FINANCIAL ASSET SECURITIES CORP
424B5, 1998-11-16
ASSET-BACKED SECURITIES
Previous: FINANCIAL ASSET SECURITIES CORP, 424B5, 1998-11-16
Next: BNC MORTGAGE INC, 10-Q, 1998-11-16




PROSPECTUS SUPPLEMENT

(TO PROSPECTUS DATED SEPTEMBER 28, 1998)

                                $266,650,773 (APPROXIMATE)
                   RESIDENTIAL MORTGAGE LOAN TRUST 1998-1 CERTIFICATES

                 $231,986,000       Class A       Variable Pass-Through Rate
                $  16,000,000       Class M-1     Variable Pass-Through Rate
                $  10,666,000       Class M-2     Variable Pass-Through Rate
                $   7,998,773       Class B       Variable Pass-Through Rate


                       FINANCIAL ASSET SECURITIES CORP.
                                   DEPOSITOR

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

                   GREENWICH CAPITAL FINANCIAL PRODUCTS, INC.
                                     SELLER

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

                             OCWEN FEDERAL BANK FSB
                                MASTER SERVICER

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


CONSIDER  CAREFULLY THE RISK FACTORS  BEGINNING ON PAGE S-9 IN THIS  PROSPECTUS
SUPPLEMENT AND ON PAGE 14 IN THE PROSPECTUS.

The certificates  represent  obligations of the trust only and do not represent
an interest in or obligation of Financial  Asset  Securities  Corp.,  Greenwich
Capital  Financial  Products,  Inc.,  Ocwen  Federal  Bank  FSB or any of their
affiliates.

This prospectus  supplement may be used to offer and sell the certificates only
if accompanied by the prospectus.


The trust will  issue six  classes of  certificates.  Only the four  classes of
certificates  identified above are being offered by this prospectus  supplement
and the accompanying prospectus.

The Certificates

o         The Class A Certificates will be senior certificates.

o         The  Class  M-1  and  Class  M-2   Certificates   will  be  mezzanine
          certificates.

o         The Class B Certificates will be subordinate certificates.

o         Each class of  certificates  will accrue  interest at a rate equal to
          one-month LIBOR plus a fixed margin,  subject to certain  limitations
          described in the prospectus supplement.

Credit Enhancement

o         Overcollateralization  - Certain  excess  interest  received from the
          mortgage  loans in the trust will be applied as payments of principal
          on the offered  certificates  to  establish  and  maintain a required
          level of overcollateralization.

o         Subordination  -  The  mezzanine  certificates  and  the  subordinate
          certificates  are  subordinate  in right of certain  payments  to the
          senior  certificates.  The Class M-2  Certificates are subordinate to
          the  Class  M-1   Certificates  and  the  Class  B  Certificates  are
          subordinate to the mezzanine certificates.

o         Allocation  of Losses - Certain  losses  may be  allocated  among the
          mezzanine and subordinate certificates in reverse order of seniority,
          which  would  reduce  the  principal  balances  of  the  certificates
          affected.  Although the outstanding  principal balance of the Class A
          Certificates  will not be reduced as a result of realized losses,  in
          some  circumstances  such  losses may reduce the amount of  principal
          ultimately paid to the holders of the Class A Certificates.

NEITHER  THE  SEC  NOR ANY  STATE  SECURITIES  COMMISSION  HAS  APPROVED  THESE
SECURITIES OR DETERMINED THAT THIS  PROSPECTUS  SUPPLEMENT OR THE PROSPECTUS IS
ACCURATE OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

The offered  certificates are being offered by Greenwich Capital Markets,  Inc.
from time to time in negotiated  transactions or otherwise at varying prices to
be  determined at the time of sale.  Proceeds to the depositor  with respect to
the offered certificates are expected to be approximately $266,650,873,  before
deducting issuance expenses payable by the depositor, estimated to be $455,000.
See "Method of Distribution" in this prospectus supplement.

Delivery of the offered  certificates  will be made in book-entry  form through
the facilities of The Depository  Trust Company,  Cedel Bank,  SOCIETE ANONYME,
and the Euroclear System on or about November 12, 1998.

                              -------------------
                                [GREENWICH LOGO]

November 10, 1998


<PAGE>


TABLE OF CONTENTS


<PAGE>




PROSPECTUS SUPPLEMENT

Section                                     Page

Summary of Terms............................S-3
Risk Factors................................S-9
The Mortgage Pool...........................S-17
Underwriting Standards......................S-31
The Master Servicer.........................S-32
The Pooling and Servicing

  Agreement.................................S-34
Description of the Certificates.............S-39
Yield, Prepayment and Maturity

  Considerations............................S-52
Use of Proceeds.............................S-61
Certain Material Federal Income

  Tax Consequences..........................S-61
State Taxes.................................S-64
ERISA Considerations........................S-64
Legal Investment Considerations.............S-66
Method of Distribution......................S-66
Legal Matters...............................S-67
Ratings.....................................S-67
Index of Defined Terms......................S-68

PROSPECTUS

                                            Page

Prospectus Supplement....................... 2
Incorporation of Certain Information

    by Reference............................ 2
Available Information....................... 3
Reports to Securityholders.................. 3
Summary of Terms............................ 4
Risk Factors................................14
The Trust Fund..............................21
Use of Proceeds.............................28
The Depositor...............................28
Loan Program................................28
Description of The
   Securities ..............................31
Credit Enhancement..........................43
Yield and Prepayment
   Considerations...........................50
The Agreements..............................54
Certain Legal Aspects
   of the Loans.............................70
Certain Material Federal Income
   Tax Considerations.......................86
FASIT Securities............................110
State Tax Considerations....................114
ERISA Considerations........................115
Legal Investment............................120
Method of Distribution......................121
Legal Matters...............................122
Financial Information.......................122
Rating......................................122


<PAGE>


                                SUMMARY OF TERMS

o    THIS SUMMARY HIGHLIGHTS SELECTED  INFORMATION FROM THIS DOCUMENT AND DOES
     NOT  CONTAIN  ALL OF THE  INFORMATION  THAT YOU NEED TO CONSIDER IN MAKING
     YOUR INVESTMENT DECISION. TO UNDERSTAND ALL OF THE TERMS OF AN OFFERING OF
     THE CERTIFICATES, READ CAREFULLY THIS ENTIRE DOCUMENT AND THE ACCOMPANYING
     PROSPECTUS.

o    THIS  SUMMARY  PROVIDES AN OVERVIEW  OF CERTAIN  CALCULATIONS,  CASH FLOW
     PRIORITIES  AND  OTHER  INFORMATION  TO  AID  YOUR  UNDERSTANDING  AND  IS
     QUALIFIED  BY THE  FULL  DESCRIPTION  OF  THESE  CALCULATIONS,  CASH  FLOW
     PRIORITIES  AND OTHER  INFORMATION IN THIS  PROSPECTUS  SUPPLEMENT AND THE
     ACCOMPANYING   PROSPECTUS.   SOME   OF   THE   INFORMATION   CONSISTS   OF
     FORWARD-LOOKING  STATEMENTS  RELATING TO FUTURE  ECONOMIC  PERFORMANCE  OR
     PROJECTIONS  AND OTHER  FINANCIAL  ITEMS.  FORWARD-LOOKING  STATEMENTS ARE
     SUBJECT TO A VARIETY OF RISKS AND  UNCERTAINTIES  THAT COULD CAUSE  ACTUAL
     RESULTS  TO  DIFFER   FROM  THE   PROJECTED   RESULTS.   THOSE  RISKS  AND
     UNCERTAINTIES   INCLUDE,  AMONG  OTHERS,  GENERAL  ECONOMIC  AND  BUSINESS
     CONDITIONS,   REGULATORY  INITIATIVES  AND  COMPLIANCE  WITH  GOVERNMENTAL
     REGULATIONS,  AND  VARIOUS  OTHER  MATTERS,  ALL OF WHICH ARE  BEYOND  OUR
     CONTROL.  ACCORDINGLY,  WHAT ACTUALLY  HAPPENS MAY BE VERY  DIFFERENT FROM
     WHAT WE PREDICT IN OUR FORWARD-LOOKING STATEMENTS.


