation,
receive  proprietary  lease  or occupancy  agreements  which  confer exclusive
rights to  occupy  specific  units.   Generally,  a  tenant-stockholder  of  a
Cooperative  must make a monthly payment  to the Cooperative representing such
tenant-stockholder's  pro  rata share  of the  Cooperative's payments  for its
blanket mortgage, real property taxes, maintenance expenses and  other capital
or ordinary  expenses.  The  Cooperative is directly  responsible for property
management   and,  in  most  cases,  payment   of  real  estate  taxes,  other
governmental impositions and  hazard and liability insurance.   If there  is a
blanket  mortgage  or  mortgages  on  the  Cooperative apartment  building  or
underlying land, as is generally the case, or an underlying lease of the land,
as is the case in some  instances, the Cooperative, as property mortgagor,  or
lessee, as the case may be, is also  responsible for meeting these mortgage or
rental  obligations.    A  blanket  mortgage  is  ordinarily  incurred by  the
Cooperative in  connection with  either the  construction or  purchase of  the
Cooperative's apartment building  or obtaining of capital by  the Cooperative.
The interest of the occupant under proprietary leases  or occupancy agreements
as to which  that Cooperative is the landlord are generally subordinate to the
interest of the holder of a blanket mortgage and to the interest of the holder
of a land lease.  If the Cooperative is unable to meet the payment obligations
(i) arising under a blanket mortgage, the mortgagee holding a blanket mortgage
could foreclose  on that  mortgage and  terminate all  subordinate proprietary
leases and occupancy  agreements, or (ii)  arising under  its land lease,  the
holder of the landlord's interest under the  land lease could terminate it and
all subordinate proprietary leases and  occupancy agreements.  Also, a blanket
mortgage on a Cooperative may provide financing



<PAGE>72

in the form  of a mortgage  that does not  fully amortize, with  a significant
portion  of  principal  being due  in  one  final payment  at  maturity.   The
inability  of the  Cooperative  to refinance  a  mortgage  and its  consequent
inability to  make  such  final  payment  could lead  to  foreclosure  by  the
mortgagee.  Similarly, a land lease  has an expiration date and the  inability
of the Cooperative to extend its term, or, in the alternative, to purchase the
land, could lead to termination of the Cooperatives' interest in  the property
and termination  of all  proprietary leases  and occupancy  agreements.   Upon
foreclosure of a  blanket mortgage on a Cooperative, the lender would normally
be  required  to take  the  Mortgaged  Property  subject  to state  and  local
regulations that afford tenants who are not shareholders  various rent control
and  other protections.  A foreclosure by  the holder of a blanket mortgage or
the  termination  of the  underlying  lease could  eliminate  or significantly
diminish the value of any collateral held by a party who financed the purchase
of cooperative shares by an individual tenant stockholder.

     An ownership interest in a  Cooperative and accompanying occupancy rights
are financed  through a cooperative share loan  evidenced by a promissory note
and secured  by an  assignment of  and a  security interest  in the  occupancy
agreement  or  proprietary  lease  and  a  security  interest  in the  related
cooperative  shares.   The  lender generally  takes  possession  of the  share
certificate and a counterpart of the proprietary lease  or occupancy agreement
and  a  financing  statement  covering  the  proprietary  lease  or  occupancy
agreement and the cooperative  shares are filed  in the appropriate state  and
local offices to perfect the lender's interest  in its collateral.  Subject to
the limitations discussed  below, upon default of  the tenant-stockholder, the
lender may sue for judgment on the promissory note, dispose of  the collateral
at a public  or private sale  or otherwise proceed  against the collateral  or
tenant-stockholder as  an individual  as provided  in  the security  agreement
covering the  assignment of the  proprietary lease or  occupancy agreement and
the pledge of cooperative shares.  See " Foreclosure Cooperative Loans" below.

Junior Mortgages; Rights of Senior Lenders

     Some of the Mortgage  Loans included in  a Trust Fund  may be secured  by
mortgage instruments  that  are subordinate  to mortgage  instruments held  by
other  lenders.     The  rights   of  the  Trust   Fund  (and  therefore   the
Certificateholders),  as  holder   of  a   junior  mortgage  instrument,   are
subordinate to  those of the senior lender, including  the prior rights of the
senior lender to receive rents, hazard insurance and condemnation proceeds and
to cause the Mortgaged Property to be sold upon borrower's default and thereby
extinguish the Trust  Fund's junior lien unless the Master Servicer or Special
Servicer  asserts its  subordinate  interest in  a property  in  a foreclosure
litigation or satisfies  the defaulted senior loan.   As discussed more  fully
below, in many  states a junior lender may satisfy a  defaulted senior loan in
full, adding  the amounts  expended to  the balance  due on  the junior  loan.
Absent a provision  in the senior mortgage instrument, no notice of default is
required to be given to the junior lender.

     The form  of the mortgage  instrument used by  many institutional lenders
confers on  the lender the right both to  receive all proceeds collected under
any hazard  insurance  policy  and all  awards  made in  connection  with  any
condemnation proceedings,  and (subject  to any  limits imposed  by applicable
state law) to  apply such proceeds and  awards to any indebtedness  secured by
the  mortgage instrument in such order as the  lender may determine.  Thus, if
improvements on a property are damaged or destroyed by fire or other casualty,
or if the property is taken by condemnation, the holder of the senior mortgage
instrument will have the prior right to collect any insurance proceeds payable
under a hazard  insurance policy and any  award of damages in  connection with
the   condemnation  and  to  apply  the   same  to  the  senior  indebtedness.
Accordingly, only the proceeds in excess of the  amount of senior indebtedness
will be  available  to be  applied to  the indebtedness  secured  by a  junior
mortgage instrument.

     The  form  of mortgage  instrument  used  by  many institutional  lenders
typically contains a "future advance" clause, which provides, in general, that
additional amounts advanced to or on behalf of the mortgagor or trustor by the
mortgagee or beneficiary are to be secured by the mortgage instrument.   While
such  a claus  is valid under  the laws  of most  states, the priority  of any
advance made under  the clause depends, in some states, on whether the advance
was  an "obligatory" or an "optional" advance.   If the lender is obligated to
advance the additional amounts,



<PAGE>73

the  advance  may be  entitled to  receive  the same  priority as  the amounts
advanced at  origination, notwithstanding  that intervening  junior liens  may
have been  recorded between  the  date of  recording  of the  senior  mortgage
instrument and the date  of the future advance,  and notwithstanding that  the
senior lender  had actual knowledge  of such  intervening junior liens  at the
time of the advance.  Where the  senior lender is not obligated to advance the
additional  amounts and has actual knowledge  of the intervening junior liens,
the advance may  be subordinate to such intervening junior liens.  Priority of
advances under a "future advance" clause rests, in many other states, on state
law giving  priority to  all advances made  under the loan  agreement up  to a
"credit limit" amount stated in the recorded mortgage.

     Another provision typically found in the form of mortgage instrument used
by many  institutional lenders permits  the lender  to itself perform  certain
obligations of the borrower (for example, the obligations to pay when  due all
taxes and assessments on the property and, when due, all encumbrances, charges
and liens  on  the  property that  are  senior to  the  lien of  the  mortgage
instrument, to maintain hazard insurance on the property, and to  maintain and
repair the property) upon a failure of the borrower to do so, with all sums so
expended  by the  lender becoming  part  of the  indebtedness  secured by  the
mortgage instrument.

     The form  of  mortgage  instrument  used by  many  institutional  lenders
typically requires the borrower to obtain the consent of the lender in respect
of actions  affecting the mortgaged  property, including the  execution of new
leases and the termination or modification of existing leases, the performance
of alterations  to buildings forming a part of  the mortgaged property and the
execution  of management  and leasing agreements  for the  mortgaged property.
Tenants will  often refuse  to  execute leases  unless the  lender executes  a
written  agreement with the tenant  not to disturb  the tenant's possession of
its premises in  the event of a  foreclosure.  A  senior lender may refuse  to
consent to matters approved by a junior lender, with the result that the value
of the security for the junior mortgage instrument is diminished.

Foreclosure

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

     Foreclosure procedures vary from state to state.   Two primary methods of
foreclosing a mortgage are judicial  foreclosure, involving court proceedings,
and non-judicial foreclosure pursuant  to a power  of sale usually granted  in
the  mortgage instrument.  Other foreclosure  procedures are available in some
states, but they  are either  infrequently used or  available only in  limited
circumstances.

     A  foreclosure action is  subject to most  of the delays  and expenses of
other lawsuits  if defenses are  raised or  counterclaims are interposed,  and
sometimes requires years  to complete.  Moreover, the filing by or against the
borrower-mortgagor of a bankruptcy petition would impose an  automatic stay on
such proceedings and could further delay a foreclosure sale.

     Judicial Foreclosure.  A judicial  foreclosure proceeding is conducted in
a  court having  jurisdiction  over the  mortgaged property.    Generally, the
action is initiated  by the service of legal pleadings upon all parties having
a subordinate  interest of  record in  the real  property and  all parties  in
possession of  the property, under  leases or  otherwise, whose interests  are
subordinate  to the  mortgage.  Delays  in completion  of the  foreclosure may
occasionally result  from  difficulties in  locating  proper defendants.    As
stated above,  if  the  lender's  right  to  foreclose  is  contested  by  any
defendant, the legal proceedings may be time-consuming.  In addition, judicial
foreclosure is a  proceeding in equity and, therefore,  equitable defenses may
be raised against the foreclosure.  Upon successful


<PAGE>74

completion of a judicial foreclosure proceeding, the court  generally issues a
judgment of foreclosure and appoints a  referee or other officer to conduct  a
public sale  of the  mortgaged property,  the proceeds  of which  are used  to
satisfy the judgment.  Such sales are  made in accordance with procedures that
vary from state to state.

     Non-Judicial  Foreclosure/Power of Sale.  Foreclosure  of a deed of trust
is generally accomplished by a non-judicial trustee's sale pursuant to a power
of sale typically granted in  the deed of trust.  A power of  sale may also be
contained  in any  other  type of  mortgage instrument  if  applicable law  so
permits.   A power of  sale under a  deed of trust  or mortgage allows  a non-
judicial public  sale to be  conducted generally following a  request from the
beneficiary/lender  to the trustee  to sell the  property upon default  by the
borrower and after notice of sale is given in accordance with the terms of the
mortgage and applicable  state law.  In  some states, prior to  such sale, the
trustee under the deed  of trust must record a notice of default and notice of
sale and send a copy to the borrower and to any other party who has recorded a
request for a copy of a notice of default and notice of sale.  In addition, in
some states  the trustee  must provide  notice to  any other  party having  an
interest  of record  in the  real property,  including junior lienholders.   A
notice of sale must be posted in a public place and, in most states, published
for a  specified period of time in one or more  newspapers.  The borrower or a
junior  lienholder may  then  have the  right, during  a  reinstatement period
required in  some states,  to cure  the default  by paying  the entire  actual
amount in  arrears (without regard  to the acceleration  of the indebtedness),
plus the lender's  expenses incurred  in enforcing the  obligation.  In  other
states, the  borrower or  the junior lienholder  is not  provided a  period to
reinstate the  loan, but has  only the  right to  pay off the  entire debt  to
prevent the  foreclosure  sale.   In addition  to such  cure  rights, in  most
jurisdictions, the borrower-mortgagor or a  subordinate lienholder can seek to
enjoin  the  non-judicial  foreclosure  by   commencing  a  court  proceeding.
Generally,  state law  governs  the procedure  for  public  sale, the  parties
entitled  to  notice, the  method  of giving  notice and  the  applicable time
periods.

     Both judicial and non-judicial foreclosures may result in the termination
of  leases  at the  mortgaged  property, which  in  turn could  result  in the
reduction  in the income  for such property.   Some  of the factors  that will
determine whether or not a lease will be terminated by a foreclosure are:  the
provisions of applicable state law, the priority of the mortgage vis-a-vis the
lease in question, the terms of the  lease and the terms of any subordination,
non-disturbance  and attornment agreement  between the tenant  under the lease
and the mortgagee.

     Equitable Limitations on  Enforceability of  Certain Provisions.   United
States courts have traditionally imposed general equitable principles to limit
the remedies  available to lenders  in foreclosure actions.   These principles
are  generally designed  to  relieve borrowers  from the  effects  of mortgage
defaults perceived as  harsh or unfair.   Relying on such principles,  a court
may alter the specific terms of a loan to the extent it considers necessary to
prevent  or remedy  an  injustice, undue  oppression or  overreaching,  or may
require  the lender to undertake affirmative actions to determine the cause of
the borrower's default  and the likelihood that  the borrower will be  able to
reinstate the loan.  In some cases, courts have substituted their judgment for
the lender's and have required that lenders  reinstate loans or recast payment
schedules in order to accommodate borrowers who are suffering from a temporary
financial disability.   In other cases, courts  have limited the right  of the
lender to foreclose  in the case of a non-monetary default,  such as a failure
to  adequately  maintain  the  mortgaged  property  or  placing a  subordinate
mortgage or  other encumbrance  upon the  mortgaged property.   Finally,  some
courts have  addressed the issue  of whether  federal or state  constitutional
provisions reflecting due process concerns for adequate notice  require that a
borrower receive notice in addition to statutorily  prescribed minimum notice.
For the most  part, these cases have  upheld the reasonableness of  the notice
provisions or  have found that a public sale  under a mortgage providing for a
power  of   sale  does  not   involve  sufficient  state  action   to  trigger
constitutional protections.

     Public  Sale.   A third party  may be  unwilling to purchase  a mortgaged
property at a public sale for a number of reasons, including the difficulty in
determining the exact  status of title  to the property  (due to, among  other
things, redemption rights that may exist)  and because of the possibility that
physical  deterioration  of   the  property  may  have  occurred   during  the
foreclosure proceedings.  Potential buyers may also be reluctant to purchase



<PAGE>75

property at a foreclosure sale as a result of the 1980 decision of the  United
States  Court  of  Appeals for  the  Fifth Circuit  in  Durrett  v. Washington
National  Insurance Company.   The  court  in Durrett  held that  even  a non-
collusive,  regularly  conducted foreclosure  sale  was a  fraudulent transfer
under Section  67d of the  former Bankruptcy Act  (Section 548 of  the current
Bankruptcy Code, Bankruptcy Reform Act of 1978, as amended, 11 U.S.C.     101-
1330 (the  "Bankruptcy Code")) and, therefore, could  be rescinded in favor of
the bankrupt's estate, if (i) the  foreclosure sale was held while the  debtor
was insolvent and not more than one year prior to the filing of the bankruptcy
petition and (ii) the price paid for the foreclosed property did not represent
"fair  consideration" ("reasonably  equivalent  value"  under  the  Bankruptcy
Code).   Although the  reasoning and result  of Durrett  were rejected  by the
United  States  Supreme  Court in  May  1994, the  case  could  nonetheless be
persuasive  to  a  court  applying  a  state  fraudulent  conveyance law  with
provisions similar to  those construed in Durrett.   For these reasons,  it is
common for the lender  to purchase the mortgaged property for  an amount equal
to the secured indebtedness and accrued and unpaid  interest plus the expenses
of  foreclosure, in  which  event the  borrower's debt  will  be extinguished.
Thereafter,  subject to  the  borrower's right  in  some states  to  remain in
possession during a redemption period, the lender will become the owner of the
property and  have both the benefits  and burdens of ownership,  including the
obligation to  pay debt  service on  any senior  mortgages, to  pay taxes,  to
obtain casualty insurance  and to make such repairs as are necessary to render
the property  suitable for sale.  The costs  involved in a foreclosure process
can  often be  quite  expensive;  such costs  may  include, depending  on  the
jurisdiction involved, legal fees, court administration fees, referee fees and
transfer taxes  or fees.  The costs of  operating and maintaining a commercial
or multifamily residential property may be significant and may be greater than
the income derived from that property.   The lender also will commonly  obtain
the  services of  a real  estate  broker and  pay the  broker's  commission in
connection with the  sale or  lease of  the property.   Depending upon  market
conditions, the ultimate  proceeds of the sale  of the property may  not equal
the lender's investment  in the property.   Moreover, because of the  expenses
associated  with acquiring, owning and selling  a mortgaged property, a lender
could  realize an  overall  loss on  a  mortgage loan  even  if the  mortgaged
property is  sold at  foreclosure,  or resold  after  it is  acquired  through
foreclosure,  for an amount equal to the  full outstanding principal amount of
the loan plus accrued interest.

     The holder  of a junior mortgage that  forecloses on a mortgaged property
does so  subject to  senior mortgages and  any other prior  liens, and  may be
obliged to keep senior mortgage loans current in order to avoid foreclosure of
its  interest in the property.   In addition,  if the foreclosure  of a junior
mortgage triggers  the enforcement of  a "due-on-sale"  clause contained in  a
senior mortgage, the junior mortgagee could be required to pay the full amount
of  the senior mortgage indebtedness, including  penalty fees and court costs,
or face foreclosure.

     Rights of Redemption.  The purposes of a foreclosure action are to enable
the lender  to realize  upon its security  and to  bar the  borrower, and  all
persons who have interests in the property that are subordinate to that of the
foreclosing  lender, from  exercise  of their  "equity  of  redemption".   The
doctrine of equity of redemption provides that, until  the property encumbered
by  a  mortgage  has  been  sold  in  accordance  with  a  properly  conducted
foreclosure and foreclosure sale, those having interests that are  subordinate
to that of  the foreclosing lender have an equity of redemption and may redeem
the property by paying the entire debt with  interest.  Those having an equity
of  redemption must  generally be made  parties and joined  in the foreclosure
proceeding in order for their equity of redemption to be terminated.

     The  equity of  redemption is  a common-law  (non-statutory)  right which
should be  distinguished from post-sale  statutory rights  of redemption.   In
some  states, after  sale pursuant  to  a deed  of trust  or foreclosure  of a
mortgage, the  borrower and  foreclosed junior lienors  are given  a statutory
period in which to redeem the property.   In some states, statutory redemption
may occur only upon payment of the  foreclosure sale price.  In other  states,
redemption may  be permitted if the former borrower pays only a portion of the
sums due.  The  effect of a statutory right  of redemption is to diminish  the
ability of the  lender to sell the foreclosed property because the exercise of
a  right of  redemption would  defeat  the title  of any  purchaser  through a
foreclosure.  Consequently, the practical effect of the redemption right is to
force the lender  to maintain the property  and pay the expenses  of ownership
until



<PAGE>76
   
the redemption  period has expired.   In  some states,  a post-sale  statutory
right  of redemption  may  exist following  a  judicial  foreclosure, but  not
following a trustee's sale under a deed of trust.
    
     Anti-Deficiency Legislation.   Some or all  of the Mortgage Loans  may be
nonrecourse loans, as to which recourse in the case of default will be limited
to the Mortgaged Property and  such other assets, if any, that were pledged to
secure the  Mortgage Loan.   However, even  if a  mortgage loan  by its  terms
provides for recourse  to the borrower's other  assets, a lender's  ability to
realize upon those assets may  be limited by state law.  For  example, in some
states  a lender  cannot  obtain a  deficiency judgment  against  the borrower
following a  non-judicial foreclosure.   A deficiency  judgment is a  personal
judgment against the  former borrower equal to the  difference between the net
amount realized upon the  public sale of the real property and  the amount due
to the lender.  Other statutes may  require the lender to exhaust the security
afforded  under a  mortgage  before bringing  a  personal  action against  the
borrower.  In  certain other states, the  lender has the option of  bringing a
personal action against the borrower on the debt without first exhausting such
security;  however, in some of those states, the lender, following judgment on
such personal action, may  be deemed to have elected a remedy  and thus may be
precluded from foreclosing upon the security.  Consequently,  lenders in those
states where such an election of remedy  provision exists will usually proceed
first against the security.  Finally, other statutory  provisions, designed to
protect borrowers  from  exposure to  large  deficiency judgments  that  might
result from  bidding at below-market values at the foreclosure sale, limit any
deficiency judgment to the  excess of the outstanding debt over the judicially
determined fair market value of the property at the time of the sale.
   
     Leasehold  Risks.   Mortgage Loans may  be secured  by a mortgage  on the
borrower's leasehold interest in a ground lease.  Leasehold mortgage loans are
subject to certain risks not associated with  mortgage loans secured by a lien
on the fee estate  of the borrower.   The most significant  of these risks  is
that if the borrower's leasehold were to be terminated upon a lease default or
the bankruptcy of the lessee or the lessor, the leasehold mortgagee would lose
its security.   This risk  may be substantially  lessened if the  ground lease
contains provisions protective of the leasehold mortgagee, such as a provision
that requires the  ground lessor  to give the  leasehold mortgagee notices  of
lessee defaults and  an opportunity to cure them, a provision that permits the
leasehold estate  to be  assigned to  and by  the leasehold  mortgagee or  the
purchaser  at  a  foreclosure  sale,  a  provision  that  gives the  leasehold
mortgagee the right to enter into a new ground lease with the ground lessor on
the  same terms  and conditions as  the old  ground lease or  a provision that
prohibits  the  ground lessee/borrower  from  treating  the  ground  lease  as
terminated in the event of the ground lessor's bankruptcy and rejection of the
ground lease  by the trustee  for the debtor/ground lessor.   Certain mortgage
loans, however,  may be secured by liens on  ground leases that do not contain
these provisions.
    
     Regulated Healthcare  Facilities.  A  Mortgage Loan  may be secured  by a
mortgage on a  nursing home or other  regulated healthcare facility.   In most
jurisdictions, a license (which is nontransferable and may not be  assigned or
pledged) granted by the appropriate state regulatory authority  is required to
operate a regulated healthcare facility.  Accordingly, the ability of a person
acquiring this type of property upon a foreclosure sale to take  possession of
and operate the same  as a regulated healthcare facility may  be prohibited by
applicable  law.     Notwithstanding  the   foregoing,  however,  in   certain
jurisdictions the person acquiring this type of property at a foreclosure sale
may have the right to terminate the use of the same as a regulated health care
facility and convert it to another lawful purpose.

     Cross-Collateralization.  Certain of the Mortgage Loans may be secured by
more than one mortgage covering Mortgaged Properties located in more  than one
state.  Because of various state laws governing foreclosure or the exercise of
a power of  sale and because, in  general, foreclosure actions are  brought in
state  court and  the courts  of one  state cannot exercise  jurisdiction over
property in another state, it may be  necessary upon a default under a  cross-
collateralized Mortgage Loan to foreclose on the  related Mortgaged Properties
in a particular order  rather than simultaneously in order to  ensure that the
lien of the mortgages is not impaired or released.



<PAGE>77

     Cooperative  Loans.    The  cooperative  shares  owned  by  the   tenant-
stockholder and  pledged to the  lender are, in  almost all cases,  subject to
restrictions on  transfer as  set forth  in the  Cooperative's Certificate  of
Incorporation  and By-laws,  as  well as  the proprietary  lease  or occupancy
agreement, and may  be cancelled by the Cooperative for failure by the tenant-
stockholder to  pay rent or other obligations or  charges owed by such tenant-
stockholder,  including mechanics'  liens  against the  cooperative  apartment
building  incurred  by such  tenant-stockholder.    The proprietary  lease  or
occupancy agreement generally permit the  Cooperative to terminate such  lease
or agreement in the event an obligor fails to make payments or defaults in the
performance  of covenants required thereunder.   Typically, the lender and the
Cooperative enter  into a recognition  agreement which establishes  the rights
and  obligations of both  parties in  the event  of a  default by  the tenant-
stockholder.   A default under  the proprietary  lease or occupancy  agreement
will usually  constitute a default  under the  security agreement between  the
lender and the tenant-stockholder.

     The recognition agreement generally provides that, in the  event that the
tenant-stockholder has defaulted under the proprietary lease or the  occupancy
agreement is  terminated, the  Cooperative will  recognize  the lender's  lien
against proceeds from the sale of the Cooperative apartment, subject, however,
to  the  Cooperative's right  to  sums  due under  such  proprietary  lease or
occupancy agreement.   The total amount owed to the Cooperative by the tenant-
stockholder, which the lender generally cannot restrict and  does not monitor,
could  reduce the  value  of the  collateral below  the  outstanding principal
balance of the Cooperative Loan and accrued and unpaid interest thereon.

     Recognition agreements also provide that in the event of a foreclosure on
a  Cooperative Loan,  the lender must  obtain the  approval or consent  of the
Cooperative  as required  by  the proprietary  lease  before transferring  the
Cooperative shares or assigning the proprietary lease.   Generally, the lender
is  not  limited  in  any  rights  it  may  have  to  dispossess  the  tenant-
stockholders.

     In some states, foreclosure on the Cooperative shares  is accomplished by
a sale  in accordance  with the  provisions of Article  9 of  the UCC  and the
security agreement relating  to those shares.   Article 9 of the  UCC requires
that a  sale be conducted  in a "commercially  reasonable" manner.   Whether a
foreclosure sale has been conducted in a "commercially reasonable" manner will
depend on the facts in each case.  In determining commercial reasonableness, a
court will look to  the notice given the debtor and  the method, manner, time,
place and terms of the foreclosure.  Generally, a sale conducted  according to
the usual  practice of  banks selling  similar collateral  will be  considered
reasonably conducted.

     Article 9  of the  UCC provides  that the  proceeds of  the sale will  be
applied first  to pay the costs and  expenses of the sale and  then to satisfy
the  indebtedness secured by the lender's  security interest.  The recognition
agreement,   however,   generally  provides   that   the  lender's   right  to
reimbursement is subject  to the right of the Cooperatives to receive sums due
under the proprietary  lease or occupancy  agreement.  If  there are  proceeds
remaining, the lender must account to the tenant-stockholder  for the surplus.
Conversely,  if a  portion  of the  indebtedness remains  unpaid,  the tenant-
stockholder is generally responsible for the deficiency.

Bankruptcy Laws

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



<PAGE>78

     Under the Bankruptcy  Code, provided  certain substantive and  procedural
safeguards  protective of the  lender's second claim  are met, the  amount and
terms  of a mortgage loan secured  by a lien on property  of the debtor may be
modified   under  certain  circumstances.    For   example,  if  the  loan  is
undersecured, the  outstanding amount of  the loan which  would remain secured
may be reduced to the then-current value of the property (with a corresponding
partial reduction  of the amount of lender's  security interest) pursuant to a
confirmed plan, thus leaving  the lender a general unsecured  creditor for the
difference between such value and the outstanding balance of the loan.   Other
modifications  may include  the  reduction in  the  amount  of each  scheduled
payment by  means of a reduction in the rate  of interest and/or an alteration
of the  repayment schedule  (with or  without affecting  the unpaid  principal
balance of the loan), and/or  by an extension (or  shortening) of the term  to
maturity.  Some bankruptcy courts have approved plans, based on the particular
facts of the  reorganization case, that effected  the cure of a  mortgage loan
default by paying arrearages over a number of years.  Also, a bankruptcy court
may  permit a debtor,  through its  rehabilitative plan,  to reinstate  a loan
mortgage payment schedule even if the lender has obtained a final  judgment of
foreclosure prior to the filing of the debtor's petition.
   
     Federal bankruptcy  law may also have  the effect of interfering  with or
affecting  the  ability  of  the  secured  lender  to  enforce the  borrower's
assignment  of rents  and  leases related  to the  mortgaged property.   Under
Section 362  of the Bankruptcy Code, the lender  will be stayed from enforcing
the assignment, and the legal proceedings necessary to resolve the issue could
be time-consuming, with resulting delays in the lender's receipt of the rents.
However,  the Bankruptcy  Code has  recently been  amended to  provide that  a
lender's perfected  pre-petition security interest in leases,  rents and hotel
revenues continues  in the  post-petition leases,  rents  and hotel  revenues,
unless a bankruptcy court orders to the contrary "based on the equities of the
case."   Thus, unless  a court  orders otherwise,  revenues  from a  mortgaged
property  generated after  the  date the  bankruptcy  petition  is filed  will
constitute "cash collateral" under the Bankruptcy Code.   Debtors may only use
cash collateral  upon obtaining the  lender's consent or  a prior  court order
finding that the lender's  interest in the  mortgaged properties and the  cash
collateral  is "adequately protected" as such  term is defined and interpreted
under the Bankruptcy Code.
    
     If a  borrower's ability to make payment on  a mortgage loan is dependent
on  its receipt of rent  payments under a lease of  the related property, that
ability may  be  impaired  by  the commencement  of  a  bankruptcy  proceeding
relating to a lessee under such lease.  Under the Bankruptcy  Code, the filing
of a petition in bankruptcy  by or on behalf of a lessee results  in a stay in
bankruptcy  against  the  commencement  or continuation  of  any  state  court
proceeding for  past due  rent, for  accelerated rent,  for damages  or for  a
summary eviction order with respect to a default under the lease that occurred
prior to  the filing of  the lessee's petition.   In addition,  the Bankruptcy
Code generally provides that a trustee or debtor-in-possession may, subject to
approval  of the court, (i) assume  the lease and retain it  or assign it to a
third party or (ii) reject the lease.  If the lease is assumed, the trustee or
debtor-in-possession (or assignee, if applicable) must cure any defaults under
the lease, compensate  the lessor for its  losses and provide the  lessor with
"adequate  assurance"   of  future   performance.     Such  remedies   may  be
insufficient,  and any  assurances provided  to the  lessor may,  in fact,  be
inadequate.   If the  lease  is rejected,  the lessor  will be  treated as  an
unsecured creditor  with respect to  its claim for damages  for termination of
the lease.   The  Bankruptcy Code  also limits  a lessor's  damages for  lease
rejection to the rent reserved  by the lease (without regard  to acceleration)
for  the  greater of  one year,  or 15%,  not  to exceed  three years,  of the
remaining term of the lease.
   
Environmental Considerations

     General.  A  lender may be subject  to environmental risks when  taking a
security interest in real  property.  Of particular concern may  be properties
that are or  have been used for industrial,  manufacturing, military, disposal
or certain commercial activity.  Such environmental risks include the possible
diminution  of the  value of a  contaminated property or,  as discussed below,
potential liability  for clean-up costs  or other remedial actions  that could
exceed the  value of  the property  or the amount  of the  lender's loan.   In
certain circumstances, a lender may




<PAGE>79

decide to abandon a contaminated mortgaged property as collateral for its loan
rather than foreclose and risk liability for clean-up costs.

     Superlien  Laws.   Under  the laws  of  many states,  contamination  on a
property  may give rise  to a  lien on  the property for  clean-up costs.   In
several  states, such a  lien has priority over  all existing liens, including
those of existing mortgages.  In these states, the lien of a mortgage may lose
its priority to such a "superlien".

     CERCLA.  The  federal Comprehensive Environmental Response,  Compensation
and Liability Act of 1980, as amended  ("CERCLA"), imposes strict liability on
present and  past "owners" and  "operators" of contaminated  real property for
the costs  of  clean-up.   Excluded  from CERCLA's  definition  of "owner"  or
"operator,"  however,  is  a  lender  that,  "without  participating   in  the
management"  of the facility, holds indicia  of ownership primarily to protect
his  security interest  in  the facility.    This  so-called secured  creditor
exemption is  intended to  provide a  lender protection  from liability  under
CERCLA as an owner or operator of contaminated property.  The secured creditor
exemption,  however, does not necessarily protect  a lender from liability for
cleanup of hazardous substances in every  situation.  A secured lender may  be
liable as  an "owner" or  "operator" of  a contaminated mortgaged  property if
agents or  employees of  the lender  are deemed  to have  participated in  the
management of such mortgaged property or the operations of the borrower.  Such
liability may  exist even  if the lender  did not  cause or contribute  to the
contamination  and  regardless  of  whether  the  lender  has  actually  taken
possession  of a  mortgaged  property through  foreclosure,  deed  in lieu  of
foreclosure or  otherwise.   Moreover, such  liability is  not limited  to the
original or  unamortized principal balance  of a loan or  to the value  of the
property securing a loan.

     In  addition,  lenders may  face potential  liability for  remediation of
releases  of petroleum or hazardous substances  from underground sotrage tanks
under Subtitle  I  of  the  Federal Resource  Conservation  and  Recovery  Act
("RCRA"), if they are  deemed to be the "owners" or  "operators" of facilities
in which they have a security interest or upon which they have foreclosed.

     The Federal Asset  Conservation, Lender  Liability and Deposit  Insurance
Protection  Act of  1996 (the  "Lender Liability  Act") seeks  to clarify  the
actions a  lender  may take  without  incurring  liability as  an  "owner"  or
"operator" of contaminated  property or  underground petroleum storage  tanks.
The Lender Liability Act amends CERCLA and RCRA to provide guidance on actions
that do or do not constitute "participation in management."

     Importantly,  the Lender Liability Act does  not, among other things: (1)
completely eliminate potential liability to lenders under CERCLA  or RCRA, (2)
reduce credit risks  associated with lending  to borrowers having  significant
environmental   liabilities   or   potential   liabilities,   (3)    eliminate
environmental risks associated with taking possession of contaminated property
or underground storage tanks or assuming control of the operations thereof, or
(4) affect  liabilities or  potential liabilities  under state  environemental
laws.

     Certain Other State  Laws.  Many states  have statutes similar  to CERCLA
and RCRA,  and  not all  of  those statutes  provide  for a  secured  creditor
exemption.

     In a few states,  transfers of some  types of properties are  conditioned
upon cleanup of  contamination prior to  transfer.  In  these cases, a  lender
that  becomes the  owner of a  property through  foreclosure, deed in  lieu of
foreclosure or otherwise, may be required to clean up the contamination before
selling or otherwise transferring the property.

     Beyond statute-based  environmental  liability, there  exist  common  law
causes of action  (for example,  actions based  on nuisance or  on toxic  tort
resulting  in  death, personal  injury,  or  damage  to property)  related  to
hazardous  environmental  conditions on  a  property.   While it  may  be more
difficult to hold a lender liable in such cases,



<PAGE>80

unanticipated or  uninsured liabilities  of  the borrower  may jeopardize  the
borrower's ability to meet its loan obligations.

     Additional Considerations.   The cost of remediating  hazardous substance
contamination at a property can be  substantial.  If a lender becomes  liable,
it  can bring  an  action for  contribution against  other  potentially liable
parties, but such parties may be without substantial assets.   Accordingly, it
is possible  that such costs  could become a  liability of the Trust  Fund and
occasion a loss to the Certificateholders.

     To reduce the  likelihood of such a  loss, unless otherwise specified  in
the related  Prospectus Supplement, the  Pooling and Servicing  Agreement will
provide that the  Master Servicer, acting  on behalf of  the Trustee, may  not
take possession of  a Mortgaged Property or take over its operation unless the
Master  Servicer, based  solely  on a  report  (as  to environmental  matters)
prepared by a  person who regularly  conducts environmental site  assessments,
has made the determination that it is appropriate to do so, as described under
"Description  of the  Pooling Agreements Realization  Upon  Defaulted Mortgage
Loans."

     If  a  lender  forecloses  on  a mortgage  secured  by  a  property,  the
operations of  which are subject  to environmental  laws and regulations,  the
lender may be required to operate  the property in accordance with those  laws
and regulations.   Such compliance may entail substantial  expense, especially
in the case of industrial or manufacturing properties.
    
     In  addition,  a  lender  may  be  obligated  to  disclose  environmental
conditions  on a property to government  entities and/or to prospective buyers
(including prospective buyers at a foreclosure sale or following foreclosure).
Such disclosure may decrease the amount that prospective buyers are willing to
pay for the affected  property, sometimes substantially, and  thereby decrease
the ability of the lender to recoup its investment in a loan upon foreclosure.

Due-on-Sale and Due-on-Encumbrance

     Certain of  the  Mortgage Loans  may contain  "due-on-sale" and  "due-on-
encumbrance"  clauses that  purport  to permit  the lender  to  accelerate the
maturity  of the  loan  if the  borrower transfers  or  encumbers the  related
Mortgaged Property.  In recent years, court decisions  and legislative actions
placed  substantial restrictions  on  the right  of  lenders  to enforce  such
clauses in  many  states.    By  virtue,  however,  of  the  Garn-St.  Germain
Depository Institutions  Act of 1982  (the "Garn Act"),  effective October 15,
1982 (which  purports to preempt state  laws that prohibit the  enforcement of
due-on-sale  clauses  by providing,  among  other matters,  that "due-on-sale"
clauses in  certain loans made  after the effective  date of the  Garn Act are
enforceable, within certain limitations  as set forth in the Garn  Act and the
regulations promulgated thereunder),  a Master Servicer may  nevertheless have
the right  to accelerate the maturity of a Mortgage Loan that contains a "due-
on-sale" provision upon transfer of an interest in the property, regardless of
the Master  Servicer's  ability  to  demonstrate that  a  sale  threatens  its
legitimate security interest.

Subordinate Financing

     Certain  of  the Mortgage  Loans  may  not restrict  the  ability  of the
borrower to use  the Mortgaged Property as security for one or more additional
loans.   Where a  borrower encumbers  a mortgaged  property with  one or  more
junior liens, the senior  lender is subjected to additional risk.   First, the
borrower may have difficulty servicing and repaying multiple loans.  Moreover,
if  the  subordinate  financing  permits  recourse  to  the  borrower  (as  is
frequently the  case) and the senior  loan does not, a borrower  may have more
incentive to  repay sums  due on the  subordinate loan.   Second, acts  of the
senior lender that prejudice  the junior lender or impair  the junior lender's
security may create  a superior  equity in favor  of the  junior lender.   For
example, if the borrower and the senior lender agree to



<PAGE>81

an increase in  the principal amount  of or the  interest rate payable  on the
senior  loan, the  senior  lender may  lose  its priority  to  the extent  any
existing junior  lender is harmed  or the  borrower is additionally  burdened.
Third, if the borrower defaults on  the senior loan and/or any junior loan  or
loans, the existence of junior loans  and actions taken by junior lenders  can
impair the  security available to the senior lender  and can interfere with or
delay the taking of action  by the senior lender.  Moreover, the bankruptcy of
a junior lender  may operate to stay foreclosure or similar proceedings by the
senior lender.

Default Interest and Limitations on Prepayments

     Notes and mortgages may contain provisions that obligate  the borrower to
pay  a late charge or additional interest if payments are not timely made, and
in some circumstances, may prohibit prepayments for a  specified period and/or
condition prepayments upon the borrower's payment of prepayment  fees or yield
maintenance penalties.    In certain  states,  there are  or may  be  specific
limitations upon  the late charges which a lender  may collect from a borrower
for delinquent payments.  Certain states also  limit the amounts that a lender
may  collect from a borrower  as an additional charge  if the loan is prepaid.
In addition, the enforceability of provisions that provide for prepayment fees
or penalties upon an involuntary prepayment is  unclear under the laws of many
states.

Applicability of Usury Laws

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

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

Soldiers' and Sailors' Civil Relief Act of 1940

     Under the terms of  the Soldiers' and Sailors' Civil Relief  Act of 1940,
as amended (the  "Relief Act"), a borrower  who enters military  service after
the origination of such borrower's mortgage loan (including a borrower who was
in  reserve  status and  is called  to  active duty  after origination  of the
Mortgage Loan), may not be charged interest (including fees and charges) above
an annual rate of 6% during the period  of such borrower's active duty status,
unless a court  orders otherwise upon application  of the lender.   The Relief
Act applies  to individuals  who are  members of  the Army,  Navy, Air  Force,
Marines, National Guard, Reserves, Coast Guard and officers of the U.S. Public
Health Service assigned  to duty with  the military.   Because the Relief  Act
applies to  individuals who enter  military service (including  reservists who
are called to active duty) after origination of the related mortgage  loan, no
information can  be provided  as to the  number of  loans with  individuals as
borrowers that  may be affected by the Relief  Act.  Application of the Relief
Act would adversely  affect, for an indeterminate period of  time, the ability
of any servicer to collect full amounts of interest on certain of the Mortgage
Loans.  Any shortfalls in  interest collections resulting from the application
of the Relief Act would result in a reduction of the amounts distributable



<PAGE>82

to the holders of the related series of Certificates, and would not be covered
by  advances   or,  unless  otherwise  specified  in  the  related  Prospectus
Supplement,  any form  of  Credit Support  provided  in  connection with  such
Certificates.   In addition,  the Relief  Act imposes  limitations that  would
impair the ability of the servicer  to foreclose on an affected Mortgage  Loan
during  the  borrower's  period  of  active  duty  status  and, under  certain
circumstances, during an additional three-month period thereafter.

Americans with Disabilities Act

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

Forfeitures in Drug and RICO Proceedings

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

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

                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

General

     The following is a general discussion of the anticipated material federal
income tax consequences of the purchase, ownership and  disposition of Offered
Certificates.   This discussion is directed solely  to Certificateholders that
hold the Certificates  as capital assets within the meaning of Section 1221 of
the Internal Revenue  Code of  1986 (the "Code")  and it does  not purport  to
discuss  all  federal  income  tax  consequences  that  may  be applicable  to
particular categories  of investors, some  of which (such  as banks, insurance
companies and  foreign investors) may be  subject to special rules.   Further,
the authorities on which this  discussion, and the opinion referred to  below,
are based  are subject  to change  or differing  interpretations, which  could
apply retroactively.  Taxpayers and preparers of tax  returns (including those
filed by  any REMIC  or other issuer)  should be  aware that  under applicable
Treasury regulations a  provider of advice  on specific issues  of law is  not
considered an income tax return preparer  unless the advice (i) is given  with
respect  to the  consequences of  contemplated  actions and  (ii) is  directly
relevant to the


<PAGE>83

determination of  an entry on  a tax  return.   Accordingly, taxpayers  should
consult  their  own  tax  advisors  and  tax  return  preparers regarding  the
preparation  of any  item on  a  tax return,  even where  the  anticipated tax
treatment has been  discussed herein.  In  addition to the federal  income tax
consequences described herein,  potential investors should consider  the state
and local tax consequences, if any, of the purchase, ownership and disposition
of  Offered   Certificates.     See  "State   and  Other  Tax   Consequences".
Certificateholders are  advised to consult  their own tax  advisors concerning
the federal,  state, local or other tax consequences  to them of the purchase,
ownership and disposition of Offered Certificates.

     The following discussion addresses securities of two general  types:  (i)
certificates ("REMIC Certificates") representing interests in a Trust Fund, or
a  portion thereof, that the Master Servicer or the Trustee will elect to have
treated as a real estate mortgage investment conduit  ("REMIC") under Sections
860A through 860G  (the "REMIC Provisions") of the Code  and (ii) certificates
("Grantor  Trust  Certificates")  representing  interests   in  a  Trust  Fund
("Grantor  Trust  Fund") as  to which  no  such election  will  be made.   The
Prospectus Supplement for each series of Certificates will  indicate whether a
REMIC election (or elections) will  be made for the related Trust Fund and, if
such an  election is  to be made,  will identify  all "regular  interests" and
"residual  interests"  in the  REMIC.   For purposes  of this  tax discussion,
references to a "Certificateholder" or a "holder" are to  the beneficial owner
of a Certificate.

     The  following  discussion   is  limited  in  applicability   to  Offered
Certificates.   Moreover,  this  discussion applies  only to  the  extent that
Mortgage Assets held by a Trust Fund consist solely of Mortgage Loans.  To the
extent that other Mortgage  Assets, including REMIC certificates and  mortgage
pass-through   certificates,  are  to  be  held  by  a  Trust  Fund,  the  tax
consequences associated with the inclusion of such assets will be disclosed in
the related  Prospectus Supplement.   In  addition, if  Cash Flow  Agreements,
other than guaranteed investment contracts, are included  in a Trust Fund, the
tax  consequences associated  with  such Cash  Flow  Agreements  also will  be
disclosed in the related Prospectus Supplement.  See "Description of the Trust
Funds Cash Flow Agreements".

     Furthermore, the  following discussion is  based in  part upon the  rules
governing original issue discount that are set forth in Sections 1271-1273 and
1275 of the Code  and in the Treasury regulations issued  thereunder (the "OID
Regulations"),  and  in  part  upon  the  REMIC  Provisions  and the  Treasury
regulations  issued thereunder (the "REMIC Regulations").  The OID Regulations
do not  adequately address certain issues  relevant to, and in  some instances
provide that they are not applicable to, securities such as the Certificates.

REMICs
   
     Classification of REMICs.  It is the opinion of Willkie Farr & Gallagher,
counsel to  the Depositor,  that upon  the issuance  of each  series of  REMIC
Certificates,  assuming compliance with all provisions  of the related Pooling
Agreement and based upon  the law on the  date hereof, for federal income  tax
purposes the  related Trust  Fund (or  each applicable  portion thereof)  will
qualify as  a REMIC  and the REMIC  Certificates offered with  respect thereto
will  be  considered  to  evidence ownership  of  "regular  interests" ("REMIC
Regular Certificates") or "residual interests" ("REMIC Residual Certificates")
in that REMIC within the meaning of the REMIC Provisions.
    
     If  an entity electing to be treated as  a REMIC fails to comply with one
or more of  the ongoing requirements of  the Code for  such status during  any
taxable year, the Code provides that the entity will not be treated as a REMIC
for such year and thereafter.   In that event, such entity may be taxable as a
corporation under Treasury regulations, and the related REMIC Certificates may
not be  accorded  the  status or  given  the tax  treatment  described  below.
Although  the Code  authorizes the  Treasury  Department to  issue regulations
providing relief in the event of  an inadvertent termination of REMIC  status,
no such  regulations have  been issued.   Any  such relief,  moreover, may  be
accompanied by  sanctions, such as the imposition of a corporate tax on all or
a  portion  of  the  Trust Fund's  income  for  the  period  during which  the
requirements for such status are not satisfied.  The Pooling Agreement with



<PAGE>84

respect  to each REMIC will include  provisions designed to maintain the Trust
Fund's status as  a REMIC under the  REMIC Provisions.  It  is not anticipated
that the status of any Trust Fund as a REMIC will be terminated.
   
     Characterization  of  Investments  in REMIC  Certificates.    In general,
unless  otherwise provided  in the  related  Prospectus Supplement,  the REMIC
Certificates  will be  "real  estate assets"  within  the  meaning of  Section
856(c)(5)(A) of the Code and assets described in Section 7701(a)(19)(C) of the
Code in  the same  proportion that  the assets  of the  REMIC underlying  such
Certificates would  be so  treated.   However, to  the extent  that the  REMIC
assets constitute  mortgages on property  not used for  residential or certain
other  prescribed purposes,  the  REMIC Certificates  will not  be  treated as
assets  qualifying under Section 7701(a)(19)(C)(v) of  the Code.  Moreover, if
95% or  more of  the assets  of the  REMIC qualify  for any  of the  foregoing
treatments at all times  during a calendar year,  the REMIC Certificates  will
qualify for the corresponding status in their entirety for that calendar year.
Interest (including original issue discount) on the REMIC Regular Certificates
and income  allocated to  the  class of  REMIC Residual  Certificates will  be
interest described in Section 856(c)(3)(B) of the Code to the extent that such
Certificates are treated as "real estate assets" within the meaning of Section
856(c)(5)(A) of the Code.  In addition, the REMIC Regular Certificates will be
"qualified mortgages"  within the meaning  of Section 860G(a)(3)  of the Code.
The  determination as to the percentage  of the REMIC's assets that constitute
assets described  in the  foregoing sections  of the  Code will  be made  with
respect to each calendar  quarter based on the average adjusted  basis of each
category of the assets held  by the REMIC during  such calendar quarter.   The
Master   Servicer  or  the   Trustee  will  report   those  determinations  to
Certificateholders in the manner and  at the times required by the  applicable
Treasury regulations.

     The  assets of  the REMIC  will include,  in addition to  Mortgage Loans,
payments on Mortgage Loans held pending distribution on the REMIC Certificates
and  property acquired  by  foreclosure held  pending  sale,  and may  include
amounts  in reserve  accounts.   It  is unclear  whether property  acquired by
foreclosure held  pending  sale  and  amounts in  reserve  accounts  would  be
considered to be  part of the Mortgage  Loans, or whether such  assets (to the
extent  not invested in assets described  in the foregoing sections) otherwise
would receive the same  treatment as the Mortgage Loans for purposes of all of
the foregoing sections.  In addition, in some instances Mortgage Loans may not
be treated entirely as assets described in the foregoing sections.  If so, the
related Prospectus Supplement will describe those Mortgage Loans  that may not
be so treated.   The REMIC Regulations  do provide, however, that  payments on
Mortgage  Loans held pending distribution are  considered part of the Mortgage
Loans for purposes of Section 856(c)(5)(A) of the Code.
    
     Tiered  REMIC Structures.  For certain  series of REMIC Certificates, two
or more  separate elections may  be made to  treat designated portions  of the
related  Trust  Fund  as  REMICs  ("Tiered  REMICs")  for  federal income  tax
purposes.  Upon the issuance of any such series of REMIC Certificates, counsel
to the  Depositor  will deliver  its  opinion generally  to the  effect  that,
assuming compliance with all provisions of the related  Pooling Agreement, the
Tiered REMICs will each  qualify as a REMIC and the  REMIC Certificates issued
by  the Tiered REMICs, respectively, will  be considered to evidence ownership
of REMIC  Regular Certificates or  REMIC Residual Certificates  in the related
REMIC within the meaning of the REMIC Provisions.
   
     Solely for purposes of determining whether the REMIC Certificates will be
"real estate assets" within the  meaning of Section 856(c)(5)(A) of  the Code,
and  "loans   secured  by  an   interest  in  real   property"  under  Section
7701(a)(19)(C) of  the Code, and  whether the  income on such  Certificates is
interest described in Section 856(c)(3)(B) of the Code, the Tiered REMICs will
be treated as one REMIC.
    
Taxation of Owners of REMIC Regular Certificates

     General.   Except as otherwise  stated in this discussion,  REMIC Regular
Certificates  will  be  treated  for  federal  income  tax  purposes  as  debt
instruments issued by the REMIC and not as ownership interests in the REMIC or
its assets.   Moreover, holders  of REMIC Regular Certificates  that otherwise
report income under a cash method




<PAGE>85

of accounting will be required to report  income with respect to REMIC Regular
Certificates under an accrual method.

     Original  Issue  Discount.   Certain  REMIC Regular  Certificates  may be
issued with "original issue discount" within the meaning of Section 1273(a) of
the  Code.  Any  holders of  REMIC Regular  Certificates issued  with original
issue  discount generally will be required  to include original issue discount
in income  as it accrues,  in accordance with  the method described  below, in
advance of  the receipt of the cash attributable to such income.  In addition,
Section 1272(a)(6)  of the  Code provides  special rules  applicable to  REMIC
Regular Certificates and certain  other debt instruments issued with  original
issue discount.  Regulations have not been issued under that section.

     The Code  requires that a prepayment  assumption be used  with respect to
Mortgage Loans  held by  a REMIC in  computing the  accrual of  original issue
discount  on  REMIC  Regular  Certificates  issued  by  that  REMIC, and  that
adjustments be made  in the amount  and rate  of accrual of  such discount  to
reflect differences  between  the actual  prepayment rate  and the  prepayment
assumption.   The  prepayment  assumption is  to  be determined  in  a  manner
prescribed in Treasury regulations; as noted above, those regulations have not
been issued.  The Conference Committee  Report accompanying the Tax Reform Act
of  1986 (the "Committee Report") indicates  that the regulations will provide
that  the  prepayment  assumption  used  with  respect  to   a  REMIC  Regular
Certificate must  be the same as that used in  pricing the initial offering of
such REMIC Regular  Certificate.  The  prepayment assumption (the  "Prepayment
Assumption") used  in reporting  original issue  discount for  each series  of
REMIC Regular Certificates  will be consistent with this standard  and will be
disclosed  in  the  related  Prospectus  Supplement.    However,  neither  the
Depositor nor any other person will make any representation that  the Mortgage
Loans will in fact prepay at a rate conforming to the Prepayment Assumption or
at any other rate.

     The original issue discount, if any, on  a REMIC Regular Certificate will
be the excess of its stated redemption price at maturity over its issue price.
The issue price  of a particular class  of REMIC Regular Certificates  will be
the  first  cash  price  at  which  a  substantial  amount  of  REMIC  Regular
Certificates of that class  is sold (excluding sales  to bond houses,  brokers
and underwriters).  If less than a substantial amount of a particular class of
REMIC Regular  Certificates is sold for cash on or  prior to the date of their
initial issuance (the "Closing Date"), the issue  price for such class will be
the  fair market  value of  such class  on the  Closing Date.   Under  the OID
Regulations, the  stated redemption price  of a  REMIC Regular Certificate  is
equal to the total  of all payments to be made on  such Certificate other than
"qualified stated interest".   "Qualified  stated interest" includes  interest
that is unconditionally payable at least annually at a single fixed rate, at a
"qualified  floating rate",  or at  an  "objective rate",  a combination  of a
single fixed rate and one or more "qualified floating rates" or one "qualified
inverse floating  rate", or a  combination of "qualified  floating rates" that
does not operate in  a manner that accelerates or defers  interest payments on
such REMIC Regular Certificate.

     In the  case of  REMIC Regular  Certificates bearing adjustable  interest
rates, the determination  of the total amount  of original issue  discount and
the timing of the inclusion thereof will vary according to the characteristics
of such REMIC  Regular Certificates.   If  the original  issue discount  rules
apply to  such Certificates, the  related Prospectus Supplement  will describe
the  manner  in which  such  rules  will  be  applied with  respect  to  those
Certificates in preparing  information returns  to the Certificateholders  and
the Internal Revenue Service (the "IRS").

     Certain classes  of the REMIC  Regular Certificates  may provide for  the
first interest payment  with respect to such Certificates to be made more than
one  month after  the date  of  issuance, a  period which  is longer  than the
subsequent monthly intervals between interest payments.  Assuming the "accrual
period" (as defined  below) for original issue discount is each monthly period
that ends  on a Distribution  Date, in  some cases, as  a consequence of  this
"long first accrual period", some or all interest payments may be  required to
be included  in the stated  redemption price of the  REMIC Regular Certificate
and  accounted for  as original  issue  discount.   Because interest  on REMIC
Regular  Certificates must  in any  event be  accounted  for under  an accrual
method, applying this analysis




<PAGE>86

would result in  only a slight  difference in the  timing of the  inclusion in
income of the yield on the REMIC Regular Certificates.

     In addition, if the accrued interest to be paid on the first Distribution
Date is computed  with respect to  a period that begins  prior to the  Closing
Date,  a portion of  the purchase price  paid for a  REMIC Regular Certificate
will  reflect such  accrued  interest.   In  such  cases, information  returns
provided to the Certificateholders and the  IRS will be based on the  position
that the  portion of  the purchase price  paid for  the interest  accrued with
respect to periods prior to the Closing Date is treated as part of the overall
cost of  such REMIC Regular Certificate (and not as  a separate asset the cost
of  which  is  recovered  entirely  out  of  interest  received  on  the  next
Distribution  Date)  and that  portion  of  the  interest paid  on  the  first
Distribution  Date in  excess  of  interest  accrued  for  a  number  of  days
corresponding to  the  number of  days  from the  Closing  Date to  the  first
Distribution Date  should be included in  the stated redemption price  of such
REMIC  Regular Certificate.   However, the OID  Regulations state  that all or
some portion of such accrued  interest may be treated as a  separate asset the
cost  of  which  is recovered  entirely  out  of interest  paid  on  the first
Distribution Date.  It is unclear how an election to do so would be made under
the OID Regulations and whether such an election could be made unilaterally by
a Certificateholder.

     Notwithstanding  the  general  definition  of  original  issue  discount,
original issue discount on a  REMIC Regular Certificate will be  considered to
be de minimis if it is less  than 0.25% of the stated redemption price of  the
REMIC Regular Certificate  multiplied by its weighted average life.   For this
purpose, the  weighted  average  life  of the  REMIC  Regular  Certificate  is
computed as the sum of the amounts determined, as to each  payment included in
the stated redemption price of such REMIC Regular  Certificate, by multiplying
(i) the number  of complete years (rounding  down for partial years)  from the
issue date until such payment is  expected to be made (presumably taking  into
account the Prepayment Assumption) by (ii) a  fraction, the numerator of which
is the  amount of the  payment, and  the denominator  of which  is the  stated
redemption price at maturity of such REMIC Regular Certificate.  Under the OID
Regulations, original issue discount of  only a de minimis amount  (other than
de  minimis original  discount attributable to  a so-called  "teaser" interest
rate or  an  initial interest  holiday) will  be included  in  income as  each
payment of stated principal is made, based on the  product of the total amount
of such de  minimis original issue discount  and a fraction, the  numerator of
which is the amount of such principal  payment and the denominator of which is
the outstanding stated principal amount of the REMIC Regular Certificate.  The
OID Regulations  also would permit a  Certificateholder to elect to  accrue de
minimis original  issue discount  into income  currently based  on a  constant
yield  method.  See " Taxation of  Owners of REMIC Regular Certificates Market
Discount" for a description of such election under the OID Regulations.

     If original issue discount on a REMIC Regular Certificate is in excess of
a de minimis amount,  the holder of such Certificate must  include in ordinary
gross income the  sum of the "daily  portions" of original issue  discount for
each  day  during its  taxable  year  on  which  it held  such  REMIC  Regular
Certificate,  including the purchase date  but excluding the disposition date.
In  the case of an  original holder of a REMIC  Regular Certificate, the daily
portions of original issue discount will be determined as follows.

     As to  each "accrual period",  that is,  unless otherwise  stated in  the
related  Prospectus  Supplement,  each  period  that  ends  on   a  date  that
corresponds to a Distribution  Date and begins on the first  day following the
immediately preceding accrual period (or in the case of the first such period,
begins on the Closing Date), a calculation will be made of the  portion of the
original issue discount that accrued during such accrual  period.  The portion
of original issue discount that accrues  in any accrual period will equal  the
excess, if any, of (i) the sum of (a)  the present value, as of the end of the
accrual period, of all of the distributions remaining to be made on the  REMIC
Regular Certificate, if  any, in future periods and (b) the distributions made
on  such  REMIC Regular  Certificate  during  the  accrual period  of  amounts
included in the stated redemption price, over (ii) the adjusted issue price of
such REMIC Regular  Certificate at the beginning  of the accrual period.   The
present  value of  the remaining  distributions referred  to in  the preceding
sentence will be calculated (x) assuming that distributions on the REMIC



<PAGE>87

Regular  Certificate will be received in  future periods based on the Mortgage
Loans being prepaid at a rate equal to the Prepayment Assumption and (y) using
a discount rate  equal to the original  yield to maturity of  the Certificate.
For these purposes, the original yield to  maturity of the Certificate will be
calculated based  on its issue  price and  assuming that distributions  on the
Certificate will be  made in all accrual  periods based on the  Mortgage Loans
being prepaid at  a rate  equal to  the Prepayment Assumption.   The  adjusted
issue price  of a REMIC  Regular Certificate at  the beginning of  any accrual
period  will equal  the issue  price  of such  Certificate,  increased by  the
aggregate amount of original issue discount  that accrued with respect to such
Certificate  in  prior accrual  periods,  and  reduced by  the  amount  of any
distributions made on such REMIC Regular Certificate in  prior accrual periods
of amounts  included  in the  stated  redemption price.    The original  issue
discount accruing during any accrual period, computed as described above, will
be allocated ratably  to each day during  the accrual period to  determine the
daily portion of original issue discount for such day.

     A subsequent purchaser of a REMIC Regular Certificate that purchases such
Certificate  at a  cost (excluding  any portion of  such cost  attributable to
accrued qualified stated interest)  less than its remaining stated  redemption
price will also be required to include  in gross income the daily portions  of
any original issue discount  with respect to such Certificate.   However, each
such daily portion will be reduced, if such cost is in excess of its "adjusted
issue price", in  proportion to the ratio  such excess bears to  the aggregate
original  issue  discount  remaining  to  be  accrued  on  such REMIC  Regular
Certificate.  The adjusted issue price  of a REMIC Regular Certificate on  any
given day equals the sum  of (i) the adjusted issue price (or,  in the case of
the  first  accrual  period,  the issue  price)  of  such  Certificate  at the
beginning of  the accrual period  which includes such  day and (ii)  the daily
portions  of original issue discount  for all days  during such accrual period
prior to such day.

     Market  Discount.   A Certificateholder  that  purchases a  REMIC Regular
Certificate at  a market discount,  that is,  in the case  of a REMIC  Regular
Certificate  issued without original issue discount,  at a purchase price less
than its remaining stated principal amount, or  in the case of a REMIC Regular
Certificate issued with original issue discount, at a purchase price less than
its   adjusted  issue  price,  will  recognize   gain  upon  receipt  of  each
distribution  representing  stated  redemption price.    In  particular, under
Section 1276  of the Code such a  Certificateholder generally will be required
to  allocate  the  portion  of  each  such  distribution  representing  stated
redemption  price first to accrued market  discount not previously included in
income, and to recognize ordinary income  to that extent.  A Certificateholder
may elect to  include market discount in income currently as it accrues rather
than including it on  a deferred basis in accordance  with the foregoing.   If
made, such election will  apply to all market discount bonds  acquired by such
Certificateholder on or after the first day of the first taxable year to which
such  election   applies.    In   addition,  the  OID   Regulations  permit  a
Certificateholder  to  elect to  accrue all  interest, discount  (including de
minimis market or original issue discount) and premium  in income as interest,
based on a constant  yield method.  If such an election were made with respect
to a  REMIC Regular  Certificate with  market discount, the  Certificateholder
would be deemed  to have made an election to currently include market discount
in income  with respect to all  other debt instruments having  market discount
that  such Certificateholder acquires during the  taxable year of the election
or  thereafter, and  possibly previously  acquired instruments.   Similarly, a
Certificateholder  that made this election for  a Certificate that is acquired
at a premium would be deemed to have made an election to amortize bond premium
with respect to all debt instruments having amortizable bond premium that such
Certificateholder owns or acquires.  See " Taxation of Owners of REMIC Regular
Certificates  Premium".  Each of these elections to  accrue interest, discount
and premium  with respect to  a Certificate on a  constant yield method  or as
interest would be irrevocable.

     However, market discount with respect to a REMIC Regular Certificate will
be considered  to be de minimis  for purposes of  Section 1276 of the  Code if
such market  discount is less  than 0.25%  of the remaining  stated redemption
price of such REMIC  Regular Certificate multiplied by the number  of complete
years to maturity remaining after the date of its purchase.  In interpreting a
similar rule with respect to original issue discount on obligations payable in
installments, the  OID Regulations refer  to the weighted average  maturity of
obligations, and




<PAGE>88

it is  likely  that the  same rule  will  be applied  with respect  to  market
discount, presumably taking into account the Prepayment Assumption.  If market
discount is treated as de minimis under this rule, it appears  that the actual
discount would be  treated in a manner similar to original issue discount of a
de   minimis  amount.      See  " Taxation   of   Owners   of  REMIC   Regular
Certificates Original  Issue  Discount".    Such  treatment  would  result  in
discount being included  in income  at a  slower rate than  discount would  be
required to be included in income using the method described above.

     Section  1276(b)(3)  of  the Code  specifically  authorizes  the Treasury
Department  to issue regulations providing for  the method for accruing market
discount on  debt instruments, the principal of which  is payable in more than
one installment.   Until regulations  are issued  by the Treasury  Department,
certain rules described in the  Committee Report apply.  The  Committee Report
indicates that  in  each  accrual  period market  discount  on  REMIC  Regular
Certificates  should accrue,  at the  Certificateholder's option:  (i)  on the
basis of  a  constant  yield method;  (ii)  in the  case  of a  REMIC  Regular
Certificate issued  without original issue  discount, in an  amount that bears
the same ratio to  the total remaining market discount as  the stated interest
paid in  the  accrual period  bears to  the total  amount  of stated  interest
remaining to be paid on the REMIC  Regular Certificate as of the beginning  of
the accrual  period or (iii) in the case of a REMIC Regular Certificate issued
with original issue  discount, in an amount  that bears the same  ratio to the
total remaining market discount as the original issue discount accrued in  the
accrual  period bears  to the total  original issue discount  remaining on the
REMIC  Regular Certificate at the beginning of  the accrual period.  Moreover,
the Prepayment  Assumption used in  calculating the accrual  of original issue
discount is also used in calculating the  accrual of market discount.  Because
the regulations referred to in this paragraph have not been issued,  it is not
possible to  predict  what  effect such  regulations  might have  on  the  tax
treatment  of a  REMIC Regular  Certificate  purchased at  a  discount in  the
secondary market.