<PAGE>


OFFERED CERTIFICATES

On the closing  date,  Residential  Mortgage  Loan Trust  1998-1 will issue six
classes  of  certificates,  four of which are being  offered  pursuant  to this
prospectus supplement and the accompanying prospectus.  The assets of the trust
that  will  support  the  certificates  will  consist  of a pool of  fixed-rate
mortgage  loans with a  principal  balance  of  approximately  $93,060,949  and
adjustable-rate  mortgage  loans  with a  principal  balance  of  approximately
$173,589,925  as of October 1, 1998. All of the adjustable  rate mortgage loans
are  indexed to  six-month  LIBOR,  of which  79.09%  have  initial  fixed rate
periods.  The mortgage loans will have original terms to maturity  ranging from
five  years  to 30  years  and  will  be  secured  by  first  liens  on one- to
four-family residential properties.

Each class of certificates that is being offered will be book-entry  securities
clearing  through DTC (in the United  States) or Cedel or Euroclear (in Europe)
in minimum denominations of $50,000.

OTHER CERTIFICATES

The trust will issue two additional classes of certificates. These certificates
will be  designated  the  Class OC and Class R  Certificates  and are not being
offered  to  the  public  pursuant  to  this  prospectus   supplement  and  the
prospectus.  The  Class OC  Certificates  will not have an  original  principal
certificate balance. The Class R Certificates will have an original certificate
principal balance of $100.

SEE "DESCRIPTION OF THE CERTIFICATES-- GENERAL" AND "--BOOK-ENTRY CERTIFICATES"
IN THIS  PROSPECTUS  SUPPLEMENT;  AND "THE  MORTGAGE  POOL" IN THIS  PROSPECTUS
SUPPLEMENT AND "THE TRUST FUND--THE LOANS--GENERAL" IN THE PROSPECTUS.


<PAGE>


CUT-OFF DATE

October 1, 1998

CLOSING DATE

On or about November 12, 1998

THE DEPOSITOR

Financial Asset Securities Corp.
600 Steamboat Road
Greenwich, Connecticut   06830
(203) 625-2700

SELLER

Greenwich Capital Financial Products, Inc.

MASTER SERVICER

Ocwen Federal Bank FSB

TRUSTEE

Bankers Trust Company
of California, N.A.

DESIGNATIONS

Each class of certificates will have different  characteristics,  some of which
are reflected in the following general designations.

o      OFFERED CERTIFICATES
       Class A, Class M-1, Class M-2 and Class B Certificates

o      SENIOR CERTIFICATES
       Class A Certificates

o      MEZZANINE CERTIFICATES
       Class M-1 and Class M-2 Certificates

o      SUBORDINATE CERTIFICATES
       Class B Certificates

o      RESIDUAL CERTIFICATES
       Class R Certificates

o      EXCESS RESERVE FUND SUPPORT CERTIFICATES
       Class OC Certificates

o     BOOK-ENTRY CERTIFICATES
       Class A, Class M-1, Class M-2 and 
       Class B Certificates

o     PHYSICAL CERTIFICATES
       Class OC and Class R Certificates

DISTRIBUTION DATES

The trustee will make distributions on the certificates on the 25th day of each
calendar  month  beginning  on November 25, 1998 to the holder of record of the
certificates as of the business day preceding such date of distribution. If the
25th day of a month is not a business day, then the  distribution  will be made
on the next business day.

PAYMENTS ON THE CERTIFICATES

INTEREST PAYMENTS

The pass-through rate for each class of offered certificates will be calculated
at the rates  specified  below,  subject  to the  limitations  described  under
"Description  of the  Certificates  --  Pass-Through  Rates" in this prospectus
supplement:

THROUGH THE CALL OPTION DATE

Class A LIBOR + 75 basis points 
Class M-1 LIBOR + 95 basis points 
Class M-2 LIBOR + 140 basis points
Class B LIBOR + 300 basis points

AFTER THE CALL OPTION DATE

Class A LIBOR + 150 basis points 
Class M-1 LIBOR + 142.5 basis points 
Class M-2 LIBOR + 210 basis  points 
Class B LIBOR + 450 basis points

Interest payable on the certificates on a distribution  date will accrue during
the  period  commencing  on the prior  distribution  date and ending on the day
before the current  distribution  date.  The first accrual period will begin on
the Closing Date and end on November 24, 1998.  Interest  will be calculated on
the basis of the actual number of days included in the interest accrual period,
based on a 360-day year.

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

PAYMENT PRIORITIES

On each  distribution  date  available  funds in the trust  will be paid in the
following  order of priority  and subject to the  limitations  described  under
"Description  of the  Certificates--Allocation  of  Available  Funds"  in  this
prospectus supplement:

(i)    to the Class A  Certificates,  as current  interest  and any  previously
       unpaid interest;

(ii)   as current interest sequentially to the Class M-1, Class M-2 and Class B
       Certificates;

(iii)  as  principal  of the  Class  A,  Class  M-1,  Class  M-2  and  Class  B
       Certificates,  in that order, to the extent such classes are entitled to
       receive distributions of principal,  up to the aggregate amount received
       on account of principal of the mortgage loans;

(iv)   as  principal  of the  Class  A,  Class  M-1,  Class  M-2  and  Class  B
       Certificates,  in that order, to the extent such classes are entitled to
       receive  distributions  of  principal,  up to the  amount  necessary  to
       achieve the required levels of overcollateralization;

(v)    as unpaid interest and  reimbursement  of certain  previously  allocated
       losses, if any, to the Class M-1, Class M-2, and Class B Certificates;

(vi)   to the Class OC Certificates for deposit into a reserve account to cover
       shortfalls or required  reserves,  before being released to the Class OC
       Certificates; and

(vii)  any remaining amounts to the Class R Certificates.

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

ADVANCES

The Master Servicer will make cash advances with respect to delinquent payments
of principal and interest to the extent the Master Servicer reasonably believes
that the cash  advances  are  recoverable  from future  payments on the related
mortgage  loans.  Advances are intended to maintain a regular flow of scheduled
interest and  principal  payments on the  certificates  and are not intended to
guarantee or insure against losses.

SEE  "THE  POOLING  AND  SERVICING   AGREEMENT--ADVANCES"  IN  THIS  PROSPECTUS
SUPPLEMENT.

OPTIONAL TERMINATION

The holder of the majority  interest in the residual  certificates may purchase
all of the  remaining  assets of the trust after the  principal  balance of the
mortgage loans and any real estate owned by the trust declines below 10% of the
principal balance of the mortgage loans on October 1, 1998.

If the holder of the majority  interest in the residual  certificates  does not
exercise this option,  then the Master Servicer will have the right to exercise
this option.  If the option is not exercised,  the offered  certificates  still
outstanding will accrue interest at a higher rate.

SEE "THE POOLING AND SERVICING AGREEMENT --TERMINATION" AND "DESCRIPTION OF THE
CERTIFICATES -- PASS-THROUGH RATES" IN THIS PROSPECTUS SUPPLEMENT.

CREDIT ENHANCEMENT

The  credit  enhancements  include  overcollateralization,   subordination  and
allocation of losses.  These credit  enhancements  are designed to increase the
likelihood that  certificateholders with a higher payment priority will receive
regular payments of interest and principal.

OVERCOLLATERALIZATION

The  mortgage  loans  owned by the trust pay  interest  each  month that in the
aggregate  is expected to exceed the amount  needed to pay monthly  interest on
the offered  certificates and certain fees and expenses of the trust. A portion
of this excess interest  applied to pay principal on the offered  certificates,
which reduces the principal  balance of the  certificates at a faster rate than
the principal balance on the mortgage loans is being reduced.  As a result, the
aggregate  principal  balance of the  mortgage  loans is expected to exceed the
aggregate  principal  balance  of the  offered  certificates.  This  feature is
referred   to   as    "overcollateralization."    The    required    level   of
overcollateralization  may increase or decrease over time. We cannot assure you
that  sufficient  interest will be generated by the mortgage  loans to maintain
the required level of overcollateralization.

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

SUBORDINATION AND ALLOCATION OF LOSSES

The  Class A  Certificates  will  have a payment  priority  over the  mezzanine
certificates and the subordinate certificates.  Within the classes of mezzanine
certificates,  the Class M-1  Certificates  will have payment priority over the
Class M-2  Certificates.  The Class M-1 and Class M-2 Certificates  will have a
payment priority over the Class B Certificates.

Subordination is designed to provide the holders of certificates  with a higher
payment  priority  protection  against  losses up to a certain  level  that are
realized  when the unpaid  principal  balance on a mortgage  loan  exceeds  the
proceeds  recovered upon the  liquidation  of that mortgage  loan.  Losses will
first be applied to reduce the overcollateralization  amount. Thereafter,  loss
protection  is  accomplished  by  allocating  the realized  losses first to the
subordinate  certificates,  until  the  principal  amount  of  the  subordinate
certificates is reduced to zero. Realized losses would then be allocated to the
next most junior class of certificates,  the Class M-2 Certificates,  until the
principal amount of the Class M-2 Certificates is reduced to zero.  Thereafter,
realized  losses would be applied to the Class M-1  Certificates.  Although the
outstanding  principal  balance of the Class A Certificates will not be reduced
as a result of realized losses,  in some  circumstances  such losses may reduce
the  amount  of  principal  ultimately  paid  to the  holders  of the  Class  A
Certificates.

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

RATINGS

It is a condition  of the  issuance of the  offered  certificates  that they be
assigned  the  following  ratings  by  Standard  & Poor's,  a  division  of The
McGraw-Hill  Companies,  Inc.  ("S&P") and Duff & Phelps Credit Rating  Company
("DCR").

                        S&P                DCR

  Class                Rating            Rating
  -----              ----------          ------
   A                       AAA             AAA
   M-1                      AA               *
   M-2                       A               *
   B                      BBB-               *
*DCR was not asked to rate these certificates

A rating is not a recommendation to buy, sell or hold securities.  These 
ratings may be lowered or withdrawn at any time by either of the rating 
agencies.

SEE "RATINGS" IN THIS PROSPECTUS SUPPLEMENT.

TAX STATUS

In the opinion of Brown & Wood LLP,  for federal  income tax purposes the trust
will include multiple segregated asset pools. An election will be made to treat
each pool as a separate "real estate mortgage  investment  conduit"  ("REMIC").
Certain classes of certificates that are designated as the regular certificates
will  constitute   "regular  interests"  in  the  Master  REMIC.  The  Class  R
Certificates  will  represent  the sole class of  "residual  interests"  in the
Master REMIC. The class of certificates designated as the residual certificates
will represent the sole class of residual interests in each subsidiary REMIC.

The offered certificates will also represent the right to receive payments from
the excess  reserve  fund  account.  The excess  reserve  fund  account will be
treated as an "outside  reserve  fund" and the right to receive  payments  from
such  account  will be treated as an interest  rate cap  agreement  for federal
income tax  purposes.  Beneficial  owners of the offered  certificates  will be
treated  for  federal  income tax  purposes as having  purchased  an  undivided
beneficial  interest in a regular  interest  in the Master  REMIC and as having
acquired rights under an interest rate cap agreement, both to the extent of the
owner's proportionate interest in the offered certificates. A certificateholder
generally  will  recognize  ordinary  income equal to such  certificateholder's
proportionate share of interest and original issue discount, if any, accrued on
the offered  certificates  and will take into account a proportionate  share of
any   payments   received   under   the   interest   rate  cap   agreement.   A
certificateholder's  income  derived from payments  received under the interest
rate cap agreement generally must be accounted for under the notional principal
contract regulations.

SEE "CERTAIN  MATERIAL  FEDERAL  INCOME TAX  CONSEQUENCES"  IN THIS  PROSPECTUS
SUPPLEMENT  AND "CERTAIN  MATERIAL  FEDERAL INCOME TAX  CONSIDERATIONS"  IN THE
PROSPECTUS.

ERISA CONSIDERATIONS

It is expected that the Class A  Certificates  may be purchased by a pension or
other employee benefit plan subject to the Employee  Retirement Income Security
Act of 1974 or Section  4975 of the Internal  Revenue Code of 1986,  so long as
certain  conditions  are met. A  fiduciary  of an  employee  benefit  plan must
determine that the purchase of a certificate  is consistent  with its fiduciary
duties  under  applicable  law and does not  result in a  nonexempt  prohibited
transaction under applicable law.

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

LEGAL INVESTMENT

The Class A Certificates and Class M-1 Certificates  will be "mortgage  related
securities" for purposes of the Secondary  Mortgage  Market  Enhancement Act of
1984 as long as they are rated in one of the two highest  rating  categories by
at least one nationally recognized  statistical rating organization.  The Class
M-2 and Class B Certificates will not be rated in one of the two highest rating
categories by a nationally  recognized  statistical  rating  organization  and,
therefore,  will not be  "mortgage  related  securities"  for  purposes  of the
Secondary Mortgage Market Enhancement Act of 1984.

SEE "LEGAL INVESTMENT  CONSIDERATIONS" IN THIS PROSPECTUS SUPPLEMENT AND "LEGAL
INVESTMENT" IN THE PROSPECTUS.


<PAGE>



                             RISK FACTORS

     THE FOLLOWING INFORMATION, WHICH YOU SHOULD CAREFULLY CONSIDER, IDENTIFIES
CERTAIN  SIGNIFICANT  SOURCES  OF RISK  ASSOCIATED  WITH AN  INVESTMENT  IN THE
CERTIFICATES.  YOU SHOULD ALSO  CAREFULLY  CONSIDER THE  INFORMATION  SET FORTH
UNDER "RISK FACTORS" IN THE PROSPECTUS.

UNPREDICTABILITY
OF PREPAYMENTS AND

EFFECT ON YIELDS...................     Borrowers  may  prepay  their  mortgage
                                        loans in whole or in part at any  time.
                                        We  cannot  predict  the  rate at which
                                        borrowers  will  repay  their  mortgage
                                        loans.  A prepayment of a mortgage loan
                                        generally  will result in a  prepayment
                                        on the certificates.

                                        If you purchase your  certificates at a
                                        discount and principal is repaid slower
                                        than you  anticipate,  then your  yield
                                        may be lower than you anticipate.

                                        If you purchase your  certificates at a
                                        premium and  principal is repaid faster
                                        than you  anticipate,  then your  yield
                                        may be lower than you anticipate.

                                        The rate of prepayments on the mortgage
                                        loans will be sensitive  to  prevailing
                                        interest    rates.     Generally,    if
                                        prevailing   interest   rates   decline
                                        significantly  below the interest rates
                                        on the fixed-rate mortgage loans, those
                                        mortgage   loans  are  more  likely  to
                                        prepay than if prevailing  rates remain
                                        above  the   interest   rates  on  such
                                        mortgage   loans.   In   addition,   if
                                        interest rates decline, adjustable-rate
                                        mortgage loan  prepayments may increase
                                        due to the  availability  of fixed-rate
                                        mortgage loans at lower interest rates.
                                        Conversely,   if  prevailing   interest
                                        rates    rise    significantly,     the
                                        prepayments     on    fixed-rate    and
                                        adjustable-rate   mortgage   loans  are
                                        likely to decrease.

                                        1.71% of the  principal  balance of the
                                        mortgage  loans on  October 1, 1998 are
                                        "balloon    loans."    Balloon    loans
                                        generally provide for scheduled monthly
                                        payments of  principal  up to the 179th
                                        month with a final lump sum  payment on
                                        the 180th month.  This lump sum payment
                                        is   substantially   larger   than  the
                                        previous  scheduled  payments.   Having
                                        balloon  loans in the  trust  may cause
                                        the  prepayment  rate to vary more than
                                        if there were no balloon loans, because
                                        the mortgagor  generally must refinance
                                        the mortgage loan or sell the mortgaged
                                        property  prior to  payment of the lump
                                        sum on the maturity date.

                                        A  majority  of  the   mortgage   loans
                                        require the  mortgagor to pay a penalty
                                        if the  mortgagor  prepays the mortgage
                                        loan during  periods  ranging  from six
                                        months to five years after the mortgage
                                        loan  was   originated.   A  prepayment
                                        penalty may discourage a mortgagor from
                                        prepaying  the mortgage loan during the
                                        applicable period.

                                        The Seller may be  required to purchase
                                        mortgage  loans  from the  trust due to
                                        certain breaches of representations and
                                        warranties  that  have not been  cured.
                                        These  purchases  will  have  the  same
                                        effect on the  holders  of the  offered
                                        certificates  as a  prepayment  of  the
                                        mortgage loans.