     To the  extent that  REMIC Regular  Certificates provide  for monthly  or
other periodic distributions throughout their term, the effect  of these rules
may be to require market discount to be includible in income at a rate that is
not significantly slower than the rate at  which such discount would accrue if
it were original issue discount.   Moreover, in any event a holder  of a REMIC
Regular Certificate generally will be required to treat a portion of  any gain
on the sale or  exchange of such Certificate as ordinary income  to the extent
of the  market discount accrued  to the date of  disposition under one  of the
foregoing methods,  less any  accrued market discount  previously reported  as
ordinary income.

     Further, under  Section 1277  of the  Code a  holder of  a REMIC  Regular
Certificate may be required to defer a  portion of its interest deductions for
the taxable  year attributable to  any indebtedness  incurred or continued  to
purchase or carry a REMIC Regular Certificate purchased  with market discount.
For these purposes, the  de minimis rule referred to above  applies.  Any such
deferred interest  expense would not  exceed the market  discount that accrues
during such taxable year  and is, in general, allowed as a deduction not later
than the year in which such market discount  is includible in income.  If such
holder elects to  include market discount in income currently as it accrues on
all market discount  instruments acquired by such holder in  that taxable year
or thereafter, the interest deferral rule described above will not apply.

     Premium.  A REMIC Regular Certificate purchased at a cost (excluding  any
portion  of  such  cost attributable  to  accrued  qualified stated  interest)
greater than its remaining  stated redemption price will  be considered to  be
purchased  at a premium.  The  holder of such a  REMIC Regular Certificate may
elect  under  Section 171  of  the Code  to  amortize such  premium  under the
constant yield  method over  the life of  the Certificate.   If made,  such an
election will  apply to all  debt instruments having  amortizable bond premium
that  the holder owns or  subsequently acquires.   Amortizable premium will be
treated as an offset to interest income on the related debt instrument, rather
than  as a  separate  interest deduction.   The  OID  Regulations also  permit
Certificateholders to elect  to include all interest, discount  and premium in
income   based   on   a   constant   yield   method,   further   treating  the
Certificateholder as having made  the election to amortize premium  generally.
See " Taxation of Owners of REMIC Regular




<PAGE>89

Certificates Market Discount".   The  Committee  Report states  that the  same
rules that apply to accrual of  market discount (which rules will require  use
of a Prepayment Assumption in  accruing market discount with respect  to REMIC
Regular Certificates without regard to whether such Certificates have original
issue discount) will  also apply in amortizing bond premium  under Section 171
of the Code.

     Realized Losses.  Under  Section 166 of the Code,  both corporate holders
of  the REMIC  Regular  Certificates and  noncorporate  holders  of the  REMIC
Regular Certificates that acquire such Certificates in connection with a trade
or  business  should be  allowed  to deduct,  as ordinary  losses,  any losses
sustained  during a taxable year in  which their Certificates become wholly or
partially  worthless  as the  result of  one  or more  realized losses  on the
Residential Loans.  However, it  appears that a noncorporate holder  that does
not acquire a REMIC Regular Certificate in connection with a trade or business
will not be entitled to deduct a loss under Section 166 of the Code until such
holder's Certificate  becomes wholly  worthless (i.e.,  until its  outstanding
principal  balance  has  been reduced  to  zero)  and that  the  loss  will be
characterized as a short-term capital loss.

     Each holder  of a REMIC  Regular Certificate  will be required  to accrue
interest and original issue discount with respect to such Certificate, without
giving  effect to any reductions in  distributions attributable to defaults or
delinquencies on the Residential Loans or the underlying Certificates until it
can be established that any such reduction ultimately will not be recoverable.
As a result, the amount of taxable income reported in any period by the holder
of a  REMIC Regular  Certificate could  exceed the  amount of  economic income
actually realized  by the  holder in such  period.  Although  the holder  of a
REMIC Regular  Certificate eventually will  recognize a  loss or reduction  in
income attributable  to previously  accrued and  included income  that as  the
result of a realized loss ultimately will not  be realized, the law is unclear
with respect to the timing and character of such loss or reduction in income.

Taxation of Owners of REMIC Residual Certificates

     General.  As residual interests, the REMIC Residual  Certificates will be
subject to tax rules that differ significantly  from those that would apply if
the  REMIC Residual Certificates were treated  for federal income tax purposes
as  direct ownership interests  in the Mortgage  Loans or  as debt instruments
issued by the REMIC.

     An original  holder of  a REMIC  Residual Certificate  generally will  be
required to report  its daily portion of the taxable income or, subject to the
limitations noted in this discussion,  the net loss of the REMIC  for each day
during  a  calendar  quarter  that  such  holder  owned  such  REMIC  Residual
Certificate.   For this purpose,  the taxable income or  net loss of the REMIC
will be allocated to each day in the calendar quarter ratably using a "30 days
per  month/90 days per quarter/360 days  per year" convention unless otherwise
disclosed  in  the  related  Prospectus  Supplement.    The  daily amounts  so
allocated  will then be allocated among  the REMIC Residual Certificateholders
in proportion to their respective ownership interests on such day.  Any amount
included in  the  gross income  or allowed  as a  loss of  any REMIC  Residual
Certificateholder by  virtue of  this paragraph  will be  treated as  ordinary
income or  loss.  The taxable income of the REMIC will be determined under the
rules described below in " Taxable Income of the REMIC" and will be taxable to
the  REMIC Residual Certificateholders without regard  to the timing or amount
of cash  distributions  by the  REMIC.   Ordinary  income  derived from  REMIC
Residual Certificates will be "portfolio income" for purposes  of the taxation
of taxpayers  subject to  limitations under  Section 469  of the  Code on  the
deductibility of "passive losses".

     A holder of a REMIC Residual Certificate that  purchased such Certificate
from a prior holder of such Certificate also will be required to report on its
federal  income tax return amounts representing its daily share of the taxable
income  (or net  loss) of  the REMIC  for each  day that  it holds  such REMIC
Residual Certificate.  Those daily amounts generally will equal the amounts of
taxable  income  or net  loss determined  as described  above.   The Committee
Report indicates that certain modifications of the general rules  may be made,
by regulations, legislation




<PAGE>90

or  otherwise,  to  reduce  (or  increase)  the  income  of a  REMIC  Residual
Certificateholder that  purchased such REMIC Residual Certificate from a prior
holder of such Certificate at a price greater than (or less than) the adjusted
basis (as defined below) such REMIC Residual Certificate would have had in the
hands  of an  original holder  of such  Certificate.   The REMIC  Regulations,
however, do not provide for any such modifications.

     Any  payments received  by a  holder of a  REMIC Residual  Certificate in
connection with  the acquisition of  such REMIC  Residual Certificate will  be
taken into account in determining the income of such holder for federal income
tax purposes.   Although  it appears  likely that  any such  payment would  be
includible  in income immediately upon its  receipt, the IRS might assert that
such  payment  should  be  included  in  income  over  time  according  to  an
amortization  schedule or  according to  some other  method.   Because  of the
uncertainty  concerning  the treatment  of  such  payments,  holders of  REMIC
Residual  Certificates  should  consult  their  tax  advisors  concerning  the
treatment of such payments for income tax purposes.

     The amount  of income REMIC Residual Certificateholders  will be required
to report (or  the tax liability associated  with such income) may  exceed the
amount of  cash distributions received  from the  REMIC for the  corresponding
period.   Consequently, REMIC  Residual Certificateholders  should have  other
sources of funds sufficient to pay any federal income taxes due as a result of
their ownership of REMIC Residual Certificates or unrelated deductions against
which  income may  be  offset,  subject  to  the  rules  relating  to  "excess
inclusions", residual interests without "significant value"  and "noneconomic"
residual  interests  discussed  below.    The  fact  that  the  tax  liability
associated with the income allocated to REMIC Residual Certificateholders  may
exceed   the   cash    distribution   received   by   such    REMIC   Residual
Certificateholders  for the  corresponding period may  significantly adversely
affect such REMIC Residual Certificateholders' after-tax rate of return.

     Taxable Income of the REMIC.   The taxable income of the REMIC will equal
the income  from the Mortgage  Loans and  other assets of  the REMIC plus  any
cancellation  of indebtedness income due to  the allocation of realized losses
to REMIC  Regular Certificates, less the  deductions allowed to  the REMIC for
interest (including  original issue  discount and  reduced by  any premium  on
issuance) on  the REMIC  Regular Certificates  (and any  other class  of REMIC
Certificates  constituting  "regular  interests"  in  the  REMIC  not  offered
hereby), amortization of  any premium on  the Mortgage Loans, bad  debt losses
with respect  to  the  Mortgage Loans  and,  except as  described  below,  for
servicing, administrative and other expenses.

     For purposes of  determining its taxable income,  the REMIC will have  an
initial aggregate basis in its assets equal to  the sum of the issue prices of
all REMIC  Certificates (or,  if a  class of  REMIC Certificates  is not  sold
initially, their  fair market values).  Such aggregate basis will be allocated
among the  Mortgage Loans and the  other assets of the REMIC  in proportion to
their  respective  fair  market  values.     The  issue  price  of  any  REMIC
Certificates  offered hereby will be determined  in the manner described above
under  " Taxation  of  Owners  of  REMIC Regular  Certificates Original  Issue
Discount".  The issue price of a REMIC Certificate received in exchange for an
interest in the  Mortgage Loans or other  property will equal the  fair market
value of such interests in the Mortgage Loans or other property.  Accordingly,
if one or  more classes of  REMIC Certificates  are retained initially  rather
than sold, the  Master Servicer or the Trustee may be required to estimate the
fair market value  of such interests  in order to determine  the basis of  the
REMIC in the Mortgage Loans and other property held by the REMIC.

     Subject to  possible application of the  de minimis rules, the  method of
accrual  by the REMIC  of original issue  discount income  and market discount
income with respect to Mortgage Loans that  it holds will be equivalent to the
method  for accruing  original  issue discount  income  for  holders of  REMIC
Regular Certificates  (that is,  under the constant  yield method  taking into
account the Prepayment Assumption).  However, a REMIC that acquires loans at a
market discount must  include such market discount in income  currently, as it
accrues, on  a constant  interest basis.   See " Taxation  of Owners  of REMIC
Regular Certificates" above, which describes a method for accruing



<PAGE>91

such discount income that is analogous to that required to be used by a  REMIC
as to Mortgage Loans with market discount that it holds.

     A Mortgage Loan  will be deemed to  have been acquired with  discount (or
premium) to the extent that the REMIC's basis therein, determined as described
in  the  preceding  paragraph,  is less  than  (or  greater  than)  its stated
redemption price.   Any such discount will be  includible in the income of the
REMIC  as it accrues, in advance  of receipt of the  cash attributable to such
income,  under a  method similar  to the  method described above  for accruing
original issue discount on the REMIC  Regular Certificates.  It is anticipated
that each  REMIC will  elect under Section  171 of  the Code  to amortize  any
premium on  the Mortgage Loans.   Premium on any  Mortgage Loan to  which such
election applies  may be amortized  under a constant  yield method, presumably
taking into  account a Prepayment Assumption.  Further, such an election would
not  apply to any  Mortgage Loan originated  on or before  September 27, 1985.
Instead,  premium on  such  a  Mortgage Loan  should  be  allocated among  the
principal  payments thereon and  be deductible by the  REMIC as those payments
become due or upon the prepayment of such Mortgage Loan.

     A REMIC will be allowed deductions for interest (including original issue
discount) on  the REMIC  Regular Certificates  (including any  other class  of
REMIC Certificates constituting "regular  interests" in the REMIC  not offered
hereby) equal  to the deductions  that would be  allowed if the  REMIC Regular
Certificates (including  any other  class of  REMIC Certificates  constituting
"regular interests"  in the REMIC not offered hereby) were indebtedness of the
REMIC.  Original  issue discount will be considered to accrue for this purpose
as   described   above   under   " Taxation  of   Owners   of   REMIC  Regular
Certificates Original Issue Discount", except that the de minimis rule and the
adjustments for subsequent  holders of  REMIC Regular Certificates  (including
any other class of REMIC Certificates constituting "regular  interests" in the
REMIC not offered hereby) described therein will not apply.

     If a  class of REMIC Regular Certificates is  issued at a price in excess
of  the stated redemption price of  such class (such excess, "Issue Premium"),
the net  amount of  interest deductions  that are  allowed the  REMIC in  each
taxable year with respect to the REMIC Regular Certificates of such class will
be reduced  by an  amount equal to  the portion of  the Issue Premium  that is
considered to be amortized or repaid in that year.  Although the matter is not
entirely certain,  it is likely that Issue Premium  would be amortized under a
constant yield method in a manner analogous to the method of accruing original
issue discount  described above under  " Taxation of  Owners of REMIC  Regular
Certificates Original Issue Discount".

     As a general rule,  the taxable income of  a REMIC will be  determined in
the same manner as if the REMIC were an individual having the calendar year as
its taxable year and using the accrual method of accounting.  However, no item
of income,  gain, loss or deduction allocable to a prohibited transaction will
be taken into  account.   See " Prohibited Transactions  Tax and Other  Taxes"
below.  Further, the  limitation on miscellaneous itemized  deductions imposed
on individuals by Section 67 of the Code (which allows such deductions only to
the extent they exceed in the aggregate two percent of the taxpayer's adjusted
gross income) will not be applied at the REMIC level so that the REMIC will be
allowed  deductions  for  servicing,  administrative  and  other  non-interest
expenses  in determining  its  taxable  income.   All  such  expenses will  be
allocated as a separate item to the  holders of REMIC Certificates, subject to
the  limitation of  Section 67 of  the Code.   See " Possible  Pass-Through of
Miscellaneous Itemized  Deductions".  If  the deductions allowed  to the REMIC
exceed its gross income  for a calendar quarter, such  excess will be the  net
loss for the REMIC for that calendar quarter.

     Basis Rules, Net Losses and Distributions.  The adjusted basis of a REMIC
Residual Certificate will  be equal to the amount paid for such REMIC Residual
Certificate, increased by amounts included in the income of the REMIC Residual
Certificateholder  and decreased (but  not below zero)  by distributions made,
and by net losses allocated, to such REMIC Residual Certificateholder.



<PAGE>92

     A REMIC  Residual Certificateholder is  not allowed to  take into account
any net loss for any calendar quarter to the extent such net loss exceeds such
REMIC  Residual  Certificateholder's  adjusted  basis  in its  REMIC  Residual
Certificate  as of  the  close of  such calendar  quarter  (determined without
regard to such net loss).  Any loss that is not currently deductible by reason
of this  limitation may  be carried  forward indefinitely  to future  calendar
quarters and,  subject to  the same  limitation, may  be used  only to  offset
income from  the REMIC Residual  Certificate.  The  ability of REMIC  Residual
Certificateholders  to  deduct  net  losses  may  be   subject  to  additional
limitations under  the Code,  as  to which  REMIC Residual  Certificateholders
should consult their tax advisors.

     Any  distribution on a  REMIC Residual Certificate  will be treated  as a
nontaxable return  of capital to  the extent it  does not exceed  the holder's
adjusted  basis  in  such  REMIC  Residual  Certificate.    To  the  extent  a
distribution  on a REMIC Residual Certificate  exceeds such adjusted basis, it
will  be treated  as gain from  the sale  of such REMIC  Residual Certificate.
Holders   of  certain  REMIC   Residual  Certificates   may  be   entitled  to
distributions  early in the term  of the related  REMIC under circumstances in
which their bases in such REMIC Residual Certificates will not be sufficiently
large that  such  distributions  will  be treated  as  nontaxable  returns  of
capital.  Their bases in such REMIC Residual Certificates will initially equal
the amount paid  for such REMIC Residual Certificates and will be increased by
their  allocable shares of  taxable income of  the Trust Fund.   However. such
bases  increases  may not  occur until  the  end of  the calendar  quarter, or
perhaps the end of the calendar year, with respect to which such REMIC taxable
income is allocated  to the REMIC Residual Certificateholders.   To the extent
such  REMIC Residual  Certificateholders'  initial  bases  are less  than  the
distributions to such REMIC Residual Certificateholders, and increases in such
initial bases  either occur after  such distributions or  (together with their
initial bases) are  less than the amount  of such distributions, gain  will be
recognized to such REMIC Residual Certificateholders on such distributions and
will be treated as gain from the sale of their REMIC Residual Certificates.

     The effect of these rules is that a REMIC Residual Certificateholder  may
not amortize  its basis in a REMIC Residual  Certificate, but may only recover
its basis through distributions,  through the deduction of  any net losses  of
the REMIC or upon the sale of its  REMIC Residual Certificate.  See " Sales of
REMIC Certificates".   For  a discussion  of possible  modifications of  these
rules that may require  adjustments to income of a holder of  a REMIC Residual
Certificate other than an  original holder in order to  reflect any difference
between the  cost of  such REMIC Residual  Certificate to such  REMIC Residual
Certificateholder and the adjusted basis such REMIC Residual Certificate would
have in the  hands of an  original holder, see " Taxation  of Owners of  REMIC
Residual Certificates General".

     Excess  Inclusions.   Any  "excess inclusions"  with respect  to  a REMIC
Residual Certificate will, with an exception discussed below for certain REMIC
Residual  Certificates  held by  thrift  institutions, be  subject  to federal
income tax in all events.

     In general,  the "excess  inclusions" with  respect to  a REMIC  Residual
Certificate  for any calendar quarter  will be the excess, if  any, of (i) the
sum of  the daily  portions of REMIC  taxable income  allocable to  such REMIC
Residual Certificate over  (ii) the sum  of the  "daily accruals" (as  defined
below)  for each day during such  quarter that such REMIC Residual Certificate
was held by  such REMIC Residual Certificateholder.   The daily accruals  of a
REMIC Residual Certificateholder will be determined by allocating  to each day
during a calendar  quarter its ratable portion of the product of the "adjusted
issue  price" of  the  REMIC  Residual Certificate  at  the  beginning of  the
calendar quarter and  120% of the  "long-term Federal rate"  in effect on  the
Closing Date.  For this purpose, the  adjusted issue price of a REMIC Residual
Certificate as  of the beginning of any calendar quarter  will be equal to the
issue  price of the  REMIC Residual Certificate,  increased by the  sum of the
daily accruals for  all prior quarters and  decreased (but not below  zero) by
any distributions made with respect  to such REMIC Residual Certificate before
the  beginning  of  such  quarter.    The  issue  price  of  a  REMIC Residual
Certificate is the initial offering price to the public (excluding bond houses
and brokers) at which a substantial amount of the REMIC Residual Certificates



<PAGE>93

were  sold.  The "long-term  Federal rate" is an average  of current yields on
Treasury securities with a remaining term of greater than nine years, computed
and published monthly by the IRS.

     For  REMIC Residual Certificateholders, an excess  inclusion (i) will not
be permitted to be offset by deductions, losses or loss carryovers  from other
activities, (ii) will be treated as "unrelated business taxable income"  to an
otherwise  tax-exempt organization and (iii) will not be eligible for any rate
reduction or exemption under any applicable tax treaty with respect to the 30%
United  States  withholding tax  imposed  on distributions  to  REMIC Residual
Certificateholders  that  are  foreign  investors.   See,  however,  " Foreign
Investors in REMIC Certificates" below.

     As an exception to the general rules described above, thrift institutions
are allowed  to  offset their  excess  inclusions with  unrelated  deductions,
losses or  loss carryovers, but  only if  the REMIC Residual  Certificates are
considered to have "significant value".  The REMIC Regulations provide that in
order  to  be  treated  as  having  significant  value,   the  REMIC  Residual
Certificates must have an aggregate issue price, at least equal to two percent
of the  aggregate  issue prices  of all  of the  related  REMIC's Regular  and
Residual  Certificates.  In addition, based  on the Prepayment Assumption, the
anticipated  weighted  average life  of the  REMIC Residual  Certificates must
equal or  exceed 20% of  the anticipated weighted  average life of  the REMIC,
based on the Prepayment  Assumption and on  any required or permitted  cleanup
calls  or  required liquidation  provided  for in  the  REMIC's organizational
documents.  Although it has  not done so, the  Treasury also has authority  to
issue regulations  that would treat the entire amount  of income accruing on a
REMIC  Residual Certificate  as  an excess  inclusion  if  the REMIC  Residual
Certificates are  considered not  to have  "significant value".   The  related
Prospectus   Supplement   will  disclose   whether   offered  REMIC   Residual
Certificates may  be considered to  have "significant  value" under the  REMIC
Regulations;  provided, however,  that  any disclosure  that a  REMIC Residual
Certificate   will  have  "significant  value"  will  be  based  upon  certain
assumptions.  and the  Depositor  will make  no  representation  that a  REMIC
Residual Certificate will have "significant value" for purposes  of the above-
described  rules.    The  above-described  exception for  thrift  institutions
applies only  to those residual  interests held  directly by, and  deductions,
losses and  loss carryovers incurred by,  such institutions (and not  by other
members of  an affiliated group  of corporations filing  a consolidated income
tax   return)  or  by  certain  wholly   owned  direct  subsidiaries  of  such
institutions  formed   or  operated   exclusively  in   connection  with   the
organization and operation of one or more REMICs.

     In  the case  of any REMIC  Residual Certificates  held by a  real estate
investment  trust, the aggregate excess inclusions  with respect to such REMIC
Residual Certificates,  reduced  (but  not  below zero)  by  the  real  estate
investment trust  taxable income (within  the meaning of  Section 857(b)(2) of
the  Code,  excluding  any net  capital  gain),  will be  allocated  among the
shareholders of  such trust in  proportion to  the dividends received  by such
shareholders from such trust, and any  amount so allocated will be treated  as
an excess inclusion  with respect to a  REMIC Residual Certificate as  if held
directly by  such shareholder.   Treasury regulations yet  to be issued  could
apply a similar rule to regulated investment companies, common trust funds and
certain cooperatives;  the  REMIC Regulations  currently do  not address  this
subject.

     Noneconomic REMIC Residual  Certificates.   Under the REMIC  Regulations,
transfers of "noneconomic" REMIC Residual Certificates will be disregarded for
all federal income  tax purposes if "a significant purpose of the transfer was
to enable the transferor to impede the  assessment or collection of tax".   If
such transfer is disregarded, the purported transferor will continue to remain
liable  for any  taxes due with  respect to  the income on  such "noneconomic"
REMIC  Residual Certificate.    The REMIC  Regulations  provide  that a  REMIC
Residual Certificate is noneconomic unless, based on the Prepayment Assumption
and  on any  required  or  permitted cleanup  calls,  or required  liquidation
provided for in the REMIC's organizational documents, (i) the present value of
the  expected future distributions  (discounted using the  "applicable Federal
rate" for  obligations whose  term ends on  the close of  the last  quarter in
which  excess inclusions  are expected  to  accrue with  respect to  the REMIC
Residual Certificate, which rate is computed and published monthly by the IRS)
on the REMIC Residual Certificate equals



<PAGE>94

at least  the present  value of  the expected  tax on  the anticipated  excess
inclusions and (ii) the transferor reasonably expects that the transferee will
receive distributions  with respect to  the REMIC  Residual Certificate at  or
after the time  the taxes accrue  on the anticipated  excess inclusions in  an
amount sufficient to satisfy the accrued taxes.  Accordingly, all transfers of
REMIC Residual Certificates that may constitute noneconomic residual interests
will be subject to certain restrictions under the terms of the related Pooling
Agreement that  are intended to  reduce the possibility  of any such  transfer
being disregarded.  Such restrictions will require each party to a transfer to
provide  an  affidavit that  no  purpose of  such  transfer is  to  impede the
assessment  or collection of tax, including  certain representations as to the
financial condition of the prospective transferee, as to  which the transferor
is  also  required  to  make  a  reasonable  investigation  to determine  such
transferee's historic payment  of its debts and ability to continue to pay its
debts as they come due  in the future.  Prior  to purchasing a REMIC  Residual
Certificate, prospective  purchasers should  consider the  possibility that  a
purported transfer of such REMIC  Residual Certificate by such a purchaser  to
another purchaser at  some future date  may be disregarded in  accordance with
the above-described rules which would result in the retention of tax liability
by such purchaser.

     The related  Prospectus Supplement  will disclose  whether offered  REMIC
Residual Certificates may be considered "noneconomic" residual interests under
the REMIC  Regulations; provided, however,  that any  disclosure that a  REMIC
Residual  Certificate will not be considered  "noneconomic" will be based upon
certain assumptions,  and the  Depositor will  make no  representation that  a
REMIC Residual Certificate will not  be considered "noneconomic" for  purposes
of  the above-described rules.   See  " Taxation of  Owners of  REMIC Residual
Certificates Foreign  Investors in  REMIC Certificates"  below for  additional
restrictions applicable to transfers of certain REMIC Residual Certificates to
foreign persons.

     Mark-to-Market  Rules.    Prospective  purchasers  of  a  REMIC  Residual
Certificate  should be  aware  that on  December  28, 1993,  the IRS  released
temporary regulations under  Code Section  475 (the "Temporary  Mark-to-Market
Regulations") relating  to the requirement  that a  securities dealer mark  to
market securities held for sale to customers.  This mark-to-market requirement
applies  to all securities  owned by a  dealer except  to the extent  that the
dealer  has specifically identified  a security as  held for  investment.  The
Temporary Mark-to-Market Regulations provide  that for purposes of  this mark-
to-market requirement,  a "negative value"  REMIC Residual Certificate  is not
treated as a  security and thus may  not be marked  to market.  In  general, a
REMIC Residual Certificate  has negative value if,  as of the date  a taxpayer
acquires  the  REMIC  Residual  Certificate,  the  present  value  of the  tax
liabilities associated with holding the REMIC Residual Certificate exceeds the
sum of (i) the present value of the expected future distributions on the REMIC
Residual  Certificate, and  (ii)  the present  value  of  the anticipated  tax
savings associated  with holding the  REMIC Residual Certificate  as the REMIC
generates  losses.   The amounts  and present  values of  the anticipated  tax
liabilities, expected future distributions and anticipated tax savings are all
to  be  determined using  (x)  the  prepayments  and reinvestment  assumptions
adopted under Section 1272(a)(6) of the Code,  or that would have been adopted
had the  REMIC's regular interests  been issued with  original issue discount,
(y)   any  required  or   permitted  cleanup  calls,   or  required  qualified
liquidation, provided  for in the  REMIC's organizational documents  and (z) a
discount rate equal to the "applicable Federal rate" (as  specified in Section
1274(d)(1) of the Code)  that would apply to  a debt instrument issued  on the
date of acquisition of the REMIC Residual Certificate.  The Temporary Mark-to-
Market Regulations  apply to  taxable years  ending on  or after December  31,
1993.  Furthermore,  the Temporary Mark-to-Market Regulations provide  the IRS
with  the   authority  to   treat  any   REMIC  Residual  Certificate   having
substantially the same economic effect as a "negative value" residual interest
as a "negative value" residual interest.  On January 3, 1995, the IRS released
proposed regulations  under Section  475 of the  Code (the  "Proposed Mark-to-
Market  Regulations").  The  Proposed Mark-to-Market Regulations  provide that
any residual  interest (regardless of whether  it has negative value)  that is
acquired on or after  January 4, 1995 is not a "security"  for the purposes of
Section 475 of the Code, and thus  is not subject to the mark-to-market rules.
Prospective purchasers  of a REMIC  Residual Certificate should  consult their
tax  advisors regarding  the possible  application of  the Temporary  Mark-to-
Market Regulations and the Proposed Mark-to-Market Regulations.




<PAGE>95

     Possible Pass-Through  of Miscellaneous  Itemized Deductions.   Fees  and
expenses of a REMIC generally will be  allocated to the holders of the related
REMIC Residual Certificates.   The  applicable Treasury regulations  indicate,
however, that in the case of a REMIC that is similar to a single class grantor
trust, all or a portion of  such fees and expenses should be allocated  to the
holders of the related REMIC Regular Certificates.  Unless otherwise stated in
the related Prospectus Supplement, such fees and expenses will be allocated to
holders of the related  REMIC Residual Certificates in their  entirety and not
to the holders of the related REMIC Regular Certificates.

     With respect to REMIC Residual Certificates or REMIC Regular Certificates
the holders of which receive an allocation of fees and expenses  in accordance
with the preceding discussion, if any holder thereof is an individual,  estate
or  trust, or  a  "pass-through  entity" beneficially  owned  by one  or  more
individuals, estates  or trusts,  (i) an  amount equal  to such  individual's,
estate's or trust's share of such fees and expenses will be added to the gross
income of such holder and (ii) such individual's, estate's or trust's share of
such fees  and expenses will be treated  as a miscellaneous itemized deduction
allowable subject to the  limitation of Section 67 of the  Code, which permits
such deductions only to the extent they exceed in the aggregate two percent of
a taxpayer's  adjusted gross  income.   In addition,  Section 68  of the  Code
provides that  the amount of  itemized deductions  otherwise allowable for  an
individual whose  adjusted gross  income exceeds  a specified  amount will  be
reduced by  the lesser of (x) three percent of  the excess of the individual's
adjusted gross income over  such amount or (y)  80% of the amount of  itemized
deductions otherwise allowable for the taxable year.  The amount of additional
taxable income reportable by REMIC Certificateholders that are  subject to the
limitations of either Section 67 or Section 68 of the Code may be substantial.
Furthermore,  in determining the alternative minimum  taxable income of such a
holder  of a REMIC Certificate  that is an  individual, estate or  trust, or a
"pass-through entity" beneficially owned  by one or more  individuals, estates
or trusts, no deduction will be allowed for such holder's allocable portion of
servicing fees and other miscellaneous itemized deductions of  the REMIC, even
though an amount equal to the amount of such fees and other deductions will be
included in such holder's gross income.  Accordingly,  such REMIC Certificates
may not  be appropriate  investments for  individuals, estates  or trusts,  or
pass-through entities  beneficially owned by one or  more individuals, estates
or trusts.  Such prospective investors should carefully consult with their own
tax advisors prior to making an investment in such Certificates.

     Sales of REMIC Certificates.  If a REMIC Certificate is sold, the selling
Certificateholder will recognize gain or loss equal to  the difference between
the  amount  realized  on  the  sale  and  its adjusted  basis  in  the  REMIC
Certificate.  The adjusted basis of a REMIC Regular Certificate generally will
equal the  cost of such  REMIC Regular Certificate  to such Certificateholder,
increased by  income reported by  such Certificateholder with  respect to such
REMIC  Regular  Certificate  (including  original  issue discount  and  market
discount income) and  reduced (but  not below zero)  by distributions on  such
REMIC  Regular  Certificate  received by  such  Certificateholder  and by  any
amortized premium.  The adjusted basis of a REMIC Residual Certificate will be
determined  as described under  " Basis Rules, Net  Losses and Distributions".
Except as provided in the following two paragraphs, any such gain or loss will
be  capital gain or loss, provided such REMIC Certificate is held as a capital
asset (generally, property held for investment) within the  meaning of Section
1221 of the Code.   The Code as of the date of this  Prospectus provides for a
top marginal tax rate of 39.6% for individuals and a maximum marginal rate for
long-term capital  gains of  individuals of 28%.   No  such rate  differential
exists for  corporations.  In addition, the distinction between a capital gain
or loss and ordinary income or loss remains relevant for other purposes.

     Gain from the sale of a REMIC Regular Certificate that might otherwise be
capital gain will be  treated as ordinary income to the  extent such gain does
not exceed  the  excess, if  any,  of (i)  the  amount that  would  have  been
includible  in  the  seller's  income  with  respect  to  such  REMIC  Regular
Certificate assuming that income  had accrued thereon at a rate  equal to 110%
of the  "applicable Federal rate"  (generally, a rate  based on an  average of
current yields on Treasury securities having a  maturity comparable to that of
the Certificate based on the application of the Prepayment  Assumption to such
Certificate,  which  rate is  computed  and  published  monthly by  the  IRS),
determined as of the date of purchase of such REMIC Regular  Certificate, over
(ii) the amount of ordinary income actually




<PAGE>96

includible in  the seller's  income prior  to such  sale.   In addition,  gain
recognized  on  the  sale of  a  REMIC  Regular Certificate  by  a  seller who
purchased such  REMIC Regular Certificate at a market discount will be taxable
as ordinary income  in an amount  not exceeding the  portion of such  discount
that accrued during the period such REMIC Certificate was held by such holder,
reduced  by any market  discount included in income  under the rules described
above  under  " Taxation  of  Owners   of  REMIC  Regular  Certificates Market
Discount" and " Premium".

     REMIC Certificates will be "evidences of indebtedness" within the meaning
of  Section 582(c)(1) of  the Code, so  that gain or  loss recognized from the
sale  of a REMIC  Certificate by a  bank or  thrift institution to  which such
section applies will be ordinary income or loss.

     A portion of any  gain from the sale of a  REMIC Regular Certificate that
might otherwise  be capital  gain may  be treated  as ordinary  income to  the
extent  that such Certificate  is held as  part of  a "conversion transaction"
within the  meaning of  Section 1258 of  the Code.   A  conversion transaction
generally is  one in which the taxpayer has taken two or more positions in the
same  or   similar  property  that   reduce  or  eliminate   market  risk,  if
substantially all of  the taxpayer's return is attributable to  the time value
of the taxpayer's net investment  in such transaction.  The amount of  gain so
realized  in a  conversion  transaction that  is  recharacterized as  ordinary
income generally  will  not exceed  the  amount of  interest  that would  have
accrued  on  the  taxpayer's  net  investment  at  120%   of  the  appropriate
"applicable Federal rate" (which rate is computed and published monthly by the
IRS) at the time the taxpayer  enters into the conversion transaction, subject
to appropriate  reduction for prior  inclusion of interest  and other ordinary
income items from the transaction.

     Finally, a taxpayer may elect to have  net capital gain taxed at ordinary
income  rates rather  than capital gains  rates in  order to include  such net
capital gain in total net investment income for the taxable year, for purposes
of the rule that limits the deduction  of interest on indebtedness incurred to
purchase or carry property held for investment to a taxpayer's net  investment
income.

     Except as may  be provided in Treasury  regulations yet to be  issued, if
the seller  of  a  REMIC  Residual Certificate  reacquires  a  REMIC  Residual
Certificate, or acquires any other residual interest in a REMIC or any similar
interest in a  "taxable mortgage pool" (as  defined in Section 7701(i)  of the
Code) during  the period  beginning six months  before, and ending  six months
after, the  date of such sale,  such sale will  be subject to the  "wash sale"
rules  of Section 1091 of the  Code.  In that event,  any loss realized by the
REMIC  Residual Certificateholder  on  the sale  will not  be  deductible, but
instead will  be added  to  such REMIC  Residual Certificateholder's  adjusted
basis in the newly acquired asset.

     Prohibited Transactions Tax and  Other Taxes.  The Code imposes  a tax on
REMICs equal to 100% of the net income  derived from "prohibited transactions"
(a  "Prohibited Transactions Tax").  In  general, subject to certain specified
exceptions, a prohibited transaction means the disposition of a Mortgage Loan,
the  receipt of income  from a  source other than  a Mortgage  Loan or certain
other permitted investments, the receipt of compensation for services, or gain
from the disposition of  an asset purchased with the payments  on the Mortgage
Loans for temporary investment pending distribution on the REMIC Certificates.
It  is  not  anticipated  that  the  REMIC  will  engage  in  any   prohibited
transactions in which it would recognize a material amount of net income.

     In addition, certain contributions to a REMIC made after the day on which
the REMIC  issues all of its interests could result in the imposition of a tax
on  the REMIC  equal to  100%  of the  value  of the  contributed property  (a
"Contributions Tax").  Each Pooling Agreement will include provisions designed
to prevent  the acceptance of any contributions that  would be subject to such
tax.

     REMICs also are  subject to federal income  tax at the highest  corporate
rate on "net income from foreclosure property", determined by reference to the
rules applicable to real estate investment trusts.  "Net income



<PAGE>97

from foreclosure property" generally means gain from the sale of a foreclosure
property that is inventory property and gross income from foreclosure property
other than  qualifying rents  and other  qualifying income for  a real  estate
investment  trust.    Unless otherwise  disclosed  in  the related  Prospectus
Supplement, it  is not anticipated that  any REMIC will recognize  "net income
from foreclosure property" subject to federal income tax.

     Unless otherwise  disclosed in the  related Prospectus Supplement,  it is
not anticipated that any material state or local income or franchise  tax will
be imposed on any REMIC.

     Unless otherwise stated in the related Prospectus Supplement,  and to the
extent permitted by  then applicable  laws, any  Prohibited Transactions  Tax,
Contributions Tax, tax on "net  income from foreclosure property" or  state or
local income or franchise  tax that may be imposed on the  REMIC will be borne
by the related Master Servicer, Special Servicer or Trustee in any case out of
its own funds, provided that such  person has sufficient assets to do so,  and
provided further  that  such tax  arises  out of  a  breach of  such  person's
obligations  under the related Pooling Agreement  and in respect of compliance
with applicable  laws and regulations.   Any such  tax not  borne by a  Master
Servicer, Special  Servicer or  Trustee will  be charged  against the  related
Trust Fund  resulting in  a reduction  in amounts  payable to  holders of  the
related REMIC Certificates.

     Tax  and  Restrictions on  Transfers  of REMIC  Residual  Certificates to
Certain Organizations.  If  a REMIC Residual Certificate  is transferred to  a
"disqualified organization" (as  defined below), a tax would be  imposed in an
amount  (determined under the  REMIC Regulations) equal to  the product of (i)
the  present  value  (discounted  using  the  "applicable  Federal  rate"  for
obligations whose term ends on the  close of the last quarter in which  excess
inclusions  are  expected  to  accrue  with  respect  to  the  REMIC  Residual
Certificate, which rate is computed and  published monthly by the IRS) of  the
total  anticipated  excess inclusions  with  respect  to  such REMIC  Residual
Certificate  for periods  after  the transfer  and (ii)  the  highest marginal
federal income  tax rate applicable  to corporations.   The anticipated excess
inclusions  must be  determined  as  of  the  date  that  the  REMIC  Residual
Certificate is transferred and  must be based on events that  have occurred up
to the time  of such transfer, the  Prepayment Assumption and any  required or
permitted cleanup  calls or required  liquidation provided for  in the REMIC's
organizational  documents.   Such  a  tax generally  would  be imposed  on the
transferor of the REMIC Residual Certificate, except that  where such transfer
is through an agent for a disqualified organization, the tax would  instead be
imposed on such agent.  However, a  transferor of a REMIC Residual Certificate
would in  no event be  liable for such tax  with respect to a  transfer if the
transferee furnishes to the transferor an affidavit that the transferee is not
a  disqualified  organization  and,  as  of  the  time  of  the  transfer, the
transferor  does not  have  actual knowledge  that  such  affidavit is  false.
Moreover, an entity  will not qualify as  a REMIC unless there  are reasonable
arrangements designed to ensure that (x) residual interests in such entity are
not  held by disqualified organizations and  (y) information necessary for the
application of the tax described herein will be made available.   Restrictions
on the  transfer of REMIC  Residual Certificates and  certain other provisions
that are  intended to meet  this requirement will  be included in  the Pooling
Agreement,  and will  be  discussed more  fully in  any  Prospectus Supplement
relating to the offering of any REMIC Residual Certificate.

     In addition,  if a "pass-through  entity" (as defined  below) includes in
income excess inclusions with respect  to a REMIC Residual Certificate,  and a
disqualified organization is the  record holder of an interest in such entity,
then  a tax will  be imposed on  such entity equal  to the product  of (i) the
amount of  excess  inclusions  on  the REMIC  Residual  Certificate  that  are
allocable to the interest in the pass-through entity held by such disqualified
organization  and (ii) the highest marginal federal income tax rate imposed on
corporations.  A  pass-through entity will not be subject to  this tax for any
period, however,  if each  record holder of  an interest in  such pass-through
entity furnishes to such pass-through entity (x) such holder's social security
number and a  statement under  penalty of  perjury that  such social  security
number  is that  of the  record holder  or (y)  a statement  under penalty  of
perjury that such record holder is not a disqualified organization.




<PAGE>98

     For these purposes,  a "disqualified organization"  means (i) the  United
States, any  State or political  subdivision thereof, any  foreign government,
any  international  organization, or  any  agency  or instrumentality  of  the
foregoing  (but  would  not  include  instrumentalities described  in  Section
168(h)(2)(D) of the  Code or the FHLMC),  (ii) any organization (other  than a
cooperative described in Section 521 of the Code) that is exempt  from federal
income tax, unless it is subject to the tax imposed by Section 511 of the Code
or (iii) any organization described in Section 1381(a)(2)(C) of the Code.  For
these  purposes,  a  "pass-through  entity"  means  any  regulated  investment
company,  real estate  investment trust, trust,  partnership or  certain other
entities described in Section 860E(e)(6) of  the Code.  In addition, a  person
holding an  interest in a pass-through entity as  a nominee for another person
will, with respect to such interest, be treated as a pass-through entity.

     Termination.  A  REMIC will terminate immediately after  the Distribution
Date following receipt  by the REMIC  of the final  payment in respect of  the
Mortgage Loans or  upon a sale of the REMIC's assets following the adoption by
the REMIC of a plan of complete liquidation.  The last distribution on a REMIC
Regular Certificate  will be  treated as  a payment  in retirement  of a  debt
instrument.    In  the case  of  a  REMIC Residual  Certificate,  if  the last
distribution on  such  REMIC  Residual  Certificate is  less  than  the  REMIC
Residual   Certificateholder's  adjusted   basis   in   such  REMIC   Residual
Certificate, such  REMIC Residual Certificateholder  should (but  may not)  be
treated as  realizing a loss equal to the amount  of such difference, and such
loss may be treated as a capital loss.

     Reporting  and Other Administrative Matters.   Solely for purposes of the
administrative  provisions  of  the  Code, the  REMIC  will  be  treated  as a
partnership and REMIC Residual Certificateholders will be treated as partners.
Unless  otherwise stated  in  the related  Prospectus  Supplement, either  the
Trustee or the Master  Servicer generally will hold at least  a nominal amount
of REMIC Residual Certificates, will file  REMIC federal income tax returns on
behalf  of the related  REMIC, and will be  designated as and  will act as the
"tax matters person" with respect to the REMIC in all respects.

     As  the tax matters  person, the Trustee  or the Master  Servicer, as the
case  may  be,  will,  subject  to  certain  notice  requirements and  various
restrictions and limitations, generally have the authority to act on behalf of
the REMIC  and the REMIC  Residual Certificateholders  in connection with  the
administrative and judicial review of items of income, deduction, gain or loss
of the  REMIC,  as  well  as  the  REMIC's  classification.    REMIC  Residual
Certificateholders will  generally  be required  to  report such  REMIC  items
consistently with their treatment on the related REMIC's tax return and may in
some circumstances be bound  by a settlement agreement between the  Trustee or
the Master Servicer, as  the case may be,  as tax matters person, and  the IRS
concerning any such REMIC item.   Adjustments made to the REMIC tax return may
require a REMIC  Residual Certificateholder to make  corresponding adjustments
on its  return, and an  audit of  the REMIC's tax  return, or  the adjustments
resulting from  such an audit,  could result in an  audit of a  REMIC Residual
Certificateholder's  return.  No  REMIC will  be registered  as a  tax shelter
pursuant to Section 6111  of the Code because  it is not anticipated that  any
REMIC will have  a net loss  for any of  the first five  taxable years of  its
existence.  Any  person that holds a  REMIC Residual Certificate as  a nominee
for another  person may  be required  to furnish  to the  related REMIC,  in a
manner to be  provided in Treasury regulations,  the name and address  of such
person and other information.

     Reporting of interest income, including any original issue discount, with
respect to  REMIC  Regular  Certificates  is required  annually,  and  may  be
required  more  frequently  under  Treasury  regulations.   These  information
reports generally  are  required to  be sent  to individual  holders of  REMIC
Regular Interests and the IRS; holders of REMIC Regular Certificates  that are
corporations,  trusts, securities  dealers  and certain  other non-individuals
will be provided  interest and original issue discount  income information and
the  information  set  forth  in  the  following  paragraph  upon  request  in
accordance  with  the  requirements  of   the  applicable  regulations.    The
information must be  provided by the  later of 30  days after the  end of  the
quarter  for which  the  information was  requested,  or two  weeks after  the
receipt  of the request.   The REMIC  must also comply  with rules requiring a
REMIC Regular Certificate  issued with original issue discount  to disclose on
its face the amount of original issue



<PAGE>99

discount and the issue date, and requiring  such information to be reported to
the IRS.  Reporting with respect to the REMIC Residual Certificates, including
income,  excess,  inclusions,  investment  expenses and  relevant  information
regarding  qualification of the REMIC's assets will  be made as required under
the Treasury regulations, generally on a quarterly basis.

     As applicable,  the REMIC  Regular Certificate  information reports  will
include a  statement  of  the  adjusted  issue  price  of  the  REMIC  Regular
Certificate at the beginning of each accrual period.  In addition, the reports
will include information required by regulations with respect to computing the
accrual of any market discount.   Because exact computation of the accrual  of
market discount on a constant yield method would  require information relating
to the holder's purchase  price that the REMIC may not  have, such regulations
only  require  that information  pertaining  to the  appropriate proportionate
method of  accruing market discount be provided.   See " Taxation of Owners of
REMIC Regular Certificates Market Discount".

     The responsibility for complying with the foregoing  reporting rules will
be borne by either the Trustee or the Master Servicer, unless otherwise stated
in the related Prospectus Supplement.

     Backup  Withholding  with Respect  to  REMIC Certificates.    Payments of
interest and principal, as well as payments of proceeds from the sale of REMIC
Certificates, may  be subject to  the "backup  withholding tax" under  Section
3406 of  the Code at  a rate  of 31% if  recipients of  such payments fail  to
furnish  to   the  payor   certain  information,   including  their   taxpayer
identification numbers, or otherwise fail to establish an  exemption from such
tax.  Any  amounts deducted and  withheld from a  distribution to a  recipient
would  be allowed  as a credit  against such  recipient's federal  income tax.
Furthermore,  certain penalties may  be imposed by  the IRS on  a recipient of
payments that is required to supply information but that does not do so in the
proper manner.

     Foreign   Investors   in   REMIC   Certificates.      A   REMIC   Regular
Certificateholder that is not a "United States person" (as defined below)  and
is not  subject to federal income  tax as a  result of any direct  or indirect
connection  to  the United  States in  addition  to its  ownership of  a REMIC
Regular  Certificate  will  not, unless  otherwise  disclosed  in  the related
Prospectus  Supplement,  be  subject  to   United  States  federal  income  or
withholding tax  in respect of a distribution  on a REMIC Regular Certificate,
provided that  the  holder  complies  to the  extent  necessary  with  certain
identification  requirements (including delivery of a statement, signed by the
Certificateholder   under  penalties   of   perjury,   certifying  that   such
Certificateholder is not  a United States  person and  providing the name  and
address  of  such  Certificateholder).   For  these  purposes,  "United States
person"  means a  citizen or  resident  of the  United States,  a corporation,
partnership or other entity created or organized in, or under the laws of, the
United States  or any  political subdivision  thereof, or  an estate or  trust
whose income  from sources without  the United  States is includible  in gross
income for  United  States  federal  income tax  purposes  regardless  of  its
connection with  the conduct of a trade or  business within the United States.
It is possible that the IRS may assert that the foregoing tax exemption should
not apply with respect to a REMIC Regular Certificate held by a REMIC Residual
Certificateholder  that owns directly or indirectly  a 10% or greater interest
in  the  REMIC Residual  Certificates.   If  the holder  does not  qualify for
exemption, distributions of  interest, including  distributions in respect  of
accrued original issue discount, to  such holder may be subject to  a tax rate
of 30%, subject to reduction under any applicable tax treaty.

     In addition, the foregoing rules will not apply to exempt a United States
shareholder  of a controlled foreign corporation  from taxation on such United
States shareholder's allocable portion of the interest income received by such
controlled foreign corporation.

     Further,  it  appears that  a  REMIC  Regular  Certificate would  not  be
included in the  estate of  a nonresident  alien individual and  would not  be
subject to  United States estate  taxes.  However, Certificateholders  who are
non-resident  alien individuals should  consult their tax  advisors concerning
this question.




<PAGE>100

     Unless otherwise stated  in the related Prospectus  Supplement, transfers
of REMIC Residual Certificates to investors that are not United States persons
will be prohibited under the related Pooling Agreement.

Grantor Trust Funds

     Classification of Grantor  Trust Funds.   With respect to each  series of
Grantor Trust Certificates, counsel to the Depositor will  deliver its opinion
to the  effect that,  assuming compliance with  all provisions of  the related
Pooling Agreement,  the related  Grantor Trust  Fund will  be classified  as a
grantor trust under subpart E, part I of subchapter J of the Code and not as a
partnership or  an association taxable  as a  corporation.  Accordingly,  each
holder of a Grantor  Trust Certificate generally will be treated  as the owner
of an interest in the Mortgage Loans included in the Grantor Trust Fund.

     For purposes  of the  following discussion,  a Grantor Trust  Certificate
representing an undivided equitable ownership interest in the principal of the
Mortgage Loans  constituting  the related  Grantor Trust  Fund, together  with
interest thereon at  a pass-through rate,  will be referred  to as a  "Grantor
Trust  Fractional  Interest   Certificate".    A  Grantor   Trust  Certificate
representing ownership of all or a  portion of the difference between interest
paid on the Mortgage Loans constituting the related Grantor Trust Fund (net of
normal administration fees and any spread) and interest paid to the holders of
Grantor Trust  Fractional Interest  Certificates issued with  respect to  such
Grantor Trust Fund will be referred to as a "Grantor Trust Strip Certificate".
A  Grantor Trust  Strip  Certificate may  also  evidence  a nominal  ownership
interest  in the  principal  of the  Mortgage Loans  constituting  the related
Grantor Trust Fund.

Characterization of Investments in Grantor Trust Certificates
   
     Grantor  Trust Fractional Interest Certificates.   In the case of Grantor
Trust  Fractional  Interest Certificates,  unless  otherwise disclosed  in the
related Prospectus  Supplement,  counsel  to the  Depositor  will  deliver  an
opinion that, in general, Grantor  Trust Fractional Interest Certificates will
represent  interests in (i) assets described  in Section 7701(a)(19)(C) of the
Code;  (ii)  "obligation[s]  (including any  participation  or  certificate of
beneficial ownership  therein) which  . .  . [are]  principally secured  by an
interest in real property" within the meaning of  Section 860G(a)(3)(A) of the
Code;   and  (iii)  "real  estate  assets"   within  the  meaning  of  Section
856(c)(5)(A) of the  Code.  In addition, counsel to the Depositor will deliver
an opinion  that interest  on Grantor Trust  Fractional Interest  Certificates
will to  the same  extent be  considered "interest  on obligations  secured by
mortgages  on  real property  or  on interests  in real  property"  within the
meaning of Section 856(c)(3)(B) of the Code.

     Grantor  Trust  Strip  Certificates.     Even  if  Grantor  Trust   Strip
Certificates  evidence an  interest  in a  Grantor  Trust  Fund consisting  of
Mortgage Loans  that are  assets described  in Section  7701(a)(19)(C) of  the
Code and "real estate assets"  within the meaning of Section 856(c)(5)(A)  of
the  Code, and the  interest on which  is "interest on  obligations secured by
mortgages  on real property" within the meaning of Section 856(c)(3)(B) of the
Code,  it is  unclear whether  the Grantor  Trust Strip Certificates,  and the
income therefrom, will be so characterized.  However,  the policies underlying
such  sections (namely, to encourage or  require investments in mortgage loans
by thrift  institutions and real  estate investment  trusts) may suggest  that
such  characterization is  appropriate.   Counsel  to the  Depositor  will not
deliver any  opinion on these questions.  Prospective purchasers to which such
characterization  of an  investment  in Grantor  Trust  Strip Certificates  is
material should consult their tax advisors regarding whether the Grantor Trust
Strip Certificates, and the income therefrom, will be so characterized.
    
     The  Grantor Trust Strip  Certificates will be  "obligation[s] (including
any participation or  certificate of beneficial ownership therein) which . . .
[are] principally secured by an interest  in real property" within the meaning
of Section 860G(a)(3)(A) of the Code.




<PAGE>101

Taxation of Owners of Grantor Trust Fractional Interest Certificates

     General.   Holders of  a particular  series of  Grantor Trust  Fractional
Interest Certificates  generally will be  required to report  on their federal
income tax returns their shares of  the entire income from the Mortgage  Loans
(including  amounts used to pay reasonable  servicing fees and other expenses)
and will be entitled  to deduct their shares of any  such reasonable servicing
fees  and other expenses.   Because of stripped  interests, market or original
issue discount, or  premium, the amount includible  in income on account  of a
Grantor Trust Fractional  Interest Certificate  may differ significantly  from
the amount  distributable thereon representing interest on the Mortgage Loans.
Under Section 67 of the Code. an individual, estate or trust holding a Grantor
Trust  Fractional  Interest  Certificate, directly  or  through  certain pass-
through entities,  will be allowed  a deduction for  such reasonable servicing
fees and  expenses only  to the  extent that  the aggregate  of such  holder's
miscellaneous  itemized  deductions  exceeds  two  percent  of  such  holder's
adjusted gross income.   In addition, Section 68 of the Code provides that the
amount of  itemized  deductions otherwise  allowable for  an individual  whose
adjusted gross income exceeds a specified amount will be reduced by the lesser
of (i) three percent of the  excess of the individual's adjusted gross  income
over such amount  or (ii) 80% of  the amount of itemized  deductions otherwise
allowable  for  the taxable  year.   The amount  of additional  taxable income
reportable by  holders of Grantor  Trust Fractional Interest  Certificates who
are subject to the limitations of either Section  67 or Section 68 of the Code
may be  substantial.   Further, Certificateholders  (other than  corporations)
subject  to the alternative minimum tax  may not deduct miscellaneous itemized
deductions in determining their alternative minimum taxable  income.  Although
it is not  entirely clear, it appears  that in transactions in  which multiple
classes  of  Grantor   Trust  Certificates  (including  Grantor   Trust  Strip
Certificates) are issued, such fees and expenses should be allocated among the
classes of Grantor Trust Certificates using a method that recognizes that each
such class benefits from the related services.  In the absence of statutory or
administrative clarification as  to the  method to  be used,  it currently  is
intended   to  base   information   returns  or   reports  to   the   IRS  and
Certificateholders  on a method that allocates  such expenses among classes of
Grantor  Trust  Certificates  with  respect  to  each  period   based  on  the
distributions made to each such class during that period.

     The federal  income tax  treatment of  Grantor Trust  Fractional Interest
Certificates of any  series will  depend on  whether they are  subject to  the
"stripped bond" rules of Section 1286  of the Code.  Grantor Trust  Fractional
Interest Certificates may be subject to those rules if (i) a  class of Grantor
Trust Strip Certificates is issued as part  of the same series of Certificates
or (ii) the Depositor or any of its affiliates retains (for its own account or
for purposes of resale) a right to receive a specified portion of the interest
payable on a Mortgage Asset.   Further, the IRS has ruled that an unreasonably
high servicing  fee retained by  a seller  or servicer  will be  treated as  a
retained ownership interest  in mortgages that constitutes  a stripped coupon.
For purposes of  determining what  constitutes reasonable  servicing fees  for
various types  of mortgages the  IRS has  established certain "safe  harbors".
The servicing fees paid with respect to the Mortgage Loans for  certain series
of Grantor  Trust Certificates  may be  higher  than the  "safe harbors"  and,
accordingly,  may  not  constitute  reasonable  servicing compensation.    The
related Prospectus  Supplement  will include  information regarding  servicing
fees paid to a Master Servicer, a  Special Servicer, any Sub-Servicer or their
respective  affiliates  necessary  to determine  whether  the  preceding "safe
harbor" rules apply.

     If Stripped  Bond Rules Apply.   If the  stripped bond rules  apply, each
Grantor  Trust Fractional Interest Certificate will  be treated as having been
issued with "original issue discount" within the meaning of Section 1273(a) of
the Code, subject, however, to the discussion below regarding the treatment of
certain  stripped bonds as market discount  bonds and the discussion regarding
de minimis  market  discount.   See  " Taxation  of Owners  of  Grantor  Trust
Fractional  Interest Certificates Market Discount".   Under the  stripped bond
rules, the holder of a  Grantor Trust Fractional Interest Certificate (whether
a cash or accrual method taxpayer) will be required to report  interest income
from its  Grantor Trust Fractional  Interest Certificate for each  month in an
amount  equal to  the income that  accrues on  such Certificate in  that month
calculated under a constant yield method, in accordance with the rules  of the
Code relating to original issue discount.


<PAGE>102

     The  original issue  discount  on  a  Grantor Trust  Fractional  Interest
Certificate  will be the excess of  such Certificate's stated redemption price
over its issue price.  The issue price of a Grantor  Trust Fractional Interest
Certificate  as to  any purchaser  will be  equal to  the  price paid  by such
purchaser  for the Grantor Trust Fractional  Interest Certificate.  The stated
redemption price  of a Grantor  Trust Fractional Interest  Certificate will be
the sum of all payments  to be made on such Certificate, other than "qualified
stated  interest", if any, as  well as such  Certificate's share of reasonable
servicing fees and other expenses.  See " Taxation of Owners of  Grantor Trust
Fractional Interest  Certificates If Stripped Bond  Rules Do Not  Apply" for a
definition of "qualified  stated interest".   In general,  the amount of  such
income that  accrues in  any month would  equal the  product of  such holder's
adjusted basis  in such Grantor  Trust Fractional Interest  Certificate at the
beginning of such month (see  " Sales of Grantor Trust Certificates")  and the
yield of  such Grantor Trust  Fractional Interest Certificate  to such holder.
Such yield would  be computed  at the  rate (compounded based  on the  regular
interval between payment dates) that,  if used to discount the holder's  share
of  future payments on  the Mortgage Loans,  would cause the  present value of
those future payments  to equal the price  at which the holder  purchased such
Certificate.     In  computing  yield   under  the  stripped   bond  rules,  a
Certificateholder's share  of future payments  on the Mortgage  Loans will not
include any payments  made in  respect of  any spread or  any other  ownership
interest in the Mortgage Loans retained by the Depositor, a Master Servicer, a
Special  Servicer, any Sub-Servicer  or their respective  affiliates, but will
include such Certificateholder's  share of any  reasonable servicing fees  and
other expenses.

     Section 1272(a)(6)  of  the Code  requires (i)  the use  of a  reasonable
prepayment assumption in accruing original issue discount and (ii) adjustments
in the  accrual of original issue discount when  prepayments do not conform to
the  prepayment  assumption,  with  respect  to  certain  categories  of  debt
instruments, and regulations could be adopted applying those provisions to the
Grantor  Trust Fractional Interest Certificates.   It is unclear whether those
provisions would  be  applicable  to the  Grantor  Trust  Fractional  Interest
Certificates  or whether  use  of a  reasonable prepayment  assumption  may be
required or permitted without reliance on these rules.  It is  also uncertain,
if a prepayment assumption  is used, whether the assumed prepayment rate would
be determined based on conditions at the time of the first sale of the Grantor
Trust Fractional Interest Certificate or,  with respect to any holder, at  the
time of purchase of the Grantor Trust Fractional Interest Certificate  by that
holder.   Certificateholders are  advised to  consult their  own tax  advisors
concerning  reporting original issue  discount in general  and, in particular,
whether a  prepayment assumption should  be used  in reporting original  issue
discount with respect to Grantor Trust Fractional Interest Certificates.

     In  the case of a Grantor  Trust Fractional Interest Certificate acquired
at  a price equal to the  principal amount of the  Mortgage Loans allocable to
such Certificate, the use  of a prepayment assumption generally would not have
any significant effect  on the yield used in calculating  accruals of interest
income.    In  the  case, however,  of  a  Grantor  Trust  Fractional Interest
Certificate  acquired at a discount or premium  (that is, at a price less than
or  greater than such principal amount, respectively), the use of a reasonable
prepayment  assumption  would  increase  or  decrease  such  yield,  and  thus
accelerate or decelerate, respectively, the reporting of income.

     If a prepayment assumption is not used, then when a Mortgage Loan prepays
in full,  the  holder  of  a Grantor  Trust  Fractional  Interest  Certificate
acquired at a discount or  a premium generally will recognize  ordinary income
or loss equal to the difference  between the portion of the prepaid  principal
amount of  the Mortgage  Loan that is  allocable to  such Certificate  and the
portion of the  adjusted basis of such  Certificate that is allocable  to such
Certificateholder's interest in the Mortgage Loan.  If a prepayment assumption
is used,  it  appears that  no  separate item  of  income or  loss  should  be
recognized upon a  prepayment.  Instead, a  prepayment should be treated  as a
partial payment of the stated redemption price of the Grantor Trust Fractional
Interest  Certificate  and  accounted  for  under a  method  similar  to  that
described  for taking  account of  original  issue discount  on REMIC  Regular
Certificates.  See " Taxation of Owners of REMIC Regular Certificates Original
Issue  Discount".    It is  unclear  whether any  other  adjustments  would be
required to  reflect differences  between an assumed  prepayment rate  and the
actual rate of prepayments.



<PAGE>103

     In  the absence  of  statutory  or  administrative clarification,  it  is
currently  intended to  base information  reports  or returns  to the  IRS and
Certificateholders in  transactions subject to  the stripped  bond rules on  a
prepayment assumption (the "Stripped Bond Prepayment Assumption") that will be
disclosed in  the  related  Prospectus  Supplement and  on  a  constant  yield
computed  using a  representative  initial offering  price for  each  class of
Certificates.   However, neither the Depositor nor  any other person will make
any representation  that the  Mortgage Loans  will in  fact prepay  at a  rate
conforming to such Stripped Bond Prepayment  Assumption or any other rate  and
Certificateholders  should bear  in  mind that  the  use  of a  representative
initial offering  price will mean  that such  information returns or  reports,
even if  otherwise accepted  as accurate  by the  IRS, will  in  any event  be
accurate only as  to the initial Certificateholders of  each series who bought
at that price.

     Under Treasury regulation  Section 1.1286-1T, certain stripped  bonds are
to be treated as market discount bonds and, accordingly, any purchaser of such
a bond is  to account for any discount  on the bond as  market discount rather
than  original issue  discount.   This  treatment  only  applies, however,  if
immediately  after  the  most  recent  disposition of  the  bond  by  a person
stripping one  or more coupons  from the  bond and  disposing of  the bond  or
coupon (i) there is no original issue discount (or only a de minimis amount of
original issue discount) or (ii) the annual stated rate of interest payable on
the original bond  is no more than one  percentage point lower than  the gross
interest rate  payable on the  original mortgage loan  (before subtracting any
servicing fee or any stripped coupon).  If interest payable on a Grantor Trust
Fractional  Interest Certificate is more than  one percentage point lower than
the gross interest rate payable on the Mortgage  Loans, the related Prospectus
Supplement will disclose  that fact.  If the original issue discount or market
discount on a  Grantor Trust Fractional Interest  Certificate determined under
the stripped bond  rules is  less than  0.25% of the  stated redemption  price
multiplied by the  weighted average maturity of the Mortgage  Loans, then such
original  issue  discount or  market  discount  will be  considered  to  be de
minimis.  Original  issue discount  or market  discount of only  a de  minimis
amount will  be included in income  in the same manner as  de minimis original
issue discount  and market discount described  in " If Stripped  Bond Rules Do
Not Apply" and " Market Discount".

     If Stripped Bond Rules Do Not Apply.  Subject  to the discussion below on
original  issue discount, if the stripped bond rules do not apply to a Grantor
Trust Fractional Interest Certificate, the  Certificateholder will be required
to report its share of the interest income on the Mortgage Loans in accordance
with such Certificateholder's normal method of accounting.  The original issue
discount  rules will apply to a  Grantor Trust Fractional Interest Certificate
to the extent it evidences an interest in Mortgage Loans issued  with original
issue discount.

     The original issue discount, if any, on the Mortgage Loans will equal the
difference between  the stated  redemption price  of such  Mortgage Loans  and
their issue price.   Under the OID Regulations, the stated redemption price is
equal to the total of all payments to be made on such Mortgage Loan other than
"qualified stated interest".   "Qualified  stated interest" includes  interest
that is unconditionally payable at least annually at a single fixed rate, at a
"qualified  floating rate",  or at  an "objective  rate", a  combination of  a
single fixed rate and one or more "qualified floating rates" or one "qualified
inverse floating  rate", or a  combination of "qualified  floating rates" that
does not  operate in a manner that accelerates  or defers interest payments on
such Mortgage Loan.   In general, the issue price  of a Mortgage Loan will  be
the amount received  by the borrower from  the lender under  the terms of  the
Mortgage  Loan,  less any  "points"  paid  by  the  borrower, and  the  stated
redemption  price of a  Mortgage Loan will equal  its principal amount, unless
the Mortgage Loan provides for an initial below-market rate of interest or the
acceleration or the deferral of interest payments.