                                        So  long  as the  overcollateralization
                                        level   remains   greater   than  zero,
                                        liquidations   of  defaulted   mortgage
                                        loans  will  have  the same  effect  on
                                        holders of the Offered  Certificates as
                                        a  prepayment  of the related  mortgage
                                        loans.

                                        If the rate of  default  and the amount
                                        of  losses  on the  mortgage  loans  is
                                        higher than you expect, then your yield
                                        may be lower than you expect.

                                        SEE  "YIELD,  PREPAYMENT  AND  MATURITY
                                        CONSIDERATIONS"  FOR A  DESCRIPTION  OF
                                        FACTORS THAT MAY INFLUENCE THE RATE AND
                                        TIMING OF  PREPAYMENTS  ON THE MORTGAGE
                                        LOANS.

POTENTIAL INADEQUACY
OF CREDIT ENHANCEMENT..............     The certificates are not insured by any
                                        financial  guaranty  insurance  policy.
                                        The              overcollateralization,
                                        subordination  and  allocation  of loss
                                        features  described  in the summary are
                                        intended to enhance the likelihood that
                                        holders  of the  Class  A  Certificates
                                        will   receive   regular   payments  of
                                        interest and principal.

                                        If  delinquencies  or defaults occur on
                                        the mortgage loans,  neither the Master
                                        Servicer  nor  any  other  entity  will
                                        advance  scheduled  monthly payments of
                                        interest and principal on delinquent or
                                        defaulted   mortgage   loans   if  such
                                        advances   are   not   likely   to   be
                                        recovered.  We cannot  assure  you that
                                        the applicable credit  enhancement will
                                        adequately cover any shortfalls in cash
                                        available to pay your certificates as a
                                        result   of   such   delinquencies   or
                                        defaults.

                                        If substantial losses occur as a result
                                        of defaults and delinquent  payments on
                                        the    mortgage    loans,    investors,
                                        particularly     investors    in    the
                                        subordinate   certificates,   may  lose
                                        their initial investment.

OVERCOLLATERALIZATION..............     Because  the  weighted  average  of the
                                        interest rates on the mortgage loans is
                                        expected to be higher than the weighted
                                        average  of the  interest  rates on the
                                        certificates,  the  mortgage  loans are
                                        expected to generate more interest than
                                        is needed to pay  interest  owed on the
                                        certificates  as well as  certain  fees
                                        and   expenses   of  the   trust.   Any
                                        remaining interest will then be used to
                                        compensate for losses that occur on the
                                        mortgage  loans.  After these financial
                                        obligations  of the trust are  covered,
                                        the available  excess  interest will be
                                        used    to    create    and    maintain
                                        overcollateralization. We cannot assure
                                        you,   however,   that  enough   excess
                                        interest  will be generated to maintain
                                        the     overcollateralization     level
                                        required  by the rating  agencies.  The
                                        factors described below will affect the
                                        amount  of  excess  interest  that  the
                                        mortgage loans will generate.

                                        O   Every  time  a  mortgage   loan  is
                                            prepaid,  excess  interest  may  be
                                            reduced  because the mortgage  loan
                                            will no longer be  outstanding  and
                                            generating interest or, in the case
                                            of a  partial  prepayment,  will be
                                            generating less interest.

                                        O   Every  time  a  mortgage   loan  is
                                            liquidated  or written off,  excess
                                            interest  will be  reduced  because
                                            such mortgage  loans will no longer
                                            be   outstanding   and   generating
                                            interest.

                                        0   If  the  rates  of  delinquencies,
                                            defaults or losses on the  mortgage
                                            loans  turn out to be  higher  than
                                            expected,  excess  interest will be
                                            reduced by the amount  necessary to
                                            compensate  for any  shortfalls  in
                                            cash  available on such date to pay
                                            certificateholders.

                                        0   The mortgage loans have rates that
                                            are fixed or that  adjust  based on
                                            an index that is different from the
                                            index  used to  determine  rates on
                                            the  certificates.   As  a  result,
                                            interest rates on the  certificates
                                            may  increase  relative to interest
                                            rates   on  the   mortgage   loans,
                                            requiring that more of the interest
                                            generated by the mortgage  loans be
                                            applied  to cover  interest  on the
                                            certificates.

SUBORDINATION......................     When  certain  classes of  certificates
                                        provide  credit  enhancement  for other
                                        classes of  certificates,  this form of
                                        credit  enhancement  is  referred to as
                                        "subordination."   For  any  particular
                                        class,  "related  junior classes" means
                                        the   class   or   classes   that   are
                                        subordinate to such class. The order of
                                        seniority,   beginning  with  the  most
                                        senior  class,  is Class A,  Class M-1,
                                        Class M-2 and Class B.

                                            Credit  enhancement is provided for
                                        the certificates  first by the right of
                                        the  holders  of  certain   classes  of
                                        certificates    to   receive    certain
                                        payments  of  interest   prior  to  the
                                        related   junior  classes  and  certain
                                        payments  of  principal  prior  to  the
                                        related  junior  classes.  This form of
                                        credit  enhancement is provided  solely
                                        from  collections on the mortgage loans
                                        otherwise payable to the holders of the
                                        related    junior    classes.    Credit
                                        enhancement  also  is  provided  by the
                                        allocation of realized  losses first to
                                        the     related     junior     classes.
                                        Accordingly, if the aggregate principal
                                        balance of the related  junior  classes
                                        were   to   be    reduced    to   zero,
                                        delinquencies   and   defaults  on  the
                                        mortgage  loans would reduce the amount
                                        of funds available for monthly payments
                                        to    holders    of    the    remaining
                                        certificates.

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

RISK OF LIMITATIONS
TO ADJUSTMENTS OF

THE LOAN RATES....................      The   offered    certificates    accrue
                                        interest at pass-through rates based on
                                        the   one-month   LIBOR  index  plus  a
                                        specified  margin,  but are  subject to
                                        certain caps. The caps on interest paid
                                        on the  certificates  are  based on the
                                        weighted  average of the interest rates
                                        on the mortgage  loans in the trust net
                                        of certain  trust  expenses.  The trust
                                        includes fixed-rate and adjustable-rate
                                        mortgage  loans  with  rates  that  are
                                        based on the six-month LIBOR index. The
                                        adjustable-rate   mortgage  loans  have
                                        periodic  and  maximum  limitations  on
                                        adjustments  to the mortgage loan rate.
                                        As a result,  the offered  certificates
                                        may  accrue  less  interest  than  they
                                        would  accrue if their rates were based
                                        solely  on the  one-month  LIBOR  index
                                        plus  the  specified  margin.  If  this
                                        circumstance occurred, the value of the
                                        offered certificates may be temporarily
                                        or permanently reduced.

                                            A variety  of factors  could  limit
                                        the  pass-through  rates on the offered
                                        certificates  in a rising interest rate
                                        environment.  Some of these factors are
                                        described below.

                                        The trust includes  fixed-rate mortgage
                                        loans  on which  the  rate of  interest
                                        does not adjust.

                                        The  one-month   LIBOR  index  used  to
                                        calculate the pass-through rates on the
                                        offered  certificates is different from
                                        the index  used to  calculate  the loan
                                        rates on the  adjustable-rate  mortgage
                                        loans in the trust.

                                        The  pass-through  rates adjust monthly
                                        while    the   loan    rates   on   the
                                        adjustable-rate  mortgage  loans adjust
                                        less      frequently,      and     some
                                        adjustable-rate   mortgage  loans  have
                                        initial  fixed  rate  periods of two to
                                        five  years   following   the  date  of
                                        origination.

                                        It is possible that  interest  rates on
                                        the adjustable-rate  mortgage loans may
                                        decline  while  interest  rates  on the
                                        certificates  are stable or rising.  It
                                        is also possible that interest rates on
                                        both the adjustable-rate mortgage loans
                                        and the  certificates  may  decline  or
                                        increase  during the same  period,  but
                                        that   the   interest   rates   on  the
                                        certificates may decline more slowly or
                                        increase more rapidly.

                                        These factors may adversely  affect the
                                        yields  to   maturity  on  the  offered
                                        certificates.

PREPAYMENT INTEREST
SHORTFALLS........................      When a  mortgage  loan  is  prepaid  in
                                        full, the borrower is charged  interest
                                        only up to the date on which payment is
                                        made,  rather than for an entire month.
                                        This  may  result  in  a  shortfall  in
                                        interest   collections   available  for
                                        payment on the next distribution  date.
                                        The  Master  Servicer  is  required  to
                                        cover a  portion  of the  shortfall  in
                                        interest     collections    that    are
                                        attributable to  prepayments,  but only
                                        up to one-half of the Master Servicer's
                                        servicing fee for the related one-month
                                        accrual period.

UNDERWRITING STANDARDS AND
DEFAULT RISKS.....................      The mortgage  loans were  originated by
                                        various  originators,  none of which is
                                        affiliated    with   the    Seller   or
                                        Depositor.       The       originators'
                                        underwriting  standards  are  primarily
                                        intended  to  assess  the  value of the
                                        mortgaged  property and the adequacy of
                                        that  property  as  collateral  for the
                                        mortgage loan. The originators  provide
                                        loans primarily to borrowers who do not
                                        qualify for loans  conforming to Fannie
                                        Mae and Freddie Mac guidelines. Many of
                                        the  mortgage  loans  were   originated
                                        pursuant to  alternative  documentation
                                        programs.  Consequently,  the  mortgage
                                        loans  in  the  trust  are   likely  to
                                        experience  substantially  higher rates
                                        of    delinquency,    foreclosure   and
                                        bankruptcy    than    mortgage    loans
                                        underwritten  in  a  more   traditional
                                        manner.

RISKS OF EARLY DEFAULT                  Defaults   on   mortgage    loans   are
                                        generally   expected   to  occur   more
                                        frequently  in the  early  years of the
                                        terms of mortgage loans.  Substantially
                                        all of the mortgage  loans in the trust
                                        were  originated  within  twelve months
                                        prior to October 1, 1998.

HIGH LTV RATIOS....................     Mortgage      loans     with     higher
                                        loan-to-value   ratios  may  present  a
                                        greater  risk  of  loss  than  mortgage
                                        loans with loan-to-value  ratios of 80%
                                        or below.  Approximately  39.40% of the
                                        mortgage  loans in the trust,  based on
                                        the initial pool principal balance, had
                                        a loan-to-value  ratio in excess of 80%
                                        at origination.

GEOGRAPHIC CONCENTRATION                The following  chart reflects the three
                                        states with highest  concentrations  of
                                        mortgage  loans in the  trust  based on
                                        the initial pool principal balance.

                                            California                   24.84%
                                            Illinois                      6.78%
                                            Georgia                       6.57%

                                        Property   in    California    may   be
                                        particularly   susceptible  to  certain
                                        types of uninsurable  hazards,  such as
                                        earthquakes,   floods,   mudslides  and
                                        other natural disasters.

                                        In addition,  the conditions below will
                                        have a  disproportionate  impact on the
                                        mortgage loans in general.

                                        Economic   conditions  in   California,
                                        Illinois and Georgia  (which may or may
                                        not affect  real  property  values) may
                                        affect  the  ability  of  borrowers  to
                                        repay their loans on time.

                                        Declines  in the  California,  Illinois
                                        and  Georgia  residential  real  estate
                                        markets   may   reduce  the  values  of
                                        properties  located  in  those  states,
                                        which  would  result in an  increase in
                                        the loan-to-value ratios.

                                        Any  increase  in the  market  value of
                                        properties   located   in   California,
                                        Illinois  and Georgia  would reduce the
                                        loan-to-value    ratios    and   could,
                                        therefore,  make alternative sources of
                                        financing available to the borrowers at
                                        lower  interest   rates,   which  could
                                        result   in  an   increased   rate   of
                                        prepayment of the mortgage loans.

CERTIFICATES MAY NOT BE
APPROPRIATE FOR CERTAIN
INVESTORS..........................     The offered  certificates may not be an
                                        appropriate  investment  for  investors
                                        who do not have sufficient resources or
                                        expertise  to evaluate  the  particular
                                        characteristics of the applicable class
                                        of  offered  certificates.  This may be
                                        the case because, among other things:

                                        The  yield  to   maturity   of  offered
                                        certificates purchased at a price other
                                        than  par  will  be  sensitive  to  the
                                        uncertain  rate and timing of principal
                                        prepayments on the mortgage loans.

                                        The rate of principal  distributions on
                                        and the weighted  average  lives of the
                                        offered  certificates will be sensitive
                                        to the  uncertain  rate and  timing  of
                                        principal  prepayments  on the mortgage
                                        loans  and the  priority  of  principal
                                        payments    among   the    classes   of
                                        certificates.  Therefore,  the  offered
                                        certificates  may  be an  inappropriate
                                        investment  if you are an investor that
                                        requires  a  payment  of  a  particular
                                        amount of principal on a specific  date
                                        or an otherwise  predictable  stream of
                                        payments.

                                        You may be unable to  reinvest  amounts
                                        received  as  principal  on an  offered
                                        certificate at a rate comparable to the
                                        pass-through  rate  applicable  to  the
                                        certificate.   In  general,   principal
                                        prepayments  are expected to be greater
                                        during   periods  of   relatively   low
                                        interest rates.

                                        A  market  for  resale  of the  offered
                                        certificates may not develop or provide
                                        certificateholders  with  liquidity  of
                                        investment.

                                        You should also carefully  consider the
                                        further  matters  discussed  under  the
                                        heading "Yield, Prepayment and Maturity
                                        Considerations"   in  this   prospectus
                                        supplement  and under the heading "Risk
                                        Factors" in the prospectus.

YEAR 2000 SYSTEMS RISK..............    In the event that the computer  systems
                                        of the Trustee and the Master  Servicer
                                        fail to be  year  2000  compliant,  the
                                        resulting potential  disruptions in the
                                        collection  or  distribution  of  funds
                                        could adversely affect your investment.

LIQUIDITY...........................    The  Underwriter   intends  to  make  a
                                        secondary  market  in  the  classes  of
                                        certificates  actually purchased by it,
                                        but  it  has  no  obligation  to do so.
                                        There  is  no  assurance  that  such  a
                                        secondary market will develop or, if it
                                        develops,   that  it   will   continue.
                                        Consequently,  you  may  not be able to
                                        sell your  certificates  readily  or at
                                        prices  that will enable you to realize
                                        your desired  yield.  The market values
                                        of  the   certificates  are  likely  to
                                        fluctuate;  these  fluctuations  may be
                                        significant   and   could   result   in
                                        significant losses to you.

                                        The  secondary   markets  for  mortgage
                                        backed   securities  have   experienced
                                        periods  of  illiquidity   and  can  be
                                        expected   to  do  so  in  the  future.
                                        Illiquidity can have a severely adverse
                                        effect on the prices of securities that
                                        are especially sensitive to prepayment,
                                        credit,  or interest rate risk, or that
                                        have  been   structured   to  meet  the
                                        investment   requirements   of  limited
                                        categories of investors.


<PAGE>


                               THE MORTGAGE POOL

GENERAL

     Residential  Mortgage Loan Trust 1998-1 (the "Trust Fund") will consist of
a pool of  closed-end,  fixed-rate  and  adjustable-rate  mortgage  loans  (the
"Mortgage  Pool")  secured by  conventional,  one- to  four-family,  first lien
mortgage  loans having  original  terms to maturity  ranging from 5 to 30 years
(the "Mortgage Loans"). All Mortgage Loan statistics set forth herein are based
on principal balances,  interest rates, terms to maturity, mortgage loan counts
and  similar  statistics  as of October 1, 1998 (the  "Cut-off  Date"),  unless
indicated to the contrary herein.  All weighted  averages  specified herein are
weighted  based  on the  principal  balances  of the  Mortgage  Loans as of the
Cut-Off Date (the "Cut-off Date Principal Balance").  References to percentages
of the Mortgage Loans mean percentages  based on the Pool Principal  Balance as
of the Cut-off Date, unless otherwise specified.