     In the  case of  Mortgage Loans bearing  adjustable or  variable interest
rates, the  related Prospectus  Supplement will describe  the manner  in which
such rules will be applied with  respect to those Mortgage Loans in  preparing
information returns to the Certificateholders and the IRS.




<PAGE>104

     Notwithstanding  the  general  definition  of  original  issue  discount,
original issue discount will be considered  to be de minimis if such  original
issue discount is less than 0.25% of the stated redemption price multiplied by
the weighted average  maturity of the  Mortgage Loan.   For this purpose,  the
weighted average maturity of the Mortgage Loan will  be computed as the sum of
the amounts determined, as to  each payment included in the stated  redemption
price of such Mortgage  Loan, by multiplying (i) the number  of complete years
(rounding down for  partial years) from the  issue date until such  payment is
expected  to be made by (ii) a fraction,  the numerator of which is the amount
of the payment and the denominator of  which is the stated redemption price of
the Mortgage Loan.  Under the OID Regulations, original issue discount of only
a   de  minimis  amount  (other  than   de  minimis  original  issue  discount
attributable to a so-called "teaser" rate or initial interest holiday) will be
included in income as each payment of stated principal price is made, based on
the product of the total amount of such de minimis original issue discount and
a fraction, the numerator  of which is the amount of each such payment and the
denominator of  which  is  the  outstanding stated  principal  amount  of  the
Mortgage Loan.   The OID Regulations also  permit a Certificateholder to elect
to accrue de minimis original issue discount  into income currently based on a
constant yield method.  See " Market Discount" below.

     If original  issue discount  is in  excess of  a de  minimis amount,  all
original issue discount with respect to a Mortgage Loan will be required to be
accrued and reported in income each month, based on a constant yield.  The OID
Regulations suggest that  no prepayment assumption is appropriate in computing
the  yield on prepayable obligations issued with  original issue discount.  In
the absence of statutory or administrative clarification, it  currently is not
intended   to  base   information   reports  or   returns  to   the   IRS  and
Certificateholders  on the use of a  prepayment assumption in transactions not
subject to  the stripped bond rules.  However,  Section 1272(a)(6) of the Code
may require  that a  prepayment assumption  be made  in  computing yield  with
respect to all mortgage-backed securities.  Certificateholders are  advised to
consult  their own  tax advisors  concerning  whether a  prepayment assumption
should be  used in reporting  original issue discount with  respect to Grantor
Trust Fractional Interest  Certificates.   Certificateholders should refer  to
the related  Prospectus Supplement with  respect to  each series to  determine
whether and in  what manner the  original issue discount  rules will apply  to
Mortgage Loans in such series.

     A  purchaser  of a  Grantor  Trust Fractional  Interest  Certificate that
purchases such  Grantor Trust Fractional  Interest Certificate at  a cost less
than  such Certificate's allocable  portion of the  aggregate remaining stated
redemption price of  the Mortgage Loans  held in the  related Trust Fund  will
also be required to include in gross  income such Certificate's daily portions
of any original issue discount with respect to such Mortgage Loans.   However,
each such daily  portion will be reduced,  if the cost  of such Grantor  Trust
Fractional Interest  Certificate  to  such  purchaser is  in  excess  of  such
Certificate's allocable  portion of the  aggregate "adjusted issue  prices" of
the Mortgage Loans held in the related Trust Fund, approximately in proportion
to the ratio  such excess bears to such Certificate's allocable portion of the
aggregate original  issue discount remaining  to be  accrued on such  Mortgage
Loans.  The adjusted  issue price of a  Mortgage Loan on any given  day equals
the sum of (i) the adjusted issue price (or, in the  case of the first accrual
period, the issue price) of such Mortgage Loan at the beginning of the accrual
period that includes  such day and (ii)  the daily portions of  original issue
discount for  all days  during such  accrual period  prior to such  day.   The
adjusted issue price of a Mortgage Loan at the beginning of any accrual period
will equal the issue  price of such Mortgage Loan, increased  by the aggregate
amount of  original issue  discount with  respect to  such Mortgage Loan  that
accrued in prior  accrual periods, and reduced  by the amount of  any payments
made on such Mortgage Loan in prior accrual periods of amounts included in its
stated redemption price.

     Unless  otherwise  provided  in the  related  Prospectus  Supplement, the
Trustee or Master  Servicer, as applicable,  will provide to  any holder of  a
Grantor Trust Fractional Interest Certificate  such information as such holder
may  reasonably  request from  time  to time  with respect  to  original issue
discount accruing  on Grantor  Trust  Fractional Interest  Certificates.   See
" Grantor Trust Reporting" below.


<PAGE>105

     Market  Discount.  If the stripped bond rules do not apply to the Grantor
Trust Fractional Interest Certificate,  a Certificateholder may be subject  to
the market discount  rules of Sections  1276 through 1278  of the Code to  the
extent an interest  in a Mortgage Loan is considered to have been purchased at
a "market discount", that  is, in the case  of a Mortgage Loan  issued without
original  issue discount, at  a purchase price less  than its remaining stated
redemption price (as defined above),  or in the case of a Mortgage Loan issued
with original issue discount, at a purchase price less than its adjusted issue
price (as defined  above).  If  market discount is in  excess of a  de minimis
amount (as described below), the holder  generally will be required to include
in income in  each month the amount of  such discount that has  accrued (under
the  rules described in  the next paragraph)  through such month  that has not
previously been included in income, but limited, in the case of the portion of
such discount that is allocable to any Mortgage Loan, to the payment of stated
redemption price on such Mortgage Loan that is received by (or, in the case of
accrual basis Certificateholders,  due to) the  Trust Fund in  that month.   A
Certificateholder may elect to include market discount in  income currently as
it  accrues  (under  a  constant  yield  method  based  on  the  yield  of the
Certificate to such  holder) rather than including  it on a deferred  basis in
accordance with  the foregoing.   If  made, such  election will  apply to  all
market  discount bonds acquired by such  Certificateholder during or after the
first taxable  year to  which such  election applies.   In  addition, the  OID
Regulations would permit a Certificateholder to elect to  accrue all interest,
discount (including de minimis market or original issue  discount) and premium
in income as interest, based on a constant yield method.  If  such an election
were  made  with  respect  to  a  Mortgage  Loan  with  market  discount,  the
Certificateholder  would be  deemed  to have  made  an  election to  currently
include market discount in income  with respect to all other debt  instruments
having market discount that such Certificateholder acquires during the taxable
year  of  the  election  and thereafter  and,  possibly,  previously  acquired
instruments.   Similarly, a Certificateholder  that made  this election for  a
Certificate acquired at a premium would be deemed to have made an election  to
amortize bond premium with respect to all debt  instruments having amortizable
bond premium that such Certificateholder owns or acquires.  See "  Taxation of
Owners of  REMIC Regular Certificates Premium".   Each  of these elections  to
accrue  interest, discount  and premium  with respect  to  a Certificate  on a
constant yield method or as interest is irrevocable.

     Section  1276(b)(3) of  the Code  authorized the  Treasury Department  to
issue regulations  providing for the  method for  accruing market discount  on
debt instruments,  the  principal  of  which  is  payable  in  more  than  one
installment.   Until  such time  as  regulations are  issued  by the  Treasury
Department, certain  rules described  in the  Committee Report  apply.   Under
those rules, in  each accrual  period market  discount on  the Mortgage  Loans
should accrue,  at the  Certificateholder's option:   (i)  on the  basis of  a
constant yield method,  (ii) in  the case  of a Mortgage  Loan issued  without
original issue discount, in an amount that  bears the same ratio to the  total
remaining market discount as  the stated interest paid  in the accrual  period
bears to the total  stated interest remaining to be paid  on the Mortgage Loan
as of the beginning of the accrual  period or (iii) in the case of a  Mortgage
Loan  issued with original  issue discount, in  an amount that  bears the same
ratio  to the total remaining  market discount as  the original issue discount
accrued in  the accrual  period bears  to the  total  original issue  discount
remaining at the beginning of the  accrual period.  The prepayment assumption,
if any,  used in calculating the accrual  of original issue discount  is to be
used  in calculating the accrual  of market discount.   The effect  of using a
prepayment assumption  could be to  accelerate the reporting  of such discount
income.  Because the  regulations referred to in this paragraph  have not been
issued, it is  not possible to predict what effect such regulations might have
on  the tax  treatment  of a  Mortgage Loan  purchased  at a  discount  in the
secondary market.

     Because the Mortgage  Loans will provide for periodic  payments of stated
redemption price, such discount may  be required to be included in income at a
rate that  is not significantly  slower than the  rate at which  such discount
would be included in income if it were original issue discount.

     Market  discount  with  respect  to  Mortgage  Loans  generally  will  be
considered to be de minimis if it is less than 0.25% of  the stated redemption
price of the  Mortgage Loans  multiplied by  the number of  complete years  to
maturity remaining after  the date of its purchase.  In interpreting a similar
rule with respect to original issue




<PAGE>106

discount on obligations payable in installments, the OID  Regulations refer to
the weighted average maturity of obligations,  and it is likely that the  same
rule will be applied with  respect to market discount, presumably  taking into
account  the  prepayment assumption  used,  if any.    The effect  of  using a
prepayment assumption  could be to  accelerate the reporting  of such discount
income.  If market discount is treated as de minimis under the foregoing rule,
it  appears  that actual  discount would  be  treated in  a manner  similar to
original issue discount of a de minimis amount.  See  " If Stripped Bond Rules
Do Not Apply".

     Further,  under the  rules  described in  " Taxation of  Owners  of REMIC
Regular Certificates Market Discount", any discount that is not original issue
discount and exceeds a de minimis amount  may require the deferral of interest
expense deductions attributable to accrued market discount not  yet includible
in income,  unless  an  election  has  been made  to  report  market  discount
currently as it accrues.  This rule  applies without regard to the origination
dates of the Mortgage Loans.

     Premium.   If a Certificateholder is  treated as acquiring the underlying
Mortgage Loans at a premium, that is,  at a price in excess of their remaining
stated redemption price, such Certificateholder may elect under Section 171 of
the Code to amortize using a constant yield method the portion of such premium
allocable to Mortgage Loans originated after September 27,  1985.  Amortizable
premium is  treated  as an  offset  to interest  income  on the  related  debt
instrument, rather  than as a  separate interest deduction.   However, premium
allocable to  Mortgage  Loans  originated  before September  28,  1985  or  to
Mortgage  Loans for  which an  amortization election  is not  made, should  be
allocated among the payments of  stated redemption price on the Mortgage  Loan
and  be  allowed  as  a  deduction  as  such  payments  are  made (or,  for  a
Certificateholder using the  accrual method of accounting,  when such payments
of stated redemption price are due).

     It is unclear whether a prepayment assumption should be used in computing
amortization of premium allowable  under Section 171 of the Code.   If premium
is not subject to  amortization using a  prepayment assumption and a  Mortgage
Loan prepays  in full,  the  holder of  a  Grantor Trust  Fractional  Interest
Certificate  acquired  at a  premium should  recognize  a loss,  equal  to the
difference between the portion of the prepaid principal amount of the Mortgage
Loan that  is allocable  to the Certificate  and the  portion of  the adjusted
basis of  the  Certificate that  is allocable  to  the Mortgage  Loan.   If  a
prepayment assumption is used to amortize such premium, it appears that such a
loss  would be unavailable.   Instead, if  a prepayment assumption  is used, a
prepayment should  be treated as  a partial  payment of the  stated redemption
price  of the Grantor Trust Fractional  Interest Certificate and accounted for
under a method similar to that described for taking account of  original issue
discount  on REMIC Regular  Certificates.  See  " Taxation of Owners  of REMIC
Regular Certificates Original  Issue Discount".   It  is  unclear whether  any
other  adjustments  would  be  required to  reflect  differences  between  the
prepayment assumption used, if any, and the actual rate of prepayments.

     Taxation of  Owners of Grantor  Trust Strip Certificates.   The "stripped
coupon"  rules of Section  1286 of  the Code will  apply to the  Grantor Trust
Strip Certificates.   Except  as described above  in " If Stripped  Bond Rules
Apply", no  regulations or published  rulings under  Section 1286 of  the Code
have been issued and  some uncertainty exists as to how it  will be applied to
securities such as the Grantor Trust Strip Certificates.  Accordingly, holders
of Grantor  Trust Strip  Certificates should  consult their  own tax  advisors
concerning the method  to be used in reporting income or  loss with respect to
such Certificates.

     The OID  Regulations do not  apply to  "stripped coupons", although  they
provide general guidance as to how the original issue discount sections of the
Code  will be applied.   In addition,  the discussion below  is subject to the
discussion under " Possible Application of Contingent Payment Rules" below and
assumes that the holder of  a Grantor Trust Strip Certificate will not own any
Grantor Trust Fractional Interest Certificates.




<PAGE>107

     Under the stripped coupon rules, it appears that  original issue discount
will  be required  to be  accrued in  each month  on the  Grantor Trust  Strip
Certificates based  on a  constant yield method.   In  effect, each  holder of
Grantor Trust  Strip Certificates  would include  as interest  income in  each
month an amount equal to  the product of such holder's adjusted  basis in such
Grantor Trust  Strip Certificate at the beginning of  such month and the yield
of such  Grantor Trust Strip Certificate to such  holder.  Such yield would be
calculated based on the price paid for that Grantor Trust Strip Certificate by
its holder and the  payments remaining to be made  thereon at the time of  the
purchase, plus an allocable  portion of the servicing fees and  expenses to be
paid with respect to the Mortgage Loans.  See "-If Stripped Bond  Rules Apply"
above.

     As noted above, Section 1272(a)(6) of the Code requires that a prepayment
assumption be used in  computing the accrual of  original issue discount  with
respect to  certain categories of debt  instruments, and that   adjustments be
made in the  amount and rate of  accrual of such discount when  prepayments do
not  conform to  such  prepayment assumption.   Regulations  could  be adopted
applying  those provisions  to the  Grantor Trust Strip  Certificates.   It is
unclear whether  those provisions  would be  applicable to  the Grantor  Trust
Strip Certificates or  whether use of a prepayment assumption  may be required
or permitted in the  absence of such regulations.  It is  also uncertain, if a
prepayment assumption  is used, whether  the assumed prepayment  rate would be
determined based on  conditions at the time of  the first sale of  the Grantor
Trust Strip Certificate or, with respect to any subsequent holder, at the time
of purchase of the Grantor Trust Strip Certificate by that holder.

     The  accrual of income  on the Grantor  Trust Strip  Certificates will be
significantly slower  if a prepayment assumption is  permitted to be made than
if yield is  computed assuming no prepayments.  In the absence of statutory or
administrative clarification,  it currently  is intended  to base  information
returns or  reports to  the IRS  and Certificateholders  on the  Stripped Bond
Prepayment Assumption disclosed in the related Prospectus Supplement  and on a
constant yield computed using a representative initial offering price for each
class of Certificates.   However, neither the  Depositor nor any other  person
will make any representation that the Mortgage  Loans will in fact prepay at a
rate conforming to  the Stripped  Bond Prepayment Assumption  or at any  other
rate  and  Certificateholders   should  bear  in  mind  that  the   use  of  a
representative initial offering price will  mean that such information returns
or reports, even if  otherwise. accepted as accurate by the IRS,  will, in any
event be accurate only as to the initial Certificateholders of each series who
bought at  that price.   Prospective  purchasers of  the  Grantor Trust  Strip
Certificates should  consult their own tax  advisors regarding the use  of the
Stripped Bond Prepayment Assumption.

     It  is unclear  under what  circumstances,  if any,  the prepayment  of a
Mortgage Loan will give rise to a loss to the holder  of a Grantor Trust Strip
Certificate.   If a  Grantor Trust Strip  Certificate is  treated as  a single
instrument (rather than an interest in discrete mortgage loans) and the effect
of prepayments is taken into account  in computing yield with respect to  such
Grantor Trust Strip Certificate, it appears that no loss may be available as a
result  of any particular prepayment unless prepayments occur at a rate faster
than the  Stripped Bond  Prepayment Assumption.   However, if a  Grantor Trust
Strip Certificate is treated as an interest in discrete Mortgage Loans,  or if
the Stripped Bond Prepayment Assumption is not used, then when a Mortgage Loan
is prepaid, the  holder of a Grantor Trust Strip Certificate should be able to
recognize a loss  equal to  the portion  of the  adjusted issue  price of  the
Grantor Trust Strip Certificate that is allocable to such Mortgage Loan.
   
     Possible Application of  Contingent Payment  Rules. The coupon  stripping
rules' general treatment of stripped coupons is to regard them as newly issued
debt instruments in the hands of each  purchaser.  To the extent that payments
on the Grantor Trust Strip Certificates would cease if the Mortgage Loans were
prepaid in full, the  Grantor Trust Strip Certificates could  be considered to
be  debt  instruments  providing  for  contingent payments.    Under  the  OID
Regulations,  debt instruments  providing  for  contingent  payments  are  not
subject  to the  same rules  as debt  instruments providing  for noncontingent
payments.  Final regulations have  been promulgated with respect to contingent
payment debt instruments.  However, like the OID Regulations, such regulations
do not specifically



<PAGE>108

address securities,  such as the  Grantor Trust  Strip Certificates, that  are
subject to the stripped bond rules of Section 1286 of the Code.
    
     Certificateholders  should consult  their  tax  advisors  concerning  the
possible application  of the  contingent payment  rules to  the Grantor  Trust
Strip Certificates.

     Sales  of Grantor  Trust Certificates.   Any gain  or loss, equal  to the
difference between the  amount realized on the  sale or exchange of  a Grantor
Trust Certificate and its adjusted basis,  recognized on such sale or exchange
of a  Grantor Trust Certificate  by an investor  who holds such  Grantor Trust
Certificate as a capital  asset, will be capital  gain or loss, except to  the
extent of accrued  and unrecognized market discount, which  will be treated as
ordinary income, and (in the  case of banks and other  financial institutions)
except as provided under Section 582(c) of the Code.  The adjusted basis of  a
Grantor Trust  Certificate generally  will equal  its cost,  increased by  any
income reported  by the seller  (including original issue  discount and market
discount income)  and reduced (but not below  zero) by any previously reported
losses,  any amortized premium and  by any distributions  with respect to such
Grantor  Trust Certificate.    The Code  as  of the  date  of this  Prospectus
provides  a top  marginal tax  rate  of 39.6%  for individuals  and  a maximum
marginal rate for long-term capital gains of individuals of 28%.  No such rate
differential exists for corporations.  In addition, the  distinction between a
capital gain or  loss and ordinary income  or loss remains relevant  for other
purposes.

     Gain  or  loss  from the  sale  of  a Grantor  Trust  Certificate  may be
partially or wholly ordinary and  not capital in certain circumstances.   Gain
attributable to  accrued and unrecognized  market discount will  be treated as
ordinary income, as will gain or loss recognized by banks and  other financial
institutions subject to Section 582(c) of the Code.  Furthermore, a portion of
any gain  that might  otherwise be  capital gain  may be  treated as  ordinary
income to the extent that the  Grantor Trust Certificate is held as part  of a
"conversion transaction" within  the meaning of Section  1258 of the Code.   A
conversion transaction generally is one in which the taxpayer has taken two or
more positions in the same or similar property that reduce or eliminate market
risk, if substantially  all of  the taxpayer's return  is attributable to  the
time value of the taxpayer's net  investment in such transaction.  The  amount
of  gain realized  in  a conversion  transaction  that  is recharacterized  as
ordinary income generally  will not exceed  the amount of interest  that would
have accrued  on the  taxpayer's net  investment  at 120%  of the  appropriate
"applicable Federal rate" (which rate is computed and published monthly by the
IRS) at the time the taxpayer  enters into the conversion transaction, subject
to appropriate  reduction for prior  inclusion of interest  and other ordinary
income items from the transaction.  Finally, a taxpayer may elect to have  net
capital gain taxed at ordinary income rates rather than capital gains rates in
order to include such net capital gain in total net investment income for that
taxable year,  for purposes of the rule that  limits the deduction of interest
on indebtedness incurred to purchase or  carry property held for investment to
a taxpayer's net investment income.

     Grantor Trust  Reporting.    Unless otherwise  provided  in  the  related
Prospectus Supplement,  the Trustee  or Master  Servicer, as  applicable, will
furnish to each holder of a Grantor Trust Certificate, with each distribution,
a statement  setting  forth  the  amount of  such  distribution  allocable  to
principal on  the underlying Mortgage  Loans and  to interest  thereon at  the
related Pass-Through Rate.   In addition, within  a reasonable time after  the
end of each calendar year, the Trustee or Master Servicer, as applicable, will
furnish  to each  Certificateholder  during such  year such  customary factual
information as  the  Depositor  or  the reporting  party  deems  necessary  or
desirable to enable holders of Grantor Trust Certificates to prepare their tax
returns  and  will furnish  comparable  information to  the  IRS  as and  when
required  by law  to do  so.   Because  the rules  for  accruing discount  and
amortizing  premium  with  respect  to  the  Grantor  Trust  Certificates  are
uncertain in various respects,  there is no assurance the IRS  will agree with
the Trustee's or Master Servicer's, as the case may be, information reports of
such items of income and expense.  Moreover, such information reports, even if
otherwise accepted as accurate by the IRS,  will in any event be accurate only
as to  the initial  Certificateholders that bought  their Certificates  at the
representative initial offering price used in preparing such reports.



<PAGE>109

     Backup Withholding.   In general,  the rules  described in " Taxation  of
Owners of REMIC Residual Certificates Backup Withholding with Respect to REMIC
Certificates" will also apply to Grantor Trust Certificates.

     Foreign  Investor.   In  general, the  discussion with  respect  to REMIC
Regular   Certificates   in   " Taxation   of   Owners   of   REMIC   Residual
Certificates Foreign Investors in REMIC Certificates" applies to Grantor Trust
Certificates except  that Grantor  Trust Certificates  will, unless  otherwise
disclosed in the related Prospectus Supplement, be eligible for exemption from
United States  withholding tax, subject  to the  conditions described in  such
discussion, only  to the  extent the  related Mortgage  Loans were  originated
after July 18, 1984.

     To  the extent  that interest  on a  Grantor  Trust Certificate  would be
exempt under  Sections 871(h)(1)  and 881(c)  of the  Code from United  States
withholding tax, and  the Grantor Trust Certificate is not  held in connection
with  a Certificateholder's  trade  or business  in  the  United States,  such
Grantor Trust Certificate will not be subject to United States estate taxes in
the estate of a non-resident alien individual.

                       STATE AND OTHER TAX CONSEQUENCES

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

                             ERISA CONSIDERATIONS

General
   
     The  Employee  Retirement  Income  Security  Act  of  1974,  as   amended
("ERISA"), and the Code impose certain requirements on employee benefit plans,
and on certain  other retirement plans and  arrangements, including individual
retirement accounts and annuities,  medical savings accounts, Keogh  plans and
collective  investment  funds  and  separate  accounts  in  which such  plans,
accounts  or arrangements  are  invested that  are  subject  to the  fiduciary
responsibility provisions of ERISA and Section 4975  of the Code (all of which
are hereinafter referred  to as "Plans"), and  on persons who are  fiduciaries
with  respect to  Plans,  in connection  with the  investment of  Plan assets.
Certain employee  benefit plans,  such as  governmental plans  (as defined  in
ERISA Section 3(32)), and, if no  election has been made under Section  410(d)
of  the Code,  church plans  (as defined  in Section 3(33)  of ERISA)  are not
subject  to ERISA  requirements.   Accordingly, assets  of such  plans may  be
invested in  Offered Certificates without  regard to the  ERISA considerations
described below,  subject to the  provisions of  other applicable federal  and
state law.  Any such  plan which is qualified  and exempt from taxation  under
Sections 401(a) and  501(a) of the Code, however, is subject to the prohibited
transaction rules set forth in Section 503 of the Code.

     ERISA generally  imposes on  Plan fiduciaries  certain general  fiduciary
requirements, including those  of investment prudence and  diversification and
the  requirement that  a Plan's  investments be  made  in accordance  with the
documents  governing the  Plan.  In  addition, ERISA  and the Code  prohibit a
broad range of transactions involving assets  of a Plan and persons ("Parties-
in-Interest")  who have certain specified relationships  to the Plan, unless a
statutory  or  administrative  exemption is  available.    Certain Parties-in-
Interest that  participate in a  prohibited transaction may  be subject to  an
excise tax imposed pursuant to Section 4975 of the Code, unless a statutory or
administrative  exemption   is  available.    These   prohibited  transactions
generally are set forth in Section 406 of ERISA and Section 4975 of the Code.
    


<PAGE>110

     Plan Asset Regulations.   A Plan's investment in Offered Certificates may
cause the Trust  Assets to be deemed  Plan assets.  Section  2510.3-101 of the
regulations of the United States Department of Labor (the "DOL") provides that
when  a  Plan acquires  an equity  interest  in an  entity, the  Plan's assets
include both  such equity interest  and an undivided  interest in each  of the
underlying  assets of the entity, unless  certain exceptions not applicable to
this discussion apply,  or unless the  equity participation in  the entity  by
"benefit plan  investors" (that is,  Plans and certain  employee benefit plans
not  subject to ERISA)  is not "significant".   For this  purpose, in general,
equity participation in  a Trust Fund  will be "significant"  on any date  if,
immediately after the most recent acquisition of  any Certificate, 25% or more
of any class of Certificates is held by benefit plan investors.

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

Prohibited Transaction Exemptions
   
     First Union  Corporation ("First  Union") has  received from  the DOL  an
individual prohibited transaction exemption (the "Exemption"), which generally
exempts  from  the application  of  the prohibited  transaction  provisions of
Sections 406(a) and  (b) and 407(a) of ERISA, and the  excise taxes imposed on
such prohibited transactions pursuant to Section 4975(a)  and (b) of the Code,
certain transactions, among others, relating to the servicing and operation of
mortgage pools  and the purchase,  sale and  holding of mortgage  pass-through
certificates underwritten by an Underwriter (as hereinafter defined), provided
that certain conditions set forth in the Exemption  application are satisfied.
For purposes of this  Section, "ERISA Considerations", the term  "Underwriter"
includes (i) First Union, (ii) any person directly  or indirectly, through one
or more intermediaries,  controlling, controlled  by or  under common  control
with First  Union,   and (iii)  any member  of the  underwriting syndicate  or
selling group of which First Union or a person described  in (ii) is a manager
or  co-manager  with respect  to  a class  of  Certificates.   See  "Method of
Distribution."
    
     The  Exemption sets forth six general  conditions which must be satisfied
for  a  transaction  involving  the  purchase,  sale  and  holding of  Offered
Certificates to be eligible for exemptive relief under the Exemption:

          First, the acquisition of Offered Certificates by a  Plan must be on
     terms that are at least  as favorable to the Plan as they  would be in an
     arm's-length transaction with an unrelated party.
   
          Second, the Offered Certificates must  evidence rights and interests
     which are not subordinated to the rights and interests evidenced by other
     Certificates of the same trust.
    
          Third, the  Offered Certificates at  the time of  acquisition by the
     Plan must be  rated in one of the three highest generic rating categories
     by Standard & Poor's Corporation ("Standard & Poor's"), Moody's Investors
     Service, Inc. ("Moody's"), Duff & Phelps, Inc. ("Duff & Phelps") or Fitch
     Investors Service, Inc. ("Fitch").


<PAGE>111

          Fourth, the  Trustee cannot be  an affiliate of any  other member of
     the "Restricted Group", which consists of any Underwriter, the Depositor,
     the Trustee, the Master Servicer, the Special Servicer, any Sub-Servicer,
     the  provider  of any  Credit Support  and  any obligor  with  respect to
     Mortgage Assets (including mortgage loans underlying a CMBS not issued by
     FNMA,  FHLMC  or  GNMA)  constituting  more  than  5%  of  the  aggregate
     unamortized principal balance of the Mortgage Assets in the related Trust
     Fund as of the date of initial issuance of the Certificates.

          Fifth,  the  sum  of  all  payments made  to  and  retained  by  the
     Underwriter(s) must represent  not more than reasonable  compensation for
     underwriting or placing the Certificates; the sum of all payments made to
     and retained by the Depositor pursuant to the assignment of the  Mortgage
     Assets to the  related Trust Fund must  represent not more than  the fair
     market value of such obligations; and the sum of all payments made to and
     retained  by the Master Servicer and  any Sub-Servicer must represent not
     more than  reasonable compensation for  such person's services  under the
     related Pooling Agreement  and reimbursement of such  person's reasonable
     expenses in connection therewith.

          Sixth, the investing Plan must be an accredited  investor as defined
     in Rule 501(a)(1) of Regulation D of  the Commission under the Securities
     Act.
   
     The  Exemption also  requires  that the  Trust  Fund  meet the  following
requirements: (i)  the Trust Fund  must consist solely  of assets of  the type
that have been  included in other investment pools; (ii)  certificates in such
other  investment  pools must  have been  rated  in one  of the  three highest
categories of Standard & Poor's, Moody's, Duff & Phelps or Fitch  for at least
one  year  prior  to  the  Plan's  acquisition  of   Certificates;  and  (iii)
certificates  in such  other  investment pools  must  have  been purchased  by
investors other  than  Plans  for  at  least one  year  prior  to  any  Plan's
acquisition of Certificates.
    
     It is  not clear  whether certain  Offered Certificates  would constitute
"certificates" for  purposes of the  Exemption, including but  not limited to,
(i) Certificates evidencing an  interest in Mortgage Loans secured by liens on
real  estate  projects  under construction,  (ii)  Certificates  evidencing an
interest in a Trust Fund including Cash Flow  Agreements or (iii) subordinated
Classes of Certificates.
   
     If the general conditions set forth  in the Exemption are satisfied,  the
Exemption  may provide an exemption from  the restrictions imposed by Sections
406(a) and 407(a) of  ERISA (as well as  the excise taxes imposed  by Sections
4975(a) and (b)  of the Code by reason of Sections  4975(c)(1) (A) through (D)
of the  Code) in connection with (i) the  direct or indirect sale, exchange or
transfer  of Offered  Certificates acquired by  a Plan upon  issuance from the
Depositor or  Underwriter when  the Depositor,  Underwriter, Master  Servicer,
Special  Servicer,  Sub-Servicer,  Trustee,  provider  of Credit  Support,  or
obligor with respect to Mortgage Assets  is a "Party in Interest" under  ERISA
with respect to the investing Plan, (ii) the direct or indirect acquisition or
disposition  in the  secondary market  of Offered Certificates  by a  Plan and
(iii) the holding of Offered Certificates by a Plan.  However, no exemption is
provided from the restrictions of Sections 406(a)(1)(E), 406(a)(2)  and 407 of
ERISA  for  the  acquisition or  holding  of  a Certificate  on  behalf  of an
"Excluded  Plan" by  any  person who  has discretionary  authority  or renders
investment advice with respect to the assets of  such Excluded Plan.  For this
purpose, an Excluded Plan is a Plan sponsored by any member of the  Restricted
Group.

     If  certain specific  conditions  set forth  in  the  Exemption are  also
satisfied,  the  Exemption may  provide  an  exemption from  the  restrictions
imposed  by Sections 406(b)(1)  and (b)(2) of  ERISA and the  taxes imposed by
Sections 4975(a) and (b) of the Code by reason of Section 4975(c)(1)(E) of the
Code in connection with (i) the direct  or indirect sale, exchange or transfer
of  Offered  Certificates in  the  initial  issuance of  Offered  Certificates
between  the Depositor or  an Underwriter and  a Plan (other  than an Excluded
Plan) when  the person who  has discretionary authority or  renders investment
advice  with  respect  to  the  investment  of  the  Plan's  assets  in   such
Certificates is (a)




<PAGE>112

an obligor with respect to 5% or less of the fair market value of the Mortgage
Assets (including mortgage  loans underlying a CMBS not  issued by FNMA, FHLMC
or  GNMA) in the related Trust Fund or (b) an affiliate of such a person, (ii)
the  direct or indirect acquisition or disposition  in the secondary market of
Offered   Certificates  by  such  Plan  and   (iii)  the  holding  of  Offered
Certificates by such Plan.

     Further, if  certain specific conditions  set forth in  the Exemption are
satisfied,  the  Exemption  may  provide an  exemption  from  the restrictions
imposed by Sections 406(a), 406(b) and 407(a)  of ERISA, and the taxes imposed
by Sections 4975(a)  and (b) of the Code  by reason of Section  4975(c) of the
Code,  for  transactions in  connection  with  the servicing,  management  and
operation of  the  Trust Assets.    The Depositor  expects  that the  specific
conditions set forth  in the Exemption that are required for this purpose will
be satisfied  with respect  to the  Certificates so  that the Exemption  would
provide an exemption from the restrictions  imposed by Sections 406(a) and (b)
of ERISA (as well as  the excise taxes imposed by Sections 4975(a)  and (b) of
the Code  by  reason of  Section  4975(c) of  the  Code) for  transactions  in
connection  with the  servicing,  management and  operation  of  the pools  of
Mortgage Assets,  provided  that  the  general conditions  set  forth  in  the
Exemption are satisfied.

     The Exemption also provides an exemption from the restrictions imposed by
Sections 406(a) and 407(a) of ERISA, and the taxes imposed by  Section 4975(a)
and (b) of  the Code by reason of  Sections 4975(c)(1) (A) through  (D) of the
Code  if such  restrictions are  deemed to  otherwise apply  merely  because a
person is deemed to  be a Party in Interest with respect  to an investing Plan
by virtue of  providing services to the  Plan (or by virtue  of having certain
specified relationships  to such a  person) solely as  a result of  the Plan's
ownership of Offered Certificates.

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

     The DOL  recently issued a  Prohibited Transaction Class  Exemption 95-60
(the "Class Exemption"), which exempts from the application  of the prohibited
transactions provisions  of Sections 406(a),  406(b) and  407(a) of ERISA  and
Section  4975 of  the  Code transactions  in  connection  with the  servicing,
management and  operation of a  trust in  which an  insurance company  general
account has an interest as a result  of its acquisition of certificates issued
by  the trust,  provided  that certain  conditions are  satisfied.   Insurance
company general accounts  are allowed  to purchase, in  reliance on the  Class
Exemption, classes of Certificates that (i) are subordinated  to other classes
of Certificates  and/or (ii)  have not received  a rating  at the time  of the
acquisition  in one  of the three  highest rating  categories from  Standard &
Poor's,  Moody's,  Duff &  Phelps or Fitch. In addition to the foregoing Class
Exemption, certain  insurance company general accounts, which support policies
issued by any insurer on or before December 31, 1998 to or for the benefit  of
employee benefit plans, are allowed to purchase Certificates in  reliance upon
regulations to be promulgated by the DOL pursuant to Section 1460 of the Small
Business Job  Protection  Act  of  1996. If  such policies satisfy the Section
1460  regulations, then the insurer will be  deemed in compliance with ERISA's
fiduciary requirements and prohibited transaction rules with respect to  those
assets of the insurer's general account which support such policies.

     Any fiduciary  of a  Plan that  proposes to  cause the  Plan to  purchase
Offered  Certificates should  consult  with its  counsel with  respect  to the
potential  applicability of  ERISA and  the Code  to such  investment  and the
availability of  (and scope of relief provided by)  the Exemption or any other
prohibited  transaction  exemption in  connection  therewith.   The Prospectus
Supplement with  respect to a  series of  Certificates may contain  additional
information regarding the application of the Exemption or any other exemption,
with respect  to the  Certificates offered  thereby.   In  addition, any  Plan
fiduciary  that  proposes  to  cause  a Plan  to  purchase  Stripped  Interest
Certificates  should consider  the  federal income  tax  consequences of  such
investment.
    


<PAGE>113



                               LEGAL INVESTMENT

     The Offered Certificates of any  series will constitute "mortgage related
securities"  for purposes of the Secondary  Mortgage Market Enhancement Act of
1984 ("SMMEA")  only if  so specified  in the  related Prospectus  Supplement.
Accordingly,  investors  whose  investment  authority   is  subject  to  legal
restrictions should consult their own legal advisors to  determine whether and
to what extent the Offered Certificates constitute legal investments for them.
   
     Generally, only classes of Offered Certificates that (i) are rated in one
of the  two highest rating categories by one or  more Rating Agencies and (ii)
are part of a  series evidencing interests in a Trust Fund consisting of loans
directly secured by a first lien on  a single parcel of real estate upon which
is located a dwelling or  mixed residential and commercial structure,  such as
certain multifamily loans, and originated by types of Originators specified in
SMMEA, will be "mortgage related securities" for purposes of SMMEA.  "Mortgage
related  securities" are  legal  investments to  the same  extent  that, under
applicable  law, obligations  issued  by or  guaranteed  as  to principal  and
interest by  the  United  States  or any  agency  or  instrumentality  thereof
constitute, legal investments for persons, trusts, corporations, partnerships,
associations,  business trusts  and  business entities  (including  depository
institutions, insurance companies  and pension  funds created  pursuant to  or
existing under the laws  of the United States or of  any state, the authorized
investments of  which are  subject to state  regulation).   Under SMMEA,  if a
state enacted  legislation prior to  October 3, 1991  that specifically limits
the legal investment authority  of any such entities with respect to "mortgage
related securities",  Offered Certificates would constitute  legal investments
for entities subject to  such legislation only to the extent  provided in such
legislation.
    
     SMMEA also amended the legal investment  authority of federally chartered
depository institutions as follows:  federal savings and loan associations and
federal savings banks  may invest in,  sell or  otherwise deal with  "mortgage
related securities"  without limitation as  to the percentage  of their assets
represented thereby, federal credit unions may invest in  such securities, and
national banks  may purchase  such securities  for their  own account  without
regard to the  limitations generally applicable  to investment securities  set
forth  in 12 U.S.C. 24 (Seventh), subject  in each case to such regulations as
the applicable federal regulatory authority may prescribe.
   
     Pursuant to  final implementing  regulations under  the Riegle  Community
Development and Regulatory  Improvement Act of 1994 (the "Rielge Act") and the
terms of the Riegle Act, a modification of the definition of "mortgage related
securities" became effective  in November 1996 to  include among the types  of
loans to which  such securities may relate  loans directly secured by  a first
lien on "one or more parcels  of real estate upon which is located one or more
commercial  structures".    The regulations  also  imposed  on  national banks
purchasing "mortgage related  securities" the requirement that  the securities
be fully  secured by interests  in a pool of  loans to numerous  obligors.  In
addition, the  related legislative history  of the  Riegle Act indicates  that
this  expanded definition includes multifamily loans  secured by more than one
parcel of real estate upon  which is located more  than one structure.   Until
September  23, 2001  any state  may enact  legislation limiting the  extent to
which   "commercial  mortgage  related   securities"  would  constitute  legal
investments under that state's laws.
    
     All  depository  institutions considering  an  investment in  the Offered
Certificates of any  series should review  the Federal Financial  Institutions
Examination  Council's  Supervisory  Policy  Statement  on  the  Selection  of
Securities  Dealers and Unsuitable Investment Practices (to the extent adopted
by their respective  regulatory authorities), setting forth, in relevant part,
certain  investment practices  deemed to  be unsuitable  for an  institution's
investment  portfolio, as well as guidelines for investing in certain types of
mortgage related securities.

     The foregoing  does  not take  into  consideration the  applicability  of
statutes, rules,  regulations,  orders,  guidelines  or  agreements  generally
governing  investments  made  by a  particular  investor,  including,  but not
limited


<PAGE>114

to, "prudent investor" provisions,  percentage-of-assets limits and provisions
which  may  restrict  or  prohibit  investment  in  securities  which are  not
"interest bearing" or "income paying".

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

                            METHOD OF DISTRIBUTION

     The Offered Certificates offered hereby and by the Prospectus Supplements
hereto  will  be  offered   in  series.    The  distribution  of  the  Offered
Certificates may be  effected from time to  time in one or  more transactions,
including negotiated  transactions, at  a fixed  public offering  price or  at
varying prices  to  be determined  at  the time  of  sale or  at  the time  of
commitment therefor.   The Prospectus Supplement for  the Offered Certificates
of each  series will, as  to each class  of such  Certificates, set forth  the
method of the offering, either the initial public offering price or the method
by which the price at which the Certificates of such class will be sold to the
public   can  be  determined,  the  amount   of  any  underwriting  discounts,
concessions and commissions  to underwriters, any discounts or  commissions to
be allowed to dealers and the proceeds of the offering to the Depositor.

     If  so  specified  in  the  related  Prospectus Supplement,  the  Offered
Certificates  of   a  series  will   be  distributed  in   a  firm  commitment
underwriting,  subject  to  the  terms  and  conditions  of  the  underwriting
agreement, by  First Union Capital  Markets Corp.  acting as underwriter  with
other  underwriters,  if any,  named therein.   Alternatively,  the Prospectus
Supplement may specify that Offered Certificates will be  distributed by First
Union Capital  Markets Corp. acting as agent.   If First Union Capital Markets
Corp. acts as agent  in the sale of Offered Certificates,  First Union Capital
Markets Corp. will  receive a selling commission with  respect to such Offered
Certificates, depending on market conditions, expressed as a percentage of the
aggregate Certificate Balance or Notional Amount of such Offered  Certificates
as  of  the  date of  issuance.    The exact  percentage  for  each  series of
Certificates will be disclosed in  the related Prospectus Supplement.  To  the
extent  that First  Union  Capital Markets  Corp. elects  to  purchase Offered
Certificates  as principal,  First  Union Capital  Markets  Corp. may  realize
losses or profits based upon the difference between its purchase price and the
sales price.   The Prospectus  Supplement with  respect to any  Series offered
other than through underwriters will  contain information regarding the nature
of such  offering and any agreements to be  entered into between the Depositor
and purchasers of Offered Certificates of such series.
   
     This Prospectus  and related Prospectus  Supplements may  be used by  the
Depositor,  First Union Capital Markets Corp.,  an affiliate of the Depositor,
and any  other  affiliate of  the Depositor  when required  under the  federal
securities laws in connection with offers and sales of Offered Certificates in
furtherance of market-making  activities in Offered Certificates.  First Union
Capital  Markets Corp.  or any such  other affiliate  may act as  principal or
agent in  such transactions.   Such sales  will be made  at prices  related to
prevailing market prices at the time of sale or otherwise.
    
     The  Depositor will agree to indemnify  First Union Capital Markets Corp.
and any underwriters and their respective  controlling persons against certain
civil liabilities,  including liabilities under  the Securities  Act, or  will
contribute to payments that any such person may be required to make in respect
thereof.

     In the ordinary course of business, First Union Capital Markets Corp. and
the Depositor  may engage  in various  securities and financing  transactions,
including   repurchase  agreements  to   provide  interim  financing   of  the
Depositor's  mortgage  loans  pending  the  sale of  such  mortgage  loans  or
interests therein, including the Certificates.




<PAGE>115

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

     As  to  each series  of  Certificates,  only those  classes  rated in  an
investment grade rating category by any  Rating Agency will be offered hereby.
Any class of  Certificates not offered hereby may be initially retained by the
Depositor, and  may  be sold  by the  Depositor at  any  time to  one or  more
institutional investors.

     Underwriters   or  agents  and  their  associates  may  be  customers  of
(including  borrowers  from),  engage  in  transactions with,  and/or  perform
services  for the Depositor,  its affiliates, and the  Trustee in the ordinary
course of business.

                                 LEGAL MATTERS
   
     Unless otherwise specified in the  related Prospectus Supplement, certain
legal matters  in connection with  the Certificates of  each series, including
certain federal income tax consequences, will be passed upon for the Depositor
by Willkie Farr &  Gallagher, New York, New  York and for First Union  Capital
Markets Corp. by Kilpatrick Stockton, LLP, Charlotte, North Carolina.
    
                             FINANCIAL INFORMATION

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

                                    RATING

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

     Ratings  on commercial  mortgage  pass-through  certificates address  the
likelihood  of  receipt by  the  holders  thereof of  all  collections  on the
underlying mortgage assets to which such holders are entitled.   These ratings
address the structural, legal and issuer-related aspects associated with  such
certificates, the  nature of  the underlying  mortgage assets  and the  credit
quality of the guarantor, if any.  Ratings on commercial mortgage pass-through
certificates do  not represent any  assessment of the  likelihood of principal
prepayments  by borrowers or  of the  degree by  which such  prepayments might
differ from  those originally  anticipated.  As  a result,  Certificateholders
might  suffer a  lower than  anticipated yield, and,  in addition,  holders of
Stripped Interest  Certificates in extreme  cases might  fail to recoup  their
initial investments.

     There can be  no assurance that any  rating agency not requested  to rate
the  Offered Certificates will  not nonetheless issue  a rating to  any or all
Classes thereof and, if  so, what such rating or  ratings would be.  A  rating
assigned to any Class of  Offered Certificates by a rating agency that has not
been requested by the Depositor to do so may be lower than the rating assigned
thereto by one or more of the Rating Agencies.





<PAGE>116

     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.











<PAGE>117

                        INDEX OF PRINCIPAL DEFINITIONS

                                                                          Page

Accrual Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . 16, 43
Accrued Certificate Interest  . . . . . . . . . . . . . . . . . . . . . . . 43
ADA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 80
ARM Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 34
Available Distribution Amount . . . . . . . . . . . . . . . . . . . . . . . 42
Bond-type . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 31
Book-Entry Certificates . . . . . . . . . . . . . . . . . . . . . . . . 18, 42
Cash Flow Agreement . . . . . . . . . . . . . . . . . . . . . . . .  1, 14, 35
CERCLA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 28
Certificate . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 10, 51
Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . . 12, 35
Certificate Balance . . . . . . . . . . . . . . . . . . . . . . . .  3, 15, 44
Certificate Owner . . . . . . . . . . . . . . . . . . . . . . . . . . . 18, 49
Certificateholders  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  2
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 83
CMBS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 12, 29
CMBS Agreement  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 34
CMBS Issuer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 34
CMBS Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 34
CMBS Trustee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 34
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18, 80
Commercial Properties . . . . . . . . . . . . . . . . . . . . . . . . . 10, 30
Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  3
Committee Report  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 83
Companion Class . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17, 44
Contributions Tax . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 94
Controlled Amortization Class . . . . . . . . . . . . . . . . . . . . . 17, 44
Cooperative Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 69
Cooperatives  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30
CPR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 38
Credit Support  . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 13, 35
Credit-type . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 31
Cut-off Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16
Debt Service Coverage Ratio . . . . . . . . . . . . . . . . . . . . . . . . 31
Definitive Certificate  . . . . . . . . . . . . . . . . . . . . . . . . . . 18
Definitive Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . 42
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30
Determination Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 43
Direct Participants . . . . . . . . . . . . . . . . . . . . . . . . . . . . 49
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16
Distribution Date Statement . . . . . . . . . . . . . . . . . . . . . . . . 46
DOL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  108
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  3
Due Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 45
Equity Participation  . . . . . . . . . . . . . . . . . . . . . . . . . . . 33



<PAGE>118

ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20, 107
Events of Default . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 62
Excess Funds  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 41
Exchange Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  4
Exemption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  108
FAMC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12
FHLMC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12
First Union . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  108
FNMA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12
Garn Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 78
GNMA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12
Grantor Trust Certificates  . . . . . . . . . . . . . . . . . . . . . . 18, 81
Grantor Trust Fractional Interest Certificates  . . . . . . . . . . . . 19, 98
Grantor Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 81
Grantor Trust Strip Certificate . . . . . . . . . . . . . . . . . . . . . . 98
Indirect Participants . . . . . . . . . . . . . . . . . . . . . . . . . . . 49
Insurance Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 54
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 83
Issue Premium . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 89
L/C Bank  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 66
Lease . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  4, 11
Lease Assignment  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11
Lender Liability Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . 77
Lessee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  4, 11
Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . . 54
Loan-to-Value Ratio . . . . . . . . . . . . . . . . . . . . . . . . . . . . 32
Lock-out Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 33
Master Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . .  3, 10
Mortgage Asset Seller . . . . . . . . . . . . . . . . . . . . . . . . . 12, 30
Mortgage Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 30
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 10, 29
Mortgage Notes  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30
Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11, 33
Mortgaged Properties  . . . . . . . . . . . . . . . . . . . . . . . . . . . 30
Mortgages . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30
Multifamily Properties  . . . . . . . . . . . . . . . . . . . . . . . . 10, 30
Net Operating Income  . . . . . . . . . . . . . . . . . . . . . . . . . . . 31
Nonrecoverable Advance  . . . . . . . . . . . . . . . . . . . . . . . . . . 45
Notional Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15, 43
Offered Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . .  1
OID Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 81
Originator  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30
PAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 39
Participants  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 29
Parties in Interest . . . . . . . . . . . . . . . . . . . . . . . . . . .  107
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . .  3, 15
Permitted Investments . . . . . . . . . . . . . . . . . . . . . . . . . . . 53
Plans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  107
Pooling Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . 14, 50








<PAGE>119

Prepayment Assumption . . . . . . . . . . . . . . . . . . . . . . . . . . . 83
Prepayment Interest Shortfall . . . . . . . . . . . . . . . . . . . . . . . 36
Prepayment Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 47
Prepayment Premium  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 33
Prohibited Transactions Tax . . . . . . . . . . . . . . . . . . . . . . . . 94
Proposed Mark-to-Market Regulations . . . . . . . . . . . . . . . . . . . . 92
Prospectus Supplement . . . . . . . . . . . . . . . . . . . . . . . . . . .  1
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 21
RCRA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 77
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 43
Related Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 45
Relief Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 79
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  2, 81
REMIC Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 81
REMIC Provisions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 81
REMIC Regular Certificates  . . . . . . . . . . . . . . . . . . . . . . 18, 81
REMIC Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 81
REMIC Residual Certificates . . . . . . . . . . . . . . . . . . . . . . 18, 81
REO Property  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11, 47
Riegle Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  111
RICO  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 80
Securities Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  3
Senior Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . 14, 42
Servicing Standard  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 56
SMMEA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  111
SPA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 38
Special Servicer  . . . . . . . . . . . . . . . . . . . . . . . . .  3, 10, 57
Stripped Bond Prepayment Assumption . . . . . . . . . . . . . . . . . . .  101
Stripped Interest Certificates  . . . . . . . . . . . . . . . . . . . . 14, 42
Stripped Principal Certificates . . . . . . . . . . . . . . . . . . . . 14, 42
Sub-Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 57
Sub-Servicing Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . 57
Subordinate Certificates  . . . . . . . . . . . . . . . . . . . . . . . 14, 42
TAC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 39
Temporary Mark-to-Market Regulations  . . . . . . . . . . . . . . . . . . . 92
Tiered REMICS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 82
Title V . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 79
Trust Assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  3
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  3, 10
UCC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 69
Value . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 32
Warranting Party  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 52












<PAGE>120








                     [THIS PAGE INTENTIONALLY LEFT BLANK]








<PAGE>121

                                    PART II
                    INFORMATION NOT REQUIRED IN PROSPECTUS



Item 14.  Other Expenses of Issuance and Distribution.

     The  following sets forth the estimated expenses and costs expected to be
incurred in connection with the issuance and distribution  of the Certificates
being registered hereby.


     Registration Fee . . . . . . . . . . . . . . . . .
                                                          $344.83
     Rating Agency Fees . . . . . . . . . . . . . . . .         *
     Printing and Engraving Expenses  . . . . . . . . .         *
     Accounting Fees and Expenses . . . . . . . . . . .         *
     Legal Fees and Expenses  . . . . . . . . . . . . .         *
     Blue Sky and Legal Investment Fees and Expenses  .         *
     Trustee Fees and Expenses  . . . . . . . . . . . .
     Miscellaneous  . . . . . . . . . . . . . . . . . .         *

     Total  . . . . . . . . . . . . . . . . . . . . . .   $344.83

     ____________________
     *To be provided by amendment.


Item 15.  Indemnification of Directors and Officers.

     The  Pooling and  Servicing  Agreements will  provide  that no  director,
officer, employee or agent  of the Registrant is  liable to the Trust  Fund or
the  Certificateholders, except  for  any liability  which would  otherwise be
imposed by reason of  misfeasance, bad faith or negligence in  the performance
of  duties under  such  Pooling and  Servicing  Agreements,  or by  reason  of
reckless disregard of such duties.  The Pooling and Servicing Agreements  will
further  provide that, with the exceptions  stated above, a director, officer,
employee or agent  of the Registrant  is entitled to  be indemnified and  held
harmless by the  Trust Fund against any loss, liability or expense incurred in
connection with legal action relating to such Pooling and Servicing Agreements
and  related Certificates,  other  than any  loss, liability  or  expense: (i)
specifically  required to  be  borne thereby  pursuant  to the  terms  of such
Pooling and Servicing  Agreements, or otherwise incidental to  the performance
of obligations and duties thereunder; and (ii) incurred in connection with any
violation of any state or federal securities law.

     Sections 55-8-50  through 55-8-58 of the revised  North Carolina Business
Corporation  Act  (the  "NCBCA")  contain   specific  provisions  relating  to
indemnification of directors and officers of North Carolina  corporations.  In
general, the statute provides that (i) a corporation must indemnify a director
or officer who is wholly successful in his defense of a proceeding to which he
is a party because  of his status as such,  unless limited by the articles  of
incorporation, and (ii) a  corporation may indemnify a director  or officer if
he is not wholly  successful in such defense, if it is  determined as provided
in  the statute  that the  director  or officer  meets a  certain  standard of
conduct, provided when a director or officer is liable to the corporation, the
corporation may  not indemnify him.   The statute  also permits a  director or
officer of a corporation who is a party to a proceeding to apply to the courts
for indemnification, unless  the articles of incorporation  provide otherwise,
and the court may order indemnification







<PAGE>122

under certain  circumstances set forth  in the statute.   The  statute further
provides that a corporation may in its articles of incorporation, by  contract
or by resolution provide indemnification  in addition to that provided  by the
statute, subject to certain conditions set forth in the statute.

     The Articles of Incorporation of the Registrant provide that the personal
liability of each  director of the  corporation is eliminated  to the  fullest
extent permitted by the provisions of the NCBCA, as presently  in effect or as
amended.   No  amendment, modification  or  repeal of  this  provision of  the
Articles of Incorporation shall adversely affect  any right or protection of a
director that exists at the time of such amendment, modification or repeal.

     The  Registrant maintains  directors  and  officers liability  insurance,
which provides  coverage of up  to $80,000,000, subject  to certain deductible
amounts.  In general,  the policy insures (i)  the Registrant's directors  and
certain officers against loss by reason of  any of their wrongful acts, and/or
(ii) the Registrant against loss arising from claims against the directors and
officers  by reason  of their  wrongful  acts, all  subject to  the  terms and
conditions contained in the policy.

     Under agreements  which may be  entered into  by the Registrant,  certain
controlling persons, directors and officers of the Registrant  may be entitled
to  indemnification  by  underwriters  and  agents  who  participate   in  the
distribution of  Certificates covered  by the  Registration Statement  against
certain liabilities, including liabilities under the Securities Act.

Item 16.  Exhibits.
   
Exhibits--
     1(a)--    Form of Underwriting Agreement.+
     3(a)--    Amended and Restated Articles of Incorporation.+
     3(b)--    Amended and Restated By-Laws.+
     4(a)--    Form of Pooling and Servicing Agreement.*
     5(a)--    Opinion of Willkie Farr & Gallagher with respect to legality.+
     5(b)--    Opinion of Senior Vice President  and Deputy General Counsel of
               First Union National Bank of North Carolina.+
     8(a)--    Opinion  of  Willkie Farr  &  Gallagher (included  with Exhibit
               5(a)).+
     23(a)--   Consent  of  Willkie Farr  &  Gallagher  (included as  part  of
               Exhibit 5(a) and Exhibit 8(a)).+
     23(b)--   Consent of Senior Vice President and Deputy General  Counsel of
               First Union National Bank of North Carolina (included
               as part of Exhibit 5(b)).
     24(a)--   Power of Attorney.+
__________________
*    Previously filed.
+    Filed herewith.
    
Item 17.  Undertakings.

A.   The undersigned Registrant hereby undertakes:

     (1) To file, during any period in which offers or sales are being made, a
post-effective amendment to this registration statement:

          (i) to  include any prospectus  required by Section  10(a)(3) of the
Securities Act of 1933;







<PAGE>123

          (ii) to reflect in the prospectus any facts or  events arising after
the effective date of the     registration statement (or the most recent post-
effective amendment thereof) which, individually or  in  the aggregate,
represent  a fundamental change  in  the  information  set  forth in  the
registration  statement.    Notwithstanding  the foregoing,  any  increase  or
decrease  in  the volume  of  securities  offered  (if  the  total dollar
value of  securities  offered would  not exceed  that  which  was   registered)
and  any deviation  from  the  low  or  high end  of  the estimated  maximum
offering   range   may   be reflected in  the form  of the  prospectus filed
with the Commission pursuant to Rule 424(b)  if, in  the aggregate,  the
changes  in volume  and price represent no more than a 20% change in the
maximum aggregate  offering price  set forth  in the "Calculation  of
Registration Fee"  table in the effective registration statement;

          (iii)  to include any material information  with respect to the plan
of distribution not previously disclosed in the registration  statement or any
material change to such information in this registration statement;

provided however, that paragraphs (A)(1)(i) and (A)(1)(ii) do not apply if the
information required  to be included  in a  post-effective amendment by  those
paragraphs is  contained in periodic  reports filed  with or furnished  to the
Commission by the  Registrant pursuant to Section  13 or Section 15(d)  of the
Securities Exchange Act  of 1934 that  are incorporated by  reference in  this
registration statement.

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

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

B.   The  undersigned  Registrant  hereby  undertakes  that, for  purposes  of
determining any liability under the Securities Act of 1933, each filing of the
Registrant's  annual  report  pursuant  to  Section  13(a)  or  15(d)  of  the
Securities Exchange  Act of 1934  (and, where  applicable, each  filing of  an
employee benefit  plan's  annual  report  pursuant to  Section  15(d)  of  the
Securities Exchange  Act of  1934) that  is incorporated by  reference in  the
registration statement  shall be  deemed to  be a  new registration  statement
relating  to  the  securities  offered  therein,  and  the  offering  of  such
securities at  that time shall be deemed to be  the initial bona fide offering
thereof.

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

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

E.   The Registrant reasonably  believes that the security  rating requirement
for the eligibility of this  Form S-3 will be met at the time of sale for each
series of Certificates.







<PAGE>124

                                  SIGNATURES

   
          Pursuant  to  the requirements  of  the Securities  Act  of 1933, as
amended, the  Registrant certifies that  it has reasonable  grounds to believe
that it  meets all  of the requirements  for filing  on Form S-3 and  has duly
caused this Amendment No. 2 to the Registration Statement on Form S-3 (No. 33-
97994)  to  be  signed  on  its  behalf  by  the  undersigned,  thereunto duly
authorized, in the City of Charlotte, State of North Carolina, on February 10,
1997.


                              First Union Commercial Mortgage Securities, Inc.




                              By: /s/ Brian E. Simpson
                                      Brian E. Simpson
                                          President

          Pursuant to  the requirements of  the Securities  Act of  1933, this
Amendment No.  2 to the Registration Statement on  Form S-3 (No. 33-97994) has
been signed  by the following  persons  in the  capacities  and on  the  dates
indicated.

<TABLE> <CAPTION>


                      Signature                      Capacity                               Date



 <S>                                                 <C>                                    <C>

               /s/ Brian E. Simpson                  President and Director                 February 10, 1997
                  Brian E. Simpson

                           *                         Senior Vice President and Treasurer    February 10, 1997
                   James H. Hatch                    (Chief Financial Officer and Chief
                                                     Accounting Officer)


                           *                         Director                               February 10, 1997
                   Wayne K. Brown

                           *                         Director                               February 10, 1997
                  Michael H. Greco

</TABLE>

*By:         /s/ Brian E. Simpson
    Brian E. Simpson
    Attorney-in-Fact
    










<PAGE>125

        No dealer, salesperson  or other
     person  has been authorized to give
     any  information  or  to  make  any
     representations  not  contained  in
     this Prospectus Supplement  and the
     accompanying  Prospectus   and,  if
     given  or made, such information or
     representation must  not be  relied
     upon as  having been authorized  by
     the    Depositor    or    by    the       First Union Commercial Mortgage
     Underwriter.      This   Prospectus               Securities, Inc.
     Supplement  and   the  accompanying                 (Depositor)
     Prospectus  do  not  constitute  an
     offer to sell, or a solicitation of
     an offer  to  buy,  the  securities
     offered hereby  to  anyone  in  any
     jurisdiction  in  which  the person
     making such  offer or  solicitation
     is not  qualified  to do  so or  to
     anyone to  whom it  is unlawful  to
     make    any    such     offer    or                 $___________
     solicitation.  Neither the delivery       Commercial Mortgage Pass-Through
     of this  Prospectus Supplement  and                 Certificates
     the accompanying Prospectus nor any            Series 199[ ]-CMBS-[ ]
     sale  made  hereunder  shall, under
     any   circumstances,    create   an
     implication that information herein
     or therein is correct as of anytime
     since the  date of this  Prospectus
     Supplement   or  the   accompanying
     Prospectus.



              TABLE OF CONTENTS                     PROSPECTUS SUPPLEMENT

            Prospectus Supplement

                                    Page

     Summary of Prospectus Supplement
     . . . . . . . . . . . . . . .   S-6
     Risk Factors  . . . . . . . .   S-22
     Description of the Mortgage Pool
     . . . . . . . . . . . . . . .   S-25
     Servicing of the Mortgage Loans                [           ], 199[ ]
     . . . . . . . . . . . . . . .   S-40
     Description of the Certificates
     . . . . . . . . . . . . . . .   S-44
     Yield and Maturity Considerations
     . . . . . . . . . . . . . . .   S-55
     Use of Proceeds . . . . . . .   S-60
     Certain Federal Income Tax
        Consequences   . . . . . .   S-60
     ERISA Considerations  . . . .   S-62
     Legal Investment  . . . . . .   S-64
     Method of Distribution  . . .   S-65
     Legal Matters . . . . . . . .   S-66
     Rating  . . . . . . . . . . .   S-66
     Index of Principal Definitions  S-67
     Annex A . . . . . . . . . . .   S-69

                  Prospectus

     Prospectus Supplement . . . .     3
     Available Information . . . .     3
     Incorporation of Certain
        Information by Reference       4
     Summary of Prospectus . . . .    10
     Risk Factors  . . . . . . . .    22
     Description of the Trust Funds   29
     Yield and Maturity Considerations
     . . . . . . . . . . . . . . .    36
     The Depositor . . . . . . . .    41
     Use of Proceeds . . . . . . .    41
     Description of the Certificates
     . . . . . . . . . . . . . . .    42
     Description of the Pooling
     Agreements  . . . . . . . . .    50
     Description of Credit Support    65
     Certain Legal  Aspects of  Mortgage
     Loans and Leases  . . . . . .    67
     Certain Federal Income Tax
     Consequences  . . . . . . . .    80
     State and Other Tax Consequences
     . . . . . . . . . . . . . . .   107
     ERISA Considerations  . . . .   107
     Legal Investment  . . . . . .   111
     Method of Distribution  . . .   112
     Legal Matters . . . . . . . .   113
     Financial Information . . . .   113
     Rating  . . . . . . . . . . .   113
     Index of Principal Definitions  115






<PAGE>1
   
       PROSPECTUS SUPPLEMENT
       (To Prospectus dated ________, 199[ ])

                   SUBJECT TO COMPLETION, DATED [         ], 199[ ]
    
                                     $___________
   
                   First Union Commercial Mortgage Securities, Inc.
                                     (Depositor)
                    Commercial Mortgage Pass-Through Certificates
                                Series 199[ ]-CMBS-[ ]
    
                                 ___________________

            The  Series  199[  ]-CMBS-[  ]  Commercial  Mortgage  Pass-Through
       Certificates (the  "Certificates")  will consist  of  [    ]    classes
       (each, a  "Class")  of Certificates,  [      ]  of  which Classes  (the
       Certificates    of   such    Classes,   collectively,    the   "Offered
       Certificates") are offered hereby and are designated as the  Class [  ]
       Certificates, the Class [  ] Certificates, the  Class [  ] Certificates
       and  the  Class  [  ]  Certificates,  and [  ]  of  which  Classes (the
       Certificates    of   such    Classes,   collectively,    the   "Private
       Certificates") are not offered  hereby.  As and to the extent described
       herein, the  Private Certificates  will be subordinate  to the  Offered
       Certificates; the  Class [  ], Class  [  ] and Class  [  ] Certificates
       will be subordinate to the Class [  ] Certificates; the Class  [  ] and
       Class   [  ]  Certificates  will  be  subordinate  to  the  Class  [  ]
       Certificates; and  the Class [  ]  Certificates will be  subordinate to
       the Class [   ] Certificates.
                                 ___________________
                                                (cover continued on next page)

       PROSPECTIVE INVESTORS SHOULD CONSIDER  THE INFORMATION SET FORTH  UNDER
       "RISK FACTORS" ON PAGE  S-22 OF THIS PROSPECTUS SUPPLEMENT  AND ON PAGE
       23 OF THE PROSPECTUS.