     The description in this Prospectus Supplement of the Mortgage Pool and the
Mortgaged  Properties  (as defined  herein) is based upon the Mortgage  Pool as
constituted  at the close of business on the Cut-off  Date, as adjusted for the
principal  payments  received on or before such date.  Prior to the issuance of
the Certificates by the Trust,  Mortgage Loans may be removed from the Mortgage
Pool as a result of incomplete  documentation  or otherwise if Financial  Asset
Securities Corp. (the  "Depositor")  deems such removal necessary or desirable,
and may be prepaid at any time. A limited number of other mortgage loans may be
included in the Mortgage Pool prior to the issuance of the 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  Certificates  are  issued,
although the range of the interest rates on the individual  Mortgage Loans (the
"Loan Rates") and maturities and certain other  characteristics of the Mortgage
Loans may vary.

MORTGAGE LOAN STATISTICS

     The  Mortgage  Pool will  consist  of  approximately  2,580  conventional,
fixed-rate  and  adjustable-rate  Mortgage  Loans  secured  by  first  liens on
residential real property (the "Mortgaged  Property").  The Mortgage Loans have
original  terms to maturity  ranging from five years to 30 years.  The Mortgage
Pool consists of fixed-rate  Mortgage Loans (the "Fixed Rate Mortgage  Loans"),
which will consist of  approximately  1,128  Mortgage Loans having an aggregate
principal  balance as of the  Cut-off  Date of  approximately  $93,060,949  and
adjustable-rate  Mortgage Loans (the "Adjustable Rate Mortgage  Loans"),  which
will  consist  of  approximately  1,452  Mortgage  Loans  having  an  aggregate
principal balance as of the Cut-off Date of approximately $173,589,925, in each
case after  application  of payments of principal  due on or before the Cut-off
Date whether or not received,  and in each case subject to a permitted variance
of  plus  or  minus  5%.  Each  Adjustable  Rate  Mortgage  Loan  provides  for
semi-annual  adjustment to the mortgage rate thereon based on six-month  London
interbank offered rates for United States dollar deposits (the "Index") and for
corresponding  adjustments to the monthly  payment amount due thereon,  in each
case subject to the  limitations  described under  "--Adjustable  Rate Mortgage
Loans"  herein;  provided  that in the case of  73.33% of the  Adjustable  Rate
Mortgage Loans, the first adjustment for such Mortgage Loan will occur after an
initial  period  of two  years,  in the case of 5.06%  of the  Adjustable  Rate
Mortgage  Loans,  three years,  and in the case of 0.71% of the Adjustable Rate
Mortgage  Loans,  five  years,  each  by  aggregate  principal  balance  of the
Adjustable  Rate Mortgage Loans as of the Cut-off Date (each such Mortgage Loan
described in this proviso, a "Delayed First Adjustment Mortgage Loan").

     The  Mortgage  Loans are secured by first  mortgages  or deeds of trust or
other similar security instruments (each, a "Mortgage") creating first liens on
one-  to  four-family   residential   properties   consisting  of  detached  or
semi-detached  one- to four-family  dwelling  units and individual  condominium
units.  Approximately 39.40% of the Mortgage Loans had a Loan-to-Value Ratio at
origination in excess of 80%.  Approximately  2.65% of the Mortgage Loans had a
Loan-to-Value Ratio at origination  exceeding 90.00%. There can be no assurance
that the Loan-to-Value  Ratio of any Mortgage Loan determined at any time after
origination  is less than or equal to its  original  Loan-to-Value  Ratio.  The
Mortgage  Loans have  scheduled  monthly  payments  due on the first day of the
month  (with  respect  to  each  Mortgage  Loan , a  "Due  Date"),  except  for
approximately  6.20% of the Mortgage  Loans which have Due Dates on other dates
during the month.  Each  Mortgage  Loan will contain a customary  "due-on-sale"
clause.

     Approximately  70.42% of the  Mortgage  Loans  provide  for payment by the
mortgagor  of  a  prepayment   charge  in  limited   circumstances  on  certain
prepayments.  Generally,  each such  Mortgage  Loan  provides  for payment of a
prepayment  charge on certain  partial  prepayments and all prepayments in full
made within six months,  one year, two years,  three years,  four years or five
years from the date of  origination  of such Mortgage  Loan.  The amount of the
prepayment  charge is provided in the related  Mortgage  Note and is  generally
equal to six months'  interest  on any amounts  prepaid in excess of 20% of the
then outstanding principal balance of the related Mortgage Loan in any 12 month
period.

     There are 46 Fixed Rate Mortgage Loans comprising  approximately  1.71% of
the Pool  Principal  Balance as of the Cut-off  Date that are  balloon  payment
mortgage loans (each, a "Balloon  Loan").  Each Balloon Loan amortizes over 360
months,  but the final payment (the "Balloon  Payment") on each Balloon Loan is
due and payable on the 180th month.  The amount of the Balloon  Payment on each
Balloon Loan is substantially in excess of the amount of the scheduled  monthly
payment  on the  Mortgage  Loan  for the  period  prior to the Due Date of such
Balloon Payment.

          Each  Mortgage Loan had a Loan Rate of not less than 6.700% per annum
and not more than  15.000%  per annum and as of the Cut-off  Date the  weighted
average Loan Rate was approximately 9.837% per annum.

     The weighted average remaining term to maturity of the Mortgage Loans will
be approximately  344 months as of the Cut-off Date. None of the Mortgage Loans
will have a first Due Date prior to October 1, 1996 or after  September 1, 1998
or will have a  remaining  term to  maturity  of less than 55 months or greater
than 30 years as of the Cut-off Date. The month of the latest  maturity date of
any Mortgage Loan is August 2028.

     The average  principal  balance of the Mortgage Loans at  origination  was
approximately  $103,809. The average principal balance of the Mortgage Loans as
of the Cut-off Date was approximately $103,353.

     No Mortgage Loan had a principal balance as of the Cut-off Date of greater
than approximately $848,371 or less than approximately $540. The Mortgage Loans
are expected to have the following  characteristics as of the Cut-off Date (the
sum in any column may not equal the total indicated due to rounding):


<PAGE>


<TABLE>
<CAPTION>
                                 PRINCIPAL BALANCES OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE(1)

                                               NUMBER OF       PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               MORTGAGE        OUTSTANDING AS OF      BALANCE OUTSTANDING AS OF
  PRINCIPAL BALANCE ($)                          LOANS          THE CUT-OFF DATE           THE CUT-OFF DATE

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

<S>                                          <C>             <C>                           <C>  
    540.86 -  50,000.00...........              574             $  20,401,182.73              7.65%
 50,000.01 - 100,000.00..............         1,036                76,236,370.17             28.59
100,000.01 - 150,000.00................         506                61,234,835.90             22.96
150,000.01 - 200,000.00................         237                41,016,247.50             15.38
200,000.01 - 250,000.00................         105                23,223,962.35              8.71
250,000.01 - 300,000.00................          50                13,715,865.92              5.14
300,000.01 - 350,000.00................          23                 7,564,122.77              2.84
350,000.01 - 400,000.00................          16                 6,063,263.88              2.27
400,000.01 - 450,000.00.................          9                 3,828,541.86              1.44
450,000.01 - 500,000.00.................          9                 4,329,762.94              1.62
500,000.01 - 550,000.00.................          4                 2,131,659.41              0.80
550,000.01 - 600,000.00.................          7                 3,957,939.20              1.48
600,000.01 - 650,000.00.................          1                   622,252.05              0.23
650,000.01 - 700,000.00.................          1                   698,464.33              0.26
750,000.01 - 800,000.00.................          1                   778,031.69              0.29
800,000.01 - 848,371.04.................          1                   848,371.04              0.32
                                           ==============   =====================   ===========================
   Total...............................       2,580              $266,650,873.74            100.00%
                                           ==============   =====================   ===========================
- ----------------------
(1) The average  principal balance of the Mortgage Loans as of the Cut-off Date
was $103,353.
</TABLE>

<TABLE>
<CAPTION>
                                         ORIGINAL TERMS TO MATURITY OF THE MORTGAGE LOANS(1)

                                          NUMBER                PRINCIPAL BALANCE             % OF AGGREGATE
                                    OF MORTGAGE LOANS           OUTSTANDING AS OF           PRINCIPAL BALANCE
                                                                THE CUT-OFF DATE            OUTSTANDING AS OF
ORIGINAL TERM (MONTHS)                                                                                             THE CUT-OFF DATE