       PROCEEDS  OF  THE ASSETS  IN  THE TRUST  FUND  ARE THE  SOLE  SOURCE OF
       PAYMENTS ON THE OFFERED CERTIFICATES.  THE OFFERED CERTIFICATES  DO NOT
       REPRESENT AN INTEREST  IN OR OBLIGATION OF THE DEPOSITOR  OR ANY OF ITS
       AFFILIATES, INCLUDING WITHOUT LIMITATION  FIRST UNION NATIONAL BANK  OF
       NORTH  CAROLINA.    A CERTIFICATE  IS  NOT A  DEPOSIT  AND  NEITHER THE
       OFFERED CERTIFICATES NOR THE  MORTGAGE LOANS ARE INSURED  OR GUARANTEED
       BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

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

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

<TABLE>
<CAPTION>


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

                                                    Initial Certificate          % of Initial Pool            Initial Pass-
                              Class                       Balance                     Balance                 Through Rate(1)








</TABLE>

(1)  The  Pass-Through Rates  for the Class  [  ], Class [  ],  Class [  ] and
Class  [  ] Certificates  are  variable and  subject  to  change as  described
herein.



     The      Offered     Certificates      will      be     purchased      by
__________________________________________       (in   such   capacity,    the
"Underwriter") from the  Depositor and will be offered by the Underwriter from
time to  time in negotiated transactions or otherwise  at varying prices to be
determined at the time  of sale.  Proceeds  to the Depositor from the  sale of
the  Offered Certificates, after deducting expenses  payable by the Depositor,
will be approximately  [      ]% of the initial aggregate  Certificate Balance
of the Offered Certificates, plus accrued interest.

     The Offered Certificates are offered by the Underwriter  subject to prior
sale, withdrawal,  cancellation or modifications of the  offer without notice,
to receipt  and  acceptance  by  the Underwriter  and  to  certain  additional
conditions.  It is expected that the Class [  ] Certificates will be delivered
in book-entry  form  through  the  Same-Day Funds  Settlement  System  of  The
Depository Trust  Company and that  the other Classes  of Offered Certificates
will be  delivered in  definitive form at  the offices  of the  Underwriter at
______________________________________  on  or about ___________, 199[  ] (the
"Delivery Date"), against payment therefor in immediately available funds.
                              ___________________

         The date of this Prospectus Supplement is _________, 199[ ].





<PAGE>2

(cover continued)

     It is  a condition to their issuance that  the Class [  ] Certificates be
rated not lower than "[    ]" by [                      ], that the Class [  ]
Certificates be rated not lower than "[   ]" by [
       ], that the Class [  ] Certificates be rated not lower than "[  ]" by [
                 ], and  that the Class  [  ] Certificates be  rated not lower
than "[      ]" by [                             ].   See "Description of  the
Certificates", "Risk Factors The Certificates" and "Rating" herein.
   
     The Certificates (together with the right to receive Prepayment Premiums,
which right is not offered hereby) will represent in the aggregate  the entire
beneficial ownership  interest  in a  trust  fund (the  "Trust  Fund"), to  be
established  by  First   Union  Commercial  Mortgage  Securities,   Inc.  (the
"Depositor"), that will consist primarily of a segregated  pool (the "Mortgage
Pool") of [first] [junior] priority, multifamily and commercial mortgage loans
(the "Mortgage  Loans").   As  of ______,  199[ ]  (the  "Cut-off Date"),  the
Mortgage Loans had an aggregate principal balance (the "Initial Pool Balance")
of approximately [$          ], after application of all payments of principal
due on or before such date, whether or not received.   [                  ] of
the Mortgage  Loans (the "Fixed  Rate Loans"), which represent  [    ]% of the
Initial  Pool  Balance, bear  interest  at fixed  annualized  rates ("Mortgage
Rates"), and  [           ] of  the Mortgage  Loans (the  "ARM Loans"),  which
represent [   ]% of the Initial Pool Balance,  bear interest at Mortgage Rates
that are  subject to periodic adjustment.   [               ]  of the Mortgage
Loans, which  represent [      ]%  of the  Initial Pool  Balance, provide  for
monthly payments  of  principal and  interest  ("Monthly Payments")  based  on
amortization schedules that are significantly longer than their terms, thereby
leaving substantial  principal amounts  (each, a  "Balloon  Payment") due  and
payable  on their respective maturity  dates.  The  Depositor will acquire the
Mortgage Loans from First Union National Bank of North Carolina (the "Mortgage
Loan Seller"),  which originated  the Mortgage  Loans, and  will transfer  the
Mortgage  Loans,  without  recourse,  to  the  Trustee  in  exchange  for  the
Certificates.
    
     Distributions of  interest on and  principal of the  Certificates will be
made, to the extent of available  funds, on the [   ]th day  of each month or,
if any such [     ]th day is not a  business day, then on the next  succeeding
business day, commencing ________, 199[  ] (each, a "Distribution Date").   As
more fully described  herein, distributions allocable  to interest accrued  on
each  Class of  offered Certificates  will be made  on each  Distribution Date
based on  the pass-through rate  (the "Pass-Through Rate")  then applicable to
such Class and the stated principal amount (the "Certificate Balance") of such
Class outstanding  immediately prior  to such  Distribution Date.   The  Pass-
Through Rate  for each Class  of Offered Certificates applicable  to the first
Distribution  Date  is set  forth on  the  previous page.   After  the initial
Distribution  Date,   the  Pass-Through  Rate   for  each  Class   of  Offered
Certificates will equal from time to time the weighted average of,  subject to
certain  adjustments described herein, the Net  Mortgage Rates on the Mortgage
Loans.   The Net Mortgage Rate for any Mortgage  Loan will generally equal its
Mortgage Rate, minus [       ] basis points.   The initial Certificate Balance
of each  Class of  Offered Certificates  is set  forth on  the previous  page.
Distributions allocable to principal of the Offered Certificates  will be made
in the  amounts and in accordance with the  priorities described herein.  Such
distributions will be  made sequentially, that  is, solely  in respect of  the
Class [  ] Certificates until they are  retired, then in respect of the  Class
[  ] Certificates until they are retired, and so on in respect of each of  the
other Classes of Certificates with Certificate  Balances in alphabetical order
of Class  designation.   See "Description  of the  Certificates Distributions"
herein.

     The yield  to maturity on each Class  of Offered Certificates will depend
on, among other things,  the rate and timing of  principal payments (including
by reason  of prepayments,  defaults and liquidations)  on the  Mortgage Loans
that are applied in reduction of the Certificate Balance of such Class, and on
the changes to the Pass-Through Rate  thereof as described herein.  Any  delay
in collection of a Balloon Payment due at the maturity of a Mortgage Loan will
likely extend the  weighted average life  of the Class  or Classes of  Offered
Certificates entitled to distributions in respect of principal as of the  date
such payment was due.  See "Description of the


<PAGE>3

(cover continued)

Certificates Certificate Balances"  and " Distributions", "Yield  and Maturity
Consideration and "Servicing of the  Mortgage Loans Modifications, Waivers and
Amendments"  herein,  and  "Yield  and   Maturity  Considerations"  and  "Risk
Factors Prepayments; Average Life of Certificates; Yields" in the Prospectus.

     As described  herein, an election  will be made  to treat the  Trust Fund
(exclusive of the right to any Prepayment Premium collected from any borrower)
as  a "real  estate  mortgage investment  conduit"  ("REMIC")  for income  tax
purposes.  The Offered Certificates will constitute "regular interests" in the
REMIC.   See  "Certain  Federal Income  Tax  Consequences" herein  and in  the
Prospectus.

     The Underwriter  intends  to  make  a secondary  market  in  the  Offered
Certificates, but has no obligation to do so.  There is currently no secondary
market for the Offered Certificates, and there can be no assurance that such a
market will develop or, if it does develop, that it will continue.   See "Risk
Factors The Certificates Limited Liquidity" herein.

THE PROSPECTUS THAT ACCOMPANIES THIS  PROSPECTUS SUPPLEMENT CONTAINS IMPORTANT
INFORMATION  REGARDING  THIS  OFFERING  THAT  IS  NOT  CONTAINED  HEREIN,  AND
PROSPECTIVE  INVESTORS  ARE  URGED  TO  READ  BOTH  THE  PROSPECTUS  AND  THIS
PROSPECTUS  SUPPLEMENT IN FULL  TO OBTAIN MATERIAL  INFORMATION CONCERNING THE
OFFERED  CERTIFICATES.    SALES  OF  THE  OFFERED  CERTIFICATES   MAY  NOT  BE
CONSUMMATED UNLESS  THE PURCHASER HAS  RECEIVED BOTH  THE PROSPECTUS AND  THIS
PROSPECTUS SUPPLEMENT.

IN CONNECTION  WITH THIS OFFERING,  THE UNDERWRITERS MAY  OVER-ALLOT OR EFFECT
TRANSACTIONS  WHICH STABILIZE  OR  MAINTAIN THE  MARKET PRICE  OF  THE OFFERED
CERTIFICATES AT A LEVEL  ABOVE THAT WHICH MIGHT OTHERWISE PREVAIL  IN THE OPEN
MARKET.  SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

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


<PAGE>4

                               TABLE OF CONTENTS

SUMMARY OF PROSPECTUS SUPPLEMENT  . . . . . . . . . . . . . . . . . . . .  S-6

RISK FACTORS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-22
     The Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . S-22
          Limited Liquidity . . . . . . . . . . . . . . . . . . . . . . . S-22
          Certain Yield and Maturity Considerations . . . . . . . . . . . S-22
     The Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . . . S-23
          Risks of Multifamily and Commercial Lending . . . . . . . . . . S-23
          Limited Recourse  . . . . . . . . . . . . . . . . . . . . . . . S-23
          Environmental Law Considerations  . . . . . . . . . . . . . . . S-23
          Geographic Concentration  . . . . . . . . . . . . . . . . . . . S-24
          Concentration of Mortgage Loans and Related Borrowers . . . . . S-24
          Balloon Payments  . . . . . . . . . . . . . . . . . . . . . . . S-24
          Adjustable Rate Loans . . . . . . . . . . . . . . . . . . . . . S-25
          Potential Conflict of Interest  . . . . . . . . . . . . . . . . S-25

DESCRIPTION OF THE MORTGAGE POOL  . . . . . . . . . . . . . . . . . . . . S-25
     General  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-25
     Mortgage Loan History  . . . . . . . . . . . . . . . . . . . . . . . S-26
     Certain Terms and Conditions of the Mortgage Loans . . . . . . . . . S-26
          Mortgage Rates; Calculations of Interest  . . . . . . . . . . . S-26
          Due Dates . . . . . . . . . . . . . . . . . . . . . . . . . . . S-26
          Amortization  . . . . . . . . . . . . . . . . . . . . . . . . . S-26
          Prepayment Provisions . . . . . . . . . . . . . . . . . . . . . S-26
          Non-recourse Obligations  . . . . . . . . . . . . . . . . . . . S-27
          "Due-on-Sale" and "Due-on-Encumbrance" Provisions . . . . . . . S-27
     Additional Mortgage Loan Information . . . . . . . . . . . . . . . . S-27
          The Mortgage Pool . . . . . . . . . . . . . . . . . . . . . . . S-27
          Property Inspections; Environmental Assessments . . . . . . . . S-36
          Borrower Concentration  . . . . . . . . . . . . . . . . . . . . S-36
          Condominium Loans . . . . . . . . . . . . . . . . . . . . . . . S-36
     The Mortgage Loan Seller . . . . . . . . . . . . . . . . . . . . . . S-37
     Assignment of the Mortgage Loans; Repurchases  . . . . . . . . . . . S-37
     Representations and Warranties; Repurchases  . . . . . . . . . . . . S-38
     Changes in Mortgage Pool Characteristics . . . . . . . . . . . . . . S-39

SERVICING OF THE MORTGAGE LOANS . . . . . . . . . . . . . . . . . . . . . S-40
     General  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-40
     The Master Servicer  . . . . . . . . . . . . . . . . . . . . . . . . S-41
     The Special Servicer . . . . . . . . . . . . . . . . . . . . . . . . S-41
     Servicing and Other Compensation and Payment of Expenses . . . . . . S-41
     Modifications, Waivers and Amendments  . . . . . . . . . . . . . . . S-43
     Inspections; Collection of Operating Information . . . . . . . . . . S-44

DESCRIPTION OF THE CERTIFICATES . . . . . . . . . . . . . . . . . . . . . S-44
     General  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-44
     Registration; Denominations  . . . . . . . . . . . . . . . . . . . . S-45
     Certificate Balances . . . . . . . . . . . . . . . . . . . . . . . . S-45
     Pass-Through Rates . . . . . . . . . . . . . . . . . . . . . . . . . S-46
     Distributions  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-47
          General . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-47


<PAGE>5

          The Available Distribution Amount . . . . . . . . . . . . . . . S-47
          Application of the Available Distribution Amount  . . . . . . . S-48
          Distributable Certificate Interest  . . . . . . . . . . . . . . S-49
          Principal Distribution Amount . . . . . . . . . . . . . . . . . S-49
          Treatment of REO Properties . . . . . . . . . . . . . . . . . . S-50
          Prepayment Premiums . . . . . . . . . . . . . . . . . . . . . . S-51
     Subordination; Allocation of Losses and Certain Expenses . . . . . . S-51
     P&I Advances . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-52
     Reports to Certificateholders; Available Information . . . . . . . . S-53
     Voting Rights  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-54
     Termination  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-54
     The Trustee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-55

YIELD AND MATURITY CONSIDERATIONS . . . . . . . . . . . . . . . . . . . . S-55
     Yield Considerations . . . . . . . . . . . . . . . . . . . . . . . . S-55
          General . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-55
          Pass-Through Rates  . . . . . . . . . . . . . . . . . . . . . . S-55
          Rate and Timing of Principal Payments . . . . . . . . . . . . . S-55
          Losses and Shortfalls . . . . . . . . . . . . . . . . . . . . . S-56
          Certain Relevant Factors  . . . . . . . . . . . . . . . . . . . S-56
          Delay in Payment of Distributions . . . . . . . . . . . . . . . S-57
          Unpaid Distributable Certificate Interest . . . . . . . . . . . S-57
     Weighted Average Life  . . . . . . . . . . . . . . . . . . . . . . . S-57

USE OF PROCEEDS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-60

CERTAIN FEDERAL INCOME TAX CONSEQUENCES . . . . . . . . . . . . . . . . . S-60

ERISA CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . . . . S-62

LEGAL INVESTMENT  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-64

METHOD OF DISTRIBUTION  . . . . . . . . . . . . . . . . . . . . . . . . . S-65

LEGAL MATTERS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-65

RATING  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-66

INDEX OF PRINCIPAL DEFINITIONS  . . . . . . . . . . . . . . . . . . . . . S-67
   
ANNEX A . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-69
    


<PAGE>6

                       SUMMARY OF PROSPECTUS SUPPLEMENT

     The following  summary is qualified in  its entirety by  reference to the
detailed  information  elsewhere  in this  Prospectus  Supplement  and in  the
accompanying  Prospectus.  Certain capitalized terms  used in this Summary may
be defined  elsewhere in this Prospectus Supplement or  in the Prospectus.  An
"Index  of  Principal  Definitions"  is  included  at  the  end  of both  this
Prospectus Supplement and the Prospectus.  Terms that are used but not defined
in  this  Prospectus  Supplement  will  have  the  meanings  specified in  the
Prospectus.  All percentages of the Mortgage  Loans, or of any specified group
of  Mortgage  Loans,  referred  to  herein  without  further  description  are
approximate  percentages by  aggregate Cut-off  Date Balance.   References  to
percentages  of Mortgaged Properties are references  to the percentages of the
Initial Pool  Balance represented by the aggregate Cut-off Date Balance of the
related Mortgage Loans.

Title of Certificates ...   Commercial  Mortgage   Pass-Through  Certificates,
                            Series 199[  ] CMBS-[ ]  (the "Certificates"),  to
                            be issued, in [   ]  classes (each, a "Class")  to
                            be designated as: (i) the Class  [  ], Class [  ],
                            Class  [  ]   and   Class   [     ]   Certificates
                            [(collectively,      the      "REMIC       Regular
                            Certificates")];    and   (ii)    the    Class   R
                            Certificates.   Only  the Class  [  ], Class [  ],
                            Class   [  ]   and    Class   [  ]    Certificates
                            (collectively,  the  "Offered  Certificates")  are
                            offered hereby.

                            The Class  [           ] and  Class R Certificates
                            (collectively,  the  "Private Certificates")  have
                            not  been registered  under the  Securities Act of
                            1933,  as  amended, and  are  not  offered hereby.
                            Accordingly,  information  herein  regarding   the
                            terms  of  the  Private Certificates  is  provided
                            solely  because of  its  potential relevance  to a
                            prospective purchaser of an Offered Certificate.
   
Depositor . . . . . . .     First Union  Commercial Mortgage Securities, Inc.,
                            a North Carolina corporation.  The  Depositor is a
                            wholly  owned subsidiary  of First  Union National
                            Bank of North Carolina, the  Mortgage Loan Seller.
                            Neither the Depositor  nor any  of its  affiliates
                            has    insured   or    guaranteed    the   Offered
                            Certificates.     See   "The  Depositor"   in  the
                            Prospectus.
    
Master Servicer . . . .     [                  ], a [            ] corporation
                            and  a wholly owned subsidiary of [
                            ].    See  "Servicing  of  the Mortgage  Loans The
                            Master   Servicer"  and   " Servicing   and  Other
                            Compensation and Payment of Expenses" herein.

Special Servicer  . . .     [                    ], a [         ] corporation.
                            See "Servicing  of the Mortgage  Loans - The
                            Special Servicer" and " Servicing  and Other
                            Compensation and Payment of Expenses" herein.

Trustee . . . . . . . .     [                                      ], a [
                                     ] banking corporation.

Mortgage Loan Seller  .     First Union  National  Bank of  North Carolina,  a
                            national   banking   association,   which   is   a
                            subsidiary  of First  Union  Corporation, a  North
                            Carolina corporation registered as  a bank holding
                            company


<PAGE>7

                            under the Bank Holding  Company Act of 1956, as
                            amended.  See "Description of the Mortgage Pool
                            The Mortgage Loan Seller" herein.

Cut-off Date  . . . . .     [                    ].

Delivery Date . . . . .     On or about [                ].

Registration; Denominations The Class  [  ] Certificates  will be  issued in
                            book-entry format  in  denominations  of  $1,000
                            principal   amount  and  in  integral  multiples
                            thereof.  The  Class [  ], Class [  ]  and Class
                            [  ]  Certificates  will   be  issued  in  fully
                            registered, certificated  form in  denominations
                            of  $100,000 principal  amount  and in  integral
                            multiples of $1,000 in  excess thereof, with one
                            Certificate  of  each such  Class  evidencing an
                            additional amount equal to the  remainder of the
                            initial Certificate  Balance of such Class.  See
                            "Description  of  the Certificates - Registration;
                            Denominations"  herein and  "Description  of the
                            Certificates - Book-Entry     Registration     and
                            Definitive Certificates" in the Prospectus.

The Mortgage Pool . . .     The Mortgage  Pool will consist of  [   ] Mortgage
                            Loans with an  aggregate Cut-off Date Balance (the
                            "Initial  Pool Balance") of [$                  ].
                            The Cut-off Date Balances (that is,  in each case,
                            its  unpaid principal  balance  as of  the Cut-off
                            Date,  after   application  of  all   payments  of
                            principal due on or  before such date, whether  or
                            not received) of the Mortgage Loans  range from [$
                                ] to [$         ], and the Mortgage Loans have
                            an average Cut-off Date Balance  of [$
                            ].    The  Mortgage  Loans  are   not  insured  or
                            guaranteed  by the United States, any governmental
                            agency or instrumentality or  any private mortgage
                            insurer.     All  numerical  information  provided
                            herein  with  respect  to the  Mortgage  Loans  is
                            provided on an approximate basis.

                            Each  Mortgage  Loan  is  secured   by  a  [first]
                            [junior]  mortgage  lien  on  the  borrower's  fee
                            simple (or in [     ] cases, leasehold)  estate in
                            a  parcel of  real  property  (each, a  "Mortgaged
                            Property") constituting,  in the case  of [      ]
                            Mortgaged  Properties, Multifamily  Properties and
                            in  the case of  [        ]  Mortgaged Properties,
                            Commercial  Properties.   [             ]  of  the
                            Mortgaged Properties, or [   ]%, are located in  [
                                    ].   The  remaining  Mortgaged  Properties
                            are  located  in [          ]  ([     ]  Mortgaged
                            Properties, or [    ]%), [      ] ([   ] Mortgaged
                            Properties,  or [    ]%), [           ]  ([      ]
                            Mortgaged  Properties, or [   ]% and throughout [
                            ] other states.  See "Description  of the Mortgage
                            Pool - Additional    Mortgage   Loan
                            Information" herein.

                            [             ] of the Mortgage  Loans, or [    ]%
                            (the  "Fixed   Rate  Loans"),  bear   interest  at
                            annualized  rates ("Mortgage  Rates")  that remain
                            fixed for their remaining  loan terms.  [        ]
                            of the



<PAGE>8

                            Mortgage Loans, or [ ]% (the "Step Rate Loans"),
                            bear interest at Mortgage Rates that,  in general,
                            will  increase one to four times over their
                            remaining loan terms pursuant to a fixed  schedule.
                            The remaining [ ] Mortgage Loans (the "ARM Loans"),
                            which represent [ ]% of the Initial Pool Balance,
                            bear interest at Mortgage Rates that adjust
                            periodically (monthly,  semi-annually  or every [ ]
                            years, in response to changes in the [ ] average
                            cost of funds (the "[ ] Index") of [ ].  See
                            "Description of the Mortgage Pool - Certain Terms
                            and Conditions of the Mortgage Loans" herein.

                            All but  [       ]  of the Mortgage  Loans provide
                            for   Monthly  Payments   based   on  amortization
                            schedules  significantly longer  than  their terms
                            to  maturity.   As a  result, such  Mortgage Loans
                            ("Balloon Loans")  will have substantial principal
                            amounts  due  and payable  (each  such  amount,  a
                            "Balloon  Payment") on  their  respective maturity
                            dates,  unless  prepaid  prior  thereto.   Balloon
                            Loans generally involve  a greater risk of default
                            than self-amortizing loans because the  ability of
                            a  borrower to  make a  Balloon Payment  typically
                            will depend upon  its ability  to fully  refinance
                            the  loan   or  to  sell  the   related  Mortgaged
                            Property  at  a  price  sufficient  to  permit the
                            borrower to make  the Balloon Payment.   Moreover,
                            and   whether   or  not   losses   are  ultimately
                            sustained,  any  delay  in  the  collection  of  a
                            Balloon   Payment    that   would   otherwise   be
                            distributable  in respect  of  a Class  of Offered
                            Certificates  will   likely  extend  the  weighted
                            average   life  of   such   Class.     See   "Risk
                            Factors - The   Mortgage   Loans - Balloon
                            Payments" herein   and   "Risk   Factors - Balloon
                            Payments; Borrower Default" in the Prospectus.

                            [             ] of the Mortgage Loans, or [    ]%,
                            currently    restrict   or    prohibit   voluntary
                            principal  prepayments.     Those  Mortgage  Loans
                            either (i)  permit  voluntary  principal  payments
                            provided that the  prepayment is accompanied by an
                            additional  amount  (a  "Prepayment  Premium")  in
                            excess  of the  amount  prepaid ([     ]  Mortgage
                            Loans,  or  [   ]%),  or  (ii) currently  prohibit
                            voluntary  prepayments of  principal for  a period
                            (a "Lock-out Period") ending  on a date (a  "Lock-
                            out  Expiration Date")  specified  in the  related
                            Mortgage Note, and, in general,  impose Prepayment
                            Premiums  in   connection  with  prepayments  made
                            thereafter ([   ] Mortgage Loans, or [   ]%).  The
                            remaining   Mortgage   Loans   permit    voluntary
                            prepayments   of   principal   without    material
                            restriction.  In general,  Prepayment Premiums are
                            calculated as a percentage of the  amount prepaid,
                            which percentage  generally  declines,  in  nearly
                            all  cases  to  0%,  over  the  loan  term.    See
                            "Description  of the  Mortgage  Pool Certain Terms
                            and   Conditions  of   the  Mortgage   Loans"  and
                            " Additional  Mortgage  Loan Information"  herein.
                            Prepayment  Premiums,  if collected,  will  not be
                            distributed   in   respect   of   any   Class   of
                            Certificates.      See    "Description   of    the
                            Certificates - Distributions - Prepayment





<PAGE>9

                            Premiums" herein.  However, the ability of the
                            Master Servicer and the Special Servicer to waive
                            or modify the terms of any Mortgage Loan relating
                            to the payment of a Prepayment Premium is limited
                            as described herein.

                            As  of the  Cut-off Date,  the Mortgage  Loans had
                            the  following  additional  characteristics   (all
                            weighted averages  set forth below  being based on
                            the   Cut-off  Date  Balances  of  the  respective
                            Mortgage Loans):

                            (i)    Mortgage Rates  ranging from [       ]% per
                                   annum to  [          ]%  per annum,  and  a
                                   weighted average  Mortgage Rate of  [
                                   ]% per annum;

                            (ii)   remaining  terms   to  scheduled   maturity
                                   ranging  from [      ]  months to  [      ]
                                   months,  and a  weighted  average remaining
                                   term  to scheduled  maturity  of  [       ]
                                   months;

                            (iii)  remaining amortization terms ranging from [
                                    ] months to [    ] months,  and a weighted
                                   average remaining amortization term of  [
                                   ] months; and

                            (iv)   Debt Service Coverage Ratios (calculated as
                                   described   under   "Description   of   the
                                   Mortgage   Pool Additional  Mortgage   Loan
                                   Information" herein) ranging  from [     ]%
                                   to [      ]%, and  a weighted average  Debt
                                   Service Coverage Ratio of [    ]%.

                            For   information   regarding  the   loan-to-value
                            ratios  of the Mortgage Loans, see "Description of
                            the   Mortgage   Pool Additional   Mortgage   Loan
                            Information"   and   "Risk  Factors The   Mortgage
                            Loans Risks   of   Multifamily   and    Commercial
                            Lending" herein.

                            On  or prior  to the Delivery  Date, the Depositor
                            will  acquire the Mortgage Loans from the Mortgage
                            Loan Seller  pursuant to an agreement  between the
                            Depositor   and  the  Mortgage  Loan  Seller  (the
                            "Mortgage  Loan  Purchase  Agreement").    In  the
                            Mortgage Loan  Purchase  Agreement,  the  Mortgage
                            Loan  Seller will make certain representations and
                            warranties  to   the   Depositor   regarding   the
                            characteristics  of  the  Mortgage Loans  and,  as
                            more  particularly described herein, will agree to
                            cure  any  material  breach  thereof  or,  in  the
                            absence  of  such   a  cure,  to  repurchase   the
                            affected Mortgage  Loan.  In  connection with  the
                            assignment of its interests in the Mortgage  Loans
                            to  the Trustee,  the Depositor  will also  assign
                            its   rights  under  the  Mortgage  Loan  Purchase
                            Agreement insofar as they  relate to or arise  out
                            of, the  Mortgage  Loan  Seller's  representations
                            and warranties regarding







<PAGE>10

                            the  Mortgage  Loans.    See  "Description  of   the
                            Mortgage   Pool   Representations   and  Warranties;
                            Repurchases" herein.

Description of the            The    Certificates   will    be  issued  pursuant
Certificates                to     a   Pooling  and  Servicing Agreement, to  be
                            dated   as  of  the  Cut-  off  Date,   among    the
                            Depositor,   the  Master   Servicer,  the    Special
                            Servicer and   the   Trustee   (the   "Pooling   and
                            Servicing   Agreement"),   and  (together  with  the
                            right  to  receive   Prepayment  Premiums)      will
                            represent     in   the  aggregate     the     entire
                            beneficial ownership interest   in  a   trust   fund
                            (the  "Trust   Fund")  consisting  of   the Mortgage
                            Pool  and   certain  related assets.

     A. Certificate            Upon    initial   issuance,   the   Class   [   ]
         Balances           Certificates   will   have   a  Certificate  Balance
                            of  [$                    ], which   will  represent
                            approximately   [       ]%   of   the Initial   Pool
                            Balance;   the   Class    [   ] Certificates    will
                            have   a  Certificate Balance of  [$       ],  which
                            will  represent  approximately  [      ]%  of    the
                            Initial  Pool Balance; the  Class [  ]  Certificates
                            will  have  a  Certificate   Balance  of [$ ], which
                            will represent  approximately [   ]% of  the Initial
                            Pool Balance;  the Class  [   ] Certificates    will
                            have        a     Certificate   Balance   of      [$
                            ], which  will  represent  approximately   [      ]%
                            of  the Initial Pool Balance;  and the Class [    ],
                            Class [  ] and Class [  ] Certificates will have  an
                            aggregate Certificate  Balance of  [$ ],       which
                                    will       represent approximately  [     ]%
                            of the  Initial   Pool Balance.   The   "Certificate
                            Balance"  of  any  Class     of     REMIC    Regular
                            Certificates outstanding  at  any  time   represents
                            the  maximum  amount  that  the  holders thereof are
                            entitled     to      receive     as    distributions
                            allocable to  principal from  the  cash flow on  the
                            Mortgage   Loans and  other assets   in the    Trust
                            Fund.     As  more   particularly described  herein,
                            the  Certificate   Balance  of  any   such  Class of
                            Certificates  will be reduced on  each  Distribution
                            Date  by   any  distributions  of principal actually
                            made on such  Class   of   Certificates   on    such
                            Distribution   Date,  and   further  by  any  losses
                            on   the   Mortgage  Loans    (herein referred    to
                            as  "Realized  Losses")  and certain   Trust    Fund
                            expenses    (herein referred    to  as   "Additional
                            Trust   Fund Expenses")  actually allocated  to such
                            Class of Certificates on such Distribution Date.

                            The  Class    R   Certificates    will    not   have
                            a  Certificate  Balance  and     will  represent the
                            right  to  receive   certain   limited  amounts  not
                            otherwise payable as principal of  and interest   on
                            the   REMIC   Regular     Certificates.          See
                            "Description  of     the  Certificates - Certificate
                            Balances" herein.

     B. Pass-Through Rates  The Pass-Through   Rates applicable to  the Class  [
                            ]  Certificates,  Class  [   ]  Certificates,  Class
                            [        ]   Certificates     and   Class     [    ]
                            Certificates  for   the  initial   Distribution Date
                            will  equal  [    ]%,  [   ]%,  [  ]%,   and [   ]%,
                            respectively   per annum.    With   respect to   any
                            Distribution   Date   subsequent   to   the  initial
                            Distribution   Date,   the Pass-Through   Rate   for
                            each such Class of Offered







<PAGE>11

                            Certificates  will equal  the  Weighted Average
                            Net Mortgage Rate for such Distribution Date.

                            The Pass-Through Rate   applicable to each Class  of
                            Private  Certificates  (other   than  the  Class   R
                            Certificates)  for  each   Distribution  Date   will
                            equal the  Weighted  Average Net  Mortgage  Rate for
                            such Distribution Date.   The  Class R  Certificates
                            will have no specified Pass-Through Rate.

                            The "Weighted Average   Net Mortgage Rate" for  each
                            Distribution  Date is  the  weighted average  of the
                            Net  Mortgage Rates   for the Mortgage  Loans  as of
                            the  commencement  of   the  one-month  period  that
                            constitutes  the    "Collection  Period"  for   such
                            Distribution Date,  weighted  on the basis of  their
                            respective  Stated  Principal  Balances  outstanding
                            immediately prior to   such Distribution Date.   The
                            "Net Mortgage  Rate" for   each Mortgage  Loan  will
                            generally equal  the Mortgage   Rate in effect   for
                            such Mortgage   Loan from  time   to time,  minus  [
                            ]  basis points;   provided that  the Net   Mortgage
                            Rate  for any   Mortgage Loan will  not  reflect any
                            adjustments  to  the   Mortgage   Rate  thereon   in
                            connection   with    a    bankruptcy   or    similar
                            proceeding  involving the   related  borrower or   a
                            modification of  such Mortgage   Rate agreed to   by
                            the  Master Servicer   and/or the  Special  Servicer
                            as   described  herein   under  "Servicing  of   the
                            Mortgage    Loans Modifications,     Waivers     and
                            Amendments".    A "basis   point" is  1/100th  of  a
                            percentage  point.   The "Stated Principal  Balance"
                            of  each  Mortgage   Loan outstanding  at  any  time
                            represents the principal  balance of   such Mortgage
                            Loan   ultimately   due    and   payable   to    the
                            Certificateholders and will  generally  be  equal to
                            the Cut-off Date   Balance thereof, reduced   to not
                            less than zero) on   each Distribution Date by   (i)
                            any payments or   other collections (or advances  in
                            lieu  thereof) of  principal  of such  Mortgage Loan
                            that are  distributed  on the Certificates   on such
                            date   and  (ii)   the  principal  portion  of   any
                            Realized   Loss  incurred    in  respect   of   such
                            Mortgage  Loan  during    the  related    Collection
                            Period.         See      "Description     of     the
                            Certificates Pass-Through Rates" herein.

     C. Distributions .      Distributions on the Certificates will  be  made by
                            the Master Servicer,  to  the  extent of   available
                            funds, on  the [     ]th day of  each month  or,  if
                            any such [    ]th  day is not  a business day,  then
                            on the next succeeding  business day,  commencing  [
                                      ],   199[  ]    (each,   a   "Distribution
                            Date"), to  the holders   of the  Certificates  (the
                            "Certificateholders") that   were holders of  record
                            as of the close of   business on the last   business
                            day of the month preceding  the  month of each  such
                            distribution    (each,     a    "Record      Date").
                            Notwithstanding the   above, the final  distribution
                            on any Certificate will   be made after due   notice
                            by  the Master  Servicer  of  the pendency  of  such
                            distribution  and  only    upon  presentation    and
                            surrender of  such  Certificate at  the  location to
                            be specified  in such notice.    The  total of   all
                            payments or other collections (or


<PAGE>12

                            advances in lieu thereof)   on or in respect of  the
                            Mortgage   Loans  (other  than  Prepayment Premiums)
                            that    are    available    for    distribution   to
                            Certificateholders  on  any  Distribution  Date   is
                            herein referred  to as  the "Available  Distribution
                            Amount"  for  such  date.   See  "Description of the
                            Certificates     Distributions     The     Available
                            Distribution Amount" herein.

                            On  each  Distribution Date,   for so  long  as  any
                            Class    of     Offered    Certificates      remains
                            outstanding, the  Master  Servicer will  (except  as
                            otherwise  described  under   "Description  of   the
                            Certificates Termination"   herein)     apply    the
                            Available Distribution  Amount  for  such date   for
                            the following purposes and  in  the following  order
                            of  priority,  in  each   case  to  the  extent   of
                            remaining available funds:

                            (1)    to  distributions of interest to the  holders
                                   of the Class [   ] Certificates in an  amount
                                   equal  to   all   Distributable   Certificate
                                   Interest  in  respect  of   the  Class  [   ]
                                   Certificates  for   such  Distribution   Date
                                   and, to the  extent not previously  paid, for
                                   all prior Distribution Dates;

                            (2)    to  distributions    of  principal  to    the
                                   holders of  the Class  [  ]  Certificates  in
                                   an   amount  (not    to   exceed  the    then
                                   outstanding  Certificate   Balance  of   such
                                   Class   of  Certificates)    equal   to   the
                                   Principal  Distribution   Amount   for   such
                                   Distribution Date;

                            (3)    to  distributions   to  the holders  of   the
                                   Class [  ]   Certificates to reimburse   such
                                   holders   for  all    Realized   Losses   and
                                   Additional Trust  Fund   Expenses,  if   any,
                                   previously   allocated   to  such  Class   of
                                   Certificates and  for which  no reimbursement
                                   has previously been received;

                            (4)    to  distributions of interest to the  holders
                                   of the Class [   ] Certificates in an  amount
                                   equal  to   all   Distributable   Certificate
                                   Interest  in  respect  of   the  Class  [   ]
                                   Certificates  for   such  Distribution   Date
                                   and, to the  extent not previously  paid, for
                                   all prior Distribution Dates;

                            (5)    if the   Class [  ]  Certificates have   been
                                   retired, to   distributions of principal   to
                                   the holders of   the Class [   ] Certificates
                                   in  an  amount  (not   to  exceed  the   then
                                   outstanding  Certificate   Balance  of   such
                                   Class   of  Certificates)    equal   to   the
                                   Principal  Distribution   Amount   for   such
                                   Distribution Date,  less any  portion thereof
                                   distributed in retirement of  the Class [   ]
                                   Certificates;








<PAGE>13

                            (6)    to  distributions   to  the  holders of   the
                                   Class [  ]   Certificates to reimburse   such
                                   holders   for  all    Realized   Losses   and
                                   Additional Trust  Fund   Expenses,  if   any,
                                   previously   allocated   to  such  Class   of
                                   Certificates and  for which  no reimbursement
                                   has previously been received;

                            (7)    to  distributions of interest to the  holders
                                   of the Class [   ] Certificates in an  amount
                                   equal  to   all   Distributable   Certificate
                                   Interest  in  respect    of  such  Class   of
                                   Certificates  for   such  Distribution   Date
                                   and, to the  extent not previously  paid, for
                                   all prior Distribution Dates;

                            (8)    if  the   Class    [  ]   and   Class   [   ]
                                   Certificates   have    been    retired,    to
                                   distributions of   principal to the   holders
                                   of the Class [   ] Certificates in an  amount
                                   (not   to  exceed    the   then   outstanding
                                   Certificate  Balance   of   such  Class    of
                                   Certificates)   equal    to   the   Principal
                                   Distribution Amount   for such   Distribution
                                   Date,  less  any portion thereof  distributed
                                   in retirement  of  the   Class  [  ]   and/or
                                   Class [  ] Certificates;

                            (9)    to distributions   to  the  holders  of   the
                                   Class [  ]   Certificates to reimburse   such
                                   holders   for  all    Realized   Losses   and
                                   Additional Trust  Fund   Expenses,  if   any,
                                   previously   allocated   to  such  Class   of
                                   Certificates and  for which  no reimbursement
                                   has previously been received;

                            (10)   to  distributions of interest to  the holders
                                   of the Class [   ] Certificates in an  amount
                                   equal  to   all   Distributable   Certificate
                                   Interest  in  respect   of   such  Class   of
                                   Certificates  for   such  Distribution   Date
                                   and, to the  extent not previously  paid, for
                                   all prior Distribution Dates;

                            (11)   if  the  Class [   ],  Class [  ]  and  Class
                                   [  ] Certificates   have  been  retired,   to
                                   distributions of   principal to the   holders
                                   of the  Class D   Certificates in  an  amount
                                   (not   to  exceed    the   then   outstanding
                                   Certificate  Balance   of   such  Class    of
                                   Certificates)   equal    to   the   Principal
                                   Distribution Amount   for such   Distribution
                                   Date,  less  any portion thereof  distributed
                                   in retirement of the Class  [  ], Class [   ]
                                   and/or Class [  ] Certificates;

                            (12)   to  distributions   to  the holders  of   the
                                   Class [  ]   Certificates to reimburse   such
                                   holders   for  all    Realized   Losses   and
                                   Additional Trust  Fund   Expenses,  if   any,
                                   previously   allocated   to  such  Class   of
                                   Certificates and




<PAGE>14

                                   for  which  no  reimbursement  has previously
                                   been received, and

                            (13)   to  distributions   to  the holders  of   the
                                   respective Classes  of   Private Certificates
                                   as described  herein.   See  "Description  of
                                   the        Certificates         Distributions
                                   Application of   the Available   Distribution
                                   Amount" herein.

                            The   "Distributable    Certificate  Interest"    in
                            respect    of   any    Class   of   REMIC    Regular
                            Certificates  for  any    Distribution  Date    will
                            generally   equal   30   days'   interest   at   the
                            applicable  Pass-Through  Rate    accrued  on    the
                            Certificate Balance of  such  Class  of Certificates
                            outstanding    immediately     prior    to      such
                            Distribution  Date,  reduced   (to  not  less   than
                            zero)  by  such Class'   allocable  share  (in  each
                            case,  calculated as  described  herein) of  any Net
                            Aggregate   Prepayment    Interest  Shortfall    (as
                            described  below) for  such Distribution Date.   See
                            "Servicing of  the   Mortgage  Loans Servicing   and
                            Other  Compensation and   Payment of  Expenses"  and
                            "Description  of   the  Certificates   Distributions
                            Distributable Certificate Interest" herein.

                            The  "Principal  Distribution    Amount"  for    any
                            Distribution   Date  will    generally   equal   the
                            aggregate of  the  following: (a) the   aggregate of
                            the principal  portions  of all  Scheduled  Payments
                            (other  than  Balloon   Payments) and  any   Assumed
                            Scheduled  Payments  due or   deemed due  on  or  in
                            respect   of   the   Mortgage   Loans   for    their
                            respective Due Dates  occurring during   the related
                            Collection   Period;  (b)   the  aggregate  of   all
                            principal prepayments  received   on  the   Mortgage
                            Loans  during  the    related  Collection    Period;
                            (c) with respect to any  Mortgage Loan  as to  which
                            the related  stated  maturity date  occurred  during
                            or prior  to   the related  Collection Period,   any
                            payment of  principal made  by or  on behalf  of the
                            related Borrower  during   the  related   Collection
                            Period,  net of   any portion of  such  payment that
                            represents a  recovery  of the principal portion  of
                            any  Scheduled  Payment   (other   than  a   Balloon
                            Payment)  due,  or the   principal  portion  of  any
                            Assumed Scheduled  Payment  deemed due,  in  respect
                            of  such Mortgage  Loan on   a Due  Date during   or
                            prior  to the   related  Collection Period   and not
                            previously recovered;  (d) the   aggregate  of   all
                            liquidation proceeds and   insurance proceeds   that
                            were received on or   in respect of Mortgage   Loans
                            during  the  related   Collection  Period  and  that
                            were  identified   and   applied   by  the    Master
                            Servicer as recoveries of  principal,  in each  case
                            net   of  any   portion    of  such   amounts   that
                            represents a recovery of  the  principal portion  of
                            any  Scheduled  Payment   (other  than   a   Balloon
                            Payment) due, or of   the principal portion of   any
                            Assumed Scheduled  Payment  deemed due,  in  respect
                            of the related Mortgage   Loan on a Due Date  during
                            or prior to the  related Collection  Period  and not
                            previously    recovered;   and     (e)   if     such
                            Distribution Date is subsequent to the


<PAGE>15

                            initial   Distribution Date,  the excess,  if   any,
                            of  the  Principal  Distribution  Amount   for   the
                            immediately  preceding    Distribution  Date,   over
                            the aggregate distributions of   principal made   on
                            the  Certificates  on  such  immediately   preceding
                            Distribution Date.

                            The "Scheduled  Payment"  due on any   Mortgage Loan
                            on any related Due Date  will be the amount of   the
                            Monthly Payment  that  would have been   due thereon
                            on  such  date,  without   regard  to  any   waiver,
                            modification  or amendment   of such  Mortgage  Loan
                            granted  or  agreed  to   by  the  Master   Servicer
                            and/or Special Servicer  or  otherwise  resulting in
                            connection   with    a    bankruptcy   or    similar
                            proceeding involving  the   related  borrower,   and
                            assuming  that each   prior  Scheduled Payment   has
                            been  made  in  a   timely manner.    The   "Assumed
                            Scheduled  Payment"  is an   amount  deemed due   in
                            respect of any Balloon  Loan that  is  delinquent in
                            respect of  its Balloon   Payment beyond  the  first
                            Determination   Date  that    follows   its   stated
                            maturity  date.    The  Assumed  Scheduled   Payment
                            deemed due on any such  Balloon Loan  on its  stated
                            maturity date and   on each successive   related Due
                            Date  that  it  remains   or is  deemed  to   remain
                            outstanding will equal  the Scheduled   Payment that
                            would have  been due thereon   on such date if   the
                            related  Balloon  Payment had   not  come  due   but
                            rather  such  Mortgage    Loan  had  continued    to
                            amortize   in    accordance    with   such    loan's
                            amortization  schedule  in   effect  prior  to   its
                            stated  maturity date.    The  "Determination  Date"
                            will be a  specified date   each month as  of  which
                            the Available  Distribution  Amount and  the  Master
                            Servicer's advancing obligation  in respect   of the
                            Distribution   Date   in    such   month   will   be
                            determined.       See     "Description    of     the
                            Certificates Distributions Principal         Distri-
                            bution Amount" herein.

                            Reimbursements  of   previously allocated   Realized
                            Losses  and Additional   Trust  Fund Expenses   will
                            not constitute distributions  of  principal  for any
                            purpose  and  will not   result  in  an   additional
                            reduction in  the  Certificate Balance of the  Class
                            of  Certificates  in   respect of  which  any   such
                            reimbursement is made.

                            Prepayment    Premiums    collected    during    the
                            Collection Period for   any Distribution Date   will
                            not  constitute  part of the  Available Distribution
                            Amount for such Distribution   Date.  The right   to
                            receive  any  such   Prepayment  Premiums  will   be
                            initially retained by the Depositor.

P&I Advances  . . . . .      Subject  to   a  recoverability  determination   as
                            described  herein,  the   Master  Servicer  will  be
                            required to make advances  (each,  a "P&I  Advance")
                            with  respect to  each  Distribution  Date.   A  P&I
                            Advance will be   in   an amount that  is  generally
                            equal to the aggregate   of all Scheduled   Payments
                            (other  than  Balloon   Payments) and  any   Assumed
                            Scheduled  Payments,    net  of  related   Servicing
                            Fees, due  or deemed due,  as  the case may   be, on
                            or in


<PAGE>16

                            respect of  the  Mortgage Loans  during  the related
                            Collection  Period,  in  each  case  to   the extent
                            that  such amount  was not   paid by  or on   behalf
                            of  the  related  borrower  or otherwise   collected
                            as of   the close of   business on the  last day  of
                            the related Collection Period.

                            As  more   fully   described  herein,   the   Master
                            Servicer will be entitled   to interest on any   P&I
                            Advances made  by it   and on certain   reimbursable
                            servicing expenses  incurred  by it.  Such  interest
                            will  accrue from the  date any such P&I Advance  is
                            made  or such   servicing expense is  incurred  at a
                            rate  per   annum  equal    to  the   "prime   rate"
                            published  in the  "Money   Rates" Section  of   The
                            Wall Street  Journal,  as   such "prime  rate"   may
                            change  from time   to time  (the "Master   Servicer
                            Reimbursement   Rate"),    and    will   be    paid,
                            contemporaneously with the   reimbursement of   such
                            P&I Advance or servicing   expense, out of   general
                            collections  on the  Mortgage  Pool then  on deposit
                            in the  Certificate  Account.  See   "Description of
                            the Certificates P&I Advances"   and "Servicing   of
                            the    Mortgage     Loans Servicing    and     Other
                            Compensation and  Payment  of Expenses"  herein  and
                            "Description   of   the   Certificates Advances   in
                            Respect of Delinquencies"  and "Description   of the
                            Pooling  Agreements Certificate   Account"  in   the
                            Prospectus.

Compensating  Interest           To     the   extent     of     its    servicing
 Payments                      compensation     for      the related  Collection
                            Period,  including   Prepayment  Interest   Excesses
                            received  during   such  Collection   Period,    the
                            Master   Servicer   is   required     to   make    a
                            non-reimbursable    payment  (a    "Compen-   sating
                            Interest   Payment")    with   respect    to    each
                            Distribution Date  to cover  the aggregate  of   any
                            Prepayment     Interest   Shortfalls        incurred
                            during      such   Collection    Period.           A
                            "Prepayment Interest   Shortfall" is a  shortfall in
                            the    collection   of   a   full   month's interest
                            (net   of    related    Servicing  Fees)   on    any
                            Mortgage  Loan   by  reason  of     a   full      or
                            partial   principal prepayment  made prior  to   its
                            Due Date in    any    Collection    Period.        A
                            "Prepayment  Interest  Excess"    is  a payment   of
                            interest  (net   of related Servicing   Fees)   made
                            in  connection with  any full or partial  prepayment
                            of a Mortgage  Loan subsequent   to its Due  Date in
                            any Collection Period,   which payment of   interest
                            is   intended   to  cover  the  period  on and after
                            such  Due  Date.     The  "Net Aggregate  Prepayment
                            Interest          Shortfall"       for           any
                            Distribution  Date  will be the  amount, if any,  by
                            which  (a)    the  aggregate   of  any    Prepayment
                            Interest   Shortfalls  incurred  during  the related
                            Collection Period   exceeds   (b)   any Compensating
                            Interest   Payment  made   by   the  Master Servicer
                            with    respect      to    such  Distribution  Date.
                            See  "Servicing  of  the  Mortgage Loans - Servicing
                            and  Other  Compensation  and  Payment  of Expenses"
                            and    "Description    of    the    Certificates   -
                            Distributions     -     Distributable    Certificate
                            Interest" herein.




<PAGE>17


Subordination; Allocation of
Losses and Certain Expenses  The rights  of  holders  of the   Class [  ],   the
                            Class  [   ], the  Class   [  ]   and  the   Private
                            Certificates   (collectively,     the   "Subordinate
                            Certificates")   to    receive   distributions    of
                            amounts collected   or advanced   on the    Mortgage
                            Loans will,   in each   case, be   subordinated,  to
                            the   extent described   herein, to  the   rights of
                            holders of the   Class [   ]  Certificates  and   to
                            the rights   of the   holders of   each other   such
                            Class  of  Subordinate   Certificates,  if any, with
                            an  earlier  alphabetical  Class  designation.  This
                            subordination    is  intended    to    enhance   the
                            likelihood of   timely receipt  by the   holders  of
                            the Class  [   ]   Certificates of  the  full amount
                            of  Distributable  Certificate  Interest  payable in
                            respect of   such Classes  of Certificates  on  each
                            Distribution Date,  and   the ultimate  receipt   by
                            the holders   of the   Class [   ]  Certificates  of
                            principal   equal   to   their   entire  Certificate
                            Balance.   Similarly,  but   to  decreasing degrees,
                            this subordination   is also  intended   to  enhance
                            the likelihood  of timely  receipt   by the  holders
                            of the  Class  [  ],   Class [  ]   and Class  [   ]
                            Certificates  of  the  full  amount of Distributable
                            Certificate  Interest  payable   in  respect of such
                            Classes of   Certificates   on   each   Distribution
                            Date, and  the ultimate  receipt by  the holders  of
                            the  Class  [   ],  Class  [   ]  and  Class   [   ]
                            Certificates  of  principal  equal   to their entire
                            respective Certificate Balances.

                            The  protection afforded  to   the holders  of   the
                            Class   [  ]   Certificates    by   means   of   the
                            subordination of the  Private  Certificates,  to the
                            holders  of the Class   [  ] Certificates  by  means
                            of  the subordination  of the   Class [  ]  and  the
                            Private Certificates, to   the holders of the  Class
                            [  ]  Certificates  by  means of   the subordination
                            of the Class [  ], the  Class [  ] and the   Private
                            Certificates, and  to  the   holders of  the   Class
                            [  ]  Certificates  by  means of   the subordination
                            of   the   Subordinate    Certificates,   will    be
                            accomplished by  the  application of  the  Available
                            Distribution Amount on   each Distribution Date   in
                            the order  described above   in this  Summary  under
                            "Description of   the Certificates  Distri-butions".
                            No other form of  Credit Support  will  be available
                            for  the  benefit of   the holders  of  the  Offered
                            Certificates.

                            On   each   Distribution    Date,   following    all
                            distributions on  the Certificates   to be  made  on
                            such date,  the aggregate   of all Realized   Losses
                            and  Additional Trust   Fund-  Expenses, that   have
                            been incurred  since  the Cut-off Date   through the
                            end of the related  Collection Period  and  have not
                            previously  been  allocated as described  below will
                            be allocated  to the  respective  Classes of   REMIC
                            Regular  Certificates (in   each case  in  reduction
                            of   its    Certificate    Balance),   in    reverse
                            alphabetical  order of   their  Class  designations,
                            but in the aggregate   only to the extent   that the
                            aggregate Certificate Balance   of such Classes   of
                            Certificates  remaining   outstanding after   giving
                            effect to the distributions on


<PAGE>18

                            such   Distribution   Date  exceeds  the   aggregate
                            Stated  Principal  Balance  of  the  Mortgage   Pool
                            expected   to      be   outstanding      immediately
                            following      such  Distribution    Date.       See
                            "Description  of   the  Certificates  Subordination;
                            Allocation of Losses and Certain Expenses" herein.

Treatment of  REO Properties  Notwithstanding that  a Mortgaged  Property may be
                            acquired on   behalf   of   the   Certificateholders
                            through  foreclosure,  deed  in  lieu of foreclosure
                            or  otherwise    (upon    acquisition,    an    "REO
                            Property"), the   related Mortgage   Loan will    be
                            treated,     for     purposes     of     determining
                            distributions  on   the  Certificates,   allocations
                            of   Realized   Losses and   Additional   Trust Fund
                            Expenses to   the Certificates  and   the amount  of
                            fees  payable  to  the  Master Servicer, the Special
                            Servicer and  the   Trustee under  the   Pooling and
                            Servicing    Agreement,    as     having    remained
                            outstanding    until    such    REO    Property   is
                            liquidated.     In  connection  therewith, operating
                            revenues and   other proceeds   derived from    such
                            REO Property   (exclusive   of   related   operating
                            costs,  including  certain   reimbursements  payable
                            to the  Special   Servicer in  connection   with the
                            operation  and  disposition   of  such REO Property)
                            will  be   "applied"  by  the  Master   Servicer  as
                            principal, interest   and other  amounts   "due"  on
                            such  Mortgage  Loan,  and  the Master Servicer will
                            make P&I   Advances in  respect   of such   Mortgage
                            Loan, in   all cases  as if  such Mortgage  Loan had
                            remained outstanding.

Optional Termination  . .   Each   of  the Depositor  and  the   Master Servicer
                            will  have  an  option   to  purchase  all  of   the
                            Mortgage  Loans  and  REO  Properties,  and  thereby
                            effect  termination of   the  Trust Fund   and early
                            retirement of the   then outstanding   Certificates,
                            on  any Distribution Date   on which  the  remaining
                            aggregate  Stated   Principal    Balance   of    the
                            Mortgage  Pool is less than  [    ]% of  the Initial
                            Pool   Balance.       See   "Description   of    the
                            Certificates Termi-nation"   herein   and   in   the
                            Prospectus.

Certain Investment           The yield  to maturity  of an  Offered  Certificate
 Considerations                  purchased  at a  discount or  premium will   be
                            affected  by  the   rate  of  prepayments  and other
                            unscheduled collections  of   principal  on  or   in
                            respect of  the Mortgage   Loans and  the allocation
                            thereof    to   reduce    the principal  balance  of
                            such Certificate.   An   investor should   consider,
                            in the case of  any such Certificate purchased  at a
                            discount, the risk that   a slower than  anticipated
                            rate  of   prepayments  could     result     in    a
                            lower    than anticipated  yield and,   in the  case
                            of any Offered  Certificate purchased at  a premium,
                            the  risk  that a   faster than anticipated  rate of
                            prepayments  could  result   in   a    lower    than
                            anticipated yield.      See  "Yield  and    Maturity
                            Considerations"  herein  and   in  the Prospectus.

                            In   addition,   insofar as   an investor's  initial
                            investment in  any Offered  Certificate is  returned
                            in  the  form  of  payments  of  principal  thereon,
                            there can be no assurance that such amounts

<PAGE>19

                            can  be  reinvested  in  comparable alternative
                            investments with comparable yields.  Investors in
                            the Offered Certificates should consider that a
                            majority of the Mortgage Loans may be prepaid at
                            any time, subject, in certain cases, to the
                            payment of a Prepayment Premium.  See "Description
                            of the Mortgage Pool" herein.  Accordingly, the
                            rate of prepayments on the Mortgage Loans is
                            likely to be inversely related to the level of
                            prevailing market interest rates (and, presumably,
                            to the yields on comparable alternative
                            investments).

Certain Federal Income Tax
Consequences  . . . . .     An election will  be made to treat  the Trust Fund
                            (exclusive of the  right to any Prepayment Premium
                            collected from  any  borrower) as  a "real  estate
                            mortgage  investment   conduit"  (a  "REMIC")  for
                            federal  income tax  purposes.  The  assets of the
                            REMIC will consist of the Mortgage  Loans, any REO
                            Properties   acquired    on    behalf    of    the
                            Certificateholders  and  the  Certificate  Account
                            (see      "Description     of      the     Pooling
                            Agreements Certificate     Account"     in     the
                            Prospectus).   For  federal  income tax  purposes,
                            (a)  the Offered Certificates and the Class [
                                 ]   Certificates   will   be   the   "regular
                            interests"  in, and generally  will be  treated as
                            debt obligations of, the REMIC, and  (b) the Class
                            R  Certificates   will  be  the   sole  class   of
                            "residual interests" in the REMIC.

                            The Class [              ] Certificates will  not,
                            and the  Class [              ] Certificates will,
                            be treated  as having  been  issued with  original
                            issue  discount for  federal income  tax reporting
                            purposes.  The  prepayment assumption that will be
                            used  for  purposes  of computing  the  accrual of
                            original  issue   discount,  market  discount  and
                            premium, if  any, for federal  income tax purposes
                            will be equal  to a  CPR of  [   ]%.  However,  no
                            representation  is  made that  the  Mortgage Loans
                            will prepay at that rate or at any other rate.

                            The  Offered  Certificates  will  be   treated  as
                            "qualifying  real  property   loans"  within   the
                            meaning  of Section  593(d) of the  Code and "real
                            estate  assets"  within  the  meaning  of  Section
                            856(c)(5)(A) of the  Code.  In  addition, interest
                            (including   original  issue   discount)   on  the
                            Offered  Certificates will  be  interest described
                            in Section  856(c)(3)(B)  of the  Code.   However,
                            the Offered  Certificates will  generally only  be
                            considered    assets    described    in    Section
                            7701(a)(19)(C) of the Code to the  extent that the
                            Mortgage  Loans   are   secured   by   residential
                            property,  and accordingly,  an investment  in the
                            Offered  Certificates  may  not  be  suitable  for
                            certain thrift institutions.

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



<PAGE>20

ERISA Considerations  . .   A fiduciary of any employee benefit  plan or other
                            retirement arrangement  subject  to  the  Employee
                            Retirement  Income   Security  Act  of   1974,  as
                            amended ("ERISA"), or Section 4975 of  the Code (a
                            "Plan")  should review  carefully  with its  legal
                            advisors  whether  the  purchase   or  holding  of
                            Offered   Certificates  could   give  rise   to  a
                            transaction   that  is   prohibited   or  is   not
                            otherwise permitted either under  ERISA or Section
                            4975  of  the Code  or  whether  there exists  any
                            statutory  or administrative  exemption applicable
                            to an investment therein.
   
                            First  Union  Corporation  has  received  from the
                            U.S.   Department   of  Labor   (the   "DOL")   an
                            individual  Prohibited Transaction  Exemption that
                            generally  exempts from the application of certain
                            of  the  prohibited   transaction  provisions   of
                            Sections  406(a) and  (b) and 407(a)  of ERISA and
                            the   excise  taxes  imposed  on  such  prohibited
                            transactions  by Section  4975(a)  and (b)  of the
                            Code, transactions relating to the  purchase, sale
                            and  holding of  pass-through  certificates under-
                            written by the Underwriter,  provided that certain
                            conditions are satisfied.

                            The  Prohibited  Transaction  Exemption  generally
                            applies to the  Class [  ]  Certificates, but  not
                            the other  Classes of  Offered Certificates. As  a
                            result,  no transfer  of a Class  [  ], Class [  ]
                            or Class [  ] Certificate or any  interest therein
                            may be  made to  a Plan  or to any  person who  is
                            directly    or    indirectly    purchasing    such
                            Certificate or  interest therein on behalf  of, as
                            named fiduciary of, as trustee of,  or with assets
                            of a  Plan, unless the prospective  transferee (at
                            its  own   expense)   provides   the   Certificate
                            Registrar   (as    identified   herein)   with   a
                            certification  and  an opinion  of  counsel  which
                            establish    to   the    Certificate   Registrar's
                            satisfaction  that such  transfer will  not result
                            in  a violation of Sections  406 and  407 of ERISA
                            or  Section  4975 of  the  Code or  result  in the
                            imposition of an excise tax under  Section 4975 of
                            the Code.   See "ERISA Considerations" herein  and
                            in the Prospectus.
    
Rating  . . . . . . . .     It  is  a condition  of  their  issuance that  the
                            Class [  ] Certificates  be rated  not lower  than
                            "[    ]"   by  [      ],  that   the  Class   [  ]
                            Certificates be  rated not  lower  than "[  ]"  by
                            [    ], that the Class [  ]  Certificates be rated
                            not  lower than  "[  ]"  by [     ]  and that  the
                            Class [  ]  Certificates be  rated not  lower than
                            "[   ]"  by [     ].  A  security rating  is not a
                            recommendation  to buy,  sell  or hold  securities
                            and  may be  subject to revision  or withdrawal at
                            any time by the assigning rating  organization.  A
                            security rating does not address the  frequency of
                            prepayments   of    Mortgage    Loans    or    the
                            corresponding  effect on  yield to  investors, See
                            "Rating" herein and  "Risk Factors Limited  Nature
                            of Ratings" in the Prospectus.




<PAGE>21

Legal Investment  . . .     The Class  [  ] and  Class [  ] Certificates  will
                            constitute   "mortgage  related   securities"  for
                            purposes  of   the   Secondary   Mortgage   Market
                            Enhancement Act of 1984  ("SMMEA") for so long  as
                            they  remain  rated  in  one of  the  two  highest
                            rating  categories  by  one   or  more  nationally
                            recognized  statistical rating  organizations, and
                            as   such  are   legal  investments   for  certain
                            entities  to the  extent provided in  SMMEA.  Such
                            investments, however, will  be subject to  general
                            regulatory  considerations   governing  investment
                            practices   under   state    and   federal    law.
                            Furthermore, certain  states have recently enacted
                            legislation   overriding   the  legal   investment
                            provisions of SMMEA.  The  Class [  ] Certificates
                            and the Class  [  ] will not  constitute "mortgage
                            related securities" for purposes  of SMMEA.  As  a
                            result,  the appropriate  characterization  of the
                            Class  [  ]  Certificates  and  the  Class  [    ]
                            Certificates   under   various  legal   investment
                            restrictions, and  thus  and  the Class  [  ]  the
                            ability    of   investors    subject    to   these
                            restrictions to  purchase  Certificates  of  those
                            Classes,   may   be    subject   to    significant
                            interpretative  uncertainties.   In  addition, and
                            without  regard  to  the  applicability  of SMMEA,
                            institutions   whose  investment   activities  are
                            subject to  review by federal  or state regulatory
                            authorities  may  be  or  may  become  subject  to
                            restrictions   on   the    investment   by    such
                            institutions in certain  forms of mortgage  backed
                            securities.   Investors  should consult  their own
                            legal advisors  to determine  whether and  to what
                            extent the Offered  Certificates constitute  legal
                            investments  for  them.    See  "Legal Investment"
                            herein and in the Prospectus.



<PAGE>22

                                 RISK FACTORS

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


The Certificates

     Limited  Liquidity.   There  is currently  no  secondary  market for  the
Offered  Certificates.   While  the Underwriter  currently intends  to  make a
secondary market in the Offered Certificates, it is under no obligation  to do
so.  Accordingly, there can  be no assurance that  a secondary market for  the
Offered  Certificates will  develop.   Moreover,  if a  secondary  market does
develop,  there can be  no assurance that  it will provide  holders of Offered
Certificates with  liquidity of investment  or that  it will continue  for the
life of the Offered Certificates.  The Offered Certificates will not be listed
on any securities exchange.

     Certain Yield  and Maturity  Considerations.   The yield  on any  Offered
Certificate  will depend  on,  among other  things, the  Pass-Through  Rate in
effect  from  time  to time  for  such  Certificate.    The Pass-Through  Rate
applicable to  each Class of  Offered Certificates will  be [fixed] [variable]
and  for any Distribution  Date will equal  the Weighted Average  Net Mortgage
Rate  for  such  date.   Accordingly,  the  yield  on  each  Class of  Offered
Certificates  will be sensitive to changes in  the relative composition of the
Mortgage Pool as a result of scheduled amortization, any voluntary prepayments
and  any unscheduled collections  of principal as a  result of liquidations of
Mortgage  Loans.  To a lesser degree, that  yield will be sensitive to changes
to  the  Mortgage Rates  on  the ARM  Loans  and  the Step  Rate  Loans.   See
"Description of the Certificates Pass-Through Rates" herein.

     The yield  on any Offered Certificate that is  purchased at a discount or
premium, will also  be affected by the  rate and timing of  principal payments
applied  in reduction of  the principal amount  of such Certificate,  which in
turn will  be affected by  (i) the rate and  timing of principal  payments and
collections  on  the  Mortgage  Loans,  particularly unscheduled  payments  or
collections  in the form of voluntary  prepayments of principal or unscheduled
recoveries of principal due to defaults, whether before or after the scheduled
maturity date of the related Mortgage Loans, and (ii) by the order of priority
of distributions of  principal in respect of  the Certificates.  The  rate and
timing of  unscheduled payments and  collections of principal  on the Mortgage
Loans is impossible to accurately predict and will be affected by a variety of
factors,  including,  without  limitation, the  level  of  prevailing interest
rates, restrictions on voluntary prepayments contained in  the Mortgage Notes,
the availability of mortgage credit and economic, demographic, geographic, tax
and  legal factors.   In general,  however, if prevailing  interest rates fall
significantly below  the Mortgage Rates  on the  Mortgage Loans, the  Mortgage
Loans are likely to prepay at a higher rate than if prevailing rates remain at
or   above  those  Mortgage  Rates.     As  described  herein,  the  Principal
Distribution  Amount for each Distribution Date will be distributable entirely
in reduction of the  Certificate Balance of the Class  [  ] Certificates until
the Certificate  Balance thereof  is reduced to  zero, and will  thereafter be
distributable in  its  entirety  to  each remaining  Class  of  REMIC  Regular
Certificates, sequentially in  alphabetical order of Class  designation, until
the Certificate Balance of each such Class is, in turn,  reduced to zero.  See
"Description  of the  Certificates Distributions Application of  the Available
Distribution  Amount"  herein.   Accordingly,  the  actual  rate of  principal
payments on the Mortgage Loans may have different effects on the yields of the
respective Classes of Offered Certificates.

     The yield on  any Offered Certificate also  will be affected by  the rate
and timing of delinquencies  and defaults on the Mortgage  Loans, the severity
of ensuing losses and the extent to which such losses and related expenses are
applied in reduction  of the principal amount of such Certificate or otherwise
reduce the amount  of funds available for  distribution to the holder  of such
Certificate.  As and to the extent  described herein, the Private Certificates
are subordinate in right  and time of payment to the  Offered Certificates and
will bear  shortfalls in  collections and losses  incurred in  respect of  the
Mortgage Loans prior to the Offered Certificates; and the Class [  ]


<PAGE>23

and Class [  ]  Certificates are subordinate in  right and time of  payment to
the Class [  ] Certificates and will bear shortfalls in collections and losses
incurred in respect of the Mortgage Loans prior to the Class [  ] Certificates
and  in reverse alphabetical order of Class  designation.  Realized Losses and
Additional  Trust Fund  Expenses  will  be allocated,  as  and  to the  extent
described herein, to the respective Classes of REMIC  Regular Certificates, in
reverse  alphabetical order of their Class  designations.  See "Description of
the  Mortgage  Pool",  "Description  of  the  Certificates Distributions"  and
" Subordination;  Allocation of Losses  and Certain  Expenses" and  "Yield and
Maturity Considerations" herein and "Yield and Maturity Considerations" in the
Prospectus.

     The Weighted Average Net  Mortgage Rate that will be in  effect from time
to time,  the timing and amount of principal prepayments and other unscheduled
recoveries of principal, if any, that will be received on the  Mortgage Loans,
and the rate  and timing of delinquencies  and defaults on the  Mortgage Loans
and the severity of ensuing losses are all subject to substantial uncertainty.
Accordingly, the actual yield to maturity of an Offered Certificate  cannot be
predicted with certainty.


The Mortgage Loans

     Risks  of Multifamily and  Commercial Lending.   The Mortgaged Properties
include real  estate  improved  with multifamily  dwellings  and  real  estate
improved with commercial  properties.  Multifamily residential  and commercial
lending is generally  viewed as exposing  a lender to  a greater risk  of loss
than lending  on  the  security  of single  family  residences.    Multifamily
residential and commercial lending typically involves larger loans than single
family lending,  and  unlike  loans made  on  the security  of  single  family
residences,  repayment of loans made on  the security of income-producing real
property  depends upon  the  ability of  the related  real  estate project  to
generate rental income sufficient to pay operating expenses, to make necessary
repairs  and capital improvements and to  pay debt service.   If the cash flow
from the  project is  reduced (for example,  if occupancy  levels decline,  if
tenants default or if rental rates fall), the borrower's ability to  repay the
loan may be impaired and the resale value of the property may decline.

     Successful operation of  a multifamily or commercial  real estate project
is dependent  upon, among other  things, economic conditions  generally and in
the area of the  project, the degree to which the  project competes with other
projects in the  area, operating costs and  the performance of  the management
agent.  In some cases, that operation may be affected by circumstances outside
the control  of  the borrower  or lender,  such as  the  deterioration of  the
surrounding  neighborhood,  the  development  of   competitive  projects,  the
imposition of rent  control or changes in  tax laws.  See  "Risk Factors Risks
Associated with Mortgage Loans and Mortgaged Properties" in the Prospectus.

     [              ] of  the Multifamily  Properties, or  [    ]%, were  last
appraised prior to [     ], [and the most recent professional appraisals of [
] Multifamily Properties, or [   ]%, are more than [     ] years old as of the
Cut-off Date.  See "Description of the Mortgage  Pool Additional Mortgage Loan
Information" herein.

     Limited Recourse.   The Mortgage Loans are  not insured or guaranteed  by
any governmental  entity, private mortgage  insurer or any other  person.  The
Depositor has  not  undertaken  any  evaluation of  the  significance  of  the
recourse provisions of any of a number of the Mortgage Loans that provide  for
recourse  against the  related borrower or  another person  in the event  of a
default.  Accordingly, investors should consider  all of the Mortgage Loans to
be non-recourse  loans as to  which recourse  in the case  of default  will be
limited to the related Mortgaged Property.

     Environmental Law  Considerations.   Contamination of  real property  may
give rise to a lien on that property to assure payment of the cost of clean-up
or, in certain circumstances, may result  in liability to the lender for  that
cost.  Such contamination  may also reduce the value of a  property.  A "phase
I"  environmental site  assessment was performed  at each  Mortgaged Property,
generally during the [     ] month period prior to the Cut-off Date, and in



<PAGE>24

no  case prior to [                ].  In some cases, environmental testing in
addition to  the "phase I"  assessment was performed.   No such  assessment or
testing  revealed  any  environmental  condition   or  circumstance  that  the
Depositor considers material and adverse.

     The  Pooling and Servicing  Agreement requires that  the Special Servicer
obtain  an environmental  site  assessment of  a Mortgaged  Property  prior to
acquiring  title  thereto  or  assuming   its  operation.    Such  requirement
effectively  precludes enforcement of  the security  for the  related Mortgage
Note until a satisfactory environmental site assessment is  obtained (or until
any  required remedial  action  is thereafter  taken), but  will  decrease the
likelihood  that the  Trust  Fund will  become liable  for a  material adverse
environmental condition at  the Mortgaged Property.  However,  there can be no
assurance that  the requirements of  the Pooling and  Servicing Agreement will
effectively insulate the Trust Fund from potential liability  for a materially
adverse  environmental condition at any  Mortgaged Property.  See "Description
of the Pooling  Agreements Realization Upon  Defaulted Mortgage Loans",  "Risk
Factors Environmental Risks" and "Certain Legal Aspects of  Mortgage Loans and
Leases Environmental Legislation" in the Prospectus.

     Geographic Concentration  .   [                       ] of  the Mortgaged
Properties,  or  [    ]%,  are  located in  [                 ].   Significant
concentrations of Mortgaged Properties  also exist in [                      ]
and  [              ].  See  Annex A hereto.   In general,  that concentration
increases the exposure of  the Mortgage Pool to any adverse  economic or other
developments or  acts of nature that may  occur in those states or  areas.  In
recent periods,               (along with other regions  of the United States)
has experienced a significant downturn in the market value of real estate.

     Concentration of  Mortgage Loans and  Related Borrowers.   Several of the
Mortgage  Loans have Cut-off Date Balances  that are substantially higher than
the [$          ] average Cut-off Date Balance.   The [     ] largest Mortgage
Loans, which, in the aggregate,  represent approximately [   ]% of the Initial
Pool Balance, have Cut-off Date Balances that range from [$          ] to [$
      ]  and an average Cut-off Date  Balance of [$             ].   The [   ]
largest  Mortgage Loans  have  Cut-off Date  Balances that  represent,  in the
aggregate,  approximately [   ]% of the  Initial Pool Balance.  There are also
several groups of Mortgage  Loans where the borrowers are  commonly-controlled
affiliated entities related through common  ownership of partnership interests
and where, in general, the related Mortgaged Properties  are commonly managed.
The [     ] largest of those groups, by aggregate Cut-off  Date Balance of the
Mortgage Loans, represent [      ]%, and [    ]%, respectively, of the Initial
Pool Balance.  See "Description of the Mortgage  Pool Additional Mortgage Loan
Information Borrower Concentration" herein.

     In general, concentrations in a mortgage pool of  loans with larger-than-
average balances can  result in losses that  are more severe, relative  to the
size  of the pool, than would be the case if the aggregate balance of the pool
were  more evenly distributed.  Concentration  of borrower representation in a
mortgage  pool  can  also  pose  increased  risks.    For instance,  Mortgaged
Properties  that are owned  by a group  of related borrowers  and are commonly
managed  create the  risk  that property  management errors  or  poor property
management could have  a more widespread adverse  affect on the  Mortgage Pool
than would be the case absent such common management.

     Balloon Payments.  [           ] of the Mortgage Loans, or [   ]%, do not
fully amortize over  their terms to maturity.   Thus, each such  Mortgage Loan
will have a substantial payment (that is, a Balloon Payment) due at its stated
maturity unless prepaid prior  thereto.  Loans with Balloon Payments involve a
greater risk  to a lender than self-amortizing loans  because the ability of a
borrower  to make a  Balloon Payment  typically will  depend upon  its ability
either to fully refinance the loan  or to sell the related mortgaged  property
at a price sufficient to permit the borrower to make the Balloon Payment.  See
"Risk Factors Balloon Payments; Borrower Default" in the Prospectus.

     In order to maximize recoveries  on defaulted Mortgage Loans, the Pooling
and  Servicing Agreement  permits the  Special Servicer  to extend  and modify
Mortgage Loans that are in material default or as to which a



<PAGE>25

payment default (including the failure to make a Balloon Payment) is imminent;
subject,  however, to  the  limitations  described  under  "Servicing  of  the
Mortgage Loans Modifications, Waivers and Amendments" herein.  There can be no
assurance, however, that any such extension or modification  will increase the
present  value of recoveries  in a given case.   Any delay  in collection of a
Balloon Payment that would otherwise be distributable in respect of a Class of
Offered  Certificates, whether  such delay is  due to  borrower default  or to
modification  of the related Mortgage Loan by the Special Servicer will likely
extend the  weighted average life of such Class  of Offered Certificates.  See
"Yield and Maturity Considerations" herein and in the Prospectus.

     Adjustable Rate Loans.  [    ] of the Mortgage Loans, or [   ]%, are Step
Rate Loans or ARM Loans.  Particularly in  the case of the [       ] Step Rate
Loans, which represent [  ]% of the Initial Pool  Balance, if the increases to
the Mortgage  Rates are not matched by increases  in market rents, the related
borrowers may not be able to make the required Monthly Payments, in which case
those  borrowers  will  likely  either   refinance  their  loans  or  default.
Accordingly, the  stepped Mortgage Rate  feature of  those Mortgage Loans,  as
well as the  adjustable rate feature of the ARM Loans  if such feature results
in future  increases to the related Mortgage Rates,  could result in a rate of
default on those loans that is higher than would be the case if their Mortgage
Rates remain fixed.

     Potential  Conflict  of   Interest.    The  Special  Servicer   is  given
considerable  latitude,  consistent  with  the  servicing  standard  described
herein,  in determining to liquidate or modify  defaulted Mortgage Loans.  See
"Servicing  of  the  Mortgage  Loans Modifications,  Waivers  and  Amendments"
herein.  It is contemplated that the Special Servicer may purchase some or all
of the Certificates of one or more Classes of Private Certificates, and is not
prohibited  from purchasing  the Certificates  of any Class.   If  the Special
Servicer becomes a Certificateholder, it may, as a result, have interests when
dealing with defaulted Mortgage Loans that  are in conflict with those of  the
holders of the other Classes of Certificates.


                       DESCRIPTION OF THE MORTGAGE POOL

General

     The Mortgage Pool will consist of [  ] [first] [junior] priority mortgage
loans (the "Mortgage Loans") with an average Cut-off Date Balance of [$
 ] and an aggregate Cut-off Date Balance (the "Initial Pool Balance") of [$
      ].  All  percentages of the Mortgage Loans, or of any specified group of
Mortgage Loans, referred to herein without further description are approximate
percentages  by aggregate Cut-off Date Balance.   References to percentages of
Mortgaged Properties  are references to  the percentages  of the Initial  Pool
Balance  represented by  the  aggregate Cut-off  Date Balance  of  the related
Mortgage Loans.

     Each Mortgage Loan is evidenced by a promissory  note (a "Mortgage Note")
and secured by a mortgage, deed of trust, deed to secure debt or other similar
security instrument (a  "Mortgage") that creates  a [first] [junior]  mortgage
lien on a fee simple or, in [    ] cases, leasehold estate in a parcel of real
property  (a  "Mortgaged  Property")  improved with  one  or  more multifamily
apartment or commercial buildings.
[        ] of the Mortgaged Properties, or [   ]%, are located in [         ].
The remaining Mortgaged Properties  are located in [      ]  ([   ]  Mortgaged
Properties, or [  ]%), [       ] ([    ] Mortgaged Properties, or [  ]%), [
] ([   ] Mortgaged Properties, or [  ]%) and throughout [  ] other states.


<PAGE>26

Mortgage Loan History

                    [Description of Mortgage Loan History]

     On or before  the Delivery Date, the Depositor will  acquire the Mortgage
Loans from the Mortgage Loan Seller.  See " The Mortgage Loan Seller" herein.


Certain Terms and Conditions of the Mortgage Loans

     Mortgage Rates;  Calculations of  Interest.   All of  the Mortgage  Loans
accrue  interest on the  basis of a  360-day year consisting  of twelve 30-day
months.

     [            ] of  the Mortgage Loans, or [  ]% (the "Fixed Rate Loans"),
bear interest at fixed annualized mortgage  rates (the "Mortgage Rates").  The
Mortgage  Rates of the Fixed Rate Loans range from [   ]% to [   ]% per annum,
and the Fixed Rate Loans have a weighted average Mortgage Rate of [     ]% per
annum.  [       ] of the  Mortgage Loans, or  [  ]%  (the "Step Rate  Loans"),
provide for between  one and four future  stepped increases to  their Mortgage
Rates pursuant to a fixed schedule, except that one of  the Step Rate Mortgage
Loans, with  a Cut-off  Date Balance  of $[               ],  provides for  an
adjustment to its  Mortgage Rate at the  commencement of each of  the last two
years of  its loan term to a rate  per annum equal to [    ] basis points over
the most recently  published [  ] Index.   The Mortgage Rates which  accrue on
the  [      ] remaining  Mortgage Loans (the  "ARM Loans"), which collectively
represent [ ]% of the Initial Pool Balance, are subject to periodic adjustment
by adding a margin to the value of the [  ] Index in effect a specified number
of  days prior  to adjustment.   See "Description  of Certificates Certificate
Balances" and " Distributions Distributable Certificate Interest" herein.

     Due Dates.  [All]  of the Mortgage Loans have  Due Dates (that is,  dates
upon which Monthly Payments first become due, without regard to grace periods)
that occur on the [      ] day of each month.

     Amortization.  All but [     ] of the Mortgage  Loans provide for monthly
payments of  principal based  on amortization  schedules significantly  longer
than  the remaining terms of such  Mortgage Loans, thereby leaving substantial
principal amounts due and payable (each such payment,  a "Balloon Payment") on
their respective maturity  dates, unless prepaid  prior  thereto.   See  "Risk
Factors The Mortgage Loans Balloon Payments" herein.

     Prepayment  Provisions.   [       ]  of  the Mortgage  Loans, or  [   ]%,
currently restrict or prohibit voluntary principal prepayment.  Those Mortgage
Loans  either  (i)  permit  voluntary  principal  payments provided  that  the
prepayment is accompanied by an additional amount (a  "Prepayment Premium") in
excess of  the amount  prepaid ([      ] Mortgage  Loans, or [   ]%),  or (ii)
currently  prohibit voluntary prepayments of principal  for a period (a "Lock-
out Period") ending on a date (a  "Lock-out Expiration Date") specified in the
related  Mortgage  Note,  and,  in  general,  impose  Prepayment  Premiums  in
connection  with prepayments made thereafter ([   ] Mortgage Loans, or [  ]%).
In general, Prepayment Premiums  are calculated as a percentage  of the amount
prepaid, which percentage  generally declines, in nearly all cases to 0%, over
the loan term.   In the case of  [     ] Mortgage Loans, or [   ]%, Prepayment
Premiums are calculated  on the  basis of  a yield maintenance  formula.   See
"Description  of  the  Mortgage  Pool Additional  Mortgage  Loan  Information"
herein.  The  remaining Mortgage Loans, or  [  ]%, permit  voluntary principal
prepayments in whole, and in some cases in part, without material restriction.
Prepayment Premiums collected will  not be distributed to  the holders of  any
Class of Certificates.

     Neither the Master Servicer nor the Special Servicer will be permitted to
waive  or  modify  the  terms  of  any  Mortgage  Loan  prohibiting  voluntary
prepayments  during a Lock-out Period or requiring the payment of a Prepayment
Premium except under the circumstances described in "Servicing of the Mortgage
Loans Modifications, Waivers and Amendments" herein.



<PAGE>27

     Non-recourse Obligations.   Substantially all of  the Mortgage Loans  are
non-recourse  obligations of  the related  borrower and, upon  such borrower's
default in the  payment of any  amount due under  any such Mortgage Loan,  the
Master Servicer or the Special Servicer may look only to the related Mortgaged
Property for  satisfaction of  the borrower's  obligations.   In addition,  in
those  cases  where  recourse  to  a  borrower  or  guarantor  is  purportedly
permitted, the  Depositor has not  undertaken an  evaluation of the  financial
condition  of any such person, and  prospective investors should thus consider
all of the Mortgage Loans to be non-recourse.

     "Due-on-Sale" and "Due-on-Encumbrance" Provisions.  Most of the Mortgages
contain  "due-on-sale" clauses  that  permit the  holder  of  the Mortgage  to
accelerate the maturity of the related Mortgage  Loan if the borrower sells or
otherwise transfers  the related Mortgaged  Property or prohibit  the borrower
from  doing so without the consent of the holder of the Mortgage.  Most of the
Mortgages also contain "due-on-encumbrance" clauses  that prohibit or restrict
junior  financing of the  related Mortgaged Property.   The Master Servicer or
the Special Servicer will determine, in a manner consistent with the servicing
standard described  herein under  "Servicing of  the Mortgage  Loans General",
whether  to exercise any right  the holder of any  Mortgage may have under any
such  clause to accelerate  payment of the  related Mortgage Loan  upon, or to
withhold its consent  to, any transfer or  further encumbrance of the  related
Mortgaged Property.


Additional Mortgage Loan Information

     The Mortgage Pool.  For a detailed presentation of the characteristics of
the Mortgage  Loans and the Mortgaged Properties,  on an individual basis, see
Annex  A hereto.  Certain additional  information regarding the Mortgage Loans
is contained herein under " Assignment of the Mortgage Loans; Repurchases" and
" Representations and Warranties;  Repurchases", and  in the Prospectus  under
"Description of the Trust Funds" and "Certain  Legal Aspects of Mortgage Loans
and Leases".

     Each of  the following tables  sets forth  certain characteristic of  the
Mortgage Pool.  For purposes of the tables:

     (i)  References to "Mortgage  Rates" are references to  Mortgage Rates in
effect as of the Cut-off Date.

     (ii) References  to  "DSCR"  are  references  to "Debt  Service  Coverage
Ratios".  The "Debt Service Coverage Ratio" for any Mortgage Loan is the ratio
of the "199[ ] Net Operating Income" of  the related Mortgaged Property to the
aggregate amount of debt service that will be payable under that Mortgage Loan
for the twelve-month period commencing  [   ], 199[ ], assuming no adjustments
to the Mortgage Rate of any  ARM Loan or Step Rate Loan following  the Cut-off
Date.   The "199[ ] Net  Operating Income" for each Mortgaged  Property is the
"net  operating income"  of  such  Mortgaged Property  as  set  forth in  full
calendar  year 199[ ] unaudited operating  statements submitted by the related
borrower, adjusted as described below.  In general, "net operating  income" is
the revenue  derived  from  the use  and  operation of  a  Mortgaged  Property
(consisting  primarily of  rental income),  less operating  expenses (such  as
utilities,  administrative expenses, repairs  and maintenance, management fees
and advertising) and  less fixed expenses (such  as insurance and real  estate
taxes).  Net operating income does not reflect interest  expenses and non-cash
items such  as depreciation and  amortization, and generally  does not reflect
capital expenditures.   In determining  199[ ] Net  Operating Income for  each
Mortgaged Property, the Depositor made adjustments to the net operating income
reported by the related borrower.   In general, those adjustments included (a)
recharacterizing as capital  expenditures certain items reported  by borrowers
as  operating expenses  (thus  increasing "net  operating  income") where  the
Depositor  determined  that  such  recharacterization  was  appropriate,   (b)
assuming a management fee  of the greater of [  ]% of  rental receipts and the
actual management fee reported by the borrowers, and (c) assuming a repair and
maintenance reserve expense (generally, and in no  case less than, $[   ]  per
year per unit).   The operating statements  obtained by the Depositor  were in
all cases unaudited, and the Depositor did not verify their accuracy.


<PAGE>28

     (iii)     References to "Indicative  Cut-off Date LTV" are  references to
the  ratio, expressed  as  a percentage,  of  the Cut-off  Date  Balance of  a
Mortgage Loan to the corresponding "Indicative Value" of the related Mortgaged
Property.   Because relatively few  of the Mortgaged  Properties were recently
appraised by  independent professional appraisers,  the fair market  values of
the Mortgaged Properties shown on the most recent  appraisals thereof will, in
many cases, be  an unreliable indicator  of their current market  values. (Set
forth  on Annex A is the  appraised value of each  Mortgaged Property shown on
the   most  recent  appraisal  thereof  and   the  date  of  such  appraisal.)
Accordingly,  the Depositor  made  estimates of  the current  value  (each, an
"Indicative Value") for each Mortgage Property based on an appraisal technique
commonly referred to as the "direct capitalization method." That method is one
method used  by real estate  professionals in estimating  values in accordance
with  the  "income  capitalization  approach"   to  valuing  income  producing
properties.  It converts an estimate of a single year's income expectancy (or,
in  some cases,  an average  of several  year's income  expectancies) into  an
indication  of value by  dividing the income estimate  by an appropriate rate,
referred to as a "capitalization rate", or by multiplying the  income estimate
by an appropriate factor.  The lower the "capitalization rate," the higher the
estimate of value.

     In  determining  the Indicative  Values of  each Mortgaged  Property, the
Depositor used the property's 199[ ] Net Operating Income as the single year's
income estimate, and divided it by capitalization rates of [  ]%, [  ]%, [  ]%
and [   ]%.  Several national  organizations periodically  survey real  estate
investors for  capitalization rate information.   The range  of capitalization
rates selected  by the  Depositor was  based on  reports of  certain of  those
surveys,  conducted within the last year,  which generally indicate an average
capitalization range of [   ]% to [  ]% for  multifamily apartments.  However,
that reported  range was based on surveys where  the sample of respondents was
not  statistically  significant,  and the  responses  may  not reflect  market
experience that can be generalized and applied to the Mortgaged Properties.

     The  Depositor's  estimates  of  Indicative   Values  for  the  Mortgaged
Properties  should  not  be considered  a  substitute for  an  appraisal.   An
appraisal  would have  reflected two other  approaches to value  (that is, the
"cost approach", which in general derives a value indication by estimating the
cost of  acquiring a comparable site and constructing comparable improvements,
and the  "sales comparison approach",  which estimates  value based on  recent
sales  prices of  comparable  properties).   In addition,  an  appraiser would
generally  be expected to select a capitalization rate for each property based
on several factors,  including location,  tenant quality, property  condition,
strength of  the local market,  anticipated changes  in future net  income and
recent sales of comparable properties, while the capitalization rates selected
by the Depositor were applied to each Mortgaged Property without consideration
of the unique attributes of that property or its location.  Also, an appraiser
might have  made adjustments  to  the net  operating  income reported  by  the
borrowers  that were  not made  by  the Depositor  in determining  199[  ] Net
Operating  Income for each property.   Accordingly, investors should not place
undue  reliance on the  Indicative Values  estimated by  the Depositor  or the
Indicative  Cut-off Date  LTVs  derived therefrom.    The  Depositor makes  no
representation that any  Indicative Value would  approximate either the  value
that would  be determined  in a  current appraisal  of  the related  Mortgaged
Property or the amount that would be realized upon a sale.

     (iv) References to  "Year  Built"  are  references to  the  year  that  a
Mortgaged  Property  was   originally  constructed,  without  regard   to  any
renovations that may have occurred subsequently.

     (v)  References to  "Occupancy Percentage"  are references  to the  ratio
(expressed as a  percentage) of (a) the  actual rent payable, as  disclosed in
the list of tenants furnished by the  related borrower as of a specified date,
to (b) gross potential rent (based upon actual leases and asking  rental rates
for vacant units, each as disclosed on such list of tenants).  The majority of
those lists were reported to be as of a date not earlier  than [      ] 199[ ]
and no  list was reported to be  as of a date earlier  than [       ], 199[ ].
The weighted average date of those  lists is [       ], 199[ ].  No  such list
was audited or otherwise verified for accuracy.


<PAGE>29


     (vi) References  to  "weighted  averages"   are  references  to  averages
weighted on  the basis of  the Cut-off Date  Balances of the  related Mortgage
Loans.

     The sum  in any column of any  of the following tables may  not equal the
indicated total due to rounding.









<PAGE>30

                               MORTGAGE RATES

<TABLE>
<CAPTION>





                                                                          Weighted Average
                                                            ------------------------------------------
                                                 % by
                                   Aggregate   Aggregate                  Stated      Remain.
                                    Cut-Off     Cut-Off                   Remain.      Amort.
                    Number of        Date        Date       Mortgage       Term        Term
      Range           Loans         Balance     Balance       Rate         (Mo.)       (Mo.)      DSCR
      -----         ---------      ---------   ---------    --------      -------     -------     ----
<S>               <C>           <C>          <C>         <C>          <C>          <C>         <C>










</TABLE>

<TABLE>
<CAPTION>

                                                             Weighted Averages
      --------------------------------------------------------------------------------------------------------------------------
                   Indicative Cut-off Date LTV
      ----------------------------------------------------------
                                                                         Loan/      Loan/       Occupancy      Year
      ([ ]% Cap)      ([ ]% Cap)       ([ ]% Cap)        ([ ]% Cap)       Unit       Sq. Ft.     Percentage    Built
      ----------      ----------       ----------        ----------       -----      -------     ----------    -----
<S>                <C>              <C>              <C>               <C>        <C>         <C>           <C>







</TABLE>



<PAGE>


                             CUT-OFF DATE BALANCES



<TABLE>
<CAPTION>





                                                                          Weighted Average
                                                            ------------------------------------------
                                                 % by
                                   Aggregate   Aggregate                  Stated      Remain.
                                    Cut-Off     Cut-Off                   Remain.      Amort.
                    Number of        Date        Date       Mortgage       Term        Term
      Range           Loans         Balance     Balance       Rate         (Mo.)       (Mo.)      DSCR
      -----         ---------      ---------   ---------    --------      -------     -------     ----
<S>               <C>           <C>          <C>         <C>          <C>          <C>         <C>










</TABLE>

<TABLE>
<CAPTION>

                                                             Weighted Averages
      --------------------------------------------------------------------------------------------------------------------------
                    Indicative Cut-off Date LTV
       ----------------------------------------------------------
                                                                          Loan/      Loan/       Occupancy      Year
      ([ ]% Cap)      ([ ]% Cap)       ([ ]% Cap)        ([ ]% Cap)       Unit       Sq. Ft.     Percentage    Built
      ----------      ----------       ----------        ----------       -----      -------     ----------    -----
<S>                <C>              <C>              <C>               <C>        <C>         <C>           <C>







</TABLE>




<PAGE>31


                            STATED REMAINING TERMS


<TABLE>
<CAPTION>





                                                                          Weighted Average
                                                            ------------------------------------------
                                                 % by
                                   Aggregate   Aggregate                  Stated      Remain.
                                    Cut-Off     Cut-Off                   Remain.      Amort.
                    Number of        Date        Date       Mortgage       Term        Term
      Range           Loans         Balance     Balance       Rate         (Mo.)       (Mo.)      DSCR
      -----         ---------      ---------   ---------    --------      -------     -------     ----
<S>               <C>           <C>          <C>         <C>          <C>          <C>         <C>










</TABLE>

<TABLE>
<CAPTION>

                                                             Weighted Averages
      --------------------------------------------------------------------------------------------------------------------------
                    Indicative Cut-off Date LTV
       ----------------------------------------------------------
                                                                          Loan/      Loan/       Occupancy      Year
      ([ ]% Cap)      ([ ]% Cap)       ([ ]% Cap)        ([ ]% Cap)       Unit       Sq. Ft.     Percentage    Built
      ----------      ----------       ----------        ----------       -----      -------     ----------    -----
<S>                <C>              <C>              <C>               <C>        <C>         <C>           <C>



</TABLE>

<PAGE>


                          DEBT SERVICE COVERAGE RATIOS

<TABLE>
<CAPTION>





                                                                          Weighted Average
                                                            ------------------------------------------
                                                 % by
                                   Aggregate   Aggregate                  Stated      Remain.
                                    Cut-Off     Cut-Off                   Remain.      Amort.
                    Number of        Date        Date       Mortgage       Term        Term
      Range           Loans         Balance     Balance       Rate         (Mo.)       (Mo.)      DSCR
      -----         ---------      ---------   ---------    --------      -------     -------     ----
<S>               <C>           <C>          <C>         <C>          <C>          <C>         <C>










</TABLE>

<TABLE>
<CAPTION>

                                                             Weighted Averages
      --------------------------------------------------------------------------------------------------------------------------
                    Indicative Cut-off Date LTV
       ----------------------------------------------------------
                                                                          Loan/      Loan/       Occupancy      Year
      ([ ]% Cap)      ([ ]% Cap)       ([ ]% Cap)        ([ ]% Cap)       Unit       Sq. Ft.     Percentage    Built
      ----------      ----------       ----------        ----------       -----      -------     ----------    -----
<S>                <C>              <C>              <C>               <C>        <C>         <C>           <C>



</TABLE>


<PAGE>


     The  following four  tables set forth  certain information  regarding the
Mortgage Pool presented  by the range of  Indicative Cut-off Date LTVs  of the
Mortgage Loans,  with the  related Indicative  Values estimated  utilizing the
specified capitalization rate.  As discussed above,  the Indicative Values  of
the Mortgaged  Properties are not  necessarily a reliable  substitute for fair
market   value  that  would  be  determined  by  an  independent  professional
appraiser, and there can be no assurance that any Indicative  Value represents
a fair approximation  of the actual fair market value of the related Mortgaged
Property.



                 INDICATIVE CUT-OFF DATE LTVs ([ ]% CAP RATE)


<TABLE>
<CAPTION>





                                                                          Weighted Average
                                                            ------------------------------------------
                                                 % by
                                   Aggregate   Aggregate                  Stated      Remain.
                                    Cut-Off     Cut-Off                   Remain.      Amort.
                    Number of        Date        Date       Mortgage       Term        Term
      Range           Loans         Balance     Balance       Rate         (Mo.)       (Mo.)      DSCR
      -----         ---------      ---------   ---------    --------      -------     -------     ----
<S>               <C>           <C>          <C>         <C>          <C>          <C>         <C>










</TABLE>

<TABLE>
<CAPTION>

                                                             Weighted Averages
      --------------------------------------------------------------------------------------------------------------------------
                    Indicative Cut-off Date LTV
       ----------------------------------------------------------
                                                                          Loan/      Loan/       Occupancy      Year
      ([ ]% Cap)      ([ ]% Cap)       ([ ]% Cap)        ([ ]% Cap)       Unit       Sq. Ft.     Percentage    Built
      ----------      ----------       ----------        ----------       -----      -------     ----------    -----
<S>                <C>              <C>              <C>               <C>        <C>         <C>           <C>



</TABLE>

<PAGE>


                 INDICATIVE CUT-OFF DATE LTVs ([ ]% CAP RATE)


<TABLE>
<CAPTION>





                                                                          Weighted Average
                                                            ------------------------------------------
                                                 % by
                                   Aggregate   Aggregate                  Stated      Remain.
                                    Cut-Off     Cut-Off                   Remain.      Amort.
                    Number of        Date        Date       Mortgage       Term        Term
      Range           Loans         Balance     Balance       Rate         (Mo.)       (Mo.)      DSCR
      -----         ---------      ---------   ---------    --------      -------     -------     ----
<S>               <C>           <C>          <C>         <C>          <C>          <C>         <C>










</TABLE>

<TABLE>
<CAPTION>

                                                             Weighted Averages
      --------------------------------------------------------------------------------------------------------------------------
                   Indicative Cut-off Date LTV
      ----------------------------------------------------------
                                                                         Loan/      Loan/       Occupancy      Year
      ([ ]% Cap)      ([ ]% Cap)       ([ ]% Cap)        ([ ]% Cap)       Unit       Sq. Ft.     Percentage    Built
      ----------      ----------       ----------        ----------       -----      -------     ----------    -----
<S>                <C>              <C>              <C>               <C>        <C>         <C>           <C>



</TABLE>



<PAGE>33


                 INDICATIVE CUT-OFF DATE LTVs ([  ]% CAP RATE)


<TABLE>
<CAPTION>





                                                                          Weighted Average
                                                            ------------------------------------------
                                                 % by
                                   Aggregate   Aggregate                  Stated      Remain.
                                    Cut-Off     Cut-Off                   Remain.      Amort.
                    Number of        Date        Date       Mortgage       Term        Term
      Range           Loans         Balance     Balance       Rate         (Mo.)       (Mo.)      DSCR
      -----         ---------      ---------   ---------    --------      -------     -------     ----
<S>               <C>           <C>          <C>         <C>          <C>          <C>         <C>










</TABLE>

<TABLE>
<CAPTION>

                                                             Weighted Averages
      --------------------------------------------------------------------------------------------------------------------------
                   Indicative Cut-off Date LTV
      ----------------------------------------------------------
                                                                         Loan/      Loan/       Occupancy      Year
      ([ ]% Cap)      ([ ]% Cap)       ([ ]% Cap)        ([ ]% Cap)       Unit       Sq. Ft.     Percentage    Built
      ----------      ----------       ----------        ----------       -----      -------     ----------    -----
<S>                <C>              <C>              <C>               <C>        <C>         <C>           <C>



</TABLE>

<PAGE>

                INDICATIVE CUT-OFF DATE LTVs ([   ]% CAP RATE)


<TABLE>
<CAPTION>





                                                                          Weighted Average
                                                            ------------------------------------------
                                                 % by
                                   Aggregate   Aggregate                  Stated      Remain.
                                    Cut-Off     Cut-Off                   Remain.      Amort.
                    Number of        Date        Date       Mortgage       Term        Term
      Range           Loans         Balance     Balance       Rate         (Mo.)       (Mo.)      DSCR
      -----         ---------      ---------   ---------    --------      -------     -------     ----
<S>               <C>           <C>          <C>         <C>          <C>          <C>         <C>










</TABLE>

<TABLE>
<CAPTION>

                                                             Weighted Averages
      --------------------------------------------------------------------------------------------------------------------------
                   Indicative Cut-off Date LTV
      ----------------------------------------------------------
                                                                         Loan/      Loan/       Occupancy      Year
      ([ ]% Cap)      ([ ]% Cap)       ([ ]% Cap)        ([ ]% Cap)       Unit       Sq. Ft.     Percentage    Built
      ----------      ----------       ----------        ----------       -----      -------     ----------    -----
<S>                <C>              <C>              <C>               <C>        <C>         <C>           <C>



</TABLE>



<PAGE>34

                             OCCUPANCY PERCENTAGES


<TABLE>
<CAPTION>





                                                                          Weighted Average
                                                            ------------------------------------------
                                                 % by
                                   Aggregate   Aggregate                  Stated      Remain.
                                    Cut-Off     Cut-Off                   Remain.      Amort.
                    Number of        Date        Date       Mortgage       Term        Term
      Range           Loans         Balance     Balance       Rate         (Mo.)       (Mo.)      DSCR
      -----         ---------      ---------   ---------    --------      -------     -------     ----
<S>               <C>           <C>          <C>         <C>          <C>          <C>         <C>










</TABLE>

<TABLE>
<CAPTION>

                                                             Weighted Averages
      --------------------------------------------------------------------------------------------------------------------------
                   Indicative Cut-off Date LTV
      ----------------------------------------------------------
                                                                          Loan/      Loan/       Occupancy      Year
      ([ ]% Cap)      ([ ]% Cap)       ([ ]% Cap)        ([ ]% Cap)       Unit       Sq. Ft.     Percentage    Built
      ----------      ----------       ----------        ----------       -----      -------     ----------    -----
<S>                <C>              <C>              <C>               <C>        <C>         <C>           <C>



</TABLE>

<PAGE>

                                    STATES


<TABLE>
<CAPTION>





                                                                          Weighted Average
                                                            ------------------------------------------
                                                 % by
                                   Aggregate   Aggregate                  Stated      Remain.
                                    Cut-Off     Cut-Off                   Remain.      Amort.
                    Number of        Date        Date       Mortgage       Term        Term
      State           Loans         Balance     Balance       Rate         (Mo.)       (Mo.)      DSCR
      ------        ---------      ---------   ---------    --------      -------     -------     ----
<S>               <C>           <C>          <C>         <C>          <C>          <C>         <C>










</TABLE>

<TABLE>
<CAPTION>

                                                             Weighted Averages
      --------------------------------------------------------------------------------------------------------------------------
                    Indicative Cut-off Date LTV
       ----------------------------------------------------------
                                                                          Loan/      Loan/       Occupancy      Year
      ([ ]% Cap)      ([ ]% Cap)       ([ ]% Cap)        ([ ]% Cap)       Unit       Sq. Ft.     Percentage    Built
      ----------      ----------       ----------        ----------       -----      -------     ----------    -----
<S>                <C>              <C>              <C>               <C>        <C>         <C>           <C>



</TABLE>






<PAGE>35

                                  YEARS BUILT


<TABLE>
<CAPTION>





                                                                          Weighted Average
                                                            ------------------------------------------
                                                 % by
                                   Aggregate   Aggregate                  Stated      Remain.
                                    Cut-Off     Cut-Off                   Remain.      Amort.
                    Number of        Date        Date       Mortgage       Term        Term
      Range           Loans         Balance     Balance       Rate         (Mo.)       (Mo.)      DSCR
      -----         ---------      ---------   ---------    --------      -------     -------     ----
<S>               <C>           <C>          <C>         <C>          <C>          <C>         <C>










</TABLE>

<TABLE>
<CAPTION>

                                                             Weighted Averages
      --------------------------------------------------------------------------------------------------------------------------
                                Indicative Cut-off Date LTV
       ----------------------------------------------------------
                                                                          Loan/      Loan/       Occupancy      Year
      ([ ]% Cap)      ([ ]% Cap)       ([ ]% Cap)        ([ ]% Cap)       Unit       Sq. Ft.     Percentage    Built
      ----------      ----------       ----------        ----------       -----      -------     ----------    -----
<S>                <C>              <C>              <C>               <C>        <C>         <C>           <C>



</TABLE>

<PAGE>

                            PREPAYMENT RESTRICTIONS


<TABLE>
<CAPTION>





                                                                          Weighted Average
                                                            ------------------------------------------
                                                 % by
                                   Aggregate   Aggregate                  Stated      Remain.
                                    Cut-Off     Cut-Off                   Remain.      Amort.
     Prepayment     Number of        Date        Date       Mortgage       Term        Term
     Restrictions     Loans         Balance     Balance       Rate         (Mo.)       (Mo.)      DSCR
     ------------   ---------      ---------   ---------    --------      -------     -------     ----
<S>               <C>           <C>          <C>         <C>          <C>          <C>         <C>








</TABLE>

<TABLE>
<CAPTION>

                                                             Weighted Averages
      --------------------------------------------------------------------------------------------------------------------------
                  Indicative Cut-off Date LTV
     ----------------------------------------------------------
                                                                       Loan/      Loan/       Occupancy      Year
   ([ ]% Cap)      ([ ]% Cap)       ([ ]% Cap)        ([ ]% Cap)       Unit       Sq. Ft.     Percentage    Built
   ----------      ----------       ----------        ----------       -----      -------     ----------    -----
<S>              <C>              <C>              <C>               <C>        <C>         <C>           <C>






</TABLE>


<PAGE>36

     The  following table  sets  forth an  analysis of  the percentage  of the
declining balance  of the Mortgage Pool that, on [      ] of each of the years
indicated,  will  be  within  a  period  in  which  Principal Prepayments  are
prohibited  (that is, in a Lock-out Period)  or in which Principal Prepayments
must  be accompanied  by  the indicated  Prepayment Premium.    The table  was
prepared generally  on  the basis  of the  assumptions used  in preparing  the
tables set  forth under  "Yield and  Maturity Considerations Weighted  Average
Life" herein,  except  that it  was assumed  in preparing  the  table that  no
Mortgage  Loan will be prepaid, voluntarily  or involuntarily.  Percentages in
the table have been rounded to the nearest whole percentage.

                     Prepayment Lock-out/Premium Analysis


<TABLE>
<CAPTION>


                                       Percentage of Pool Balance by Prepayment Restriction Assuming No Prepayments
                         --------------------------------------------------------------------------------------------------------
<S>                   <C>         <C>         <C>         <C>        <C>         <C>         <C>         <C>         <C>
  Lock-out/Prepayment    Current     12 (mo.)    24 (mo.)    36 (mo.)   48 (mo.)    60 (mo.)    72 (mo.)    84 (mo.)    96 (mo.)
   Premium Percentage   [ ] -9[ ]   [ ] -9[ ]   [ ] -9[ ]   [ ] -9[ ]  [ ]  -9[ ]  [ ] -9[ ]   [  ] -9[ ]  [  ] -9[ ]   [ ] -9[ ]





</TABLE>


     The following table sets forth the respective years in which the Mortgage
Loans are  scheduled to mature.   Since  [  ]%  of the Mortgage  Loans require
Balloon Payments to  be made  at maturity,  the table  provides an  indication
(which does  not  account  for  any  scheduled  amortization,  prepayments  or
liquidations)  of the concentration  of Balloon Payments  that will be  due in
those years.  See "Risk Factors The Mortgage Loans Balloon Payments" herein.

                          Years of Scheduled Maturity

<TABLE>
<CAPTION>


                                                                                      Percent by
                              Number of               Aggregate Cut-off            Aggregate Cut-off
      Year                  Mortgage Loans              Date Balance                 Date Balance
      ----                  --------------            -----------------            -----------------
 <S>            <C>                                <C>                         <C>




</TABLE>


     Property Inspections;  Environmental Assessments.   All of  the Mortgaged
Properties  were inspected by or on behalf of the Depositor within the [     ]
period preceding the Cut-off Date to assess, among other things, their general
condition.  However, no Mortgaged Property was re-appraised by or on behalf of
the Depositor to  assess its current  value.  A  "phase I" environmental  site
assessment was  performed at  each Mortgaged  Property,  generally during  the
[     ] period  prior to the Cut-off Date, but in  no case prior to [       ],
199[  ].  In some  cases, environmental testing  in addition to  the "phase I"
assessment,  was  performed.   No  such  environmental  assessment or  testing
revealed  any environmental  condition  or  circumstance  that  the  Depositor
considers material and adverse.

     Borrower Concentration.   [      ] Mortgaged Properties, or  [  ]% (which
represent security for Mortgage Loans with an average Cut-off Date Balance  of
$[           ]), are  each owned  by [   ].   See  "Risk Factors The  Mortgage
Loans Concentration of Mortgage Loans and Related Borrowers" herein.

     Condominium  Loans.   [     ]  of  the  Mortgage Loans,  or  [   ]%  (the
"Condominium Loans"), are secured by liens on multifamily dwellings consisting
of condominium units.  In each case, all or substantially all of the




<PAGE>37

condominium  units  are  owned  by  the  related  borrower,  which leases  the
individual condominium  units to tenants.  In general, multifamily condominium
projects consist  of land improved with one or more multifamily dwellings, but
each  condominium dwelling  unit is  a separate  real estate  interest.   That
interest consists  of the  fee simple  ownership of  the dwelling  unit and  a
tenancy in  common  with the  other  condominium  unit owners  in  the  common
elements of the property.  Accordingly, each condominium unit in a project may
be  leased,  sold,  mortgaged,  or  refinanced  separately.   [      ]  of the
Condominium  Loans, or [    ]% of the Initial Pool  Balance, do not permit the
related  borrowers to sell individual condominium  units, and thus the related
Mortgaged  Properties can  be  expected to  operate  like typical  multifamily
projects.   The remaining Condominium  Loans, or [    ]%  of the Initial  Pool
Balance, permit the related borrowers to obtain a release of individual  units
from the lien  of the related Mortgage (and, accordingly, to sell those units)
upon the partial prepayment of the loan in an amount determined  in accordance
with the related Mortgage, but  in no case less than [    ]% of the portion of
the loan allocated to  the units released.   In the case of any  such release,
security  for  the  related  Mortgage  Loan  will  consist  of  the  remaining
condominium units.


The Mortgage Loan Seller

     On or prior to the Delivery Date, the Depositor will acquire the Mortgage
Loans from First  Union National Bank  of North  Carolina (the "Mortgage  Loan
Seller"), pursuant to an agreement between the Depositor and the Mortgage Loan
Seller (the  "Mortgage Loan Purchase  Agreement").   The Mortgage Loan  Seller
will  acquire the  Mortgage  Loans as  described above  under  " Mortgage Loan
History".


Assignment of the Mortgage Loans; Repurchases

     On  or prior  to  the Delivery  Date,  the  Depositor will  transfer  the
Mortgage Loans,  without  recourse, to  the  Trustee for  the  benefit of  the
Certificateholders.   In  connection with  such transfer,  the Depositor  will
require the Mortgage  Loan Seller to deliver to  the Trustee or to  a document
custodian appointed  by the Trustee  (a "Custodian"), among  other things, the
following documents  with respect to  each Mortgage Loan  (collectively, as to
each Mortgage Loan, the "Mortgage File"):

     (i) the original Mortgage Note, endorsed without recourse to the order of
Trustee or, if accompanied by a  lost note affidavit, a certified copy of  the
Mortgage Note;

     (ii) the original or  a copy of the Mortgage, together  with originals or
certified copies  of any intervening assignments of the Mortgage, in each case
with evidence of recording indicated thereon;

     (iii) the original or a copy of any related assignment of leases (if such
item is a  document separate from  the Mortgage), together  with originals  or
copies  of any  intervening assignments  of such document,  in each  case with
evidence of recording indicated thereon;

     (iv)  an  assignment of  the  Mortgage in  favor  of the  Trustee  and in
recordable form;

     (v) an assignment of any related assignment of leases (if such item is  a
document separate from the Mortgage) in favor of the Trustee and in recordable
form;

     (vi) originals or copies of all assumption, modification and substitution
agreements in those instances where the terms or provisions of the Mortgage or
Mortgage Note have been modified or the Mortgage Loan has been assumed; and



<PAGE>38

     (vii) the original or copy of the lender's title  insurance policy issued
on the date of the origination of such Mortgage Loan.

     The Trustee or  a Custodian on its behalf will be required to review each
Mortgage File within a specified period following its receipt thereof.  If any
of the above-described documents is found during the course of such  review to
be  missing  from any  Mortgage File  or  defective, and  in either  case such
omission  or defect  materially  and adversely  affects the  interests  of the
Certificateholders,  the  Mortgage  Loan  Seller,  if  it cannot  deliver  the
document or cure the defect within a period of [  ] days following its receipt
of notice thereof,  will be obligated pursuant  to the Mortgage Loan  Purchase
Agreement  (the relevant rights under which  will be assigned by the Depositor
to the Trustee) to repurchase the affected Mortgage Loan  within such [  ]-day
period at a price (the "Purchase Price") generally equal to the sum of (i) the
unpaid principal balance of such Mortgage Loan, (ii)  unpaid and uncapitalized
accrued interest  on such Mortgage Loan  (calculated at the Mortgage  Rate) to
but not including  the Due Date in the Collection Period in which the purchase
is to occur, and (iii) certain servicing expenses that are reimbursable to the
Servicer.

     The  Pooling and  Servicing Agreement  will require  the Master  Servicer
promptly (and in any  event within [   ] days of the  Delivery Date) to  cause
each of  the  assignments described  in clauses  (iv) and  (v)  of the  second
preceding paragraph to be submitted for recording in the real property records
of the jurisdiction in  which the related Mortgaged Property is  located.  See
"Description   of  the  Pooling   Agreements Assignment  of  Mortgage  Assets;
Repurchases" in the Prospectus.


Representations and Warranties; Repurchases

     In the  Mortgage Loan Purchase  Agreement, the Mortgage  Loan Seller will
represent and warrant  with respect to each  Mortgage Loan, as of  the Cut-off
Date, or as of such other date specifically provided in the representation and
warranty, among other things, that:

     (i) the information set  forth in the schedule  of Mortgage Loans  (which
contains certain of the  information set forth in Annex A) is true and correct
in all material respects;

     (ii)  the Mortgage Loan Seller owns the Mortgage Loan and is transferring
the Mortgage Loan  free and clear  of any and  all liens, pledges, charges  or
security interests;

     (iii) the  proceeds of the  Mortgage Loan have  been fully  disbursed and
there is no requirement for future advances thereunder;

     (iv)  each of  the  related Mortgage  Note,  related  Mortgage and  other
agreements executed  in connection therewith  is the legal,  valid and binding
obligation of  the maker thereof,  enforceable in  accordance with its  terms,
except   as  such  enforcement  may  be  limited  by  bankruptcy,  insolvency,
reorganization  or other similar laws  affecting the enforcement of creditors'
rights  generally, and by general principles  of equity (regardless of whether
such enforcement is considered in a proceeding, in equity or at law);

     (v) the assignment  of the related Mortgage  to the Trustee on  behalf of
the Certificateholders constitutes the legal,  valid and binding assignment of
such Mortgage;

     (vi) the related Mortgage is a valid and enforceable first or  junior, as
the  case may be,  priority mortgage lien  on the  related Mortgaged Property,
having priority over all other liens  or encumbrances except for (A) the  lien
of current  real estate  taxes and assessments  not yet  due and  payable, (B)
covenants, conditions  and restrictions,  rights of way,  easements and  other
matters  that  are of  public record  and/or  are referred  to in  the related
lender's



<PAGE>39

title insurance policy, and such other liens set forth in the title report, to
which properties such as the Mortgaged Property are commonly subject and which
do not  individually  or  in  the aggregate,  materially  interfere  with  the
benefits of the security intended to be provided by the related Mortgage;

     (vii) prior to the Cut-off Date, any delinquent taxes that had become due
and owing in respect the related Mortgaged Property were paid, or an escrow of
funds sufficient to cover such payment, had been established;

     (viii) no scheduled  payment of principal or  interest is more than  [  ]
days past due;

     (ix) there  is no  proceeding known  to the  Mortgage Loan  Seller to  be
pending for  the  total  or  partial condemnation  of  the  related  Mortgaged
Property, and  the Mortgaged  Property is free  and clear  of any  damage that
would materially and  adversely affect its value as security  for the Mortgage
Loan;

     (x) the  related  Mortgaged  Property  is covered  by  a  lender's  title
insurance policy insuring that the related  Mortgage is a valid first lien  on
such Mortgaged Property, subject only to the exceptions stated therein; and

     (xi)  the Mortgage  Loan  Seller has  no  knowledge of  any material  and
adverse  environmental  condition  or  circumstance  affecting  any  Mortgaged
Property  that was  not disclosed in  the report of  the related environmental
assessment described herein.

     In the  case of  a breach  of any  of the  foregoing representations  and
warranties  that  materially  and  adversely  affects  the  interests  of  the
Certificateholders, the  Mortgage Loan Seller,  if it cannot  cure such breach
within a period of [   ] days following its receipt of notice thereof, will be
obligated  pursuant to  the  Mortgage Loan  Purchase  Agreement (the  relevant
rights  under which  will be  assigned  by the  Depositor to  the  Trustee) to
repurchase the  affected Mortgage  Loan within  such [   ]-day  period at  the
applicable Purchase Price.

     The  foregoing  repurchase  obligation will  constitute  the  sole remedy
available to the Certificateholders and the  Trustee for any uncured breach of
the  Mortgage  Loan  Seller's  representations  and warranties  regarding  the
Mortgage Loans.  The Mortgage Loan Seller will be the sole Warranting Party in
respect of the Mortgage Loans, and neither  the Depositor nor any of its other
affiliates  will be  obligated  to repurchase  any affected  Mortgage  Loan in
connection with  a breach of  the Mortgage  Loan Seller's representations  and
warranties if the  Mortgage Loan Seller defaults  on its obligation to  do so.
However, the Depositor will not include any Mortgage Loan in the Mortgage Pool
if anything  has come  to the  Depositor's attention  that would  cause it  to
believe that  the representations  and warranties  made by  the Mortgage  Loan
Seller  regarding  such Mortgage  Loan will  not  be correct  in  all material
respects.    See "Description  of  the Pooling  Agreements Representations and
Warranties; Repurchases" in the Prospectus.


Changes in Mortgage Pool Characteristics

     The description  in this Prospectus  Supplement of the  Mortgage Pool and
the Mortgaged  Properties is based  upon the Mortgage  Pool as expected  to be
constituted  at the time  the Offered Certificates  are issued.   Prior to the
issuance of the Offered Certificates, a Mortgage  Loan may be removed from the
Mortgage Pool if the  Depositor deems such removal necessary or appropriate or
if it is prepaid.  A limited number of other Mortgage Loans may be included in
the  Mortgage Pool prior  to the issuance of  the Offered Certificates, unless
including such  Mortgage Loans would  materially alter the  characteristics of
the  Mortgage Pool  as  described herein.    The Depositor  believes  that the
information set forth herein will  be representative of the characteristics of
the  Mortgage  Pool  as  it  will  be  constituted at  the  time  the  Offered
Certificates are issued, although the  range of Mortgage Rates, maturities and
certain other characteristics of  the Mortgage Loans in the Mortgage  Pool may
vary.


<PAGE>40

     A  Current  Report on  Form 8-K  (the  "Form 8-K")  will be  available to
purchasers of the  Offered Certificates on or shortly  after the Delivery Date
and will be filed, together with the Pooling and Servicing Agreement, with the
Securities  and  Exchange Commission  within  fifteen days  after  the initial
issuance of the Offered Certificates.   If Mortgage Loans are removed from  or
added to  the  Mortgage Pool  as described  in the  preceding paragraph,  such
removal or addition will be noted in the Form 8-K.


                        SERVICING OF THE MORTGAGE LOANS


General

     The Master Servicer and the Special Servicer, either  directly or through
sub-servicers, will  each be required  to service and  administer the Mortgage
Loans  during   the  time  each   is  responsible   for  such  servicing   and
administration,  on  behalf  of  the  Trustee  and  for  the  benefit  of  the
Certificateholders,  in accordance  with  applicable  law,  the terms  of  the
Pooling and  Servicing Agreement, the  terms of the  respective Mortgage Loans
and, to the extent consistent with the foregoing, in the  same manner as would
prudent institutional mortgage  lenders and loan servicers  servicing mortgage
loans  comparable  to  the  Mortgage  Loans  in  the  jurisdictions where  the
Mortgaged  Properties are  located, and  with  a view  to the  maximization of
timely recovery  of principal  and interest,  but without regard  to: (i)  any
relationship that either of them or  any affiliate of either of them  may have
with the related borrower; (ii) the ownership of any Certificate by  either of
them or  any affiliate  of either of  them; (iii) the  obligation, if  any, of
either of them  to make P&I Advances  and advances to cover  certain servicing
expenses;  and (iv) their respective rights  to receive compensation for their
services  under the  Pooling and  Servicing Agreement  or with respect  to any
particular transaction.

     The  Master Servicer initially will be  responsible for the servicing and
administration of the entire Mortgage Pool.  With respect to any Mortgage Loan
as to which (i) the  related Balloon Payment, if any,  is [    ] or more  days
past due or any other Monthly  Payment is [  ] or more days  past due, (ii) in
the judgment of  the Master Servicer, there  has occurred a default  under the
Mortgage  Loan that  materially  impairs the  value of  the  related Mortgaged
Property,  (iii)  the  related  borrower  has  entered  into  or consented  to
bankruptcy,  appointment of a received or  conservator or a similar insolvency
proceeding, or  the borrower has become the  subject of a decree  or order for
such a proceeding which  has remained in force undischarged or  unstayed for a
period of [  ] or more  days, (iv) the Master Servicer has received notice  of
the foreclosure  or proposed foreclosure  of any other  lien on  the Mortgaged
Property, or  (v) in the  judgment of the  Master Servicer,  a default in  the
making of a Monthly Payment (including  a Balloon Payment) has occurred or  is
likely to occur  within [  ]  days and is  likely to remain unremedied  for at
least  [  ] days; and  prior to acceleration of  amounts due under the related
Mortgage Note or commencement of, any foreclosure or  similar proceedings, the
Master  Servicer will transfer  its servicing responsibilities  to the Special
Servicer,  but  will  continue  to  receive  payments  on  such Mortgage  Loan
(including  amounts  collected  by  the Special  Servicer),  to  make  certain
calculations  with respect  to  such Mortgage  Loan, to  make  remittances and
prepare  certain  reports  to  the  Certificateholders  with  respect  to such
Mortgage  Loan and  to  reimburse the  Special Servicer  for  any reimbursable
servicing expenses incurred by the Special Servicer.  If the related Mortgaged
Property is acquired in respect  of any such Mortgage Loan  (upon acquisition,
an "REO Property"),  whether through foreclosure, deed-in-lieu  of foreclosure
or otherwise,  the Special Servicer  will continue  to be responsible  for the
operation and management thereof.  The Mortgage Loans  serviced by the Special
Servicer are  referred to herein  as the  "Specially Serviced Mortgage  Loans"
and, together  with  any REO  Properties, constitute  the "Specially  Serviced
Trust Fund  Assets".  The Master Servicer will  have no responsibility for the
Special Servicer's performance  of its duties under the  Pooling and Servicing
Agreement.

<PAGE>41

     If any Specially Serviced Mortgage Loan, in accordance  with its original
terms or as  modified in accordance with the  Pooling and Servicing Agreement,
becomes a  performing Mortgage  Loan  for at  least [    ] days,  the  Special
Servicer will return servicing of such Mortgage Loan to the Master Servicer.

     Set  forth  below,  following  the   subsections  captioned  "The  Master
Servicer" and  "The Special Servicer",  is a description  of certain pertinent
provisions of the Pooling and Servicing Agreement relating to the servicing of
the Mortgage  Loans.  Reference is also made  to the Prospectus, in particular
to  the  section  captioned  "Description  of  the  Pooling  Agreements",  for
important  additional information  regarding the  terms and conditions  of the
Pooling  and Servicing Agreement as they  relate to the rights and obligations
of the Master Servicer  and the Special Servicer thereunder.   In general, the
Special  Servicer possesses rights and obligations  comparable to those of the
Master Servicer described in the Prospectus under "Description  of the Pooling
Agreements Sub-Servicers;  " Realization   Upon  Defaulted  Mortgage   Loans";
" Evidence  as to  Compliance";  and " Certain  Matters  Regarding the  Master
Servicer and the Depositor".


The Master Servicer

     [          ] will  serve as the  Master Servicer.  [       ]  is a [    ]
corporation and  a wholly owned subsidiary of [      ]  which is [     ].  The
offices  of  the  Master  Servicer  that  will  be  primarily responsible  for
servicing and administering the Mortgage Pool are located at [
                          ].  The Master Servicer currently has  a real estate
loan servicing portfolio of approximately $[         ], including over [     ]
income property loans aggregating approximately $[      ].

     The information set forth herein concerning the Master  Servicer has been
provided by the Master Servicer, and neither the Depositor nor the Underwriter
makes any representation  or warranty as  to the  accuracy or completeness  of
such information.


The Special Servicer

     [        ] will serve as the Special Servicer.  [            ] is a [   ]
corporation and a  wholly owned subsidiary of  [            ].   Its principal
executive offices are located at [
       ].

                       [Description of Special Servicer]

     The information set forth herein concerning the Special Servicer has been
provided  by  the  Special  Servicer,  and  neither  the   Depositor  nor  the
Underwriter makes  any  representation  or  warranty as  to  the  accuracy  or
completeness of such information.


Servicing and Other Compensation and Payment of Expenses

     The principal compensation  to be paid to the Master  Servicer in respect
of its master  servicing activities  will be  the Master Servicing  Fee.   The
"Master Servicing  Fee" will be  payable monthly on a  loan-by-loan basis from
amounts received in  respect of interest on each  Mortgage Loan (including any
Specially Serviced Mortgage Loan),  will accrue at a rate  equal to [  ]%  per
annum, and will be computed on the basis  of the same principal amount and for
the same period respecting which any  related interest payment on the Mortgage
Loan  is computed.  As additional  servicing compensation, the Master Servicer
will  be  entitled to  retain  all assumption  fees  and late  payment charges
collected with  respect to the Mortgage Loans that it  services and, as and to
the extent  described below,  will be entitled  to retain  Prepayment Interest
Excesses collected from borrowers.  In addition, the Master


<PAGE>42

Servicer is authorized to invest or direct the investment of funds held in the
Certificate Account  in certain short term United States government securities
and  other investment  grade  obligations, and  the  Master  Servicer will  be
entitled to retain any interest or other income earned on such funds.