<S>                                            <C>             <C>                                   <C>  
 60 .........................                  2               $         37,271.63                   0.01%
120..........................                  4                        114,952.60                   0.04
180..........................                234                     14,604,383.40                   5.48
240..........................                 10                        646,381.37                   0.24
360..........................              2,330                    251,247,884.74                  94.22
                                    -------------------                                   -----------------------
                                                             ========================
     Total...................              2,580                   $266,650,873.74                 100.00%
                                    ===================      ========================     =======================
- --------------------
(1) The weighted average original term of the Mortgage Loans was 350 months.
</TABLE>


<TABLE>
<CAPTION>
                                                PROPERTY TYPES OF THE MORTGAGE LOANS

        PROPERTY TYPE                     NUMBER                PRINCIPAL BALANCE         % OF AGGREGATE
                                       OF MORTGAGE              OUTSTANDING AS OF         PRINCIPAL BALANCE
                                          LOANS                 THE CUT-OFF DATE          OUTSTANDING AS OF
                                                                                             THE CUT-OFF DATE

<S>                                        <C>               <C>                                   <C>  
2-4 Units....................               173               $     18,067,236.66                   6.78%
Condominium..................                81                      7,418,556.55                   2.78
Manufactured Housing.........                16                      1,217,461.63                   0.46
PUD..........................                87                     13,253,249.42                   4.97
Single Family Detached.......             2,217                    225,851,863.22                  84.70
 Unknown.....................                 6                        842,506.26                   0.32
                                    ===================      ========================     =======================
     Total...................             2,580                   $266,650,873.74                 100.00%
                                    ===================      ========================     =======================
</TABLE>

<TABLE>
<CAPTION>

                                               OCCUPANCY STATUS OF THE MORTGAGE LOANS

OCCUPANCY STATUS                          NUMBER                PRINCIPAL BALANCE             % OF AGGREGATE
                                    OF MORTGAGE LOANS           OUTSTANDING AS OF           PRINCIPAL BALANCE
                                                                THE CUT-OFF DATE            OUTSTANDING AS OF
                                                                                             THE CUT-OFF DATE

<S>                                         <C>                 <C>                                 <C>  
Investor.....................               261                 $   19,489,165.32                   7.31%
Primary......................             2,297                    243,682,557.25                  91.39
Second Home..................                22                      3,479,151.17                   1.30
                                    ===================      ========================     =======================
     Total...................             2,580                   $266,650,873.74                 100.00%
                                    ===================      ========================     =======================
</TABLE>

<TABLE>
<CAPTION>

                                                                   PURPOSE OF THE MORTGAGE LOANS
           PURPOSE                        NUMBER                PRINCIPAL BALANCE             % OF AGGREGATE
                                       OF MORTGAGE              OUTSTANDING AS OF           PRINCIPAL BALANCE
                                          LOANS                 THE CUT-OFF DATE            OUTSTANDING AS OF
                                                                                             THE CUT-OFF DATE

<S>                                         <C>                <C>                                  <C>   
Equity Refinance.............               571                $   68,297,066.84                    25.61%
Purchase.....................               748                    80,722,938.17                    30.27
Rate/Term Refinance..........             1,261                   117,630,868.73                    44.11
                                    ===================      ========================     =======================
     Total...................             2,580                  $266,650,873.74                   100.00%
                                    ===================      ========================     =======================
</TABLE>


<TABLE>
<CAPTION>
                                                LOAN RATES OF THE MORTGAGE LOANS (1)

        LOAN RATE (%)                     NUMBER                PRINCIPAL BALANCE             % OF AGGREGATE
                                    OF MORTGAGE LOANS           OUTSTANDING AS OF           PRINCIPAL BALANCE
                                                                THE CUT-OFF DATE            OUTSTANDING AS OF
                                                                                             THE CUT-OFF DATE

<S>                                       <C>                  <C>                                  <C>  
 6.700 - 7.000...............              13                   $    1,323,093.79                    0.50%
 7.001 - 8.000...............              89                       10,856,287.42                    4.07
 8.001 - 9.000...............             492                       62,966,741.71                   23.61
 9.001 - 10.000..............             786                       90,130,974.68                   33.80
 10.001 - 11.000.............             710                       68,259,235.12                   25.60
 11.001 - 12.000.............             296                       21,524,904.13                    8.07
 12.001 - 13.000.............             159                        9,954,424.35                    3.73
 13.001 - 14.000.............              28                        1,370,394.13                    0.51
 14.001 -  15.000............               7                          264,818.41                    0.10
                                    ===================      ========================     =======================
 Total.......................           2,580                     $266,650,873.74                  100.00%
                                    ===================      ========================     =======================
- ------------------
(1) The weighted average Loan Rate of the Mortgage Loans as of the Cut-off Date
was 9.837%.
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
                                       ORIGINAL LOAN-TO-VALUE RATIOS OF THE MORTGAGE LOANS(1)

     ORIGINAL LOAN-TO-VALUE RATIO(%)               NUMBER            PRINCIPAL BALANCE         % OF AGGREGATE
                                              OF MORTGAGE LOANS      OUTSTANDING AS OF        PRINCIPAL BALANCE
                                                                     THE CUT-OFF DATE         OUTSTANDING AS OF
                                                                                              THE CUT-OFF DATE

<S>                                                     <C>              <C>                        <C>  
     8.41 -   10.00......................               1                $   17,467.43              0.01%
   10.01 -   15.00.............                         2                    33,612.28              0.01
   15.01 -   20.00.............                         3                    60,658.85              0.02
   20.01 -   25.00.............                         3                   248,136.20              0.09
   25.01 -   30.00.............                         8                   319,361.89              0.12
   30.01 -   35.00.............                         9                   416,541.14              0.16
   35.01 -   40.00.............                        18                   882,106.03              0.33
   40.01 -   45.00.............                        20                 1,182,867.02              0.44
   45.01 -   50.00.............                        39                 2,295,998.85              0.86
   50.01 -   55.00.............                        49                 3,859,936.67              1.45
   55.01 -   60.00.............                        83                 6,397,863.20              2.40
   60.01 -   65.00.............                       177                16,016,122.66              6.01
   65.01 -   70.00.............                       234                21,102,623.51              7.91
   70.01 -   75.00...............                     348                34,369,953.45             12.89
   75.01 -   80.00.......................             673                74,377,113.14             27.89
   80.01 -   85.00.......................             407                45,293,048.77             16.99
   85.01 -   90.00.......................             448                52,715,827.31             19.77
   90.01 -   95.00......................               30                 4,013,890.91              1.51
   95.01 - 100.00..............                        27                 2,897,807.33              1.09
100.01 - 100.06................                         1                   149,937.10              0.06
                                              ==================   ======================    ====================
   Total.......................                     2,580              $266,650,873.74            100.00%
                                              ==================   ======================    ====================
- ------------------
(1) The weighted average original  Loan-to-Value Ratio of the Mortgage Loans as
of the Cut-Off Date was 78.71%.
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
                                                    GEOGRAPHIC DISTRIBUTION OF THE MORTGAGED PROPERTIES(1)
LOCATION                                           NUMBER            PRINCIPAL BALANCE         % OF AGGREGATE
                                              OF MORTGAGE LOANS      OUTSTANDING AS OF        PRINCIPAL BALANCE
                                                                     THE CUT-OFF DATE         OUTSTANDING AS OF
                                                                                              THE CUT-OFF DATE