     If  a borrower voluntarily  prepays a Mortgage  Loan in whole  or in part
during any  Collection Period on a date that is prior  to its Due Date in such
Collection Period, the amount of interest (net of related Servicing Fees) that
accrues  on  the  amount  of  such principal  prepayment  will  be  less (such
shortfall, a "Prepayment Interest Shortfall") than the corresponding amount of
interest, accruing on the Certificates.  If such a principal prepayment occurs
during any Collection Period after the Due Date for such Mortgage Loan in such
Collection Period, the amount of interest (net of related Servicing Fees) that
accrues on the amount of such principal prepayment will exceed (such excess, a
"Prepayment Interest Excess") the corresponding amount of interest accruing on
the Certificates.  Any Prepayment Interest  Excesses collected will be paid to
the  Master Servicer  as  additional servicing  compensation.   However,  with
respect to each  Distribution Date, the  Master Servicer will  be required  to
deposit into  the Certificate Account (such deposit,  a "Compensating Interest
Payment"), without any right of reimbursement therefor, an amount equal to the
lesser of  (i) its servicing  compensation for the  related Collection Period,
including any  Prepayment Interest  Excesses received  during such  Collection
Period,  and  (ii)  the  aggregate  of  any  Prepayment   Interest  Shortfalls
experienced during  such Collection  Period.   Compensating Interest  Payments
will not  cover shortfalls in Mortgage Loan interest accruals that result from
any liquidation of  a defaulted Mortgage Loan, or of any REO Property acquired
in  respect thereof,  that  occurs during  a Collection  Period  prior to  the
related Due Date therein.

     As  and  to  the  extent  described  herein  under  "Description  of  the
Certificates P&I Advances", the  Master Servicer will  be entitled to  receive
interest on P&I Advances and on reimbursable servicing expenses incurred by it
or reimbursed  by  it to  the  Special Servicer,  such  interest to  be  paid,
contemporaneously  with the reimbursement of the  related P&I Advance, if any,
or servicing expense,  from general collections on the  Mortgage Loans then on
deposit in the Certificate Account.

     The principal compensation to be paid  to the Special Servicer in respect
of  its  special  servicing  activities  will  be  the  Special Servicing  Fee
(together with  the  Master  Servicing  Fee, the  "Servicing  Fees")  and,  in
circumstances described herein, Modification Fees and Resolution Fees.   As is
the case  with the  Master Servicing Fee,  but only  as to  Specially Serviced
Mortgage Loans, the "Special Servicing Fee" will be payable monthly on a loan-
by-loan basis from amounts  received in respect of interest on  each Specially
Serviced Mortgage Loan, will accrue  at a rate equal to [    ]% per annum, and
will be computed  on the basis of the  same principal amount and  for the same
period respecting which any related interest payment on  the related Specially
Serviced Mortgage Loan is computed.  The Special Servicing Fee with respect to
any Specially Serviced Mortgage  Loan will cease to accrue if  such loan comes
current  and  the  servicing  thereof  is  returned  to  the  Master  Servicer
(whereupon it will become a "Corrected Mortgage Loan").  The  Special Servicer
will  be entitled  to  a "Modification  Fee"  with respect  to  each Corrected
Mortgage Loan (other than a Corrected Mortgage Loan that has previously become
a Corrected Mortgage Loan two or more  times) if, during the time the Mortgage
Loan  was  most recently  a Specially  Serviced Loan  (i) the  stated maturity
thereof was  extended, (ii) the  amount of  the Monthly  Payment payable  with
respect thereto was  reduced for a period  in excess of 12  consecutive months
following the date  it became a Corrected  Mortgage Loan, or (iii)  any amount
due thereunder  was  forgiven  following  the Special  Servicer's  good  faith
negotiations with the related borrower, in any event in connection with and in
furtherance of its becoming a  Corrected Mortgage Loan.  The Modification  Fee
will equal [   ]% (or, if there was solely an extension of the stated maturity
of such Mortgage Loan, [    ]%) of the principal balance  of the Mortgage Loan
at the  time it  became a  Corrected  Mortgage Loan,  less the  amount of  any
modification fees collected by the Special Servicer from the related borrower.
The Special Servicer will be entitled  to a "Resolution Fee" if it  liquidates
any Specially Serviced Trust Fund Asset (other than by way of the sale thereof
to the Master Servicer or the Depositor or the purchase thereof by the Special
Servicer).  The Resolution  Fee will equal [    ]% of the  related liquidation
proceeds.  Any such Modification Fee or Resolution



<PAGE>43

Fee to which the Special Servicer shall become entitled will be payable to the
Special  Servicer  from  general collections  on  deposit  in  the Certificate
Account.

     As  additional  servicing  compensation,  the  Special Servicer  will  be
entitled  to retain all  assumption and modification  fees, to  the extent not
applied to reduce any Modification Fee payable to it, and late payment charges
received on or with respect to the Specially Serviced Mortgage Loans.

     Each of  the Master Servicer and  the Special Servicer generally  will be
required to pay all expenses incurred  by it in connection with its  servicing
activities under  the Pooling and  Servicing Agreement, including  the fees of
any sub-servicers retained by  it, and will  not be entitled to  reimbursement
therefor except as expressly provided in the Pooling  and Servicing Agreement,
however, each  of  the  Master  Servicer  and the  Special  Servicer  will  be
permitted to  pay certain  of such  expenses directly  out of  the Certificate
Account  and at times  without regard to the  relationship between the expense
and the funds from which it is being paid.  In addition,  the Special Servicer
will be  entitled to reimbursement  from the Master  Servicer for all  out-of-
pocket expenses  incurred by  it in  connection with  modifying any  Specially
Serviced Mortgage Loan or liquidating any Specially Serviced Trust Fund Asset.
See "Description of the Certificates Distributions" herein and "Description of
the Pooling Agreements Certificate  Account" and " Servicing  Compensation and
Payment of Expenses" in the Prospectus.


Modifications, Waivers and Amendments

     The  Pooling and  Servicing  Agreement will  permit  each  of the  Master
Servicer and the  Special Servicer to modify,  waive or amend any term  of any
Mortgage Loan  if it  determines, in  accordance with  the servicing  standard
described herein, that  it is appropriate to do so and that such modification,
waiver or amendment will not  (i) affect the amount or timing of any scheduled
payments  of principal  or  interest on  the  Mortgage Loan,  (ii) affect  the
obligation of  the related borrower  to pay a  Prepayment Premium or  permit a
principal prepayment during any applicable Lock-out Period, (iii) except under
limited circumstances, result in a release of the lien of the related Mortgage
on any  material portion  of the  related Mortgaged  Property or  (iv) in  its
judgment, materially impair the security  for the Mortgage Loan or reduce  the
likelihood of timely payment of amounts due thereon.

     The  Special Servicer may agree to any otherwise prohibited modification,
waiver or  amendment of  the terms  of a  Mortgage Loan,  but only  if it  has
determined  that a  material default on  the Mortgage  Loan has occurred  or a
payment default  is imminent,  and that  its agreement  to such  modification,
waiver  or amendment  is  consistent  with  the servicing  standard  described
herein.  In particular, the Special Servicer may, if it has made the foregoing
determinations,  (i) reduce  the  amounts owing  under  any  Mortgage Loan  by
forgiving principal  and/or accrued interest,  (ii) reduce  the amount of  the
Monthly Payment  on any Mortgage Loan, including by way  of a reduction in the
related Mortgage Rate,  and/or (iii) forbear  in the enforcement of  any right
granted  under any Mortgage Note  or Mortgage.   However, the Special Servicer
will not  be permitted  to extend  the date on  which any  Balloon Payment  is
scheduled to be due for a period in excess of [  ] months beyond its scheduled
due date.

     The  Master Servicer and  the Special Servicer  will each be  required to
notify the Trustee of any modification, waiver or amendment of any term of any
Mortgage Loan,  and to deliver  to the Trustee  or the related  Custodian, for
deposit in the related Mortgage File, an original counterpart of the agreement
related to such modification, waiver or amendment, promptly  (and in any event
within [   ] business days) following  the execution thereof.   Copies of each
agreement  whereby any such modification,  waiver or amendment  of any term of
any Mortgage  Loan is effected are required to  be available for review during
normal business hours at the offices of the Master Servicer.  See "Description
of the  Certificates Reports  to  Certificateholders;  Available  Information"
herein.


<PAGE>44

Inspections; Collection of Operating Information

     The Special Servicer will be required to perform a physical inspection of
a Mortgaged Property as  soon as practicable after  the related Mortgage  Loan
becomes a Specially Serviced Mortgage Loan.   In addition, the Master Servicer
will be required to inspect each Mortgaged Property at least annually if, in a
given calendar year, the Special Servicer has not already done so.  The Master
Servicer and the Special Servicer will  each be required to prepare a  written
report of each such inspection performed by it that describes the condition of
the  Mortgaged Property and that specifies  the existence with respect thereto
of any material vacancies, any sale, transfer  or abandonment, or any material
change in its condition or value.

     With respect  to each Mortgage Loan,  the Master Servicer  or the Special
Servicer,  depending  on  which of  them  is  then obligated  to  service such
Mortgage  Loan, is  also required  to use  reasonable efforts  to collect  and
review  the annual  operating statements  of the  related Mortgaged  Property.
Although most of the Mortgages obligate the related borrower to deliver annual
property operating  statements, there can  be no assurance  that any operating
statements  required to  be delivered will  in fact  be delivered, nor  is the
Master Servicer or the Special Servicer likely to have any practical  means of
compelling such delivery in the case of an otherwise performing Mortgage Loan.

     Copies of  the inspection  reports and operating  statements referred  to
above are  required to be  available for  review by Certificateholders  during
normal business hours at the offices of the Master Servicer.  See "Description
of  the  Certificates Reports  to Certificateholders;  Available  Information"
herein.


                        DESCRIPTION OF THE CERTIFICATES


General

     The  Depositor's Commercial  Mortgage  Pass-Through Certificates,  Series
199[ ]-CMBS-[ ] (the "Certificates") will be issued pursuant to  a Pooling and
Servicing Agreement, to  be dated as of the Cut-off Date, among the Depositor,
the  Master Servicer, the  Special Servicer and the  Trustee (the "Pooling and
Servicing  Agreement").  The Certificates (together  with the right to receive
Prepayment Premiums)  will represent in  the aggregate  the entire  beneficial
ownership  interest in a  trust fund (the  "Trust Fund"), the  assets of which
include: (i) the  Mortgage Loans and  all payments under  and proceeds of  the
Mortgage  Loans received  or  applicable to  periods  after  the Cut-off  Date
(exclusive of payments of principal and interest due on or before  the Cut-off
Date); (ii)  any  Mortgaged Property  acquired  on behalf  of  the Trust  Fund
through foreclosure,  deed in  lieu of  foreclosure or  otherwise; (iii)  such
funds or  assets as from time to time are deposited in the Certificate Account
(see  "Description  of  the  Pooling  Agreements Certificate Account"  in  the
Prospectus); and (iv) certain rights, of the Depositor under the Mortgage Loan
Purchase Agreement relating  to Mortgage  Loan document delivery  requirements
and  the representations and warranties of  the Mortgage Loan Seller regarding
the Mortgage Loans.

     The Certificates will  consist of [    ] classes (each, a  "Class") to be
designated as: (i) the Class [ ] Certificates, the Class [ ] Certificates, the
Class  [  ]  Certificates,  the  Class  [  ]  Certificates,  the  Class   [  ]
Certificates, the  Class [  ]  Certificates and  the  Class [  ]  Certificates
(collectively,  the  "REMIC  Regular  Certificates");  and  (ii)  the Class  R
Certificates.

     Only the  Class [ ],  Class [  ], Class [  ] and  Class [ ]  Certificates
(collectively, the "Offered Certificates") are offered hereby.  The Class [ ],
Class  [ ], Class  [ ], and  Class R Certificates  (collectively, the "Private
Certificates") have not been registered under  the Securities Act of 1933,  as
amended  (the "Securities  Act"), and  are not  offered hereby.   Accordingly,
information herein regarding the terms of the Private Certificates is provided
solely  because of its  potential relevance to  a prospective purchaser  of an
Offered Certificate.



<PAGE>45

Registration; Denominations

     The Class  [ ] Certificates will  be issued in  book-entry format through
the facilities  of The Depository  Trust Company  ("DTC") in denominations  of
$1,000 principal  amount and in  integral multiples thereof.   The Class  [ ],
Class  [ ]  and Class  [ ] Certificates  will be  issued in  fully registered,
certificated  form  in denominations  of  $100,000  principal  amount  and  in
integral multiples of $1,000  in excess thereof, with one  Certificate of each
such Class  evidencing an  additional amount  equal to  the  remainder of  the
initial Certificate Balance of such Class.

     The Class  [ ] Certificates will initially be  represented by one or more
global  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.   No
beneficial owner of  a Class [ ]  Certificate (each, a "Class  [ ] Certificate
Owner")  will  be  entitled  to  receive  a  fully  registered Certificate  (a
"Definitive Certificate") representing its interest in the Class, except under
the  limited circumstances described  in the Prospectus  under "Description of
the Certificates Book-Entry Registration and Definitive Certificates".  Unless
and until  Definitive Certificates  are issued  in respect  of the  Class [  ]
Certificates, beneficial  ownership interests in  such Class will  be recorded
and transferred  on  the  book-entry  records of  DTC  and  its  participating
organizations  (the "Participants"), and all references  to actions by holders
of the  Class  [ ]  Certificates  will refer  to  actions taken  by  DTC  upon
instructions  received from  the  Class [  ]  Certificate  Owners through  the
Participants  in accordance with DTC procedures,  and all references herein to
payments,  notices,  reports and  statements  to  holders  of  the Class  [  ]
Certificates will refer to payments, notices, reports and statements to DTC or
Cede & Co., as the registered holder thereof, for distribution to  the Class [
]  Certificate  Owners  through  the   Participants  in  accordance  with  DTC
procedures.  The  form of such  payments and transfers  may result in  certain
delays in receipt  of payments by an  investor and may restrict  an investor's
ability to pledge its securities.  See "Description  of the Certificates Book-
Entry Registration  and Definitive Certificates" and  "Risk Factors Book-Entry
Registration" in the Prospectus.

     The  Class [ ], Class [ ] and  Class [ ] Certificates, subject to certain
restrictions on  the transfer  thereof to  Plans  (see "ERISA  Considerations"
herein), may be transferred or exchanged at the offices of [
      ] located at [                            ], without the payment of  any
service  charges, other than any  tax or other  governmental charge payable in
connection therewith.  [               ] will initially serve as registrar (in
such  capacity, the  "Certificate Registrar")  for purposes  of  recording and
otherwise providing  for the registration  of the Offered  Certificates and of
transfers  and  exchanges  of  the  Offered  Certificates other  than  (unless
Definitive  Certificates  are  issued  in  respect  thereof)  the  Class  [  ]
Certificates.


Certificate Balances

     Upon initial issuance,  the Offered Certificates will have the respective
Certificate  Balances set  forth  in the  following table.    The "Certificate
Balance" of any  Class of Certificates outstanding at any  time represents the
maximum  amount  which  the  holders  thereof  are  entitled   to  receive  as
distributions allocable to principal from the cash flow on  the Mortgage Loans
and the other assets in the Trust Fund.  The Certificate Balance of any  Class
of Certificates will be reduced on each Distribution Date by any distributions
of principal actually made  on such Class of Certificates on such Distribution
Date, and  further by any Realized  Losses and Additional Trust  Fund Expenses
actually allocated  to such Class  of Certificates on  such Distribution Date.
In addition, if  an ARM Loan that  permits such to occur  experiences negative
amortization on any of its Due Dates, then on the next succeeding Distribution
Date, the Certificate Balance  of the then outstanding Class  of REMIC Regular
Certificates with the  latest alphabetical Class designation will be increased
by the amount of such negative amortization.


<PAGE>46

                                           Initial            Percent of
     Class of Certificates         Certificate Balance   Initial Pool Balance
     ---------------------         -------------------   --------------------
[S]                                   [C]                 [C]
Class [ ] Certificates                   [    ]              [  ]%

Class [ ] Certificates                   [    ]              [  ]%

Class [ ] Certificates                   [    ]              [  ]%

Class [ ] Certificates                   [    ]              [  ]%

     Total                               [    ]              [  ]%

     Upon  initial  issuance,  the  Class  [  ], Class  [  ]  and  Class  [  ]
Certificates will have an aggregate Certificate Balance of $[         ], which
represents the  remaining portion of  the Initial Pool  Balance.  The  Class R
Certificates will not have a Certificate Balance and will represent  the right
to receive on each Distribution Date any portion of the Available Distribution
Amount  (as defined  below) for  such  date that  remains  after the  required
distributions   therefrom  have  been  made  on   all  the  other  Classes  of
Certificates.


Pass-Through Rates

     The  Pass-Through Rates applicable  to the respective  Classes of Offered
Certificates  for the initial  Distribution Date  are set  forth on  the cover
page.  The  Pass-Through Rates for each Class of Offered Certificates for each
Distribution Date  subsequent to the  initial Distribution Date  will, in each
case, equal the Weighted Average Net Mortgage Rate for such Distribution Date.
The Pass-Through Rate applicable to each Class of  Private Certificates (other
than  the  Class R  Certificates) for  each Distribution  Date will  equal the
Weighted Average Net  Mortgage Rate for such  Distribution Date.  The  Class R
Certificates will have no specified Pass-Through Rate.

     The "Weighted  Average Net Mortgage  Rate" for each  Distribution Date is
the weighted average of  the Net Mortgage Rates  for the Mortgage Loans as  of
the  commencement of the  related Collection Period, weighted  on the basis of
their respective Stated  Principal Balances  outstanding immediately prior  to
such Distribution Date.  The "Net  Mortgage Rate" for each Mortgage Loan  will
generally equal  the Mortgage Rate in effect for  such Mortgage Loan from time
to time, minus [   ] basis points; provided that the Net Mortgage Rate for any
Mortgage Loan will not reflect any adjustments to the Mortgage Rate thereon in
connection with  a  bankruptcy or  similar  proceeding involving  the  related
borrower or  a modification  of such  Mortgage Rate  agreed to  by the  Master
Servicer  and/or Special Servicer as described  herein under "Servicing of the
Mortgage Loans Modifications, Waivers and Amendments".   The "Stated Principal
Balance" of each  Mortgage Loan outstanding at  any time will generally  be an
amount equal to  the Cut-off Date Balance  thereof, reduced (to not  less than
zero) on  each Distribution Date by (i) any  payments or other collections (or
advances  in  lieu  thereof) of  principal  of  such  Mortgage Loan  that  are
distributed on  the  Certificates  on  such Distribution  Date  and  (ii)  the
principal portion  of any Realized Loss  incurred in respect of  such Mortgage
Loan during the related Collection Period.

     The "Collection  Period" for each  Distribution Date  will be the  period
that  begins  immediately  following  the  Determination  Date  in  the  month
preceding the month in which such Distribution Date occurs (or, in the case of
the initial Distribution Date, immediately following the Cutoff Date) and ends
on and includes the Determination Date in  the same month as such Distribution
Date.   The "Determination  Date" will be  a specified date  each month  as of
which the Available Distribution Amount and the Master  Servicer's P&I Advance
obligation, if any, in respect of the Distribution Date in such month will  be
determined.




<PAGE>47

Distributions

     General.   Distributions on the Certificates  will be made  by the Master
Servicer,  to the extent of available  funds, on the [   ]th day of each month
or, if  any such [  ]th day is not a business day, then on the next succeeding
business  day, commencing [     ], 199[ ] (each,  a "Distribution Date").  All
such distributions (other than the final distribution on any Certificate) will
be made  to the persons  in whose names  the Certificates are  registered (the
"Certificateholders") at the close of business on each Record Date, which will
be the last business day of the month preceding the month in which the related
Distribution  Date  occurs.   Each  such  distribution will  be  made  by wire
transfer  in immediately  available  funds to  the  account  specified by  the
Certificateholder  at  a bank  or other  entity having  appropriate facilities
therefor,  if such  Certificateholder  has provided  the Master  Servicer with
wiring  instructions no  less than  five business  days prior  to  the related
Record Date (which wiring instructions may be in the form of  a standing order
applicable to  all subsequent distributions)  and is  the registered owner  of
Certificates  with  an  aggregate  initial   principal  amount  of  at   least
$5,000,000.  Otherwise distributions will be made  by mailed check.  The final
distribution on  any Certificate will  be made in  like manner, but  only upon
presentation and  surrender of such Certificate  at the location that  will be
specified  in  a notice  of  the pendency  of  such final  distribution.   All
distributions  made with respect to a  Class of Certificates will be allocated
pro  rata among  the outstanding  Certificates  of such  Class based  on their
respective percentage interests in such Class.

     The  Available Distribution Amount.   The aggregate  amount available for
distribution to Certificateholders  on each Distribution Date  (the "Available
Distribution Amount")  will,  in  general,  equal the  sum  of  the  following
amounts:

          (a)  the total amount of all cash received on the Mortgage Loans and
     any REO Properties  that is on deposit  in the Certificate Account  as of
     the close of business on the related Determination Date, exclusive of any
     portion thereof that represents one or more of the following:

               (i)   any  Monthly Payments  collected but  due on  a  Due Date
          subsequent to the related Collection Period,

               (ii)  any principal prepayments (together with related payments
          of the  interest thereon), Liquidation  Proceeds (as defined  in the
          Prospectus), Insurance Proceeds  (as defined in the  Prospectus) and
          other unscheduled  recoveries received subsequent to  the expiration
          of the related Collection Period,

               (iii)  any Prepayment Premiums, and

               (iv)  all amounts  in the Certificate Account  that are due  or
          reimbursable to any person other than the Certificateholders;

          (b)   all P&I  Advances, if any,  made by  the Master  Servicer with
     respect to such Distribution Date; and

          (c)   any Compensating Interest Payment  made by the Master Servicer
     to  cover the  aggregate of any  Prepayment Interest  Shortfalls incurred
     during the related Collection Period.  See " P&I Advances" and "Servicing
     of the  Mortgage Loans Servicing  and Other  Compensation and  Payment of
     Expenses" herein and  "Description of the  Pooling Agreements Certificate
     Account" in the Prospectus.

     Prepayment Premiums collected on the Mortgage Loans during the Collection
Period for any  Distribution Date will  not constitute part  of the  Available
Distribution Amount for such Distribution Date.  The right to receive



<PAGE>48

any such Prepayment Premiums will be initially retained by the Depositor.  See
" Distributions Prepayment Premiums" herein.

     Application of the Available  Distribution Amount.  On  each Distribution
Date, for  so long as  any Class of  Offered Certificates is  outstanding, the
Master  Servicer  will  (except as  otherwise  described  under " Termination"
below) apply amounts on  deposit in the Certificate Account, to  the extent of
the Available Distribution Amount, in the following order of priority:

          (1)  to distributions  of interest to the  holders of the Class  [ ]
     Certificates in an amount equal to all Distributable Certificate Interest
     in respect of the Class [ ] Certificates for such Distribution  Date and,
     to the extent not previously paid, for all prior Distribution Dates;

          (2)  to  distributions of principal to the holders  of the Class [ ]
     Certificates in an amount (not to exceed the then outstanding Certificate
     Balance   of  the  Class  [  ]   Certificates)  equal  to  the  Principal
     Distribution Amount for such Distribution Date;

          (3)  to  distributions to the holders of  the Class [ ] Certificates
     to reimburse  such holders for  all Realized Losses  and Additional Trust
     Fund Expenses, if any, previously allocated to such Class of Certificates
     and for which no reimbursement has previously been received;

          (4)  to distributions  of interest to the  holders of the  Class [ ]
     Certificates in an amount equal to all Distributable Certificate Interest
     in respect of the Class [ ] Certificates for such Distribution  Date and,
     to the extent not previously paid, for all prior Distribution Dates;

          (5)  if  the   Class  [  ]   Certificates  have  been   retired,  to
     distributions of principal to the holders  of the Class [ ]  Certificates
     in an amount  (not to exceed the then outstanding  Certificate Balance of
     the Class  [ ] Certificates)  equal to the  Principal Distribution Amount
     for  such  Distribution Date,  less  any portion  thereof  distributed in
     retirement of the Class [ ] Certificates on such Distribution Date;

          (6)  to  distributions to the holders of  the Class [ ] Certificates
     to reimburse  such holders for  all Realized Losses  and Additional Trust
     Fund Expenses, if any, previously allocated to such Class of Certificates
     and for which no reimbursement has previously been received;

          (7)  to distributions of  interest to the holders  of the Class  [ ]
     Certificates in an amount equal to all Distributable Certificate Interest
     in respect of  the Class [ ] Certificates for such Distribution Date and,
     to the  extent  not previously  distributed, for  all prior  Distribution
     Dates;

          (8)  if the Class [ ] and Class [ ] Certificates have  been retired,
     to  distributions  of  principal  to  the   holders  of  the  Class  [  ]
     Certificates in an amount (not to exceed the then outstanding Certificate
     Balance   of  the  Class  [  ]   Certificates)  equal  to  the  Principal
     Distribution Amount for  such Distribution Date, less any portion thereof
     distributed in retirement  of the Class [ ] and/or Class [ ] Certificates
     on such Distribution Date;

          (9)  to  distributions to the holders of  the Class [ ] Certificates
     to reimburse  such holders for  all Realized Losses  and Additional Trust
     Fund Expenses, if any, previously allocated to such Class of Certificates
     and for which no reimbursement has previously been received;

          (10) to  distributions of interest  to the holders of  the Class [ ]
     Certificates in an amount equal to all Distributable Certificate Interest
     in respect of the Class [ ] Certificates for such Distribution  Date and,
     to  the extent  not previously  distributed,  for all  prior Distribution
     Dates;

<PAGE>49

          (11) if the Class  [ ], Class  [ ] and  Class [ ]  Certificates have
     been retired, to distributions of principal to the holders of the Class [
     ]  Certificates  in  an  amount  (not  to  exceed  the  then  outstanding
     Certificate Balance of the Class [ ] Certificates) equal to the Principal
     Distribution Amount for such Distribution Date, less any  portion thereof
     distributed in retirement  of the Class [  ], Class [ ] and/or  Class [ ]
     Certificates on such Distribution Date;

          (12) to  distributions to the holders of  the Class [ ] Certificates
     to reimburse  such holders for  all Realized Losses  and Additional Trust
     Fund Expenses, if any, previously allocated to such Class of Certificates
     and for which no reimbursement has previously been received;

          (13) to distributions to the holders of the Class  [ ] Certificates,
     the holders of the Class [ ] Certificates and the holders of the Class  [
     ]  Certificates, in  that  order,  in each  case,  first,  in respect  of
     interest in an amount equal to all Distributable  Certificate Interest in
     respect of such Class of Certificates for such Distribution Date  and, to
     the extent  not previously paid,  for all  prior Distribution Dates,  and
     second, to reimburse  the holders of such  Class of Certificates  for all
     Realized Losses  and Additional Trust  Fund Expenses, if  any, previously
     allocated to  such Class of  Certificates and for  which no reimbursement
     has previously been received; and

          (14) to distributions to  the holders, of  the Class R  Certificates
     in, an amount equal to the balance, if any, of the Available Distribution
     Amount remaining after the distributions to be made  on such Distribution
     Date as described in clauses (1) through (13) above.

     Following  the  retirement  of  all  of  the  Offered  Certificates,  the
Principal Distribution Amount for  each Distribution Date will  be distributed
in  respect  of  the  remaining  Classes  of  REMIC  Regular Certificates,  in
alphabetical order of  Class designation, until each  such Class is, in  turn,
retired, as described in the Pooling and Servicing Agreement.

     Distributable  Certificate  Interest.    The  "Distributable  Certificate
Interest" in  respect of  each Class  of REMIC  Regular Certificates for  each
Distribution Date  represents that portion of the Accrued Certificate Interest
in respect of  such Class of Certificates  for such Distribution Date  that is
net of such  Class's allocable share  (calculated as described  below) of  the
aggregate  of  any  Prepayment Interest  Shortfalls  resulting  from voluntary
principal prepayments made on the Mortgage Loans during the related Collection
Period that  are not covered  by the  Master Servicer's Compensating  Interest
Payment for such Distribution Date (the aggregate of  such Prepayment Interest
Shortfalls  that are not  so covered, as  to such Distribution  Date, the "Net
Aggregate Prepayment Interest Shortfall").

     The "Accrued  Certificate Interest"  in respect  of each  Class of  REMIC
Regular Certificates for each Distribution Date  is equal to 30 days' interest
at  the Pass-Through Rate  applicable to such  Class of  Certificates for such
Distribution  Date  accrued  on the  related  Certificate  Balance outstanding
immediately prior to such Distribution Date.

     The portion  of the Net  Aggregate Prepayment Interest  Shortfall for any
Distribution   Date  that  is  allocable  to   each  Class  of  REMIC  Regular
Certificates  will equal  the  product of  (a) such  Net  Aggregate Prepayment
Interest Shortfall, multiplied by  (b) a fraction,  the numerator of which  is
the Accrued  Certificate Interest in respect of such Class of Certificates for
such Distribution Date, and the denominator of which is equal to the aggregate
Accrued  Certificate Interest for all the  REMIC Regular Certificates for such
Distribution Date.

     Principal Distribution Amount.   The "Principal Distribution  Amount" for
each Distribution Date will generally equal the aggregate of the following:



<PAGE>50

          (a)  the  aggregate  of  the  principal  portions of  all  Scheduled
     Payments (other  than Balloon  Payments) due  and  any Assumed  Scheduled
     Payments deemed  due on  or in respect  of the  Mortgage Loans  for their
     respective Due Dates occurring during the related Collection Period;

          (b)  the  aggregate  of all  principal  prepayments received  on the
     Mortgage Loans during the related Collection Period;

          (c)  with  respect to  any  Mortgage Loan  as to  which  the related
     stated  maturity date occurred during or  prior to the related Collection
     Period,  any payment  of principal made  by or  on behalf of  the related
     borrower during the related Collection Period, net of any portion of such
     payment  that represents  a  recovery of  the  principal  portion of  any
     Scheduled Payment  (other than a  Balloon Payment) due,  or the principal
     portion  of any Assumed Scheduled Payment deemed  due, in respect of such
     Mortgage Loan on  a Due Date  during or prior  to the related  Collection
     Period and not previously recovered;

          (d)  the  aggregate  of  all  Liquidation  Proceeds   and  Insurance
     Proceeds  that  were  received  on  Mortgage  Loans  during  the  related
     Collection Period  and that  were identified  and applied  by the  Master
     Servicer as recoveries of  principal, in each case net of  any portion of
     such  amounts that represents a recovery  of the principal portion of any
     Scheduled Payment (other than a Balloon Payment) due, or of the principal
     portion of  any Assumed Scheduled Payment  deemed due, in  respect of the
     related Mortgage  Loan  on a  Due Date  during or  prior  to the  related
     Collection Period and not previously recovered; and

          (e)  if  such  Distribution  Date  is   subsequent  to  the  initial
     Distribution  Date, the  excess, if  any, of  the Principal  Distribution
     Amount  for  the  immediately  preceding   Distribution  Date,  over  the
     aggregate distributions  of principal made  on the  Certificates on  such
     immediately preceding Distribution Date.

     The "Scheduled Payment"  due on any Mortgage Loan on any related Due Date
will be the amount of the Monthly Payment that would have been due thereon  on
such date, without  regard to  any waiver, modification  or amendment of  such
Mortgage  Loan granted  or agreed  to by  the Master  Servicer and/or  Special
Servicer  or  otherwise resulting  from  a  bankruptcy or  similar  proceeding
involving the related borrower, and assuming that each prior Scheduled Payment
has been  made in  a timely  manner.   The "Assumed  Scheduled Payment"  is an
amount deemed due in respect of any Balloon Loan that is delinquent in respect
of its  Balloon Payment beyond the  first Determination Date that  follows its
stated maturity date.   The Assumed Scheduled  Payment deemed due on  any such
Balloon Loan on  its stated maturity date  and on each successive  related Due
Date  that  it remains  or  is deemed  to  remain outstanding  will  equal the
Scheduled Payment that would have been due thereon on such date if the related
Balloon Payment  had not come due but rather  such Mortgage Loan had continued
to amortize  in accordance with  such loan's  amortization schedule in  effect
prior to its stated maturity date.

     Distributions of the  Principal Distribution  Amount will constitute  the
only  distributions  of principal  on  the  Certificates.   Reimbursements  of
previously allocated Realized Losses and  Additional Trust Fund Expenses  will
not constitute distributions of principal for any  purpose and will not result
in an  additional  reduction  in  the Certificate  Balance  of  the  Class  of
Certificates in respect of which any such reimbursement is made.

     Treatment of REO Properties.  Notwithstanding that any Mortgaged Property
may be acquired as part of the Trust Fund through foreclosure, deed in lieu of
foreclosure or otherwise, the related Mortgage Loan will  be treated as having
remained outstanding  until such REO  Property is  liquidated for purposes  of
determining distributions on the Certificates,  allocations of Realized Losses
and  Additional Trust  Fund Expenses  to the Certificates,  and the  amount of
Servicing  Fees and  Trustee's fees  payable under  the Pooling  and Servicing
Agreement.   In connection  therewith, operating  revenues and  other proceeds
derived from such REO Property (exclusive of  related operating costs) will be
"applied" by the Master Servicer as principal, interest and other


<PAGE>51

amounts "due" on  such Mortgage Loan,  and the Master  Servicer will make  P&I
Advances, if any, in  respect of such Mortgage Loan,  in all cases as if  such
Mortgage Loan had remained outstanding.

     Prepayment  Premiums.  Any Prepayment Premiums  collected on the Mortgage
Loans  during any Collection  Period will  not be  distributed on  the related
Distribution Date to  the holders of any  Class of Certificates.   Rather, the
right to any such Prepayment Premiums, which may be evidenced by a certificate
representing an interest in the Trust Fund and which will not  be subordinated
to any Class of Certificates, will be  initially retained by the Depositor and
may be sold by the Depositor at  any time in accordance with the terms of  the
Pooling and Servicing Agreement.


Subordination; Allocation of Losses and Certain Expenses

     The rights of  holders of  the Class  [  ]  Certificates, the  Class [  ]
Certificates,  the Class  [   ]  Certificates and  each Class  of  the Private
Certificates  (collectively,  the   "Subordinate  Certificates")  to   receive
distributions of amounts collected or advanced  on the Mortgage Loans will  be
subordinated, to the extent described herein, to the rights of holders  of the
Class [ ] Certificates, and  to the rights of the  holders of each other  such
Class  of  Subordinate   Certificates  with  an  earlier   alphabetical  Class
designation.   This subordination  is intended  to enhance  the likelihood  of
timely receipt by the holders of the Class [ ] Certificates of the full amount
of all Distributable  Certificate Interest payable in respect of the Class [ ]
Certificates  on each  Distribution  Date, and  the  ultimate  receipt by  the
holders of the Class [ ] Certificates  of principal in an amount equal to  the
entire Certificate Balance of the Class  [ ] Certificates.  Similarly, but  to
decreasing  degrees,  this  subordination  is also  intended  to  enhance  the
likelihood of timely receipt  by the holders of  the Class [   ] Certificates,
the holders of the  Class [ ] Certificates and  the holders of the Class [   ]
Certificates  of the full amount of Distributable Certificate Interest payable
in respect of such Classes of Certificates  on each Distribution Date, and the
ultimate receipt  by the holders of the Class   [  ] Certificates, the holders
of the Class [ ]  Certificates and the holders of the Class  [  ] Certificates
of principal equal  to, in each case,  the entire Certificate Balance  of such
Class of Certificates.   The protection afforded to the holders of the Class [
] Certificates by means of  the subordination of the Private Certificates,  to
the holders of the Class [ ] Certificates by means of the subordination of the
Class  [  ] and  the Private Certificates,  to the holders  of the Class  [  ]
Certificates  by means of the subordination  of the Class [ ],  the Class [  ]
and the Private Certificates, and to the holders of the Class [ ] Certificates
by means  of  the  subordination  of the  Subordinate  Certificates,  will  be
accomplished  by the application of the  Available Distribution Amount on each
Distribution Date  in accordance with  the order  of priority described  under
" Distributions Application of the  Available Distribution Amount" above.   No
other form  of Credit Support will be available for the benefit of the holders
of the Offered Certificates.

     Allocation to  the  Class [  ]  Certificates, for  so  long as  they  are
outstanding, of the entire Principal Distribution Amount for each Distribution
Date will have the effect of reducing the Certificate Balance of that Class at
a faster rate than the aggregate Stated Principal Balance of the Mortgage Pool
is reduced.  Thus, as principal is distributed to the holders of the Class [ ]
Certificates, the percentage interest in the Trust Fund evidenced by the Class
[  ] Certificates  will be  decreased  (with a  corresponding increase  in the
percentage  interest  in   the  Trust  Fund   evidenced  by  the   Subordinate
Certificates), thereby increasing,  relative to  their respective  Certificate
Balances, the  subordination  afforded  the  Class [  ]  Certificates  by  the
Subordinate Certificates.  Following retirement of the Class [ ] Certificates,
the herein described successive allocation to the Class [  ] Certificates, the
Class [ ] Certificates and the Class [  ] Certificates, in that order, in each
case for so long as they are outstanding, of the entire Principal Distribution
Amount for each Distribution Date will provide  a similar benefit to each such
Class of Certificates as regards the relative amount of subordination afforded
thereto  by  the  other  Classes  of REMIC  Regular  Certificates  with  later
alphabetical Class designations.

     On  each   Distribution  Date,   following  all   distributions  on   the
Certificates to be made on such date, the aggregate of all Realized Losses and
Additional Trust Fund Expenses that have been incurred since the Cut-off Date


<PAGE>52

through the end of the related Collection  Period and that have not previously
been  allocated as  described  below will  be allocated  among  the respective
Classes of  REMIC Regular  Certificates  (in each  case  in reduction  of  its
Certificate Balance) as follows, but in the  aggregate only to the extent that
the aggregate  Certificate Balance of  such Classes of  Certificates remaining
outstanding after giving effect to the distributions on such Distribution Date
exceeds  the aggregate Stated Principal Balance  of the Mortgage Pool expected
to be outstanding immediately following such Distribution Date:  first, to the
Class  [ ]  Certificates,  until the  remaining  Certificate  Balance of  such
Certificates is reduced to zero; second, to  the Class [ ] Certificates, until
the remaining  Certificate Balance  of such  Certificate is  reduced to  zero;
third, to the Class [  ] Certificates, until the remaining Certificate Balance
of  such  Certificates  is  reduced  to  zero;  fourth,  to the  Class  [    ]
Certificates, until the remaining Certificate Balance of such  Certificates is
reduced  to zero; fifth,  to the Class  [ ] Certificates,  until the remaining
Certificate Balance  of such Certificates  is reduced  to zero; sixth,  to the
Class [    ] Certificates,  until the  remaining Certificate  Balance of  such
Certificates is  reduced to  zero; and last,  to the  Class [  ] Certificates,
until the  remaining Certificate Balance  of such  Certificates is reduced  to
zero.

     "Realized Losses"  are losses arising  from the inability  to collect all
amounts  due and owing under any  defaulted Mortgage Loan, including by reason
of  the fraud or bankruptcy of the borrower or a casualty of any nature at the
related Mortgage  Property, to  the  extent not  covered  by insurance.    The
Realized  Loss  in  respect of  a  liquidated  Mortgage Loan  (or  related REO
Property) is  an amount  generally equal  to the excess,  if any,  of (a)  the
outstanding  principal  balance  of  such Mortgage  Loan  as  of  the  date of
liquidation, together with (i) all accrued and unpaid interest thereon  at the
related Mortgage Rate in effect from time to time to but not including the Due
Date in  the Collection  Period in  which the  liquidation  occurred and  (ii)
certain related unreimbursed servicing expenses, over (b) the aggregate amount
of   Liquidation  Proceeds,  if   any,  recovered  in   connection  with  such
liquidation.   If  any  portion of  the  debt due  under  a  Mortgage Loan  is
forgiven,  whether in  connection  with a  modification,  waiver or  amendment
granted or agreed to by the Master  Servicer and/or the Special Servicer or in
connection  with the  bankruptcy or similar  proceeding involving  the related
borrower, the amount so forgiven also will be treated as a Realized Loss.

     "Additional Trust Fund  Expenses" include,  among other  things, (i)  any
Special  Servicing Fees,  Modification Fees and/or Resolution Fees paid to the
Special Servicer, (ii) any interest paid to the Master Servicer in  respect of
unreimbursed P&I Advances, if any, and certain unreimbursed servicing expenses
incurred  by it or reimbursed by it to  the Special Servicer, and (iii) any of
certain unanticipated Non-Mortgage Loan specific  expenses of the Trust  Fund,
including certain reimbursements  to the Trustee described  under "Description
of  the  Pooling  Agreements Certain Matters  Regarding  the  Trustee"  in the
Prospectus, certain  reimbursements to the  Master Servicer and  the Depositor
described  under  "Description  of  the  Pooling  Agreements Certain   Matters
Regarding the Master Servicer and the Depositor" in the Prospectus and certain
comparable  reimbursements to the Special Servicer, and certain federal, state
and local taxes, and certain tax related  expenses, payable from the assets of
the   Trust   Fund  and   described   under   "Certain  Federal   Income   Tax
Consequences Taxation  of  Owners  of REMIC  Residual  Certificates Prohibited
Transactions Tax and  Other Taxes" in the  Prospectus.  Additional Trust  Fund
Expenses will reduce amounts payable to Certificateholders and, subject to the
distribution priorities  described above, may result in a  loss on one or more
Classes of Offered Certificates.


P&I Advances

     On  or  about  each  Distribution  Date,  the  Master  Servicer  will  be
obligated,  subject to the recoverability  determination described in the next
paragraph, to make advances (each, a "P&I  Advance") out of its own funds  or,
subject to the  replacement thereof as provided  in the Pooling and  Servicing
Agreement, from funds held in the Certificate Account that are not required to
be distributed to Certificateholders on such Distribution Date.  A P&I Advance
will be in an amount that is generally equal to the aggregate of all Scheduled
Payments (other than Balloon Payments) and any Assumed Scheduled Payments, net
of related Servicing Fees, due or deemed due, as the case


<PAGE>53

may be, in respect of the Mortgage Loans during the related Collection Period,
in each case  to the extent such  amount was not paid  by or on behalf  of the
related  borrower or otherwise  collected as of  the close of  business on the
related Determination  Date.  The  Master Servicer's  obligations to make  P&I
Advances in respect of any Mortgage  Loan will continue through liquidation of
such  Mortgage Loan or  disposition of  any REO  Property acquired  in respect
thereof.    However, if  the Monthly  Payment  on any  Mortgage Loan  has been
reduced   in  connection  with  a  bankruptcy   or  similar  proceeding  or  a
modification,  waiver  or  amendment  granted  or  agreed  to  by the  Special
Servicer, the Master Servicer  will be required to advance only  the amount of
the reduced  Monthly Payment  (net of  related Servicing  Fees) in-respect  of
subsequent delinquencies.

     The Master Servicer  will be entitled to recover any P&I Advance, if any,
made  out of  its own  funds  from any  amounts  collected in  respect of  the
Mortgage Loan as to which such P&I Advance was made, whether  such amounts are
collected  in  the form  of  late  payments, Insurance  Proceeds,  Liquidation
Proceeds or  otherwise ("Related Proceeds").  The  Master Servicer will not be
obligated to make  any P&I Advance that  it determines in accordance  with the
servicing standard described herein, would, if made, not be recoverable out of
Related Proceeds  (a "Nonrecoverable  P&I Advance"),  and the  Master Servicer
will be entitled to recover  any P&I Advance made that it later  determines to
be  a Nonrecoverable  P&I  Advance out  of  general funds  on  deposit in  the
Certificate Account.  See "Description of the Certificates Advances in Respect
of  Delinquencies" and  "Description  of  the  Pooling  Agreements Certificate
Account" in the Prospectus.

     In connection with  its recovery of  any P&I Advance  made by the  Master
Servicer or any reimbursable servicing expense incurred by it or reimbursed to
the Special  Servicer (each such  P&I Advance or  expense, an "Advance"),  the
Master  Servicer  will be  entitled to  be paid,  out of  any amounts  then on
deposit in the Certificate Account, interest at a per annum rate equal to  the
"prime  rate"  published in  the  "Money  Rates" section  of  The  Wall Street
Journal,  as  such "prime  rate" may  change  from time  to time  (the "Master
Servicer Reimbursement Rate"), accrued on the amount of such Advance from  the
date made  to  but not  including  the date  of  reimbursement to  the  Master
Servicer.  To the extent not offset or covered by amounts otherwise payable on
the Private Certificates, interest accrued on outstanding Advances will result
in a reduction in amounts payable on the Offered Certificates, subject  to the
distribution priorities described herein.


Reports to Certificateholders; Available Information

     On  each Distribution  Date,  the Master  Servicer  will  be required  to
forward  by  mail to  each holder  of  an Offered  Certificate a  statement (a
"Distribution Date Statement") providing various items of information relating
to distributions  made on such date with respect to the relevant Class and the
recent status  of the Mortgage  Pool.  For a  more detailed discussion  of the
particular  items of  information  to be  provided in  each  Distribution Date
Statement, as well as a discussion of certain annual information reports to be
furnished by the Master Servicer to  persons who at any time during  the prior
calendar year  were holders of  the Offered Certificates,  see "Description of
the Certificates Reports to Certificateholders" in the Prospectus.

     The  Pooling and  Servicing Agreement  requires that the  Master Servicer
make available at its offices primarily responsible for servicing the Mortgage
Loans, during normal  business hours, for review  by any holder of  an Offered
Certificate  or any person identified to the  Master Servicer as a prospective
transferee of  an Offered  Certificate, originals  or copies  of, among  other
things, the following items: (a)  the Pooling and Servicing Agreement and  any
amendments thereto, (b) all Distribution  Date Statements delivered to holders
of the relevant Class of Offered Certificates since the Delivery Date, (c) all
officer's certificates  delivered to  the Trustee since  the Delivery  Date as
described   under  "Description  of  the  Pooling  Agreements Evidence  as  to
Compliance" in the  Prospectus, (d) all accountants' reports  delivered to the
Trustee since the Delivery Date as described under "Description of the Pooling
Agreements Evidence as to  Compliance" in the Prospectus, (e)  the most recent
property inspection report  prepared by or on behalf of the Master Servicer or
the Special Servicer in respect of each Mortgaged Property, (f)


<PAGE>54

the  most recent  Mortgaged  Property  annual  operating statements,  if  any,
collected by or on behalf of the  Master Servicer or the Special Servicer, (g)
any and  all modifications, waivers and amendments of  the terms of a Mortgage
Loan entered into by the Master Servicer  and/or the Special Servicer, and (h)
any and all officers' certificates and other evidence delivered to the Trustee
to  support the Master  Servicer's determination that  any Advance  was or, if
made, would not be recoverable.  Copies of any and  all of the foregoing items
will be available from  the Master Servicer upon request;  however, the Master
Servicer will be permitted to require payment of a sum sufficient to cover the
reasonable costs and expenses of providing such copies.

     Upon written request of any Certificateholder of record made for purposes
of communicating with  other Certificateholders with  respect to their  rights
under  the Pooling  and  Servicing Agreement,  the Certificate  Registrar will
furnish such  Certificateholder  with a  list  of Certificateholders  then  of
record.

     Until such  time as Definitive Certificates are  issued in respect of the
Class [ ] Certificates, the foregoing information and access will be available
to the Class [ ] Certificate Owners  only to the extent it is forwarded by  or
otherwise available  through DTC and  its Participants.   The manner  in which
notices and other communications  are conveyed by DTC to Participants,  and by
Participants to  the  Class  [  ] Certificate  Owners,  will  be  governed  by
arrangements among them,  subject to any statutory or  regulatory requirements
as may  be in  effect from time  to time.   The  Master Servicer, the  Special
Servicer,  the  Trustee,  the  Depositor and  the  Certificate  Registrar  are
required to recognize as Certificateholders only those persons  in whose names
the  Certificates are registered  on the books and  records of the Certificate
Registrar.


Voting Rights

     At all times during the term of the Pooling and Servicing Agreement, 100%
of the voting  rights for the series offered hereby (the "Voting Rights") will
be allocated  among the respective  Classes of  REMIC Regular Certificates  in
proportion  to the  Certificate  Balances of  those  Classes.   Voting  Rights
allocated  to a  Class of  Certificates will  be allocated  among the  related
Certificateholders  in  proportion to  the  percentage interests  evidenced by
their respective Certificates.   See  "Description of the  Certificates Voting
Rights" in the Prospectus.


Termination

     The  obligations  created by  the  Pooling and  Servicing  Agreement will
terminate  following the  earliest of  (i) the  final  payment (or  advance in
respect  thereof)  or  other liquidation  of  the  last Mortgage  Loan  or REO
Property subject thereto,  and (ii) the purchase  of all of the  assets of the
Trust  Fund by  the  Master Servicer  or  the Depositor.    Written notice  of
termination of  the Pooling  and  Servicing Agreement  will be  given to  each
Certificateholder, and the final distribution will be made only upon surrender
and  cancellation  of  the  Certificates  at  the  office  of the  Certificate
Registrar or other location specified in such notice of termination.

     Any  such purchase  by the Master  Servicer or  the Depositor of  all the
Mortgage  Loans and other assets in the Trust Fund is required to be made at a
price equal to (i) the aggregate Purchase Price of all the Mortgage Loans then
included  in the  Trust  Fund, plus  (ii)  the fair  market value  of  all REO
Properties then  included in  the Trust  Fund, as  determined by  an appraiser
mutually agreed upon  by the Master Servicer  and the Trustee, minus  (iii) if
the  Purchaser is  the Master Servicer,  the aggregate  of amounts  payable or
reimbursable to the Master Servicer under the Pooling and Servicing Agreement.
Such purchase  will effect  early retirement of  the then  outstanding Offered
Certificates, but the right of the Master  Servicer or the Depositor to effect
such termination is subject to the  requirement that the then aggregate Stated
Principal Balance  of the Mortgage Pool  be less than 10% of  the Initial Pool
Balance.


<PAGE>55

The Trustee

     [                                 ], a [                   ] corporation,
will act as Trustee on behalf of  the Certificateholders.  As compensation for
its services, the Trustee will be entitled to receive, from amounts on deposit
in  the Certificate Account, a monthly fee equal to [  ] days' interest at the
rate of [    ]% per annum accrued on the aggregate Stated Principal Balance of
the Mortgage Pool then outstanding.  The Corporate Trust Office of the Trustee
is located at [                                   ].   See "Description of the
Pooling Agreements The Trustee",  " Duties of the Trustee",  " Certain Matters
Regarding the Trustee"  and " Resignation and Removal  of the Trustee" in  the
Prospectus.


                       YIELD AND MATURITY CONSIDERATIONS


Yield Considerations

     General.   The yield on  any Offered Certificate  will depend on  (a) the
price at which such Certificate is purchased by an investor  and (b) the rate,
timing and amount of distributions on such  Certificate.  The rate, timing and
amount of  distributions on any  Offered Certificate will  in turn  depend on,
among other things,  (i) the Pass-Through Rate for  such Certificate, (ii) the
rate and timing  of principal payments  (including principal prepayments)  and
other principal collections on the Mortgage Loans and the extent to which such
amounts are  to be  applied in  reduction of  the Certificate  Balance of  the
related Class, (iii) the  rate, timing and severity of Realized  Losses on the
Mortgage Loans and Additional Trust Fund Expenses and the extent to which such
losses and expenses are  allocable in reduction of the  Certificate Balance of
the related  Class, and  (iv) the  timing and  severity of  any Net  Aggregate
Prepayment Interest  Shortfalls and the  extent to  which such shortfalls  are
allocable in reduction  of the Distributable Certificates Interest  payable on
the related Class.

     Pass-Through Rates.   The Pass-Through  Rate applicable to  each Class of
Offered Certificates for any Distribution Date will be variable and will equal
the Weighted Average Net Mortgage Rate for such date.  Accordingly, the yields
on the  Offered  Certificates will  be sensitive  to changes  in the  relative
composition  of the  Mortgage  Pool as  a  result  of scheduled  amortization,
voluntary prepayments and  liquidations of  Mortgage Loans following  default.
To a  lesser degree,  that  yield will  also be  sensitive to  changes to  the
Mortgage Rates on the ARM Loans and the Step Rate Loans.  See "Description  of
the Certificates Pass-Through Rates"  and "Description  of the Mortgage  Pool"
herein and " Rate and Timing of Principal Payments" below.

     Rate and Timing of Principal Payments.   The yield to holders of  Offered
Certificates purchased  at a discount or premium will  be affected by the rate
and timing of principal payments made in reduction of the principal balance of
such Certificates.  As described herein, the Principal Distribution Amount for
each Distribution Date will be distributable entirely in respect of  the Class
[ ] Certificates until the Certificate Balance thereof is reduced to zero, and
will  thereafter be  distributable  entirely in  respect  of the  Class  [   ]
Certificates, the Class [ ], Certificates and  the Class [  ] Certificates, in
that  order,  in each  case until  the  Certificate Balance  of such  Class of
Certificates  is reduced  to  zero.   Consequently,  the  rate and  timing  of
principal payments made in reduction of the Certificate Balance of each  Class
of Offered Certificates  will be directly  related to the  rate and timing  of
principal payments on or in  respect of the Mortgage Loans, which will in turn
be affected by the amortization schedules  thereof, the dates on which Balloon
Payments are due  and the rate and  timing of principal prepayments  and other
unscheduled collections thereon (including for  this purpose, collections made
in connection with liquidations of Mortgage Loans due  to defaults, casualties
or  condemnations affecting the Mortgaged Properties, or purchases of Mortgage
Loans out of the Trust Fund).  Prepayments and, assuming the respective stated
maturity dates therefor  have not occurred, liquidations and  purchases of the
Mortgage Loans,  will result in  distributions on the Offered  Certificates of
amounts that  would otherwise be  distributed over the remaining  terms of the
Mortgage Loans.  Defaults on the Mortgage



<PAGE>56

Loans, particularly  at or near  their stated  maturity dates,  may result  in
significant  delays in  payments  of principal  on  the  Mortgage Loans  (and,
accordingly, on  the Offered Certificates)  while work-outs are  negotiated or
foreclosures   are   completed.       See    "Servicing   of   the    Mortgage
Loans Modifications, Waivers and  Amendments" herein  and "Description of  the
Pooling  Agreements Realization Upon  Defaulted Mortgage  Loans" and  "Certain
Legal Aspects of Mortgage Loans and Leases Foreclosure" in the Prospectus.

     The extent  to  which the  yield  to maturity  of  any Class  of  Offered
Certificates may vary  from the anticipated yield will depend  upon the degree
to which they are  purchased at a  discount or premium and  when, and to  what
degree, payments of principal on the Mortgage Loans are in turn distributed in
reduction of the Certificate Balance of such Certificates.  An investor should
consider, in the  case of any Offered Certificate purchased at a discount, the
risk that a slower than anticipated rate of principal payments on the Mortgage
Loans could result in  an actual yield to such investor that is lower than the
anticipated yield and,  in the case of  an Offered Certificate purchased  at a
premium, the risk  that a faster  than anticipated rate of  principal payments
could result  in an  actual yield  to  such investor  that is  lower than  the
anticipated  yield.   In general, the  earlier a  payment of principal  on the
Mortgage Loans  is distributed in  reduction of  the principal balance  of any
Offered Certificate purchased  at a discount or  premium, the greater will  be
the effect on an investor's yield to maturity.  As a  result, the effect on an
investor's yield of principal  payments on the  Mortgage Loans occurring at  a
rate higher (or  lower) than the rate  anticipated by the investor  during any
particular period would not be fully offset by a subsequent like reduction (or
increase) in  the  rate of  such  principal payments.    Because the  rate  of
principal payments on  the Mortgage Loans will  depend on future events  and a
variety of factors  (as described more fully below), no assurance can be given
as to  such rate  or the  rate of  principal prepayments in  particular.   The
Depositor is  not aware of  any relevant  publicly available or  authoritative
statistics with  respect to the  historical prepayment  experience of a  large
group of mortgage loans comparable to the Mortgage Loans.

     Losses and Shortfalls.  The yield to holders of the Offered  Certificates
will also depend on the extent to which such holders are required to bear  the
effects of  any losses or shortfalls on the Mortgage  Loans.  Losses and other
shortfalls on the Mortgage Loans will, with the exception of any Net Aggregate
Prepayment  Interest Shortfalls, generally be borne:  first, by the holders of
the Private Certificates, to the extent of amounts  otherwise distributable in
respect  of their  Certificates:  second, by  the  holders of  the  Class [  ]
Certificates,  to the extent of amounts  otherwise distributable in respect of
their Certificates: third by the holders of the Class [ ] Certificates, to the
extent of  amounts otherwise distributable  in respect of  their Certificates,
fourth, by the holders of the Class [ ] Certificates, to the extent of amounts
otherwise distributable  in respect of  their Certificates;  and last, by  the
holders of the Class [ ]  Certificates.  Realized Losses and Additional  Trust
Fund Expenses will be allocated. as and to the extent described herein, to the
respective  Classes  of  REMIC  Regular  Certificates  (in  reduction  of  the
Certificate Balance  of each  such Class),  in reverse  alphabetical order  of
their Class designation.  As more fully described herein under "Description of
the   Certificates Distributions Distributable   Certificate   Interest",  Net
Aggregate  Prepayment  Interest Shortfalls  will  generally  be borne  by  the
respective Classes of Certificateholders on a pro rata basis.

     Certain Relevant Factors.  The rate and timing of  principal payments and
defaults and the severity of losses on the Mortgage Loans may be affected by a
number of factors,  including, without limitation, prevailing  interest rates,
the terms of the Mortgage Loans (for example, adjustable Mortgage Rates, Lock-
out Periods,  provisions  requiring the  payment  of Prepayment  Premiums  and
amortization  terms  that  require  Balloon  Payments), the  demographics  and
relative economic vitality of the areas in which the Mortgaged  Properties are
located and the general supply and demand for rental units in such  areas, the
quality  of management  of  the  Mortgaged Properties,  the  servicing of  the
Mortgage  Loans, possible  changes in  tax  laws and  other opportunities  for
investment.   See "Risk  Factors The Mortgage Loans"  and "Description  of the
Mortgage  Pool"  herein  and  "Yield  and  Maturity  Considerations Yield  and
Prepayment Considerations" in the Prospectus.

     The  rate of prepayment on the Mortgage  Pool is likely to be affected by
prevailing market interest rates for mortgage loans of a comparable type, term
and risk level.  When the prevailing market interest rate is below


<PAGE>57

a  mortgage interest rate, the related  borrower has an incentive to refinance
its mortgage loan.   See "Description of  the Mortgage Pool Certain Terms  and
Conditions of the Mortgage Loans"  herein.  In addition, as  prevailing market
interest rates decline, even  borrowers with adjustable rate loans may have an
incentive to refinance for purposes of  either (i) converting to a fixed  rate
loan and thereby "locking in" such rate or (ii) taking advantage of an initial
"teaser rate" (that is, a mortgage interest rate below what it would otherwise
be if  the  applicable  index  and  gross  margin  were  applied)  on  another
adjustable  rate mortgage loan.  The majority of  the Mortgage Loans ([  ]% of
the Initial Pool Balance) may be prepaid at any time, and [  ] Mortgage Loans,
which represent  approximately  [   ]% of  the Initial  Pool  Balance, may  be
prepaid in  whole or  in part  without payment  of a  Prepayment  Premium.   A
requirement that a  prepayment be accompanied by a  Prepayment Premium may not
provide a sufficient economic disincentive to a borrower  seeking to refinance
at a more favorable interest rate.

     Depending on  prevailing market  interest rates,  the outlook  for market
interest rates  and  economic conditions  generally, some  borrowers may  sell
Mortgaged  Properties in order to  realize their equity  therein, to meet cash
flow needs  or to make other investments.   In addition, some borrowers may be
motivated by federal and state tax laws (which are subject  to change) to sell
Mortgaged Properties prior to the exhaustion of tax depreciation benefits.

     The  Depositor makes no representation as  to the particular factors that
will affect the  rate and timing of  prepayments and defaults on  the Mortgage
Loans, as to the relative importance of such factors,  as to the percentage of
the  principal balance of  the Mortgage  Loans that will  be prepaid  or as to
which a default will have occurred as of any date or as to the overall rate of
prepayment or default on the Mortgage Loans.

     Delay in Payment  of Distributions.   Because monthly distributions  will
not be made  to Certificateholders  until a date  that is  scheduled to be  at
least [  ]  days following  the Due Dates  for the  Mortgage Loans  during the
related  Collection Period, the effective yield  to the holders of the Offered
Certificates will be  lower than the yield that would otherwise be produced by
the  applicable Pass-Through Rates  and purchase prices  (assuming such prices
did not account for such delay).

     Unpaid   Distributable  Certificate   Interest.     As   described  under
"Description of  the Certificates Distributions Application  of the  Available
Distribution  Amount" herein,  if  the portion  of the  Available Distribution
Amount  distributable  in  respect  of  interest  on  any   Class  of  Offered
Certificates  on  any   Distribution  Date  is  less  than  the  Distributable
Certificate  Interest then  payable  for such  Class,  the  shortfall will  be
distributable  to  holders  of  such  Class  of   Certificates  on  subsequent
Distribution Dates, to the extent of available funds.  Any such shortfall will
not bear  interest, however, and will therefore negatively affect the yield to
maturity of such Class of Certificates for so long as it is outstanding.


Weighted Average Life

     The  weighted average  life  of any  Offered  Certificate  refers to  the
average amount of  time that will elapse  from the date of  its issuance until
each dollar allocable to  principal of such Certificate is distributed  to the
investor.  The weighted average life  of any such Offered Certificate will  be
influenced by, among other things, the rate at which principal on the Mortgage
Loans is paid or otherwise collected or  advanced and applied to pay principal
of such Offered Certificate.  As described herein,  the Principal Distribution
Amount for each Distribution Date will be distributable entirely in respect of
the Class [   ] Certificates until the Certificate Balance  thereof is reduced
to zero, and will thereafter be distributable entirely in respect of the Class
[  ] Certificates, the Class [ ] Certificates and  the Class [ ] Certificates,
in that  order, in each  case until the  Certificate Balance of  such Class of
Certificates is reduced to zero.

     Prepayments on mortgage loans may be measured by a prepayment standard or
model.   The  model  used  in this  Prospectus  Supplement  is  the  "Constant
Prepayment Rate" or "CPR" model.  The CPR model represents an



<PAGE>58

assumed constant  annual rate of  prepayment each  month, expressed  as a  per
annum percentage of the then scheduled principal balance of a pool of mortgage
loans.   As used  in  each of  the following  tables, the  column headed  "0%"
assumes that  none of  the Mortgage  Loans is  prepaid before  maturity.   The
columns headed  "5%", "10%", "15%"  and "20%"  assume that prepayments  on the
Mortgage Loans are  made at those CPRs.  There is  no assurance, however, that
prepayments of the Mortgage Loans will conform to any particular level of CPR,
and no representation is made that the Mortgage Loans will  prepay at the CPRs
shown or at any other prepayment rate.

     The following tables indicate  the percentage of the initial  Certificate
Balance of each Class of Offered Certificates that would  be outstanding after
each of the dates shown at various CPRs and the corresponding weighted average
life  of each  such  Class of  Offered  Certificates.   The  tables have  been
prepared on  the basis  of, among  others, the  following assumptions (i)  the
Initial  Pool Balance is $[    ], (ii)  the initial Certificate Balance of the
Class [ ] Certificates is  $[       ], the  initial Certificate Balance of the
Class [ ]  Certificates is $[           ], the  initial Certificate Balance of
the Class [ ] Certificates is $[            ], the initial Certificate Balance
of the Class  [ ] Certificates is $[           ] and the Pass-Through Rate for
each Class of Offered Certificates is as described herein, (iii) the scheduled
monthly payments of interest and principal for each Mortgage Loan are those in
effect  on the  Cut-off Date, except  that for  each ARM Loan,  such scheduled
monthly  payments will  adjust  on the  first  interest  rate adjustment  date
therefor  following the  Cut-off  Date (and  will  not  adjust thereafter)  to
reflect scheduled changes in outstanding  principal balance, Mortgage Rate and
remaining amortization  term and a value  for the related Index  applicable to
such interest rate adjustment date equal to [     ]%, and except that for each
Step  Rate Loan,  such  scheduled  monthly  payments  will  reflect  scheduled
increases to the Mortgage Rate provided for in the related Mortgage  Note (and
that for the Step Rate  Loan that provides for adjustments based  on the [   ]
Index during the  last two years of the loan term,  the [   ] Index applicable
to  each adjustment will  be [       ]%)  (iv) there  are no  delinquencies or
Realized Losses,  scheduled interest  and principal  payments on the  Mortgage
Loans are timely  received and prepayments are  made on the Mortgage  Loans on
their respective Due Dates at the indicated CPRs (without regard to  any Lock-
out Periods) set forth in the tables, (v) neither the Master Servicer  nor the
Depositor exercises its right  of optional termination described herein,  (vi)
no Mortgage  Loans are required to be purchased  from the Mortgage Pool, (vii)
there  are  no Prepayment  Interest  Shortfalls, (viii)  distributions  on the
Certificates are made  on the [         ]  day of each month commencing in [
], 199[ ],  and (ix) the Certificates will be issued  on [     ],  199[ ].  To
the extent  that the Mortgage  Loans or the  Certificates have characteristics
that differ from those assumed in preparing the tables set forth below, any of
the Class [ ], Class  [ ], Class [ ] and/or Class [  ] Certificates may mature
earlier or later than indicated by the tables.  It is highly unlikely that the
Mortgage Loans will prepay at any constant rate until maturity or that all the
Mortgage Loans will prepay at  the same rate.  In addition, variations  in the
actual prepayment experience and the balance of the Mortgage Loans that prepay
may increase or decrease the percentages of initial  Certificate Balances (and
shorten or  extend the weighted average lives)  shown in the following tables.
Such variations  may occur even  if the average  prepayment experience of  the
Mortgage Loans were  to equal any of the specified CPR percentages.  Investors
are urged  to conduct their  own analyses of the  rates at which  the Mortgage
Loans may be expected to prepay.

     Based on  the foregoing  assumptions, the  following table  indicates the
resulting weighted average lives of the Class  [ ] Certificates and sets forth
the  percentages  of  the  initial  Certificate  Balance  of  the  Class  [  ]
Certificates that would  be outstanding after each  of the dates shown  at the
indicated CPRs.



<PAGE>59

               Percent of the Initial Certificate Balance of the
                 Class [ ] Certificates at the Respective CPRs
                               Set Forth Below:




       Date        0%       5%     10%       15%       20%
       ----        --       --     ---       ---       ---




(A)  The weighted average life of a Class [ ] Certificate is determined by (i)
     multiplying the  amount  of each  principal distribution  thereon by  the
     number of years from the  date of issuance of the Class  [ ] Certificates
     to  the related  Distribution Date,  (ii) summing  the results  and (iii)
     dividing the  sum  by  the aggregate  amount  of the  reductions  in  the
     principal balance of such Class [ ] Certificate.


     Based on  the foregoing  assumptions, the  following table indicates  the
resulting weighted average  lives of the Class [ ] Certificates and sets forth
the  percentages  of  the  initial  Certificate  Balance  of  the  Class  [  ]
Certificates that would  be outstanding after each  of the dates shown  at the
indicated CPRs.

               Percent of the Initial Certificate Balance of the
                 Class [ ] Certificates at the Respective CPRs
                               Set Forth Below:



      Date         0%        5%      10%       15%        20%
      ----         --        --      ---       ---        ---






(A)  The weighted average life of a Class [ ] Certificate is determined by (i)
     multiplying  the amount  of each  principal distribution  thereon by  the
     number of years from the date of  issuance of the Class [ ]  Certificates
     to the  related Distribution  Date, (ii)  summing the  results and  (iii)
     dividing  the sum  by  the  aggregate amount  of  the reductions  in  the
     principal balance of such Class [ ] Certificate.

     Based  on the foregoing  assumptions, the  following table  indicates the
resulting weighted average lives of the Class  [ ] Certificates and sets forth
the  percentages  of  the  initial  Certificate  Balance  of  the  Class  [  ]
Certificates that would  be outstanding after each  of the dates shown  at the
indicated CPRs.






<PAGE>60

               Percent of the Initial Certificate Balance of the
                 Class [ ] Certificates at the Respective CPRs



      Date       0%       5%       10%       15%          20%
      ----       --       --       ---       ---          ---



(A)  The weighted average life of a Class [ ] Certificate is determined by (i)
     multiplying  the amount  of each  principal distribution  thereon  by the
     number  of years from the date of issuance  of the Class [ ] Certificates
     to  the related  Distribution Date,  (ii) summing  the results  and (iii)
     dividing the  sum  by the  aggregate  amount  of the  reductions  in  the
     principal balance of such Class [ ] Certificate.

     Based on the  foregoing assumptions,  the following  table indicates  the
resulting weighted average  lives of the Class [ ] Certificates and sets forth
the  percentages  of  the  initial  Certificate  Balance  of  the  Class  [  ]
Certificates that would  be outstanding after each  of the dates shown  at the
indicated CPRs.

               Percent of the Initial Certificate Balance of the
                 Class [ ] Certificates at the Respective CPRs
                               Set Forth Below:



      Date       0%        5%       10%       15%        20%
      ----       --        --       ---       ---        ---





(A)  The weighted average life of a Class [ ] Certificate is determined by (i)
     multiplying  the amount  of each  principal distribution  thereon by  the
     number of years from the date  of issuance of the Class [ ]  Certificates
     to the  related Distribution  Date, (ii)  summing the  results and  (iii)
     dividing  the sum  by  the  aggregate amount  of  the  reductions in  the
     principal balance of such Class [ ] Certificate.


                                USE OF PROCEEDS

     Substantially  all  of  the  proceeds  from  the  sale  of  the   Offered
Certificates will be used by the Depositor to purchase the Mortgage  Loans and
to pay certain expenses in connection with the issuance of the Certificates.


                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES
   
     It is the opinion of Willkie Farr  & Gallagher, counsel  to the Depositor,
that upon the issuance  of the Offered Certificates, assuming compliance with
all provisions of the Pooling  and Servicing  Agreement and based upon the law
on the date hereof, for federal income tax purposes, (a) the Trust Fund
(exclusive of the right to any Prepayment Premium collected from any borrower)
will qualify as a REMIC under the Internal Revenue Code of 1986 (the "Code")
and (b)(i) the Offered Certificates and the Private Certificates (other than
the Class R Certificates) will be the "regular interests" in  the REMIC and
generally will be treated as debt instruments of the



<PAGE>61

REMIC and (ii)  the Class R  Certificates will be  the sole class  of "residual
interests" in the REMIC.  See "Certain Federal Income Tax Consequences REMICs"
in the Prospectus.
    
     The  Class  [     ]  Certificates  will  not,  and  the   Class  [      ]
Certificates  will, be  treated  as having  been  issued  with original  issue
discount for federal income tax reporting purposes.  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  a CPR  of
[      ]%.   No representation is made that the  Mortgage Loans will prepay at
that  rate  or  at   any  other  rate.    See  "Certain   Federal  Income  Tax
Consequences REMICs Taxation of Owners of REMIC Regular  Certificates Original
Issue Discount" in the Prospectus.

     The Internal Revenue Service (the "IRS") has issued regulations (the "OID
Regulations") under Sections 1271 to 1275 of the Code generally addressing the
treatment  of debt instruments issued  with original issue  discount.  The OID
Regulations in some  circumstances permit the holder  of a debt  instrument to
recognize original issue  discount under a method that differs  from that used
by the  issuer.  Accordingly,  it is  possible that the  holder of  an Offered
Certificate may  be able to  select a  method for  recognizing original  issue
discount that differs  from that used by  the Trustee in preparing  reports to
the  Certificateholders  and the  IRS.    Prospective  purchasers  of  Offered
Certificates are  advised to  consult their  tax advisors  concerning the  tax
treatment of such Certificates.

     The  Offered Certificates  will be  treated as "qualifying  real property
loans" within  the meaning  of Section  593(d) of  the Code  and "real  estate
assets" within the meaning of Section 856(c)(5)(A)  of the Code.  In addition,
interest   (including  original  issue  discount,  if   any)  on  the  Offered
Certificates  will be interest described in  Section 856(c)(3)(B) of the Code.
Moreover, the Offered Certificates (other than the Class  R Certificates) will
be  "qualified mortgages"  within the  meaning  of Section  860G of  the Code.
However,  the Offered Certificates  will generally  only be  considered assets
described  in  Section  7701(a)(19)(C) of  the  Code  to the  extent  that the
Mortgage  Loans  are   secured  by  residential  property   and,  accordingly,
investment in the Offered Certificates may not be  suitable for certain thrift
institutions.     See  "Certain   Federal  Income   Tax  Consequences REMICs -
Characterization of Investments in REMIC Certificates" in the Prospectus.

     Prospective purchasers of a Class R Certificate should consider carefully
the tax  consequences of an  investment in Residual  Certificates discussed in
the Prospectus and should consult their own tax advisors with respect to those
consequences.  See "Certain Federal Income Tax Consequences REMICs Taxation of
Owners of REMIC Residual Certificates" in the Prospectus.

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



<PAGE>62

                             ERISA CONSIDERATIONS
   

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

     First Union  Corporation ("First  Union") has  received from  the DOL  an
individual prohibited transaction exemption (the "Exemption"), which generally
exempts  from  the application  of  the prohibited  transaction  provisions of
Sections 406(a) and (b) and 407(a)  of ERISA, and the excise taxes imposed  on
such prohibited transactions pursuant to Sections 4975(a) and (b) of the Code,
the purchase, sale and  holding of Class [ ] Certificates,  underwritten by an
Underwriter,  as  hereinafter defined,  provided  that certain  conditions set
forth in the  Exemption are satisfied.   For purposes of this  discussion, the
term "Underwriter" shall include  (a) First Union, (b) any person  directly or
indirectly, through one or more intermediaries, controlling, controlled  by or
under common control with First Union, and (c) any member of  the underwriting
syndicate  or selling group of which First  Union or a person described in (b)
is a manager or co-manger with respect to the Class [ ] Certificates.

     The  Exemption sets forth six general  conditions which must be satisfied
for  a  transaction involving  the  purchase, sale  and  holding of  Class [ ]
Certificates to be eligible for exemptive relief under the Exemption.
    
          First, the acquisition  of Class [ ] Certificates by a  Plan must be
     on terms that are at  least as favorable to the Plan as  they would be in
     an arm's length transaction with an unrelated party.

          Second,  the  rights  and  interests  evidenced  by  the  Class  [ ]
     Certificate  must  not  be  subordinated  to  the  rights  and  interests
     evidenced by the other certificates of the same trust.

          Third, the Class [ ] Certificates at the time of acquisition  by the
     Plan must be  rated in one of the three highest generic rating categories
     by  Standard & Poor's Corporation ("Standard & Poor's), Moody's Investors
     Service, Inc. ("Moody's"), Duff & Phelps  Inc. ("Duff & Phelps") or Fitch
     Investors Service, Inc. ("Fitch").

          Fourth, the Trustee cannot  be an affiliate  of any other member  of
     the "Restricted Group," which consists of any Underwriter, the Depositor,
     the Master Servicer, the Special Servicer, any sub-servicer, the Trustee,
     any borrower with respect to Mortgage  Loans constituting more than 5% of
     the  aggregate unamortized principal balance of  the Mortgage Loans as of
     the  date of  initial issuance of  the Class  [ ] Certificates  and their
     affiliates.

          Fifth,  the  sum  of  all  payments  made  to  an  retained  by  the
     Underwriter  must  represent not  more  than reasonable  compensation for
     underwriting  or placing  the  Class [ ]  Certificates;  the  sum of  all
     payments made to and retained by the Depositor pursuant to the assignment
     of the Mortgage Loans to the Trust Fund must represent not more than  the
     fair market  value of such  Mortgage Loans; and  the sum of  all payments
     made to and retained by the Master Servicer, the Special Servicer and any
     sub-servicer must  represent not  more than  reasonable compensation  for
     such  person's services  under the  Pooling and  Servicing Agreement  and
     reimbursement   of  such  person's   reasonable  expenses  in  connection
     therewith.

          Sixth, the investing Plan must  be an accredited investor as defined
     in  Rule  501(a)(1)  of  Regulation  D of  the  Securities  and  Exchange
     Commission under the Securities Act.


<PAGE>63

     Because the  Class [ ]  Certificates are  not subordinated  to any  other
Class of  Certificates,  the  second  general condition  set  forth  above  is
satisfied with  respect to the Class [ ]  Certificates.  It is  a condition of
the issuance of the Class [ ] Certificates that they be rated not lower than [
   ] and  [     ] by [          ] and  [            ], respectively; thus, the
third general condition set forth above is satisfied with respect to the Class
[ ] Certificates as  of the Delivery  Date.  In  addition, the fourth  general
condition  set forth  above  is also  satisfied as  of the  Delivery Date.   A
fiduciary of a  Plan contemplating purchasing a  Class [ ] Certificate  in the
secondary market must  make its own  determination that, at  the time of  such
purchase, the Class [ ] Certificates continue to  satisfy the third and fourth
general  conditions set  forth  above.   A fiduciary  of a  Plan contemplating
purchasing  any  purchase  of a  Class  [ ]   Certificate  must  make  its own
determination that  the first, fifth  and sixth  general conditions set  forth
above will be satisfied  with respect to such Class [ ]  Certificate as of the
date of such purchase.
   
     The   Exemption  requires  that   the  Trust  Fund   meet  the  following
requirements:  (i) the  Trust Fund must consist solely  of assets of the  type
that have been included in other  investment pools; (ii) certificates in  such
other  investment pools  must have  been  rated in  one of  the  three highest
categories of  Standard & Poor's, Duff & Phelps, Moody's or Fitch for at least
one  year  prior  to  the  Plan's  acquisition  of   Certificates;  and  (iii)
certificates  in such  other  investment pools  must  have  been purchased  by
investors  other  than  Plans  for at  least  one  year  prior  to any  Plan's
acquisition of Certificates.  The Depositor has confirmed  to its satisfaction
that such requirements have been satisfied as of the date hereof.

     If the  general conditions set forth in  the Exemption are satisfied, the
Exemption  may provide an exemption from  the restrictions imposed by Sections
406(a) and 407(a) of  ERISA (as well as  the excise taxes imposed  by Sections
4975(a) and (b)  of the Code by  the reason of Sections  4975(c)(1)(A) through
(D) of the Code) in  connection with (i) the direct or indirect sale, exchange
or transfer of Class [ ] Certificates in the initial  issuance of Certificates
between  the  Depositor  or an  Underwriter  and a  Plan  when  the Depositor,
Underwriter,  Trustee,  Master  Servicer, Special  Servicer,  sub-servicer  or
mortgagor is a "Party in Interest" (as defined in the Prospectus) with respect
to the investing Plan, (ii) the  direct or indirect acquisition or disposition
in  the secondary market  of Class  [ ] Certificates by  a Plan and  (iii) the
holding  of  Class [ ]  Certificates  by a  Plan.   However,  no  exemption is
provided from the restrictions of Sections 406(a)(1)(E), 406(a)(2)  and 407 of
ERISA  for the acquisition or holding of a  Class [ ] Certificate on behalf of
an "Excluded  Plan" by an  person who  has discretionary authority  or renders
investment advice with respect to the assets of  such Excluded Plan.  For this
purpose, an Excluded  Plan is a Plan sponsored by an  member of the Restricted
Group.

     If  certain specific  conditions  set forth  in  the  Exemption are  also
satisfied,  the Exemption also may provide  an exemption from the restrictions
imposed by  Sections 406(b)(1) and  (b)(2) of ERISA  and the taxes  imposed by
Sections 4975(a) and (b) of the Code by reason of Section 4975(c)(1)(E) of the
Code in connection with (1) the direct  or indirect sale, exchange or transfer
of Class [ ]  Certificates in the initial issuance of Certificates between the
Depositor or an Underwriter and a Plan  (other than an Excluded Plan) when the
person  who  has discretionary  authority  or renders  investment  advice with
respect  to the  investment  of Plan  assets  in such  Certificates  is (a)  a
mortgagor with respect to 5% or less of the fair market value of the  Mortgage
Loans  or  (b) an  affiliate of  such  a person,  (2) the  direct  or indirect
acquisition,   or  disposition  in  their  secondary   market,  of  Class  [ ]
Certificates by  a Plan and  (3) the  holding of Class  [ ] Certificates by  a
Plan.

     Further, if  certain specific conditions  set forth in the  Exemption are
satisfied, the  Exemption  may  provide an  exemption  from  the  restrictions
imposed by Sections  406(a), 406(b) and 407(a) of ERISA, and the taxes imposed
by Sections 4975(a) and  (b) of the Code by reasons of  Section 4975(c) of the
Code  for  transactions  in  connection  with  the  servicing,  management and
operation  of the  Mortgage Pool.    The Depositor  expects that  the specific
conditions set  forth in the  Exemption application required for  this purpose
will be satisfied with respect to the Class [ ] Certificates.


<PAGE>64

     The Exemption also provides an exemption from the restrictions imposed by
Sections 406(a) and 407(a) of ERISA, and the taxes imposed by Sections 4975(a)
and (b) of  the Code by  reason of Sections  4975(c)(1)(A) through (D) of  the
Code  if such  restrictions are  deemed to  otherwise apply  merely  because a
person is deemed to be a  Party in Interest with respect to an  investing Plan
by virtue of providing  services to the Plan (or  by virtue of having  certain
specified relationships to  such a person)  solely as a  result of the  Plan's
ownership of Class [ ] Certificates.   A purchaser of a Class [ ]  Certificate
should be aware, however, that even if the conditions specified in one or more
exemptions are satisfied, the scope of relief provided by an exemption may not
cover all acts that may be considered prohibited transactions.

     Before purchasing a  Class [ ] Certificate, a fiduciary  of a Plan should
itself  confirm  that  the  specific  and  general  conditions  and the  other
requirements set forth  in the Exemption would  be satisfied.  In  addition to
making its  own determination as to  the availability of the  exemptive relief
that may be  provided in the Exemption, the Plan fiduciary should consider the
availability of any other prohibited transaction exemptions.

     The DOL  recently issued a   Prohibited Transaction Class  Exemption  95-60
(the "Class Exemption"), which exempts  from the application  of  the prohibited
transactions provisions  of Sections 406(a),   406(b) and  407(a) of ERISA   and
Section  4975 of  the  Code  transactions  in  connection  with the   servicing,
management and  operation of  a trust  in  which an  insurance company   general
account has an interest as a  result  of its acquisition of  certificates issued
by  the trust,  provided  that  certain  conditions are  satisfied.    Insurance
company general  accounts are allowed   to purchase,  in reliance on   the Class
Exemption, classes of Certificates that  (i) are subordinated  to  other classes
of  Certificates and/or  (ii) have not   received a  rating at the  time of  the
acquisition  in one  of the   three highest rating  categories from  Standard  &
Poor's, Moody's, Duff  & Phelps or  Fitch.  In  addition to the  foregoing Class
Exemption, certain  insurance company  general accounts,  which support policies
issued by any insurer on  or before December 31, 1998  to or for the benefit  of
employee benefit plans,  are allowed to  purchase Certificates in  reliance upon
regulations to be promulgated by the DOL pursuant to Section 1460   of the Small
Business   Job   Protection   Act   of   1996.    If   such policies satisfy the
Section 1460   regulations, then   the insurer   will be   deemed in  compliance
with  ERISA's  fiduciary  requirements  and  prohibited  transaction  rules with
respect  to  those assets of  the insurer's general  account which support  such
policies.


     Because the characteristics  of the Class  [ ], Class  [ ] and Class  [ ]
Certificates do  not meet the  requirements set  forth in  the Exemption,  the
purchase  or holding  such Certificates  by  a Plan  may result  in prohibited
transactions or  the imposition  of excise  taxes or  civil penalties.   As  a
result, no transfer  of any such  Certificate or any  interest therein may  be
made to a Plan or to any person  who is directly or indirectly purchasing such
Certificate or  interest  therein on  behalf  of, as  named fiduciary  of,  as
trustee  of,  or with  assets  of a  Plan,  unless the  prospective transferee
provides  the Certificate  Registrar  with a  certification  of  facts and  an
opinion of  counsel which  establish to  the satisfaction  of the  Certificate
Registrar that such  transfer will not result in a violation of Section 406 of
ERISA or Section 4975 of the Code or result in the imposition of an excise tax
under Section 4975 of the Code.  See "ERISA Considerations" in the Prospectus.

    
                               LEGAL INVESTMENT

     The Class  [  ] and  Class  [ ]  Certificates will  constitute  "mortgage
related  securities" for purposes of the Secondary Mortgage Market Enhancement
Act of  1984 ("SMMEA") for  so long  as they remain  rated in  one of the  two
highest rating  categories by  one or  more nationally  recognized statistical
rating  organizations, and as such are  legal investments for certain entities
to the extent provided  in SMMEA.  Such investments, however,  will be subject
to  general regulatory  considerations  governing investment  practices  under
state and  federal law.   Furthermore,  certain states  have recently  enacted
legislation overriding  the legal investment provisions of SMMEA.  The Class [
] and Class [ ] Certificates will not constitute "mortgage related securities"
for purposes  of SMMEA.  As a result,  the appropriate characterization of the
Class  [  ]  and  Class  [  ]  Certificates  under  various  legal  investment
restrictions, and thus the ability of investors subject  to these restrictions
to  purchase Certificates  of  those Classes,  may be  subject  to significant
interpretative  uncertainties.    In  addition,  and  without  regard  to  the
applicability of SMMEA,  institutions whose investment activities  are subject
to  review by  federal or state  regulatory authorities  may be or  may become
subject  to restrictions  on the  investment by  such institutions  in certain
forms  of mortgage  related securities.   Investors  should consult  their own
legal  advisors  to   determine  whether  and  to  what   extent  the  Offered
Certificates constitute legal investments for them.  See "Legal Investment" in
the Prospectus.


<PAGE>65

     The Depositor  makes no representation  as to  the ability of  particular
investors  to  purchase  the  Offered   Certificates  under  applicable  legal
investment  or  other   restrictions.    All  institutions   whose  investment
activities are subject  to legal investment  laws and regulations,  regulatory
capital  requirements or review by regulatory  authorities should consult with
their own legal advisors in determining whether and to what extent the Offered
Certificates  constitute  legal   investments  for  them  or  are  subject  to
investment, capital  or other  restrictions.   See "Legal  Investment" in  the
Prospectus.


                            METHOD OF DISTRIBUTION

     Subject to  the  terms  and  conditions set  forth  in  the  Underwriting
Agreement  between the Depositor and the Underwriter, the Offered Certificates
will  be purchased  from  the Depositor  by  the  Underwriter, upon  issuance.
Proceeds  to the Depositor  from the sale  of the  Offered Certificates, after
deducting expenses payable by the Depositor, will be approximately [     ]% of
the initial aggregate Certificate Balance thereof, plus accrued interest.

     Distribution of the Offered Certificates will be made  by the Underwriter
from time to time in negotiated transactions or otherwise at varying prices to
be  determined  at  the time  of  sale.    The  Underwriter  may  effect  such
transactions by  selling the Offered  Certificates to or  through dealers, and
such  dealers may receive compensation in  the form of underwriting discounts,
concessions  or commissions  from  the Underwriter.   In  connection  with the
purchase and sale  of the Offered Certificates, the Underwriter  may be deemed
to have received compensation from  the Depositor in the form of  underwriting
discounts.    The  Underwriter  and  any  dealers  that  participate with  the
Underwriter in the distribution  of the Offered Certificates may  be deemed to
be underwriters  and any  profit on  the resale  of  the Offered  Certificates
positioned by them may be deemed  to be underwriting discounts and commissions
under the Securities Act.

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

     The Depositor also has been advised by the Underwriter that it, itself or
through one or more of its  affiliates, currently intends to make a market  in
the Offered Certificates;  however, it has no obligation to do so, any market-
making may be discontinued at  any time and there can be no  assurance that an
active  public market for  the Offered Certificates  will develop.   See "Risk
Factors Certificates Limited   Liquidity"  herein  and  "Risk  Factors Limited
Liquidity" in the Prospectus.

     The Depositor has agreed to indemnify the Underwriter and each person, if
any, who  controls the  Underwriter within the  meaning of  Section 15  of the
Securities Act against, or make contributions to the Underwriter and each such
controlling person with respect to, certain liabilities, including liabilities
under the Securities Act.

     Any underwriter  not affiliated  with the  Depositor and  certain of  its
associates  may  be  customers  of   (including  borrowers  from),  engage  in
transactions with, and/or perform services for  the Depositor, its affiliates,
and the Trustee in the ordinary course of business.






<PAGE>66
                                 LEGAL MATTERS

   
     Certain  legal matters will be  passed upon for  the Depositor by Willkie
Farr  &  Gallagher, New  York,  New York  and  for the  Underwriter  by
Kilpatrick Stockton, L.L.P., Charlotte, North Carolina.
    

                                    RATING

     It is a condition of  their issuance that the Class [      ] Certificates
be rated not lower than "[    ]" by [               ], and that the  Class [ ]
Certificates be rated not lower than "[  ]" by [                   ].

     The ratings  on the Offered  Certificates address  the likelihood of  the
timely receipt of interest payments and ultimate receipt of principal payments
to  which  the   holders  thereof  are  entitled.    The   ratings  take  into
consideration the  credit quality of  the Mortgage Pool,  structural and legal
aspects associated with the Offered Certificates, and the extent to which, the
payment stream from the  Mortgage Pool is  adequate to make payments  required
under the  Offered Certificates.  The  ratings on the  Offered Certificates do
not,  however,  constitute  statements   regarding  frequency  of  prepayments
(including  both voluntary and involuntary  prepayments) on the Mortgage Loans
or the corresponding effect on yield to investors.

     There can be  no assurance that any  rating agency not requested  to rate
the Offered  Certificates will not  nonetheless issue a  rating to any  or all
Classes thereof  and, if so,  what such rating  or ratings would be.  A rating
assigned to  any Class of Offered Certificates by a rating agency that has not
been requested by the Depositor to do so may be lower than the rating assigned
thereto by [          ].

     The ratings on the Offered Certificates should be evaluated independently
from similar ratings on other types of securities.  A security rating is not a
recommendation to buy, sell or hold securities  and may be subject to revision
or withdrawal  at  any  time  by  the assigning  rating  agency.    See  "Risk
Factors Limited Nature of Ratings" in the Prospectus.


<PAGE>67

                        INDEX OF PRINCIPAL DEFINITIONS

                                                                          Page

Accrued Certificate Interest  . . . . . . . . . . . . . . . . . . . . . . S-49
Additional Trust Fund Expenses  . . . . . . . . . . . . . . . . . . S-10, S-52
Advance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-53
ARM Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2, S-8, S-26
Assumed Scheduled Payment . . . . . . . . . . . . . . . . . . . . . S-15, S-50
Available Distribution Amount . . . . . . . . . . . . . . . . . . . S-12, S-47
Balloon Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-8
Balloon Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2, S-8
Certificate Balance . . . . . . . . . . . . . . . . . . . . .  S-2, S-10, S-45
Certificate Registrar . . . . . . . . . . . . . . . . . . . . . . . . . . S-45
Certificateholders  . . . . . . . . . . . . . . . . . . . . . . . . S-11, S-47
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-6, S-44
Class . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1, S-6, S-44
Class Exemption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-64
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-60
Collection Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-46
Compensating Interest Payment . . . . . . . . . . . . . . . . . . . S-16, S-42
Corrected Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . . . S-42
Custodian . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-37
Cut-off Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-2
Definitive Certificate  . . . . . . . . . . . . . . . . . . . . . . . . . S-45
Delivery Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-2
Determination Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-46
Distributable Certificate Interest  . . . . . . . . . . . . . . . . S-14, S-49
Distribution Date . . . . . . . . . . . . . . . . . . . . . .  S-2, S-11, S-47
Distribution Date Statement . . . . . . . . . . . . . . . . . . . . . . . S-53
DOL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-20
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-45
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-20, S-62
Exemption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-62
First Union . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-62
Fixed Rate Loans  . . . . . . . . . . . . . . . . . . . . . . . S-2, S-7, S-26
Initial Pool Balance  . . . . . . . . . . . . . . . . . . . . . S-2, S-7, S-25
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-61
Lock-out Expiration Date  . . . . . . . . . . . . . . . . . . . . .  S-8, S-26
Lock-out Period . . . . . . . . . . . . . . . . . . . . . . . . . .  S-8, S-26
Master Servicer Reimbursement Rate  . . . . . . . . . . . . . . . . S-16, S-53
Master Servicing Fee  . . . . . . . . . . . . . . . . . . . . . . . . . . S-41
Modification Fee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-42
Monthly Payments  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-2
Mortgage  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-25
Mortgage File . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-37
Mortgage Loan Purchase Agreement  . . . . . . . . . . . . . . . . .  S-9, S-37
Mortgage Loan Seller  . . . . . . . . . . . . . . . . . . . . . . .  S-2, S-37
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-2, S-25



<PAGE>68
   
Mortgage Note . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-25
Mortgage Pool . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-2
Mortgage Rates  . . . . . . . . . . . . . . . . . . . . . . . . S-2, S-7, S-26
Mortgaged Property  . . . . . . . . . . . . . . . . . . . . . . . .  S-7, S-25
Net Aggregate Prepayment Interest Shortfall . . . . . . . . . . . . S-16, S-49
Net Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . . S-11, S-46
Nonrecoverable P&I Advance  . . . . . . . . . . . . . . . . . . . . . . . S-53
Offered Certificates  . . . . . . . . . . . . . . . . . . . . . S-1, S-6, S-44
OID Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-61
P&I Advance . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-15, S-52
Participants  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-45
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-2
Plan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-20, S-62
Pooling and Servicing Agreement . . . . . . . . . . . . . . . . . . S-10, S-44
Prepayment Interest Excess  . . . . . . . . . . . . . . . . . . . . S-16, S-42
Prepayment Interest Shortfall . . . . . . . . . . . . . . . . . . . S-16, S-42
Prepayment Premium  . . . . . . . . . . . . . . . . . . . . . . . .  S-8, S-26
Principal Distribution Amount . . . . . . . . . . . . . . . . . . . S-14, S-49
Private Certificates  . . . . . . . . . . . . . . . . . . . . . S-1, S-6, S-44
Purchase Price  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-38
Realized Losses . . . . . . . . . . . . . . . . . . . . . . . . . . S-10, S-52
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-11
Related Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-53
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-3, S-19
REMIC Regular Certificates  . . . . . . . . . . . . . . . . . . . .  S-6, S-44
REO Property  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-18, S-40
Resolution Fee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-42
Scheduled Payment . . . . . . . . . . . . . . . . . . . . . . . . . S-15, S-50
Securities Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-44
Servicing Fees  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-42
SMMEA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-21, S-64
Special Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . S-42
Specially Serviced Mortgage Loans . . . . . . . . . . . . . . . . . . . . S-40
Specially Serviced Trust Fund Assets  . . . . . . . . . . . . . . . . . . S-40
Stated Principal Balance  . . . . . . . . . . . . . . . . . . . . . S-11, S-46
Step Rate Loans . . . . . . . . . . . . . . . . . . . . . . . . . .  S-8, S-26
Subordinate Certificates  . . . . . . . . . . . . . . . . . . . . . S-17, S-51
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . .  S-2, S-10, S-44
Voting Rights . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-54
Weighted Average Net Mortgage Rate  . . . . . . . . . . . . . . . . S-11, S-46
    

<PAGE>69

                                                                       ANNEX A

                 CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS





                                                                Original
   Loan Id.   Property     Address    City     State    Zip    Balance(1)
   --------   --------     -------    ----     -----    ---    ----------







                                        Remaining Term
                                            (mo.)
  Cut-Off                              ----------------
   Date     Mortgage    Annual Debt    Stated               Maturity    Loan
  Balance     Rate        Service(2)   Maturity   Amort.      Date      Type
  -------   --------    ------------   --------   ------     -------    ----





<PAGE>
                FIRST UNION COMMERCIAL MORTGAGE SECURITIES, INC.

                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                              (Issuable in Series)

                             UNDERWRITING AGREEMENT


                                                       Charlotte, North Carolina
                                                              ____________, 199_

________________________________
As Representative of the several
Underwriters named in Schedule
II hereto
____________________
____________________
____________________




Dear Sirs:

         First Union Commercial Mortgage Securities, Inc., a North Carolina
corporation (the "Company"), proposes to issue its Commercial Mortgage
Pass-Through Certificates, Series 199[ ]-CMBS-[ ] (the "Certificates"), in [ ]
classes (each, a "Class") to be designated as the Class [ ] Certificates, the
Class [ ] Certificates, the Class [ ] Certificates and the Class [ ]
Certificates. The Company further proposes to sell to the Underwriters named in
Schedule II hereto, for whom you are acting as Representative, the [Class [ ]
Certificates and Class [ ] Certificates (the "Underwritten Certificates") in the
respective original principal amounts set forth in Schedule I hereto]. The
Certificates will represent in the aggregate the entire beneficial ownership
interest in a trust fund (the "Trust Fund") consisting primarily of a segregated
pool (the "Mortgage Pool") of mortgage loans (the "Mortgage Loans") secured by
[first] [junior] liens on the borrowers' fee (or in [ ] cases, leasehold)
interests in multifamily and commercial properties (the "Mortgaged Properties").
The Trust Fund will be created, the Certificates will be issued and the Mortgage
Pool will be serviced and administered pursuant to a pooling and servicing
agreement (the "Pooling and Servicing Agreement"), to be dated as of
_______________, 199_ (the "Cut-off Date"), among the Company,
__________________, as master servicer (the "Master Servicer"), [ , as special
servicer (the "Special Servicer")] and ___________, as trustee (the "Trustee").
[The Mortgage Loans are owned, as of the date hereof, by _____________________
(the "Mortgage Loan Seller") and will be acquired by the Company, on or before
the Closing Date (as hereinafter defined), pursuant to a mortgage loan purchase
agreement (the "Mortgage Loan Purchase Agreement"), dated [the date hereof],
between the Company and the Mortgage Loan Seller.] The Underwritten Certificates
and the Mortgage Pool are described more fully in Schedule I hereto and in a
registration statement furnished to you by the Company.




<PAGE>


         If the firm or firms listed in Schedule II hereto include only , then
the terms "Underwriters" and "Representative", as used herein, shall each be
deemed to refer to . Capitalized terms used but not otherwise defined herein
shall have the respective meanings assigned to them in the Pooling and Servicing
Agreement.

         1. Representations and Warranties. (I) The Company represents and
warrants to, and agrees with, each Underwriter that:

         (a) The Company has filed with the Securities and Exchange Commission
     (the "Commission") a registration statement (No. 33-_______) on Form S-3
     for the registration of Commercial Mortgage Pass-Through Certificates,
     issuable in series, including the Underwritten Certificates, under the
     Securities Act of 1933, as amended (the "1933 Act"), which registration
     statement has become effective and a copy of which, as amended to the date
     hereof, has heretofore been delivered to you. The Company meets the
     requirements for use of Form S-3 under the 1933 Act, and such registration
     statement, as amended at the date hereof, meets the requirements set forth
     in Rule 415(a)(1)(x) under the 1933 Act and complies in all other material
     respects with the 1933 Act and the rules and regulations thereunder. The
     Company proposes to file with the Commission, with your consent, pursuant
     to Rule 424 under the 1933 Act, a supplement dated ____________, 199_ (the
     "Prospectus Supplement") to the prospectus dated _______________, 199_ (the
     "Basic Prospectus"), relating to the Underwritten Certificates and the
     method of distribution thereof, and has previously advised you of all
     further information (financial and other) with respect to the Underwritten
     Certificates and the Mortgage Pool to be set forth therein. Such
     registration statement (No. 33-_____________), including all exhibits
     thereto, is referred to herein as the "Registration Statement"; and the
     Basic Prospectus and the Prospectus Supplement, together with any amendment
     thereof or supplement thereto authorized by the Company prior to the
     Closing Date for use in connection with the offering of the Underwritten
     Certificates, are hereinafter called the "Prospectus". Any preliminary form
     of the Prospectus Supplement that has heretofore been filed pursuant to
     Rule 424 or, prior to the effective date of the Registration Statement,
     pursuant to Rule 402(a) or 424(a), is hereinafter called a "Preliminary
     Prospectus Supplement". If so stated in the Prospectus Supplement, the
     Company will file with the Commission within fifteen days of the issuance
     of the Underwritten Certificates a report on Form 8-K ("8-K") setting forth
     specific information concerning the Mortgage Pool and the Underwritten
     Certificates to the extent that such information is not set forth in the
     Prospectus Supplement.

         (b) As of the date hereof, as of the date on which the Prospectus
     Supplement is first filed pursuant to Rule 424 under the 1933 Act, as of
     the date on which, prior to the Closing Date, any amendment to the
     Registration Statement becomes effective, as of the date on which any
     supplement to the Prospectus Supplement is filed with the Commission, and
     as of the Closing Date, (i) the Registration Statement, as amended as of
     any such time, and the Prospectus, as amended or supplemented as of any
     such time, complies and will comply in all material respects with the
     applicable requirements of


                                      -2-

<PAGE>


     the 1933 Act and the rules and regulations thereunder, (ii) the
     Registration Statement, as amended as of any such time, does not contain
     and will not contain any untrue statement of a material fact and does not
     omit and will not omit to state any material fact required to be stated
     therein or necessary in order to make the statements therein not
     misleading, and (iii) the Prospectus, as amended or supplemented as of any
     such time, does not contain and will not contain any untrue statement of a
     material fact and does not omit and will not omit to state any material
     fact necessary in order to make the statements therein, in the light of the
     circumstances under which they were made, not misleading; provided,
     however, that the Company makes no representations or warranties as to
     statements contained in or omitted from the Registration Statement or the
     Prospectus or any amendment or supplement thereto made in reliance upon and
     in conformity with information furnished in writing to the Company by or on
     behalf of any Underwriter through you specifically for use in the
     Registration Statement and the Prospectus.

         (c) The Company has been duly incorporated and is validly existing as a
     corporation in good standing under the laws of the State of North Carolina
     with corporate power and authority to own, lease or operate its properties
     and to conduct its business as now conducted by it and to enter into and
     perform its obligations under this Agreement and the Pooling and Servicing
     Agreement; and the Company is duly qualified as a foreign corporation to
     transact business and is in good standing in each jurisdiction in which
     such qualification is required, whether by reason of the ownership or
     leasing of property or the conduct of business.

         (d) As of the date hereof, as of the date on which the Prospectus
     Supplement is first filed pursuant to Rule 424 under the 1933 Act, as of
     the date on which, prior to the Closing Date, any amendment to the
     Registration Statement becomes effective, as of the date on which any
     supplement to the Prospectus Supplement is filed with the Commission, and
     as of the Closing Date, there has not and will not have been (i) any
     request by the Commission for any further amendment to the Registration
     Statement or the Prospectus or for any additional information, (ii) any
     issuance by the Commission of any stop order suspending the effectiveness
     of the Registration Statement or the institution or threat of any
     proceeding for that purpose or (iii) any notification with respect to the
     suspension of the qualification of the Underwritten Certificates for sale
     in any jurisdiction or any initiation or threat of any proceeding for such
     purpose.

         (e) This Agreement has been duly authorized, executed and delivered by
     the Company, and the Pooling and Servicing Agreement, when executed and
     delivered as contemplated hereby and thereby, will have been duly
     authorized, executed and delivered by the Company; and this Agreement
     constitutes, and the Pooling and Servicing Agreement, when so executed and
     delivered will constitute, legal, valid and binding agreements of the
     Company, enforceable against the Company in accordance with their
     respective terms, except as enforceability may be limited by (i)
     bankruptcy, insolvency, reorganization, receivership, moratorium or other
     similar laws affecting the enforcement of the rights of creditors
     generally, (ii) general principles of equity,


                                      -3-
<PAGE>


     whether enforcement is sought in a proceeding in equity or at law, and
     (iii) public policy considerations underlying the securities laws, to the
     extent that such public policy considerations limit the enforceability of
     the provisions of this Agreement or the Pooling and Servicing Agreement
     that purport to provide indemnification from or contributions relating to
     securities law liabilities.

         (f) As of the Closing Date, the Underwritten Certificates and the
     Pooling and Servicing Agreement will conform in all material respects to
     the respective descriptions thereof contained in the Prospectus. As of the
     Closing Date, the Underwritten Certificates will be duly and validly
     authorized and, when duly and validly executed, authenticated and delivered
     in accordance with the Pooling and Servicing Agreement to you against
     payment therefor as provided herein, will be duly and validly issued and
     outstanding and entitled to the benefits of the Pooling and Servicing
     Agreement.

         (g) As of the Closing Date, each of the Mortgage Loans will meet the
     criteria for selection described in the Prospectus, and on the Closing Date
     the representations and warranties of the Company with respect to the
     Mortgage Loans contained in the Pooling and Servicing Agreement will be
     true and correct in all material respects.

         (h) The Company is not in violation of its certificate of incorporation
     or by-laws or in default under any agreement, indenture or instrument the
     effect of which violation or default would be material to the Company.
     Neither the issuance and sale of the Underwritten Certificates, nor the
     execution and delivery by the Company of this Agreement or the Pooling and
     Servicing Agreement, nor the consummation by the Company of any of the
     transactions herein or therein contemplated, nor compliance by the Company
     with the provisions hereof or thereof, does or will conflict with or result
     in a breach of any term or provision of the certificate of incorporation or
     by-laws of the Company or conflict with, result in a breach, violation or
     acceleration of, or constitute a default under, the terms of any indenture
     or other agreement or instrument to which the Company is a party or by
     which it is bound, or any statute, order or regulation applicable to the
     Company of any court, regulatory body, administrative agency or
     governmental body having jurisdiction over the Company.

         (i) Other than as set forth or contemplated in the Prospectus, there is
     no action, suit or proceeding against the Company pending, or, to the
     knowledge of the Company, threatened, before any court, arbitrator,
     administrative agency or other tribunal (i) asserting the invalidity of
     this Agreement, the Pooling and Servicing Agreement or the Underwritten
     Certificates, (ii) seeking to prevent the issuance of the Underwritten
     Certificates or the consummation of any of the transactions contemplated by
     this Agreement or the Pooling and Servicing Agreement, (iii) that might
     materially and adversely affect the performance by the Company of its
     obligations under, or the validity or enforceability of, this Agreement,
     the Pooling and Servicing Agreement or


                                      -4-
<PAGE>


     the Underwritten Certificates or (iv) seeking to affect adversely the
     federal income tax attributes of the Underwritten Certificates as described
     in the Prospectus.

         (j) There are no contracts, indentures or other documents of a
     character required by the 1933 Act or by the rules and regulations
     thereunder to be described or referred to in the Registration Statement or
     the Prospectus or to be filed as exhibits to the Registration Statement
     which have not been so described or referred to therein or so filed or
     incorporated by reference as exhibits thereto.

         (k) No authorization, approval or consent of any court or governmental
     authority or agency is necessary in connection with the offering, issuance
     or sale of the Underwritten Certificates hereunder, except such as have
     been, or as of the Closing Date will have been, obtained or such as may
     otherwise be required under applicable state securities laws in connection
     with the purchase and offer and sale of the Underwritten Certificates by
     the Underwriters and any recordation of the respective assignments of the
     Mortgage Loans to the Trustee pursuant to the Pooling and Servicing
     Agreement that have not been completed.

         (l) The Company possesses all material licenses, certificates,
     authorities or permits issued by the appropriate state, federal or foreign
     regulatory agencies or bodies necessary to conduct the business now
     operated by it, and the Company has not received any notice of proceedings
     relating to the revocation or modification of any such license,
     certificate, authority or permit which, singly or in the aggregate, if the
     subject of any unfavorable decision, ruling or finding, would materially
     and adversely affect the condition, financial or otherwise, or the
     earnings, business affairs or business prospects of the Company.

         (m) Any taxes, fees and other governmental charges in connection with
     the execution and delivery of this Agreement and the Pooling and Servicing
     Agreement or the execution, delivery and sale of the Underwritten
     Certificates (other than such federal, state and local taxes as may be
     payable on the income or gain recognized therefrom) have been or will be
     paid at or prior to the Closing Date.

         (n) Immediately prior to the assignment of the Mortgage Loans to the
     Trustee, the Company will have good title to, and will be the sole owner
     of, each Mortgage Loan, free and clear of any pledge, mortgage, lien,
     security interest or other encumbrance.

         (o) Neither the Company nor the Trust Fund is, and neither the issuance
     and sale of the Underwritten Certificates in the manner contemplated by the
     Prospectus nor the activities of the Trust Fund pursuant to the Pooling and
     Servicing Agreement will cause the Company or the Trust Fund to be, an
     "investment company" or under the control of an "investment company" as
     such terms are defined in the Investment Company Act of 1940, as amended
     (the "Investment Company Act").


                                      -5-
<PAGE>


         (p) Under generally accepted accounting principles ("GAAP") and for
     federal income tax purposes, the Company will report the transfer of the
     Mortgage Loans to the Trustee in exchange for the Underwritten Certificates
     and the sale of the Underwritten Certificates to the Underwriters pursuant
     to this Agreement as a sale of the interests in the Mortgage Loans
     evidenced by the Underwritten Certificates. The consideration received by
     the Company upon the sale of the Underwritten Certificates to the
     Underwriters will constitute reasonably equivalent value and fair
     consideration for the Underwritten Certificates. The Company will be
     solvent at all relevant times prior to, and will not be rendered insolvent
     by, the sale of the Underwritten Certificates to the Underwriters. The
     Company is not selling the Underwritten Certificates to the Underwriters
     with any intent to hinder, delay or defraud any of the creditors of the
     Company.

         (q) At the Closing Date, the respective classes of Underwritten
     Certificates shall have been assigned ratings no lower than those set forth
     in Schedule 1 hereto by the nationally recognized statistical rating
     organizations identified in Schedule 1 hereto (individually and
     collectively, the "Rating Agency").

         (r) At the Closing Date, each of the representations and warranties of
     the Company set forth in the Pooling and Servicing Agreement will be true
     and correct in all material respects.

         (II) Each Underwriter represents and warrants to the Company that, as
of the date hereof and as of the Closing Date, (i) such Underwriter has complied
with all of its obligations hereunder and (ii) with respect to all Computational
Materials and ABS Term Sheets, if any, provided by such Underwriter to the
Company pursuant to Section 4(b)(iv), such Computational Materials and ABS Term
Sheets are accurate in all material respects (taking into account the
assumptions explicitly set forth in the Computational Materials or ABS Term
Sheets) and constitute a complete set of all Computational Materials and ABS
Term Sheets that are required to be filed with the Commission pursuant to
Section 5(g).

         2. Purchase and Sale. Subject to the terms and conditions and in
reliance upon the representations and warranties set forth herein, the Company
agrees to sell to the Underwriters, and the Underwriters agree, severally and
not jointly, to purchase from the Company, at the applicable purchase prices set
forth in Schedule I hereto, the respective principal amounts of the Underwritten
Certificates set forth opposite the name of each Underwriter set forth in
Schedule II hereto, and any additional portions of the Underwritten Certificates
that any such Underwriter may be obligated to purchase pursuant to Section 10,
in all cases plus accrued interest as set forth in Schedule I.

         3. Delivery and Payment. Delivery of and payment for the Underwritten
Certificates shall be made in the manner, at the location(s), on the date and at
the time specified in Schedule I hereto (or such later date not later than ten
business days after such specified date as you shall designate), which date and
time may be changed by agreement between you and the Company or as provided in
Section 10 hereof (such date and time of


                                      -6-
<PAGE>


delivery and payment for the Underwritten Certificates being herein called the
"Closing Date"). Delivery of the Underwritten Certificates shall be made either
directly to you or through the facilities of The Depository Trust Company
("DTC"), as specified in Schedule I hereto, for the respective accounts of the
Underwriters against payment by the respective Underwriters through you of the
purchase price therefor in immediately available funds wired to such bank as may
be designated by the Company, or such other manner of payment as may be agreed
upon by the Company and you. Any Class of Underwritten Certificates to be
delivered through the facilities of DTC shall be represented by one or more
global Certificates registered in the name of Cede & Co., as nominee of DTC,
which global Certificate(s) shall be placed in the custody of DTC not later than
10:00 a.m. (New York City time) on the Closing Date pursuant to a custodial
arrangement to be entered into between the Trustee or its agent and DTC. Unless
delivered through the facilities of DTC, the Underwritten Certificates shall be
in fully registered certificated form, in such denominations and registered in
such names as you may have requested in writing not less than one full business
day in advance of the Closing Date.

         The Company agrees to have the Underwritten Certificates, including the
global Certificates representing the Underwritten Certificates to be delivered
through the facilities of DTC, available for inspection, checking and, if
applicable, packaging by you in New York, New York, not later than the close of
business (New York City time) on the business day preceding the Closing Date.

         References herein, including, without limitation, in the Schedules
hereto, to actions taken or to be taken following the Closing Date with respect
to any Underwritten Certificates that are to be delivered through the facilities
of DTC shall include, if the context so permits, actions taken or to be taken
with respect to the interests in such Certificates as reflected on the books and
records of DTC.

         4. Offering by Underwriters.

         (a) It is understood that the Underwriters propose to offer the
     Underwritten Certificates for sale to the public, including, without
     limitation, in and from the State of New York, as set forth in the
     Prospectus Supplement. It is further understood that the Company, in
     reliance upon a no-filing letter from the Attorney General of the State of
     New York granted pursuant to Policy Statement 105, has not and will not
     file an offering statement pursuant to Section 352-c of the General
     Business Law of the State of New York with respect to the _______________
     Certificates. Each of the Underwriters therefore covenants and agrees with
     the Company that sales of the ____________ Certificates made by such
     Underwriter in and from the State of New York will be made only to
     institutional investors within the meaning of Policy Statement 105.

         (b) Each Underwriter may prepare and provide to prospective investors
     certain Computational Materials, Structural Term Sheets or Collateral Term
     Sheets in connection with its offering of the Certificates, subject to the
     following conditions:


                                      -7-
<PAGE>



              (i) Such Underwriter shall comply with the requirements of the
         no-action letter, dated May 20, 1994, issued by the Commission to
         Kidder, Peabody Acceptance Corporation I, Kidder, Peabody & Co.
         Incorporated and Kidder Structured Asset Corporation, as made
         applicable to other issuers and underwriters by the Commission in
         response to the request of the Public Securities Association, dated May
         25, 1994 (collectively, the "Kidder/PSA Letter"), and the requirements
         of the no-action letter, dated February 17, 1995, issued by the
         Commission to the Public Securities Association (the "PSA Letter" and,
         together with the Kidder/PSA Letter, the "No-Action Letters").

              (ii) For purposes hereof, "Computational Materials" shall have the
         meaning given such term in the No-Action Letters, but shall include
         only those Computational Materials that have been prepared or delivered
         to prospective investors by or at the direction of such Underwriter.
         For purposes hereof, "ABS Term Sheets," "Structural Term Sheets" and
         "Collateral Term Sheets" shall have the meanings given such terms in
         the PSA Letter but shall include only those ABS Term Sheets, Structural
         Term Sheets or Collateral Term Sheets that have been prepared for or
         delivered to prospective investors by or at the direction of such
         Underwriter.

              (iii) All Computational Materials and ABS Term Sheets provided to
         prospective investors shall bear a legend in a form previously approved
         in writing by the Company. The Company shall have the right to require
         additional specific legends or notations to appear on any Computational
         Materials or ABS Term Sheets, the right to require changes regarding
         the use of terminology and the right to determine the types of
         information appearing therein.

              (iv) Such Underwriter shall provide the Company with
         representative forms of all Computational Materials and ABS Term Sheets
         prior to their first use, to the extent such forms have not previously
         been approved by the Company for use by the Underwriter. Such
         Underwriter shall not distribute any such Computational Materials or
         ABS Term Sheets unless the forms and methodology thereof have been
         approved by the Company. Such Underwriter shall provide to the Company,
         for filing on Form 8-K as provided in Section 5(g), copies (in such
         format as required by the Company) of all Computational Materials and
         ABS Term Sheets. The Underwriter may provide copies of the foregoing in
         a consolidated or aggregated form including all information required to
         be filed. All Computational Materials and ABS Term Sheets described in
         this subsection (iv) must be provided to the Company (a) in a medium
         suitable for electronic filing with the Commission under EDGAR, or a
         medium that can be readily converted to such a medium (unless, as to
         Computational Materials, an exemption is granted under Regulation S-T,
         in which case the Computational Materials shall be provided in paper
         format


                                      -8-
<PAGE>


         suitable for filing with the Commission) and (b) not later than 10:00
         a.m. (New York City time) on a business day that is not less than one
         business day before filing thereof is required pursuant to the terms of
         the No-Action Letters.

              (v) All information included in the Computational Materials and
         ABS Term Sheets shall be generated based on substantially the same
         methodology and assumptions as are used to generate the information in
         the Prospectus Supplement as set forth therein; provided that the
         Computational Materials and ABS Term Sheets may include information
         based on alternative methodologies or assumptions if specified therein.
         If any Computational Materials or ABS Term Sheets were based on
         assumptions with respect to the Mortgage Pool that differ from the
         final Pool Information in any material respect or on Underwritten
         Certificate structuring terms (except in the case of Computational
         Materials when the different structuring terms were hypothesized and so
         described) that were revised in any material respect prior to the
         printing of the Prospectus, such Underwriter shall immediately inform
         the Company and upon the direction of the Company shall prepare revised
         Computational Materials and ABS Term Sheets, as the case may be, based
         on the final Pool Information and structuring assumptions, circulate
         such revised Computational Materials and ABS Term Sheets to all
         recipients of the preliminary versions thereof, and include such
         revised Computational Materials and ABS Term Sheets (marked, "as
         revised") in the materials delivered to the Company pursuant to
         subsection (iv) above.

              (vi) The Company shall not be obligated to file any Computational
         Materials or ABS Term Sheets that have been determined to contain any
         material error or omission, provided that, at the request of such
         Underwriter, the Company will file Computational Materials or ABS Term
         Sheets that contain a material error or omission if clearly marked
         "superseded by materials dated ____________ __" and accompanied by
         corrected Computational Materials or ABS Term Sheets that are marked
         "material previously dated ___________ __, as corrected." If, within
         the period during which the Prospectus relating to the Underwritten
         Certificates is required to be delivered under the 1933 Act, any
         Computational Materials or ABS Term Sheets are determined, in the
         reasonable judgment of the Company or such Underwriter, to contain a
         material error or omission, the Underwriter shall prepare a corrected
         version of such Computational Materials or ABS Term Sheets, shall
         circulate such corrected Computational Materials or ABS Term Sheets to
         all recipients of the prior versions thereof, and shall deliver copies
         of such corrected Computational Materials or ABS Term Sheets (marked,
         "as corrected") to the Company for filing with the Commission in a
         subsequent Form 8-K submission (subject to the Company's obtaining an
         accountant's comfort letter in respect of such corrected Computational
         Materials and ABS Term Sheets, which shall be at the expense of such
         Underwriter).


                                      -9-
<PAGE>


              (vii) Such Underwriter shall be deemed to have represented, as of
         the Closing Date, that except for Computational Materials and/or ABS
         Term Sheets provided to the Company pursuant to subsection (iv) above,
         such Underwriter did not provide any prospective investors with any
         information in written or electronic form in connection with the
         offering of the Underwritten Certificates that is required to be filed
         with the Commission in accordance with the No-Action Letters, and such
         Underwriter shall provide the Company with a certification to that
         effect on the Closing Date.

              (viii) In the event of any delay in the delivery by such
         Underwriter to the Company of all Computational Materials and ABS Term
         Sheets required to be delivered in accordance with subsection (iv)
         above, the Company shall have the right to delay the release of the
         Prospectus to investors or to the Underwriter, to delay the Closing
         Date and to take other appropriate actions in each case as necessary in
         order to allow the Company to comply with its agreement set forth in
         Section 5(g) to file the Computational Materials and ABS Term Sheets by
         the time specified therein.

              (ix) Computational Materials and ABS Term Sheets may be
         distributed by the Underwriter through electronic means in accordance
         with SEC Release No. 33-7233 (the "Release") and with such procedures
         as the Company may prescribe from time to time.

              (x) Such Underwriter represents that it has in place, and
         covenants that it shall maintain, internal controls and procedures
         which it reasonably believes to be sufficient to ensure full compliance
         with all applicable legal requirements of the No-Action Letters with
         respect to the generation and use of Computational Materials and ABS
         Term Sheets in connection with the offering of the Underwritten
         Certificates.

         (c) Each Underwriter further agrees that it shall promptly provide the
     Company with such information as to matters of fact as the Company may
     reasonably request to enable it to comply with its reporting requirements
     with respect to each class of Underwritten Certificates to the extent such
     information can in the good faith judgment of the Underwriter be determined
     by it.

         5. Covenants of the Company. The Company covenants and agrees with the
Underwriters ------------------------- that:

         (a) The Company will not file any amendment to the Registration
     Statement or any supplement to the Basic Prospectus relating to or
     affecting the Underwritten Certificates, unless the Company has furnished a
     copy to you for your review prior to filing, and will not file any such
     proposed amendment or supplement to which you reasonably object. Subject to
     the foregoing sentence, the Company will cause the Prospectus Supplement to
     be transmitted to the Commission for filing pursuant to Rule 424 under the
     1933 Act or will cause the Prospectus Supplement to be filed with the


                                      -10-
<PAGE>


     Commission pursuant to said Rule 424. The Company promptly will advise you
     or counsel for the Underwriters (i) when the Prospectus Supplement shall
     have been filed or transmitted to the Commission for filing pursuant to
     Rule 424, (ii) when any amendment to the Registration Statement shall have
     become effective, (iii) of any request by the Commission to amend the
     Registration Statement or supplement the Prospectus Supplement or for any
     additional information in respect of the offering contemplated hereby, (iv)
     of the issuance by the Commission of any stop order suspending the
     effectiveness of the Registration Statement or any post-effective amendment
     thereto which shall have become effective on or prior to the Closing Date
     or the institution or threatening of any proceeding for that purpose, and
     (v) of the receipt by the Company of any notification with respect to the
     suspension of the qualification of the Underwritten Certificates for sale
     in any jurisdiction or the institution or threatening of any proceeding for
     that purpose. The Company will use its best efforts to prevent the issuance
     of any such stop order or suspension and, if issued, to obtain as soon as
     possible the withdrawal thereof.

         (b) If, at any time when a prospectus relating to the Underwritten
     Certificates is required to be delivered under the 1933 Act, any event
     occurs as a result of which the Prospectus, as then amended or
     supplemented, would include any untrue statement of a material fact or omit
     to state any material fact necessary to make the statements therein, in the
     light of the circumstances under which they were made, not misleading, or
     if it shall be necessary to amend or supplement the Prospectus to comply
     with the 1933 Act or the rules and regulations thereunder, the Company
     promptly will prepare and file with the Commission, at the expense of the
     Company, subject to paragraph (a) of this Section 5, an amendment or
     supplement that will correct such statement or omission or an amendment
     that will effect such compliance and, if such amendment or supplement is
     required to be contained in a post-effective amendment to the Registration
     Statement, the Company will use its best efforts to cause such amendment to
     the Registration Statement to be made effective as soon as possible.

         (c) The Company will furnish to you and to counsel for the
     Underwriters, without charge, signed copies of the Registration Statement
     (including exhibits thereto) and each amendment thereto which shall become
     effective on or prior to the Closing Date, and to each other Underwriter a
     copy of the Registration Statement (without exhibits thereto) and each such
     amendment and, so long as delivery of a prospectus by an Underwriter or
     dealer may be required by the 1933 Act, as many copies of any Preliminary
     Prospectus Supplement and the Prospectus Supplement and any amendments and
     supplements thereto as you may reasonably request.

         (d) The Company will furnish such information, execute such instruments
     and take such action, if any, as may be required to qualify the
     Underwritten Certificates for sale under the laws of such jurisdictions as
     you may designate and will maintain such qualifications in effect so long
     as required for the distribution of the Underwritten Certificates;
     provided, however, that the Company shall not be required to qualify to do
     business in any jurisdiction where it is not now qualified or to take any


                                      -11-
<PAGE>


     action that would subject it to general or unlimited service of process in
     any jurisdiction where it is not now subject to such service of process.

         (e) The Company will pay, or cause to be paid, all costs and expenses
     in connection with the transactions herein contemplated, including, but not
     limited to, the fees and disbursements of its counsel; the costs and
     expenses of printing (or otherwise reproducing) and delivering the Pooling
     and Servicing Agreement and the Underwritten Certificates; the fees and
     disbursements of accountants for the Company; the costs and expenses in
     connection with the qualification or exemption of the Underwritten
     Certificates under state securities or "blue sky" laws, including filing
     fees and reasonable fees and disbursements of counsel in connection
     therewith, in connection with the preparation of any blue sky survey and in
     connection with any determination of the eligibility of the Underwritten
     Certificates for investment by institutional investors and the preparation
     of any legal investment survey; the expenses of printing any such blue sky
     survey and legal investment survey; ]the cost and expenses in connection
     with the preparation, printing and filing of the Registration Statement
     (including exhibits thereto), the Basic Prospectus, the Preliminary
     Prospectus Supplement, if any, and the Prospectus Supplement, the
     preparation and printing of this Agreement and the delivery to the
     Underwriters of such copies of each Preliminary Prospectus Supplement, if
     any, and Prospectus Supplement as you may reasonably request; and the fees
     of the Rating Agency that are rating the Underwritten Certificates. Except
     as provided in Section 7, the Underwriters shall be responsible for paying
     all costs and expenses incurred by them in connection with the purchase and
     sale of the Underwritten Certificates.

         (f) The Company will enter into the Pooling and Servicing Agreement on
     or prior to the Closing Date.

         (g) The Company shall, as to itself, and the Company, or pursuant to
     the Pooling and Servicing Agreement the Trustee, shall, as to the Trust
     Fund, satisfy and comply with all reporting requirements of the Securities
     Exchange Act of 1934, as amended (the "1934 Act"), and the rules and
     regulations thereunder. The Company will also file with the Commission a
     report on Form 8-K setting forth all Computational Materials and ABS Term
     Sheets provided to the Company by an Underwriter and identified by it as
     such within the time period allotted for such filing pursuant to the
     No-Action Letters; provided, however, that prior to such filing of the
     Computional Materials and ABS Term Sheets by the Company, each Underwriter
     must comply with its obligations pursuant to Section 4. The Company shall
     file any corrected Computational Materials described in Section 4(b)(v) as
     soon as practicable following receipt thereof.

         (h) The Company will seek to obtain from the staff of the Commission a
     Continuing Hardship Exemption from electronic filing of Computational
     Materials with the Commission under EDGAR pursuant to Regulation S-T,
     allowing Computational Materials to be filed with the Commission in paper
     format.


                                      -12-
<PAGE>



         6. Conditions to the Obligations of the Underwriters. The obligations
of the Underwriters hereunder to purchase the Underwritten Certificates shall be
subject to the accuracy of the representations and warranties on the part of the
Company contained herein as of the date hereof and as of the date of the
effectiveness of any amendment to the Registration Statement filed prior to the
Closing Date and as of the Closing Date, to the accuracy of the statements of
the Company made in any certificates delivered pursuant to the provisions
hereof, to the performance by the Company of its obligations hereunder and to
the following additional conditions:

         (a) The Registration Statement shall have become effective and no stop
     order suspending the effectiveness of the Registration Statement, as
     amended from time to time, shall have been issued and not withdrawn and no
     proceedings for that purpose shall have been instituted or, to the
     Company's knowledge, threatened; and the Prospectus Supplement shall have
     been filed or transmitted for filing with the Commission in accordance with
     Rule 424 under the 1933 Act;

         (b) You shall have received from Kilpatrick Stockton, LLP, counsel
     for the Underwriters, a favorable opinion, dated the Closing Date, as to
     satisfaction of the conditions precedent to the Underwriters' obligations
     to purchase the Underwritten Certificates and such other matters regarding
     the Underwritten Certificates as you may reasonably request;

         (c) The Company shall have delivered to you a certificate of the
     Company, signed by an authorized officer of the Company and dated the
     Closing Date, to the effect that: (i) the representations and warranties of
     the Company in this Agreement are true and correct in all material respects
     at and as of the Closing Date with the same effect as if made on the
     Closing Date; and (ii) the Company has in all material respects complied
     with all the agreements and satisfied all the conditions on its part that
     are required hereby to be performed or satisfied at or prior to the Closing
     Date;

         (d) You shall have received with respect to the Company a good standing
     certificate from the Secretary of State of the State of North Carolina,
     dated not earlier than 30 days prior to the Closing Date;

         (e) You shall have received from the Secretary or an assistant
     secretary of the Company, in his individual capacity, a certificate, dated
     the Closing Date, to the effect that: (i) each individual who, as an
     officer or representative of the Company, signed this Agreement, the
     Pooling and Servicing Agreement or any other document or certificate
     delivered on or before the Closing Date in connection with the transactions
     contemplated herein or in the Pooling and Servicing Agreement, was at the
     respective times of such signing and delivery, and is as of the Closing
     Date, duly elected or appointed, qualified and acting as such officer or
     representative, and the signatures of such persons appearing on such
     documents and certificates are their genuine signatures; and (ii) no event
     (including, without limitation, any act or omission on the part of the


                                      -13-
<PAGE>


     Company) has occurred since the date of the good standing certificate
     referred to in paragraph 6(d) above which has affected the good standing of
     the Company under the laws of the State of North Carolina. Such certificate
     shall be accompanied by true and complete copies (certified as such by the
     Secretary or an assistant secretary of the Company) of the certificate of
     incorporation and by-laws of the Company, as in effect on the Closing Date,
     and of the resolutions of the Company and any required shareholder consent
     relating to the transactions contemplated in this Agreement and the Pooling
     and Servicing Agreement;

         (f) You shall have received from Willkie Farr & Gallagher, counsel for
     the Company, a favorable opinion, dated the Closing Date and satisfactory
     in form and substance to you and counsel for the Underwriters, to the
     effect that:

              (i) The Company is a corporation in good standing under the laws
         of the State of North Carolina and has the corporate power and
         authority to enter into and perform its obligations under this
         Agreement and the Pooling and Servicing Agreement;

              (ii) The Registration Statement and any amendments thereto have
         become effective under the 1933 Act; to the best knowledge of such
         counsel, no stop order suspending the effectiveness of the Registration
         Statement, as amended, has been issued and not withdrawn, no
         proceedings for that purpose have been instituted or threatened and not
         terminated; and the Registration Statement, the Prospectus Supplement
         and each amendment or supplement thereto, as of their respective
         effective or issue dates (other than the financial statements,
         schedules and other financial and statistical information contained
         therein as to which such counsel need express no opinion), complied as
         to form in all material respects with the applicable requirements of
         the 1933 Act and the rules and regulations thereunder; and such counsel
         has no reason to believe that (A) the Registration Statement (which,
         for purposes of this clause, shall be deemed not to include any
         exhibits filed therewith), or any amendment thereto, at the time it
         became effective, contained or, as of the date of such opinion,
         contains any untrue statement of a material fact or omitted or omits to
         state any material fact required to be stated therein or necessary to
         make the statements therein not misleading, or that (B) the Prospectus,
         as amended or supplemented, contains any untrue statement of a material
         fact or omits to state a material fact necessary in order to make the
         statements therein, in light of the circumstances under which they were
         made, not misleading (other than the financial statements, schedules
         and other financial and statistical information contained therein as to
         which such counsel need express no opinion);

              (iii) To the best knowledge of such counsel, there are no material
         contracts, indentures or other documents of a character required to be
         described or referred to in the Registration Statement, as amended, or
         the Prospectus Supplement or to be filed as exhibits to the
         Registration Statement, as amended,


                                      -14-
<PAGE>


         other than those described or referred to therein or filed or
         incorporated by reference as exhibits thereto;

              (iv) To the best knowledge of such counsel, there are no actions,
         proceedings or investigations pending before or threatened by any
         court, administrative agency or other tribunal to which the Company is
         a party or of which any of its properties is the subject (a) which if
         determined adversely to the Company would have a material adverse
         effect on the business or financial condition of the Company, (b)
         asserting the invalidity of this Agreement, the Pooling and Servicing
         Agreement or the Underwritten Certificates, (c) seeking to prevent the
         issuance of the Underwritten Certificates or the consummation by the
         Company of any of the transactions contemplated by the Pooling and
         Servicing Agreement or this Agreement, as the case may be, or (d) which
         might materially and adversely affect the performance by the Company of
         its obligations under, or the validity or enforceability of, the
         Pooling and Servicing Agreement, this Agreement or the Underwritten
         Certificates;

              (v) Each of this Agreement and the Pooling and Servicing Agreement
         has been duly authorized, executed and delivered by the Company, and
         the Pooling and Servicing Agreement constitutes a valid, legal, binding
         and enforceable agreement of the Company, subject, as to
         enforceability, to bankruptcy, insolvency, reorganization, moratorium
         or other similar laws affecting creditors' rights generally and to
         general principles of equity regardless of whether enforcement is
         sought in a proceeding in equity or at law;

              (vi) The Underwritten Certificates, when duly and validly executed
         and authenticated in the manner contemplated in the Pooling and
         Servicing Agreement and delivered and paid for by the Underwriters as
         provided herein, will be entitled to the benefits of the Pooling and
         Servicing Agreement;

              (vii) The statements set forth in the Prospectus Supplement under
         the headings "Description of the Certificates" and "Servicing of the
         Mortgage Loans" and in the Basic Prospectus under the headings
         "Description of the Certificates" and "Description of the Pooling
         Agreements", insofar as such statements purport to summarize certain
         provisions of the Underwritten Certificates and the Pooling and
         Servicing Agreement, are true and correct in all material respects;

              (viii) The statements set forth in the Basic Prospectus and the
         Prospectus Supplement under the headings "Certain Federal Income Tax
         Consequences", "ERISA Considerations" and "Legal Investment", to the
         extent that they constitute matters of federal law or legal conclusions
         with respect thereto, are correct in all material respects with respect
         to those consequences or aspects that are discussed;


                                      -15-

<PAGE>


              (ix) The Class [ ] Certificates will be "mortgage related
         securities", as defined in Section 3(a)(41) of the 1934 Act, so long as
         such Certificates are rated in one of the two highest rating categories
         by at least one nationally recognized statistical rating organization;

              (x) The Pooling and Servicing Agreement is not required to be
         qualified under the Trust Indenture Act of 1939, as amended, and
         neither the Company nor the Trust Fund is required to be registered
         under the Investment Company Act;

              (xi) No consent, approval, authorization or order of any State of
         North Carolina or federal court or governmental agency or body is
         required for the consummation by the Company of the transactions
         contemplated herein or in the Pooling and Servicing Agreement, except
         (A) such as have been obtained under the 1933 Act and (B) such as may
         be required under the blue sky laws of any jurisdiction in connection
         with the offer and sale of the Underwritten Certificates by the
         Underwriters, as to which such counsel need express no opinion;

              (xii) Neither the issuance and sale of the Underwritten
         Certificates, nor the execution or delivery of or performance under
         this Agreement or the Pooling and Servicing Agreement, nor the
         consummation of any other of the transactions contemplated herein or
         therein will conflict with or result in a breach or violation of any
         term or provision of, or constitute a default (or an event which with
         the passing of time or notification, or both, would constitute a
         default) under, the certificate of incorporation or by-laws of the
         Company, or, to the knowledge of such counsel, any indenture or other
         agreement or instrument to which the Company is a party or by which it
         is bound, or any State of North Carolina or federal statute or
         regulation applicable to the Company, or, to the knowledge of such
         counsel, any order of any State of North Carolina or federal court,
         regulatory, body, administrative agency or governmental body having
         jurisdiction over the Company;

              (xiii) Assuming compliance with all provisions of the Pooling and
         Servicing Agreement, for federal income tax purposes, the Trust Fund
         will qualify as a real estate mortgage investment conduit (a "REMIC")
         under the Internal Revenue Code of 1986 (the "Code"), the Class [ ],
         Class [ ] and Class [ ] Certificates will be the "regular interests" in
         the REMIC, and the Class R Certificates will be the sole class of
         "residual interests" in the REMIC; and

              (xiv) The Certificates conform in all material respects to the
         description thereof contained in the Prospectus; and the Pooling and
         Servicing Agreement conforms in all material respects to the
         description thereof contained in the Prospectus.


                                      -16-
<PAGE>


         With respect to such opinion, such counsel may express its reliance as
     to factual matters on the representations and warranties made by, and on
     certificates or other documents furnished by officers of, the parties to
     this Agreement and the Pooling and Servicing Agreement; may assume the due
     authorization, execution and delivery of the instruments and documents
     referred to therein by the parties thereto other than the Company; may
     qualify such opinion only as to the federal laws of the United States of
     America, the laws of the State of New York, the laws of the State of North
     Carolina and the corporation law of the State of Delaware; and may, to the
     extent deemed necessary by such counsel, rely on the opinion of counsel in
     the regular employ of the Company or any affiliate of the Company or
     independent North Carolina counsel. Such counsel shall also confirm that
     the Underwriters may rely, on and as of the Closing Date, on any opinion or
     opinions of such counsel submitted to any Rating Agency as if addressed to
     the Underwriters and dated the Closing Date;

         (g) You shall have received from _______________, certified public
     accountants, a letter dated the Closing Date and satisfactory in form and
     substance to you and counsel for the Underwriters, to the following effect:

             (1) they have performed certain specified procedures as a result of
         which they have determined that the information of an accounting,
         financial or statistical nature set forth in the Prospectus Supplement
         under the captions "Summary of the Prospectus Supplement," "Description
         of the Mortgage Pool" and "Yield and Maturity Considerations" and on
         Annex A agrees with the data sheet or computer tape prepared by or on
         behalf of the Mortgage Loan Seller, unless otherwise noted in such
         letter; and

             (2) they have compared the data contained in the data sheet or
         computer tape referred to in the immediately preceding clause (1) to
         information contained in an agreed upon sampling of the Mortgage Loan
         files and in such other sources as shall be specified by them, and
         found such data and information to be in agreement in all material
         respects;

         (h) You shall have received written confirmation from the Rating Agency
     that the Underwritten Certificates have been assigned the rating or ratings
     specified in Schedule I hereto, which rating or ratings shall not have been
     withdrawn;

         (i) You shall have received with respect to the Trustee a good standing
     or similar certificate from the Secretary of State of the state of its
     organization or, if not applicable, an appropriate federal official, dated
     not earlier than 30 days prior to the Closing Date;

         (j) You shall have received from the Secretary or an assistant
     secretary of the Trustee, in his individual capacity, a certificate, dated
     the Closing Date, to the effect that: (i) each individual who, as an
     officer or representative of the Trustee, signed the Pooling and Servicing
     Agreement or any other document or certificate


                                      -18-
<PAGE>


     delivered on or before the Closing Date in connection with the transactions
     contemplated in the Pooling and Servicing Agreement was at the respective
     times of such signing and delivery, and is as of the Closing Date, duly
     elected or appointed, qualified and acting as such officer or
     representative, and the signatures of such persons appearing on such
     documents or certificates are their genuine signatures; and (ii) no event
     (including, without limitation, any act or omission on the part of the
     Trustee) has occurred since the date of the good standing or similar
     certificate referred to in paragraph 6(i) above which has affected the good
     standing of the Trustee under laws of the [State of___________________]
     [United States].

         (k) You shall have received from _____________________, counsel for the
     Trustee, a favorable opinion, dated the Closing Date, in form and substance
     satisfactory to you and counsel for the Underwriters, addressing such
     matters as you and such counsel may reasonably require for the purpose of
     enabling you and such counsel to pass upon the issuance and sale of the
     Underwritten Certificates as herein contemplated and related proceedings;

         (l) You shall have received with respect to the Master Servicer a good
     standing or similar certificate from the Secretary of State of the state of
     its organization or, if not applicable, an appropriate federal official,
     dated not earlier than 30 days prior to the Closing Date;

         (m) You shall have received from the Secretary or an assistant
     secretary of the Master Servicer, in his individual capacity, a
     certificate, dated the Closing Date, to the effect that: (i) each
     individual who, as an officer or representative of the Master Servicer,
     signed the Pooling and Servicing Agreement or any other document or
     certificate delivered on or before the Closing Date in connection with the
     transactions contemplated in the Pooling and Servicing Agreement was at the
     respective times of such signing and delivery, and is as of the Closing
     Date, duly elected or appointed, qualified and acting as such officer or
     representative, and the signatures of such persons appearing on such
     documents are their genuine signatures; and (ii) no event (including
     without limitation, any act or omission on the part of the Master Servicer)
     has occurred since the date of the good standing or similar certificate
     referred to in paragraph 6(l) above which has affected the good standing of
     the Master Servicer under the laws of the [State of ____________] [United
     States].

         (n) You shall have received from ___________________________, counsel
     for the Master Servicer, a favorable opinion, dated the Closing Date, in
     form and substance satisfactory to you and counsel for the Underwriters,
     addressing such matters as you and such counsel may reasonably require for
     the purpose of enabling you and such counsel to pass upon the issuance and
     sale of the Underwritten Certificates as herein contemplated and related
     proceedings;

         (o) You shall have received with respect to the Special Servicer a good
     standing or similar certificate from the Secretary of State of the state of
     its organization


                                      -19-
<PAGE>


     or, if not applicable, an appropriate federal official, dated not earlier
     than 30 days prior to the Closing Date;

         (p) You shall have received from the Secretary or an assistant
     secretary of the Special Servicer, in his individual capacity, a
     certificate, dated the Closing Date, to the effect that: (i) each
     individual who, as an officer or representative of the Special Servicer,
     signed the Pooling and Servicing Agreement or any other document or
     certificate delivered on or before the Closing Date in connection with the
     transactions contemplated in the Pooling and Servicing Agreement was at the
     respective times of such signing and delivery, and is as of the Closing
     Date, duly elected or appointed, qualified and acting as such officer or
     representative, and the signatures of such persons appearing on such
     documents are their genuine signatures; and (ii) no event (including
     without limitation, any act or omission on the part of the Special
     Servicer) has occurred since the date of the good standing or similar
     certificate referred to in paragraph 6(o) above which has affected the good
     standing of the Special Servicer under the laws of the [State of
     ____________] [United States].

         (q) You shall have received from ___________________________, counsel
     for the Special Servicer, a favorable opinion, dated the Closing Date, in
     form and substance satisfactory to you and counsel for the Underwriters,
     addressing such matters as you and such counsel may reasonably require for
     the purpose of enabling you and such counsel to pass upon the issuance and
     sale of the Underwritten Certificates as herein contemplated and related
     proceedings;

         (r) You shall have received from the Mortgage Loan Seller and its
     officers all such certificates as may be required to be delivered thereby
     under the Mortgage Loan Purchase Agreement;

         (s) You shall have received from _______________________, counsel for
     the Mortgage Loan Seller, written confirmation that the Underwriters may
     rely, as of the date rendered, on any opinion or opinions of such counsel
     required to be delivered under the Mortgage Loan Purchase Agreement or by
     the Rating Agency as if addressed to the Underwriters; and

         (t) All proceedings in connection with the transactions contemplated by
     this Agreement and all documents incident hereto, including, without
     limitation, the Pooling and Servicing Agreement and the Mortgage Loan
     Purchase Agreement, shall be satisfactory in form and substance to you and
     counsel for the Underwriters, and you and such counsel shall have received
     such additional information, certificates and documents as you or they may
     have reasonably requested.

         If any of the conditions specified in this Section 6 shall not have
been fulfilled in all material respects when and as provided in this Agreement,
if the Company is in breach of any covenants or agreements contained herein or
if any of the opinions and certificates referred to above or elsewhere in this
Agreement shall not be in all material respects reasonably satisfactory in


                                      -20-
<PAGE>


form and substance to you and counsel for the Underwriters, this Agreement and
all obligations of the Underwriters hereunder may be cancelled at, or at any
time prior to, the Closing Date by you. Notice of such cancellation shall be
given to the Company in writing, or by telephone or telegraph confirmed in
writing.

         7. Reimbursement of Underwriters' Expenses. If the sale of the
Underwritten Certificates provided for herein is not consummated because any
condition to the obligations of the Underwriters set forth in Section 6 is not
satisfied or because of any refusal, inability or failure on the part of the
Company to perform any agreement herein or comply with any provision hereof,
other than by reason of a default by any of the Underwriters, the Company will
reimburse the Underwriters severally, upon demand, for all out-of-pocket
expenses (including reasonable fees and disbursements of counsel) that shall
have been incurred by them in connection with the proposed purchase and sale of
the Underwritten Certificates.

         8. Indemnification.

         (a) The Company agrees to indemnify and hold harmless each Underwriter
     and each person, if any, who controls any Underwriter within the meaning of
     Section 15 of the 1933 Act as follows:

              (i) against any and all loss, liability, claim, damage and expense
         whatsoever, as incurred, arising out of any untrue statement or alleged
         untrue statement of a material fact contained in the Registration
         Statement (or any amendment thereto), or the omission or alleged
         omission therefrom of a material fact required to be stated therein or
         necessary to make the statements therein not misleading or arising out
         of any untrue statement or alleged untrue statement of a material fact
         contained in the Basic Prospectus, any Preliminary Prospectus
         Supplement or the Prospectus Supplement (or any amendment or supplement
         thereto) or the omission or alleged omission therefrom of a material
         fact necessary in order to make the statements therein, in the light of
         the circumstances under which they were made, not misleading; provided,
         that the foregoing indemnity with respect to the Base Prospectus or any
         Preliminary Prospectus Supplement shall not inure to the benefit of any
         Underwriter (or to the benefit of any person controlling such
         Underwriter) from whom the person asserting claims giving rise to any
         such losses, claims, damages, expenses or liabilities purchased
         Underwritten Certificates if such untrue statement or omission or
         alleged untrue statement or omission made in the Base Prospectus or
         such Preliminary Prospectus is eliminated or remedied in the Prospectus
         and, if required by law, a copy of the Prospectus shall not have been
         furnished to such person at or prior to the written confirmation of the
         sale of such Certificates to such person;

              (ii) against any and all loss, liability, claim, damage and
         expense whatsoever, as incurred, to the extent of the aggregate amount
         paid in


                                      -21-
<PAGE>


         settlement of any litigation, or any investigation or proceeding by any
         governmental agency or body, commenced or threatened, or of any claim
         whatsoever based upon any such untrue statement or omission, or any
         such alleged untrue statement or omission, if such settlement is
         effected with the written consent of the Company; and

              (iii) against any and all expense whatsoever, as incurred
         (including the fees and disbursements of counsel chosen by such
         Underwriter or, if more than one Underwriter is involved, by the
         Representative), reasonably incurred in investigating, preparing or
         defending against any litigation, or any investigation or proceeding by
         any governmental agency or body, commenced or threatened, or any claim
         whatsoever based upon any such untrue statement or omission, or any
         such alleged untrue statement or omission, to the extent that any such
         expense is not paid under (i) or (ii) above;

     provided, however, that this indemnity agreement shall not apply to any
     loss, liability, claim, damage or expense to the extent arising out of any
     untrue statement or omission or alleged untrue statement or omission made
     in reliance upon and in conformity with written information furnished to
     the Company by any Underwriter expressly for use in the Registration
     Statement (or any amendment thereto) or in the Basic Prospectus, any
     Preliminary Prospectus Supplement or the Prospectus Supplement (or any
     amendment or supplement thereto).

         (b) Each Underwriter agrees to indemnify and hold harmless the Company,
     its directors, each of its officers who signed the Registration Statement,
     and each person, if any, who controls the Company within the meaning of
     Section 15 of the 1933 Act against any and all loss, liability, claim,
     damage and expense described in the indemnity contained in subsection (a)
     of this Section, as incurred, but only with respect to untrue statements or
     omissions, or alleged untrue statements or omissions, made in the
     Registration Statement (or any amendment thereto) or in the Basic
     Prospectus, any Preliminary Prospectus Supplement or the Prospectus
     Supplement (or any amendment or supplement thereto) in reliance upon and in
     conformity with written information furnished to the Company by such
     Underwriter expressly for use in the Registration Statement (or any
     amendment thereto) or in the Basic Prospectus, such Preliminary Prospectus
     Supplement or the Prospectus Supplement (or any amendment or supplement
     thereto).

         (c) Each indemnified party shall give notice as promptly as reasonably
     practicable to each indemnifying party of any action commenced against it
     in respect of which indemnity may be sought hereunder, but failure to so
     notify an indemnifying party shall not relieve such indemnifying party from
     any liability which it may have otherwise than on account of this indemnity
     agreement. An indemnifying party may participate at its own expense in the
     defense of any such action. In no event shall the indemnifying party or
     parties be liable for fees and expenses of more than one counsel (in
     addition to any local counsel) separate from its or their own counsel for
     all


                                      -22-
<PAGE>


     indemnified parties in connection with any one action or separate but
     similar or related actions in the same jurisdiction arising out of the same
     general allegations or circumstances.

         9. Contribution. In order to provide for just and equitable
contribution in circumstances in which the indemnity agreement provided for in
Section 8 hereof is for any reason held to be unenforceable by the indemnified
parties although applicable in accordance with its terms, the Company and the
Underwriters shall contribute to the aggregate losses, liabilities, claims,
damages and expenses of the nature contemplated by said indemnity agreement
incurred by the Company and the Underwriters, as incurred, in such proportions
that each Underwriter is responsible for that portion represented by the
percentage that such Underwriter's share of the underwriting discount and
commissions pertaining to the Underwritten Certificates bears to the aggregate
of the initial public offering prices of the Underwritten Certificates and the
Company is responsible for the balance; provided, however, that no person guilty
of fraudulent misrepresentation (within the meaning of Section 11(f) of the 1933
Act) shall be entitled to contribution from any person who was not guilty of
such fraudulent misrepresentation. For purposes of this Section, each person, if
any, who controls an Underwriter within the meaning of Section 15 of the 1933
Act shall have the same rights to contribution as such Underwriter, and each
director of the Company, each officer of the Company who signed the Registration
Statement, and each person, if any, who controls the Company within the meaning
of Section 15 of the 1933 Act shall have the same rights to contribution as the
Company.

         10. Default by an Underwriter. If any one or more Underwriters shall
fail to purchase and pay for any of the Underwritten Certificates agreed to be
purchased by such Underwriter or Underwriters hereunder and such failure to
purchase shall constitute a default in the performance of its or their
obligations under this Agreement, the remaining Underwriters shall be obligated
severally (in the respective proportions which the portion of the Underwritten
Certificates set forth opposite their names in Schedule II hereto bears to the
aggregate amount of Underwritten Certificates set forth opposite the names of
all the remaining Underwriters) to purchase the Underwritten Certificates that
the defaulting Underwriter or Underwriters agreed but failed to purchase;
provided, however, that in the event that the amount of Underwritten
Certificates that the defaulting Underwriter or Underwriters agreed but failed
to purchase shall exceed 10% of the aggregate principal amount of Underwritten
Certificates set forth in Schedule II hereto, the remaining Underwriters shall
have the right to purchase all, but shall not be under any obligation to
purchase any, of the Underwritten Certificates, and if such nondefaulting
Underwriters do not purchase all of the Underwritten Certificates, this
Agreement will terminate without liability to any nondefaulting Underwriter or
the Company, except as provided in Section 11. In the event of a default by any
Underwriter as set forth in this Section 10, the Closing Date for the
Underwritten Certificates shall be postponed for such period, not exceeding ten
business days, as you shall determine in order that the required changes in the
Registration Statement and the Prospectus Supplement or in any other documents
or arrangements may be effected. Nothing contained in this Agreement shall
relieve any defaulting Underwriter of its liability, if any, to


                                      -23-
<PAGE>


the Company and any nondefaulting Underwriter for damages occasioned by its
default hereunder.

         11. Representations, Warranties and Agreements to Survive Delivery. All
representations, warranties and agreements contained in this Agreement, or
contained in certificates of officers of the Company submitted pursuant hereto,
shall remain operative and in full force and effect, regardless of any
investigation made by or on behalf of any Underwriter, or by or on behalf of the
Company, or by or on behalf of any of the controlling persons and officers and
directors referred to in Sections 8 and 9, and shall survive delivery of the
Underwritten Certificates to the Underwriters.

         12. Termination of Agreement.

         (a) The Underwriters may terminate this Agreement, by notice to the
     Company, at any time at or prior to the Closing Date (i) if there has been,
     since the date of this Agreement or since the respective dates as of which
     information is given in the Registration Statement and the Prospectus, any
     material adverse change in the condition, financial or otherwise, or in the
     earnings, business affairs or business prospects of the Company and its
     subsidiaries considered as one enterprise, whether or not arising in the
     ordinary course of business, or (ii) if there has occurred any outbreak of
     hostilities or escalation thereof or other calamity or crisis the effect of
     which is such as to make it, in the reasonable judgment of the
     Underwriters, impracticable to market the Underwritten Certificates or to
     enforce contracts for the sale of the Underwritten Certificates, or (iii)
     if trading generally on the New York Stock Exchange has been suspended, or
     if a banking moratorium has been declared by either federal or New York
     authorities.

         (b) If this Agreement is terminated pursuant to this Section, such
     termination shall be without liability of any party to any other party,
     except as provided in Section 11.

         13. Notices. All notices and other communications hereunder shall be in
writing and shall be deemed to have been duly given if mailed or transmitted by
any standard form of telecommunication. Notices to the Underwriters shall be
directed to you at ________________ , attention: _________________; and notices
to the Company shall be directed to it at First Union Commercial Mortgage
Securities, Inc., ______________________ , attention of President; or, in either
case, such other address as may hereafter be furnished by either the
Representative or the Company to the other such party in writing.

         14. Parties. This Agreement shall inure to the benefit of and be
binding upon each of the Underwriters and the Company and their respective
successors. Nothing expressed or mentioned in this Agreement is intended or
shall be construed to give any person, firm or corporation, other than the
Underwriters and the Company and their respective successors and the controlling
persons and officers and directors referred to in Sections 8 and


                                      -24-
<PAGE>


9 and their heirs and legal representatives, any legal or equitable right,
remedy or claim under or in respect of this Agreement or any provision herein
contained. This Agreement and all conditions and provisions hereof are intended
to be for the sole and exclusive benefit of the Underwriters and the Company and
their respective successors, and said controlling persons and officers and
directors and their heirs and legal representatives, and for the benefit of no
other person, firm or corporation. No purchaser of Underwritten Certificates
from any Underwriter shall be deemed to be a successor by reason merely of such
purchase.

         15. Applicable Law; Counterparts. This Agreement will be governed by
and construed in accordance with the laws of the State of New York applicable to
agreements made and to be performed in said State. This Agreement may be
executed in any number of counterparts, each of which shall for all purposes be
deemed to be an original and all of which shall together constitute but one and
the same instrument.


                                      -25-

<PAGE>




         If the foregoing is in accordance with your understanding of our
agreement, please sign and return to us a counterpart hereof, whereupon this
letter and your acceptance shall represent a binding agreement among the Company
and the several Underwriters.

                                          Very truly yours,

                                          FIRST UNION COMMERCIAL MORTGAGE
                                          SECURITIES, INC.

                                          By:_____________________________
                                             Name:
                                             Title:


         The foregoing Agreement is hereby confirmed and accepted as of the date
first above written.


                                          By:_____________________________
                                             Name:
                                             Title:



         For itself and the other Underwriters named in Schedule II to the
foregoing Agreement.


                                      -26-
<PAGE>


                                   SCHEDULE I


Underwriting Agreement dated _______________________, 199_:

         As used in this Schedule I, the term "Registration Statement" refers to
registration statement No. 33- __________ filed by the Company on Form S-3 and
declared effective on _______, 199_ . The term "Basic Prospectus" refers to the
form of prospectus in the Registration Statement or such later form as most
recently filed by the Company pursuant to Rule 424(b) under the Securities Act
of 1933, as amended. The term "Prospectus Supplement" refers to the supplement
dated _____________, 199_ to the Basic Prospectus, relating to the mortgage
pass-through certificates being sold pursuant to the Underwriting Agreement (the
"Underwritten Certificates").


Mortgage Pool:

         Approximately commercial mortgage loans, having an aggregate principal
balance, after giving effect to payments of principal due on or before
__________, 199_ (the "Cut-off Date"), of approximately $________________ (the
"Initial Pool Balance"), and otherwise complying in all material respects with
the description thereof set forth in the Prospectus Supplement.


Title, Purchase Price and Description of Underwritten Certificates:

First Union Commercial Mortgage Securities, Inc., [Commercial Mortgage
Pass-Through Certificates, Series 1995-CMBS-1, Class [ ] and Class [ ]].



                      Initial             Pass-                      Purchase
               Aggregate Certificate     Through                       Price
Designation      Principal Balance        Rate         Rating       Percentage
- -----------    ---------------------     -------       ------       ----------

[Class [ ]]         ___________       [Variable(1)]     ____(2)       ___%(3)
[Class [ ]]         ___________       [Variable(1)]     ____(2)       ___%(3)

- --------------------
[(1) The Pass-Through Rates applicable to the Class [ ] and
     Class [ ] Certificates for the initial Distribution Date will be ___% and
     ___% per annum, respectively. The Pass-Through Rates applicable to the
     Class [ ] and Class [ ] Certificates for each subsequent Distribution Date
     will be calculated as described in the Prospectus Supplement under the
     heading "Description of the Certificates -- Distributions -- Pass-Through
     Rates".]


<PAGE>

(2)  [Specify rating agency or agencies.]

(3)  There shall be added to the purchase price for each Class of Underwritten
     Certificates accrued interest, if any, at the initial Pass-Through Rate for
     such Class from [__________________, in the case of the Class [ ]
     Certificates, and the Cut-off Date, in the case of the Class [ ]
     Certificates,] up to, but not including, the Closing Date.

Credit Support and Other Terms and Conditions of the Underwritten Certificates:
As described in the Prospectus Supplement.

Closing Time, Date and Location: [10:00 a.m. (New York City time) on
_______________, 199_ at the offices of
_________________________________________________; except that delivery of the
Class [ ] Certificates shall be made through the facilities of The Depository
Trust Company.]

Initial Public Offering Price: [The Underwritten Certificates will be offered to
the public in negotiated transactions or otherwise at varying prices to be
determined at the time of sale.]


<PAGE>



                                   SCHEDULE II
                                   -----------

                   Underwriting Agreement dated ________, 199_

                                                        Approximate Aggregate
                                                         Principal Amount of
                                                         Certificates to be
Underwriters                 Class                            Purchased
- ------------                 -----                      ---------------------












<PAGE>



                            ARTICLES OF RESTATEMENT

                                    OF THE

                           ARTICLES OF INCORPORATION

               FIRST UNION COMMERCIAL MORTGAGE SECURITIES, INC.



         FIRST:   The name of the corporation is First Union Commercial Mortgage
Securities, Inc.

         SECOND:  The articles of incorporation are amended and restated to
read as set forth in Exhibit A attached hereto.

         THIRD:   The amended and restated articles of incorporation contain
amendments to the articles of incorporation requiring shareholder approval.

         FOURTH: The amended and restated articles of incorporation were
adopted effective November 22, 1996, by the unanimous consent of the holder of
the one (1) issued and outstanding share of capital stock of the corporation.

Dated:     November 22, 1996

                                                     FIRST UNION
                                                     COMMERCIAL MORTGAGE
                                                     SECURITIES, INC.

                                                     By:__________________
                                                        Ross M. Annable
                                                        President





<PAGE>
                              AMENDED AND RESTATED
                            ARTICLES OF INCORPORATION
                                       OF
                FIRST UNION COMMERCIAL MORTGAGE SECURITIES, INC.



     1. The name of the corporation is First Union Commercial Mortgage
Securities, Inc.

     2. The limited purposes of the corporation are as follows:

     A. To acquire, own, hold, service, sell, transfer, assign, pledge, finance,
refinance, and otherwise deal with and in: (i) loans, installment sale
agreements, credit agreements or similar instruments or agreements secured by
mortgages, deeds of trust or similar instruments creating first or junior
priority liens on, or security interests in, fee leasehold or other interests in
multi-family residential real property or commercial real property (which may
include or be comprised solely of land) of any type or use (including without
limitation residential, commercial, health care, hospitality, industrial and
storage), whether or not completed or performing or shares issued by
corporations or partnerships formed for the purpose of cooperative ownership of
any such real property, together with all related personal property
(collectively, "Mortgage Loans"); (ii) certificates, participation interests or
other instruments (including Notes and Certificates, as defined below) that
evidence interests in, or that are secured by, Mortgage Loans, Notes or
Certificates (collectively, "CMBS"); and (iii) any property or rights in
property, or agreements or rights in agreements, pertaining to or securing
Mortgage Loans or CMBS (collectively, together with the Mortgage Loans and CMBS,
"Mortgage Assets");

     B. To authorize, offer, issue, sell, transfer or deliver, or participate in
the authorization, offering, issuance, sale, transfer or delivery of,
participation certificates or other evidence of interests in, among other
assets, Mortgage Assets ("Certificates");

     C. To authorize, offer, issue, sell, transfer or deliver, bonds, notes or
other evidence of indebtedness secured by Mortgage Assets ("Notes"), provided,
however, that the corporation shall have no liability on any Notes except to the
extent of the Mortgage Assets securing such Notes and any customary
indemnification and repurchase obligations;

     D. To hold, and enjoy all of the rights and privileges as a holder of, any
of the Notes or Certificates;

     E. To negotiate, authorize, execute, deliver, assume the obligation under,
and perform, any agreement or instrument or document relating to the activities
set forth in paragraphs A through D above, including, but not limited to, any
trust agreement, sales and servicing agreement, pooling and servicing agreement,
indenture, reimbursement agreement, credit support agreement, mortgage loan
purchase agreement, indemnification agreement, placement agreement or
underwriting agreement; and





                                      -1-

<PAGE>


     F. To engage in any activity and to exercise any powers permitted to
corporations under the laws of the State of North Carolina that are related or
incidental to the foregoing and necessary, suitable or convenient to accomplish
the foregoing.

     3. The corporation shall have the authority to issue 100 shares of common
stock with a par value of $1.00 per share. No holder of shares of any class of
stock of the corporation shall have any pre-emptive or preferential right to
purchase or to subscribe to (i) any shares of any class of the corporation,
whether now or hereafter authorized; (ii) any warrants, rights or options to
purchase any such shares; or (iii) any securities or obligations convertible
into any shares or into warrants, rights or options to purchase any such shares.

     4. The corporation shall at all times have at least one (1) director (the
"Independent Director") who is not (i) a director, officer or employee of any
affiliate of the corporation other than a special purpose affiliate; (ii) a
person related to any director, officer or employee of any affiliate of the
corporation other than a special purpose affiliate; (iii) a holder (directly or
indirectly) of more than 5% of any voting securities of any affiliate of the
corporation; or (iv) a person related to a holder (directly or indirectly) of
more than 5% of any voting securities of any affiliate of the corporation.

     For the purposes of these articles of incorporation, including particularly
this Article 4. the
following terms shall have the meanings given below.

          (i) An "affiliate" of a specified person shall mean a person that
directly, or indirectly through one or more intermediaries, controls, or is
controlled by, or is under common control with, the specified person.

          (ii) The term " control " (including the terms " controlling,
controlled by " and "under common control with") shall mean the possession,
direct or indirect, of the power to direct or cause the direction of the
management and policies of a person, whether through the ownership of voting
securities, by contract, or otherwise; provided, however, that a person shall
not be deemed to control another person solely because he or she is a director
of such other person.

          (iii) The term "person" shall mean any individual, partnership, firm,
corporation, limited liability company, association, trust, unincorporated
organization or other entity, as well as any syndicate or group deemed to be a
person pursuant to Section 13(d)(3) of the Securities Exchange Act of 1934, as
amended.

          (iv) The term "special purpose affiliate" shall mean an affiliate of
the corporation (a) that does not control the corporation, (b) that is
organized pursuant to a certificate of incorporation or comparable instrument
(the "charter") that requires there to be at least one director or comparable
member of the governing body of such affiliate who meets a test for
independence set forth in the charter and without whose affirmative vote
certain specified actions may not be undertaken by such affiliate and (c) that
is authorized to engage in only a limited range of activities.






                                      -2-

<PAGE>


     5. Without the unanimous vote of the members of the board of directors of
the corporation, the corporation shall not (i) dissolve or liquidate, in whole
or in part, or institute proceedings to be adjudicated bankrupt or insolvent;
(ii) consent to the institution of bankruptcy or insolvency proceedings against
it; (iii) file a petition seeking or consenting to reorganization relief-under
any applicable federal or state law relating to bankruptcy; (iv) consent to the
appointment of a receiver, liquidator, assignee, trustee, or sequestrator (or
other similar official) of the corporation or a substantial part of its
property; (v) admit in writing its inability to pay its debts generally as they
become due; or (vi) take any corporate action in furtherance of the actions set
forth in clauses (i) through (v) of this Article 5.

     6. These articles of incorporation or any provisions hereof may be amended,
altered or repealed in any particular only pursuant to a unanimous vote of the
full board of directors and the Independent Director must specifically approve
and authorize such amendment, alteration or repeal.

     7. The corporation shall be operated observing the following principles:

     A. The corporation's assets will not be commingled with those of any
affiliate of the corporation;

     B. The corporation will maintain separate corporate records and books of
account from those of any affiliate of the corporation;

     C. The corporation has provided and will provide for its operating expenses
and liabilities from
its own funds; and

     D. The corporation will engage in transactions with affiliates only on
terms; and conditions comparable to transactions as they would be undertaken on
an arm's length basis with unaffiliated persons.

     8. The personal liability of each director of the corporation is eliminated
to the fullest extent permitted by the provisions of the Business Corporation
Act of the State of North Carolina, as presently in effect or as the same may
hereafter from time to time be in effect. No amendment, modification or repeal
of this Article 8 shall adversely affect any right or protection of a director
that exists at the time of such amendment, modification or repeal.

     9. The corporation shall not issue, assume, pledge or guarantee any
liability, other than administrative expenses of the corporation, unless such
liability is approved in writing by the nationally recognized statistical rating
agencies that have rated any outstanding Notes or Certificates.









                                      -3-



<PAGE>
                          AMENDED AND RESTATED BY-LAWS
                                       OF
                FIRST UNION COMMERCIAL MORTGAGE SECURITIES, INC.

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

                                   ARTICLE I.
                                    OFFICES


     Section 1.  Principal office. The principal office of the corporation shall
be located at Charlotte in Mecklenburg County, North Carolina.

     Section 2.  Registered office. The registered office of the corporation
required by law to be maintained in the State of North Carolina may be, but need
not be, identical with the principal office.

     Section 3.  Other offices. The corporation may have offices at such other
places, either within or without the State of North Carolina, as the Board of
Directors may designate or as the affairs of the corporation may require from
time to time.

                                   ARTICLE II.
                            MEETINGS OF SHAREHOLDERS

     Section 1. Place of meetings. All meetings of shareholders shall be held at
the principal office of the corporation, or at such other place, either within
or without the State of North Carolina , as shall be designated on the notice of
the meeting or agreed upon by a majority of the shareholders entitled to vote
thereat.

     Section 2.  Annual meetings. The annual meeting of shareholders shall be
held on the third Tuesday in April of each year for the purpose of electing
directors of the corporation and for the transaction of such other business as
may be properly brought before the meeting. If the day fixed for the annual
meeting shall be a legal holiday, such meeting shall be held on the next
succeeding business day.

     Section 3.  Substitute annual meeting. If the annual meeting shall not be
held on the day designated by these by-laws, a substitute annual meeting may be
called in accordance with the provisions of Section 4 of this Article II. A
meeting so called shall be designated and treated for all purposes as the annual
meeting.

     Section 4.  Special meetings. Special meetings of the shareholders may be
called at any time by the President, Secretary, or Board of Directors of the
corporation, or by the written request of the holders of not less than one-tenth
of all the shares entitled to vote at the meeting.






                                       1
<PAGE>


     Section 5.  Notice of meetings. Written or printed notice stating the time
and place of the meeting shall be delivered not less than ten nor more than
fifty days before the date of any shareholders' meeting, either personally or by
mail, by or at the direction of the President, the Secretary, or other person or
persons calling the meeting, to each shareholder of record entitled to vote at
such meeting; provided that such notice must be given not less than twenty days
before the date of any meeting at which a merger or consolidation is to be
considered. If mailed, such notice shall be deemed to be delivered when
deposited in the United States mail, addressed to the shareholder at his address
as it appears on the record of shareholders of the corporation, with postage
thereon prepaid.

     In the case of a special meeting, the notice of meeting shall specifically
state the purpose or purposes for which the meeting is called; but, in the case
of an annual or substitute annual meeting, the notice of meeting need not
specifically state the business to be transacted thereat unless such a statement
is required by the provisions of the North Carolina Business Corporation Act.

     When a meeting is adjourned for thirty days or more, notice of the
adjourned meeting shall be given as in the case of an original meeting. When a
meeting is adjourned for less than thirty days in any one adjournment, it is not
necessary to give any notice of the adjourned meeting other than by announcement
at the meeting at which the adjournment is taken.

     Section 6.  Quorum. A majority of the outstanding shares of the corporation
entitled to vote, represented in person or by proxy, shall constitute a quorum
at a meeting of shareholders, except that at a substitute annual meeting of
shareholders the number of shares there represented either in person or by
proxy, even though less than a majority, shall constitute a quorum for the
purpose of such meeting.

     The shareholders present at a duly organized meeting may continue to
transact business until adjournment, notwithstanding the withdrawal of enough
shareholders to leave less than a quorum.

     In the absence of a quorum at the opening of any meeting of shareholders,
such meeting may be adjourned from time to time by a vote of the majority of the
shares voting on the motion to adjourn; and at any adjourned meeting at which a
quorum is present, any business may be transacted which might have been
transacted at the original meeting.

     Section 7. Proxies. Shares may be voted either in person or by one or more
agents authorized by a written proxy executed by the shareholder or by his duly
authorized attorney in fact. A proxy is not valid after the expiration of eleven
months from the date of its execution, unless the person executing it specifies
therein the length of time for which it is to continue in force, or limits its
use to a particular meeting, but no proxy shall be valid after ten years from
the date of its execution.




                                       2

<PAGE>


     Section 8.  Voting of shares. Subject to the provisions of Section 4 of
Article III, each outstanding share entitled to vote shall be entitled to one
vote on each matter submitted to a vote at a meeting of shareholders.

     Except in the election of directors as governed by the provisions of
Section 3 of Article III, the vote of a majority of the shares voted on any
matter at a meeting of shareholders at which a quorum is present shall be the
act of the shareholders on that matter, unless the vote of a greater number is
required by law or by the charter or by-laws of the corporation.

     Shares of its own stock owned by the corporation, directly or indirectly,
through a subsidiary corporation or otherwise, shall not be voted and shall not
be counted in determining the total number of shares entitled to vote, except
that shares held in a fiduciary capacity may be voted and shall be counted to
the extent provided by law.

     Section 9. Informal action by shareholders. Any action which may be taken
at a meeting of the shareholders may be taken without a meeting if a consent in
writing, setting forth the action so taken, shall be signed by all of the
persons who would be entitled to vote upon such action at a meeting, and filed
with the Secretary of the corporation to be kept as part of the corporate
records.

                                  ARTICLE III.
                               BOARD OF DIRECTORS

     Section 1.  General powers.  The business and affairs of the corporation
shall be managed by its Board of Directors.

     Section 2.  Number, term and qualification. The number of directors
constituting the Board of Directors shall not be less than one (1) nor more than
seven (7) as may be fixed from time to time by resolution duly adopted by the
shareholders or by the Board of Directors of the corporation. Each director
shall hold office until his death, resignation, retirement, removal,
disqualification, or his successor shall have been elected and qualified.
Directors need not be residents of the State of North Carolina or shareholders
of the corporation.

     The corporation shall at all times have at least one (1) director (the
"Independent Director") who is not (i) a director, officer or employee of any
affiliate of the corporation other than a special purpose affiliate; (ii) a
person related to any director, officer or employee of any affiliate of the
corporation other than a special purpose affiliate; (iii) a holder (directly or
indirectly) of more than 5% of any voting securities of any affiliate of the
corporation; or (iv) a person related to a holder (directly or indirectly) of
more than 5% of any voting securities of any affiliate of the corporation.

     For the purposes of this Section 2 of this Article III, the terms
"affiliate", "control", "person" and "special purpose affiliate" shall have the
meanings ascribed to them in Article 4 of the charter of the corporation.




                                       3

<PAGE>



     Section 3.  Election of directors.  Except as provided in Section 6 of this
Article III, the directors shall be elected at the annual meeting of
shareholders; and those persons who receive the highest number of votes shall be
deemed to have been elected. If any shareholder so demands, the election of
directors shall be by ballot.

     Section 4.  Cumulati e voting.  Every shareholder entitled to vote at an
election of directors shall have the right to vote the number of shares standing
of record in his name for as many persons as there are directors to be elected
and for whose election he has a right to vote, or to cumulate his votes by
giving one candidate as many votes as the number of such directors multiplied by
the number of his shares shall equal, or by distributing such votes on the same
principle among any number of such candidates. This right of cumulative voting
shall not be exercised unless some shareholder or proxyholder announces in open
meeting, before the voting for the directors starts, his intention so to vote
cumulatively; and if such announcement is made, the chair shall declare that all
shares entitled to vote have the right to vote cumulatively and shall thereupon
grant a recess of not less than one nor more than four hours, as he shall
determine, or of such other period of time as is unanimously then agreed upon.

     Section 5.  Removal.  Any director may be removed at any time with or
without cause by a vote of the shareholders holding a majority of the
outstanding shares entitled to vote at an election of directors. However,
unless the entire Board is removed, an individual director shall not be removed
when the number of shares voting against the proposal for removal would be
sufficient to elect a director is such shares could be voted cumulatively at an
annual election. If any directors are so removed, new directors may be elected
at the same meeting.

     Section 6. Vacancies. Any vacancy occurring in the Board of Directors may
be filled by the affirmative vote of a majority of the remaining directors even
though less than a quorum, or by the sole remaining director. A director elected
to fill a vacancy shall be elected for the unexpired term of his predecessor in
office. Any directorship to be filled by reason of an increase in the authorized
number of directors shall be filled only by election at an annual meeting or at
a special meeting of shareholders called for that purpose.

     Section 7. Chairperson of board. There may be a chairperson of the Board of
Directors elected by the directors from their number at any meeting of the
Board. The chairperson shall preside at all meetings of the Board of Directors
and perform such other duties as may be directed by the Board.

     Section 8.  Compensation.  The Board of Directors may compensate directors
for their services as such and may provide for the payment of any or all
expenses incurred by directors in attending regular and special meetings of the
Board.

                                   ARTICLE IV.
                              MEETINGS OF DIRECTORS




                                       4
<PAGE>



     Section 1.  Regular meetings.  A regular meeting of the Board of Directors
shall be held immediately after, and at the same place as, the annual meeting of
shareholders. In addition, the Board of Directors may provide, by resolution,
the time and place, either within or without the State of North Carolina, for
the holding of additional regular meetings. Any one or more members of the Board
of Directors may participate in a meeting of the Board by means of a conference
telephone or similar communications equipment allowing all persons participating
in the meeting to hear each other at the same time, and participation by such
means shall constitute presence in person at such meeting.


     Section 2. Special meetings. Special meetings of the Board of Directors may
be called by or at the request of the President or any two directors. Such a
meeting may be held either within or without the State of North Carolina, as
fixed by the person or persons calling the meeting.


     Section 3.  Notice of meetings.  Regular meetings of the Board of Directors
may be held without notice. The person or persons calling a special meeting of
the Board of Directors shall, at least two days before the meeting, give notice
thereof by any usual means of communication. Such notice need not specify the
purpose for which the meeting is called.

     Section 4.  Waiver of notice. Any director may waive notice of any meeting.
The attendance by a director at a meeting shall constitute a waiver of notice of
such meeting, except where a director attends a meeting for the express purpose
of objecting to the transaction of any business because the meeting is not
lawfully called or convened.

     Section 5.  Quorum.  A majority of the number of directors in office shall
constitute a quorum for the transaction of business at any meeting of the Board
of Directors.

     Section 6. Manner of acting. Except as otherwise provided in these fixed by
these by-laws, the act of the majority of the directors present at a meeting at
which a quorum is present shall be the act of the Board of Directors.

     Section 7.  Presumption of assent.  A director of the corporation who is
present at a meeting of the Board of Directors at which action on any corporate
matter is taken shall be presumed to have assented to the action taken unless
his contrary vote is recorded or his dissent is otherwise entered in the minutes
of the meeting or unless he shall file his written dissent to such action with
the person acting as the secretary of the meeting before the adjournment thereof
or shall forward such dissent by registered mail to the Secretary of the
corporation immediately after the adjournment of the meeting. Such right to
dissent shall not apply to a director who voted in favor of such action.

     Section 8.  Informal action by directors. Action taken by a majority of the
directors without a meeting is nevertheless Board action if written consent to
the action in question is




                                       5
<PAGE>


signed by all the directors and filed with the minutes of the proceedings of
the Board, whether done before or after the action so taken.


                                   ARTICLE V.
                                    OFFICERS

     Section 1. Officers of the corporation. The officers of the corporation
shall consist of a President, a Secretary, a Treasurer and such Vice-Presidents,
Assistant Secretaries, Assistant Treasurers, and other officers as the Board of
Directors may from time to time elect. Any two or more offices may be held by
the same person, but no officer may act in more than one capacity where action
of two or more officers is required.

     Section 2.  Election and term.  The officers of the corporation shall be
elected by the Board of Directors or in such other manner as may be approved by
the Board of Directors, and each officer shall hold office until his death,
resignation, retirement, removal, or disqualification or until his successor
shall have been elected and qualified.

     Section 3.  Compensation of officers.  The compensation of all officers of
the corporation shall be fixed by the Board of Directors or in such other manner
as may be approved by the Board of Directors and no officer shall serve the
corporation in any other capacity and receive compensation therefor unless such
additional compensation is authorized by the Board of Directors.

     Section 4.  Removal. Any officer or agent elected or appointed by the Board
of Directors may be removed with or without cause or for any reason whatsoever.

     Section 5.  Bonds.  The corporation may require any officer, agent, or
employee of the corporation to give bond to the corporation, with sufficient
sureties, conditioned on the faithful performance of the duties of his
respective office or position, and to comply with such other conditions as may
from time to time be required by the corporation.

     Section 6.  Officers acting as Assistant Secretaries.  Notwithstanding
anything contained in these by-laws, any Vice President (including any Senior
Vice President or any Assistant Vice President) shall have, by virtue of his
office, and by authority of these by-laws, the authority, from time to time, to
act as an Assistant Secretary of the corporation, and to such extent, said
officers are appointed to the office of Assistant Secretary.

                                   ARTICLE VI.
                   CERTIFICATES FOR SHARES AND THEIR TRANSFER

     Section 1. Certificates for shares. Certificates representing shares of the
corporation shall be in such form as shall be determined by the Board of
Directors. The corporation shall issue and deliver to each shareholder a
certificate or certificates representing all fully paid shares owned by him.
Certificates shall be signed by the President or a Vice President and by




                                       6

<PAGE>

the Secretary or Treasurer or an Assistant Secretary or an Assistant Treasurer
and may be sealed with the seal of the corporation or a facsimile thereof. The
signatures of the officers upon a certificate may be facsimiles if the
certificate is countersigned by a transfer agent or registered by a registrar
other than the corporation itself or its employee. In case any officer who has
signed or whose facsimile signature has been placed upon a certificate shall
have ceased to be such officer before such certificate is issued, it may be
issued by the corporation with the same effect as if he were such officer at the
date of issue. All certificates for shares shall be consecutively numbered or
otherwise identified. The name and address of the person to whom the shares
represented thereby are issued, with the number and class of shares and the date
of issue, shall be entered on the stock transfer books of the corporation.

     Section 2.  Transfer of shares. Transfer of shares of the corporation shall
be made only on the stock transfer books of the corporation by the holder of
record thereof or by his legal representative, who shall furnish proper evidence
of authority to transfer, or by his attorney thereunto authorized by power of
attorney duly executed and filed with the Secretary, and on surrender for
cancellation of the certificate for such shares with proper endorsement on the
certificate or on a separate accompanying document together with such evidence
of the payment of transfer taxes and compliance with such other provisions of
law as the corporation or its transfer agent may require.

     Section 3.  Lost certificate.  The Board of Directors may direct a new
certificate to be issued in place of any certificate theretofore issued by the
corporation claimed to have been lost or destroyed, upon receipt of an affidavit
of such fact from the person claiming the certificate of stock to have been lost
or destroyed. When authorizing such issue of a new certificate, the Board of
Directors shall require that the owner of such lost or destroyed certificate, or
his legal representative, give the corporation a bond in such sum as the Board
may direct as indemnity against any claim that may be made against the
corporation with respect to the certificate claimed to have been lost or
destroyed, except where the Board of Directors by resolution finds that in the
judgment of the directors the circumstances justify omission of a bond.

     Section 4.  Closing transfer books and fixing record date.  For the purpose
of determining shareholders entitled to notice of or to vote at any meeting of
shareholders or any adjournment thereof, or entitled to receive payment of any
dividend, or in order to make a determination of shareholders for any other
proper purpose, the Board of Directors may provide that the stock transfer books
shall be closed for a stated period but not to exceed, in any case, fifty days.
If the stock transfer books shall be closed for the purpose of determining
shareholders entitled to notice of or to vote at a meeting of shareholders, such
books shall be closed for at least ten days immediately preceding such meeting.

     In lieu of closing the stock transfer books, the Board of Directors may fix
in advance a date as the record date for any such determination of shareholders,
such record date in any case to be not more than fifty days, and in case of a
meeting of shareholders, not less than ten



                                       7
<PAGE>


days, immediately preceding the date on which the particular action, requiring
such determination of shareholders is to be taken.

     If the stock transfer books are not closed and no record date is fixed for
the determination of shareholders entitled to notice of or to vote at a meeting
of shareholders, or shareholders entitled to receive payment of a dividend, the
date on which notice of the meeting is mailed or the date on which the
resolution of the Board of Directors declaring such dividend is adopted, as the
case may be, shall be the record date for such determination of shareholders.

     When a determination of shareholders entitled to vote at any meeting of
shareholders has been made as provided in this section, such determination shall
apply to any adjournment thereof, except where the determination has been made
through the closing of the stock transfer books and the stated period of closing
has expired.

     Section 5. Holder of record. The corporation may treat as absolute owner of
shares the person in whose name the shares stand of record on its books just as
if that person had full competency, capacity and authority to exercise all
rights of ownership irrespective of any knowledge or notice to the contrary or
any description indicating a representative, pledge or other fiduciary relation
or any reference to any other instrument or to the rights of any other person
appearing upon its record or upon the share certificate except that any person
furnishing to the corporation proof of his appointment as a fiduciary shall be
treated as if he were a holder of record of the shares evidenced by such
certificate.

                                  ARTICLE VII.
                               GENERAL PROVISIONS

     Section 1. Dividends. The Board of Directors may from time to time declare,
and the corporation may pay, dividends on its outstanding shares in cash,
property, or its own shares pursuant to law and subject to the provisions of its
charter.

     Section 2. Seal. The corporate seal of the corporation shall consist of two
concentric circles between which is the name of the corporation and in the
center of which is inscribed SEAL; and such seal is hereby adopted as the
corporate seal of the corporation.

     Section 3. Waiver of notice. Whenever any notice is required to be given to
any shareholder or director by law, by the charter or by these by-laws, a waiver
thereof in writing signed by the person or persons entitled to such notice,
whether before or after the time stated therein, shall be equivalent to the
giving of such notice.

     Section 4.  Fiscal Year.  The fiscal year of the corporation shall be fixed
by the Board of Directors, and in the absence of any action on the matter, the
fiscal year shall be the calendar year.



                                       8

<PAGE>


     Section 5.  Amendments.  Except as otherwise provided herein, these by-laws
may be amended or repealed and new bylaws may be adopted by the affirmative vote
of a majority of the directors then holding office at any regular or special
meeting of the Board of Directors.

     The Board of Directors shall have no power to adopt a by-law: (1)
prescribing quorum or voting requirements for action by shareholders or
directors different from those prescribed by law; or (2) classifying and
staggering the election of directors.

     No by-law adopted or amended by the shareholders shall be amended or
repealed by the Board of Directors, except to the extent that such by-law
expressly authorizes its amendment or repeal by the Board of Directors.






















                                       9


<PAGE>1
0073332.04
                          Willkie Farr & Gallagher
                             One Citicorp Center
                            153 East 53rd Street
                       New York, New York  10022-4677




 __________, 199_




First Union Commercial Mortgage Securities, Inc.
One First Union Center
301 S. College Street
Charlotte, N.C. 28228

                  Re: First Union Commercial Mortgage Securities, Inc.
                      Commercial Mortgage Pass-Through Certificates
                      Registration Statement on Form S-3

Ladies and Gentlemen:

                  We are counsel to First Union Commercial Mortgage
Securities, Inc., a North Carolina corporation (the "Registrant"), in
connection with the registration under the Securities Act of 1933, as amended
(the "Act"), of Commercial Mortgage Pass-Through Certificates (the
"Certificates"), and the related preparation and filing of a Registration
Statement on Form S-3 (the "Registration Statement"). The Certificates are
issuable in series under separate pooling and servicing agreements (each such
agreement, a "Pooling and Servicing Agreement") among the Registrant and a
trustee, a master servicer and/or a special servicer to be identified in the
prospectus supplement for such series of Certificates. Each Pooling and
Servicing Agreement will be substantially in the form filed as an Exhibit to
the Registration Statement.

                  In connection with rendering this opinion letter, we have
examined the form of the Pooling and Servicing Agreement contained as an
Exhibit in the Registration Statement, the Registration Statement and such
other documents as we have deemed necessary. As to matters of fact, we have
examined and relied upon representations or certifications of officers of the
Registrant or public officials. We have assumed the authenticity of all
documents submitted to us as originals, the genuineness of all signatures, the
legal capacity of natural persons and the conformity to the originals of all
documents submitted to us as copies. We have assumed that all parties other
than the Registrant (as to which we have relied upon the opinion of the Deputy
General Counsel of First Union National Bank of North Carolina, a copy of
which is attached hereto) had the corporate power and authority to enter into
and perform all obligations under the Pooling and Servicing Agreement.


<PAGE>2



                  In rendering this opinion letter, we express no opinion as
to the laws of any jurisdiction other than the laws of the State of New York
and the federal laws of the United States, nor do we express any opinion,
either implicitly or otherwise, on any issue not expressly addressed below. In
rendering this opinion letter, we have not passed upon and do not pass upon
the application of the "doing business" or securities laws of any
jurisdiction. This opinion letter is further subject to the qualification that
enforceability may be limited by (i) bankruptcy, insolvency, liquidation,
receivership, moratorium, reorganization or other laws affecting the
enforcement of the rights of creditors generally and (ii) general principles
of equity, whether enforcement is sought in a proceeding in equity or at law.

                  Based upon and subject to the foregoing, we are of the
opinion that:

                  1. When a Pooling and Servicing Agreement for a series of
Certificates has been duly authorized by all necessary action and duly
executed and delivered by the parties thereto, the Pooling and Servicing
Agreement will be a legal and valid obligation of the Registrant.

                  2. When a Pooling and Servicing Agreement for a series of
Certificates has been duly authorized by all necessary action and duly
executed and delivered by the parties thereto, and when the Certificates of
such series have been duly executed and authenticated in accordance with the
provisions of the Pooling and Servicing Agreement and issued and sold as
contemplated in the Registration Statement and the prospectus and prospectus
supplement delivered in connection therewith, the Certificates will be legally
and validly issued and outstanding, fully paid and non-assessable, and the
holders of the Certificates will be entitled to the benefits of the Pooling
and Servicing Agreement.

                  3. The description of federal income tax consequences
appearing under the heading "Certain Federal Income Tax Consequences" in the
prospectus contained in the Registration Statement, including the opinion of
counsel to the Depositor described therein under "REMICs - Classification of
REMICs," while not purporting to discuss all possible federal income tax
consequences of an investment in Certificates, is accurate with respect to
those tax consequences which are discussed.


<PAGE>3



                  We hereby consent to the filing of this opinion letter as an
Exhibit to the Registration Statement, and to the use of our name in the
prospectus included in the Registration Statement under the headings "Legal
Matters" and "Certain Federal Income Tax Consequences," without admitting that
we are "experts" within the meaning of the Act and the rules and regulations
thereunder with respect to any part of the Registration Statement, including
this Exhibit.

                                             Very truly yours,


                                             Willkie Farr & Gallagher



<PAGE>

- --------- --, 199-




First Union Commercial Mortgage Securities, Inc.
One First Union Center
301 S. College Street
Charlotte, N.C. 28228

Willkie Farr & Gallagher
153 East 53rd Street
New York, New York 10022

         Re:      First Union Commercial Mortgage Securities, Inc.
                  Commercial Mortgage Pass-Through Certificates
                  Registration Statement  on Form S-3
                  ------------------------------------------------

Ladies and Gentlemen:

         I am Senior Vice President and Deputy General Counsel of First Union
National Bank of North Carolina, a subsidiary of First Union Corporation, which
owns all issued and outstanding voting stock of First Union Commercial Mortgage
Securities, Inc., a North Carolina corporation (the "Registrant"). As such, I am
familiar with the Registrant, the registration under the Securities Act of 1933,
as amended (the "Act"), of the Registrant's Commercial Mortgage Pass-Through
Certificates (the "Certificates"), and the related preparation and filing of a
Registration Statement on Form S-3 (the "Registration Statement"). The
Certificates are issuable in series under separate pooling and servicing
agreements (each such agreement, a "Pooling and Servicing Agreement") among the
Registrant and a trustee, a master servicer and/or a special servicer to be
identified in the prospectus supplement for such series of Certificates. Each
Pooling and Servicing Agreement will be substantially in the form filed as an
Exhibit to the Registration Statement.

         In connection with rendering this opinion letter, I have examined such
documents as I have deemed necessary. As to matters of fact, I have examined and
relied upon representations or certifications of officers of the Registrant or
public officials. I have assumed the authenticity of all documents submitted to
me as originals, the genuineness of all

<PAGE>


First Union Commercial Mortgage Securities, Inc.
Willkie Farr & Gallagher
____________ __, 199_
Page 2





signatures, the legal capacity of natural persons and the conformity to the
originals of all documents submitted to me as copies.

         In rendering this opinion letter, I express no opinion as to the laws
of any jurisdiction other than the laws of the State of North Carolina and the
federal laws of the United States, nor do I express any opinion, either
implicitly or otherwise, on any issue not expressly addressed below.

         Based upon and subject to the foregoing, I am of the opinion that the
Registrant has the corporate power and authority to enter into and perform all
obligations of the Registrant under the Pooling and Servicing Agreement.

         I hereby consent to the filing of this opinion letter as an attachment
to the opinion of Willkie Farr & Gallagher, which will be filed as an Exhibit to
the Registration Statement, without admitting that I am an "expert" within the
meaning of the Act and the rules and regulations thereunder with respect to any
part of the Registration Statement, including this opinion.

                                          Very truly yours,


                                          Jerry M. Miller




<PAGE>
                FIRST UNION COMMERCIAL MORTGAGE SECURITIES, INC.

                                POWER OF ATTORNEY

         KNOW ALL MEN BY THESE PRESENTS that the undersigned directors and
officers of First Union Commercial Mortgage Securities, Inc. (the "Corporation")
hereby constitute and appoint Brian E. Simpson, Michael H. Greco, and James F.
Powers, and each of them severally, the true and lawful agents and
attorneys-in-fact of the undersigned, with full power and authority in said
agents and attorneys-in-fact, and in any one of them, to sign for the
undersigned and in their respective names as directors and officers of the
Corporation, a Registration Statement on Form S-3 (Registration No. 33-97994) to
be filed with the Securities and Exchange Commission under the Securities Act of
1933, as amended, relating to the registration of Commercial Mortgage
Pass-Through Certificates and to sign any and all amendments to such
Registration Statement.

           Signature                Capacity               Date
           ---------                --------               ----

/s/ Brian E. Simpson            President              January 21, 1997
- --------------------------
Brian E. Simpson


/s/ James H. Hatch              Senior Vice            January 21, 1997
- ---------------------------     President and
James H. Hatch                  Treasurer (Chief
                                Financial
                                Officer and
                                Chief Accounting
                                Officer)


/s/ Wayne K. Brown              Director               January 21, 1997
- ---------------------------
Wayne K. Brown



/s/ Michael H. Greco            Director               January 21, 1997
- ----------------------------
Michael H. Greco



/s/ Brian E. Simpson            Director               January 21, 1997
- ----------------------------
Brian E. Simpson








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