<S>                                                  <C>             <C>                           <C>  
 Alabama.................................            35              $  2,079,393.39               0.78%
 Alaska..................................             9                   801,930.76               0.30
 Arizona.................................            82                 8,171,554.45               3.06
 Arkansas................................            11                   638,363.12               0.24
 California..............................           378                66,229,253.79              24.84
 Colorado................................            59                 6,133,328.30               2.30
 Connecticut.............................            23                 3,695,517.71               1.39
 Delaware................................             5                   467,535.79               0.18
 District of Columbia....................             7                   570,746.43               0.21
 Florida.................................            94                 7,369,308.87               2.76
 Georgia.................................           155                17,524,155.08               6.57
 Hawaii..................................            23                 3,727,738.16               1.40
 Idaho...................................            11                   932,759.35               0.35
 Illinois................................           167                18,066,907.79               6.78
 Indiana.................................            36                 3,215,239.81               1.21
 Iowa....................................            13                   763,203.21               0.29
 Kansas..................................            27                 1,965,518.23               0.74
 Kentucky................................            14                   900,876.48               0.34
 Louisiana...............................            42                 1,818,182.42               0.68
 Maine...................................             9                   463,965.21               0.17
 Maryland................................            34                 3,905,180.51               1.46
 Massachusetts...........................            22                 2,258,709.68               0.85
 Michigan................................           114                 9,699,911.77               3.64
 Minnesota...............................            50                 5,363,052.77               2.01
 Mississippi.............................            28                 1,231,171.95               0.46
 Missouri................................            62                 4,438,823.20               1.66
 Montana.................................             7                   667,492.41               0.25
 Nebraska................................             7                   517,269.25               0.19
 Nevada..................................            42                 5,722,656.46               2.15
 New Hampshire...........................             4                   342,850.93               0.13
 New Jersey..............................            36                 4,779,345.41               1.79
 New Mexico..............................            40                 3,953,258.89               1.48
 New York................................           107                11,708,229.18               4.39
 North Carolina..........................            38                 3,546,840.55               1.33
 North Dakota............................             1                    44,357.02               0.02
 Ohio....................................           172                12,254,916.73               4.60
 Oklahoma................................            37                 2,069,957.59               0.78
 Oregon..................................            64                 7,418,188.42               2.78
 Pennsylvania............................            86                 5,239,200.68               1.96
 Rhode Island............................             3                   237,051.27               0.09
 South Carolina..........................            30                 2,157,771.26               0.81
 South Dakota............................             2                   100,657.33               0.04
 Tennessee...............................            52                 3,854,860.12               1.45
 Texas...................................           163                11,136,066.74               4.18
 Utah....................................            48                 5,620,429.95               2.11
 Vermont.................................             2                   194,805.32               0.07
 Virginia................................            16                 1,778,381.50               0.67
 Washington..............................            56                 7,325,051.61               2.75
 West Virginia...........................            13                   716,456.46               0.27
 Wisconsin...............................            40                 2,519,405.91               0.94
 Wyoming.................................             4                   313,044.52               0.12
                                              ------------------   ----------------------    --------------------
 Total...................................         2,580              $266,650,873.74             100.00%
                                              ==================   ======================    ====================
- -------------------

</TABLE>

(1)The  greatest  ZIP Code  geographic  concentration  of  Mortgage  Loans,  by
aggregate   principal  balance  as  of  the  Cut-off  Date,  was  approximately
$1,163,760.25 in the 94590 zip code in Vallejo, CA.


<PAGE>

<TABLE>
<CAPTION>

                                                           DOCUMENTATION LEVEL OF THE MORTGAGE LOANS
DOCUMENTATION LEVEL                                NUMBER            PRINCIPAL BALANCE         % OF AGGREGATE
                                              OF MORTGAGE LOANS      OUTSTANDING AS OF        PRINCIPAL BALANCE
                                                                     THE CUT-OFF DATE         OUTSTANDING AS OF
                                                                                              THE CUT-OFF DATE

<S>                                                 <C>              <C>                            <C>   
Full Documentation.......................           1,815            $183,532,789.98                68.83%
Stated Documentation.....................             464              52,904,380.36                19.84
Full/ALT Documentation...................             156              17,742,481.66                 6.65
Lite Documentation.......................              39               4,607,905.08                 1.73
Simple Documentation.....................              59               2,600,968.08                 0.98
Unknown..................................              10               1,942,284.17                 0.73
No Income Verification...................              13               1,643,146.85                 0.62
Reduced Documentation....................              22               1,557,492.05                 0.58
No Ratio Verification....................               2                 119,425.51                 0.04
                                              ==================   ======================    ====================
     Total...............................           2,580            $266,650,873.74               100.00 %
                                              ==================   ======================    ====================
</TABLE>

<TABLE>
<CAPTION>

                                                        PREPAYMENT CHARGES(1)

                  MONTHS                           NUMBER            PRINCIPAL BALANCE         % OF AGGREGATE
                                              OF MORTGAGE LOANS      OUTSTANDING AS OF        PRINCIPAL BALANCE
                                                                     THE CUT-OFF DATE         OUTSTANDING AS OF
                                                                                              THE CUT-OFF DATE

<S>                                                 <C>              <C>                            <C>   
 0.......................................           837              $ 78,881,043.14                29.58%
12.......................................           404                43,046,052.94                16.14
24.......................................           399                53,932,547.08                20.23
36.......................................           591                54,710,816.08                20.52
42.......................................            14                 1,241,018.79                 0.47
48.......................................             2                   263,543.94                 0.10
60.......................................           331                34,469,742.75                12.93
72.......................................             2                   106,109.02                 0.04
                                              ------------------   ----------------------    --------------------
     Total...............................           2,580            $266,650,873.74               100.00%
                                              ==================   ======================    ====================
- --------------------
 (1)  Prepayment charges are assessed on any Mortgage Loans prepaid in full or in part within the specified number of months.
</TABLE>



<PAGE>


<TABLE>
<CAPTION>
                                                        LOAN RATES OF THE FIXED RATE MORTGAGE LOANS(1)

                               LOAN RATE (%)                   NUMBER              PRINCIPAL BALANCE                % OF AGGREGATE
                                                            OF MORTGAGE            OUTSTANDING AS OF              PRINCIPAL BALANCE
                                                               LOANS                THE CUT-OFF DATE                OF FIXED RATE
                                                                                                                    MORTGAGE LOANS
                                                                                                                  OUTSTANDING AS OF
                                                                                                                   THE CUT-OFF DATE

<S>        <C>                         <C>              <C>                                   <C>  
   6.750 - 7.000...............        7.               $      782,934.71                     0.84%
   7.001 - 8.000...............       41.                    4,923,766.84                     5.29
   8.001 - 9.000...............      137.                   16,051,529.28                    17.25
   9.001 - 10.000..............      262.                   25,635,389.12                    27.55
 10.001 - 11.000...............      343.                   25,740,499.87                    27.66
 11.001 - 12.000...............      199.                   13,339,892.02                    14.33
 12.001 - 13.000...............      115.                    5,729,680.80                     6.16
 13.001 - 14.000...............       18.                      622,311.47                     0.67
 14.001 - 14.990...............        6.                      234,944.84                     0.25
                               =================    ===========================     =========================
 Total.........................    1,128.             $93,060,948.95                        100.00%
                               =================    ===========================     =========================

================================================================================================================================
(1)The weighted average Loan Rate of the Fixed Rate Mortgage Loans as of the Cut-off Date was  10.115% per annum.

</TABLE>


ADJUSTABLE RATE MORTGAGE LOANS

     Each Adjustable Rate Mortgage Loan provides for semi-annual  adjustment to
the Loan Rate thereon and for corresponding  adjustments to the monthly payment
amount due thereon,  in each case on each adjustment  date  applicable  thereto
(each such date, an "Adjustment Date");  provided that the first adjustment for
such Mortgage Loan will occur after an initial period of two years, in the case
of 73.33% of the  Adjustable  Rate Mortgage  Loans,  three years in the case of
5.06% of the  Adjustable  Rate  Mortgage  Loans,  and five years in the case of
0.71% of the  Adjustable  Rate  Mortgage  Loans,  each by  aggregate  principal
balance of the  Adjustable  Rate Mortgage Loans as of the Cut-off Date. On each
Adjustment  Date for each  Adjustable Rate Mortgage Loan, the Loan Rate thereon
will be adjusted to equal the sum,  rounded to the nearest  multiple of 0.125%,
of the Index (as  described  below) and a fixed  percentage  amount (the "Gross
Margin");  provided,  however,  that the Loan Rate on each such  Mortgage  Loan
generally  will not  increase  or  decrease by more than 1.50% per annum on any
related  Adjustment  Date (the  "Periodic  Rate  Cap"),  except  that each such
Mortgage Loan may increase or decrease by a higher  percentage per annum on the
initial  Adjustment  Date.  Each Loan Rate on each such  Mortgage Loan will not
exceed a specified  maximum Loan Rate over the life of such  Mortgage Loan (the
"Maximum  Loan  Rate") or be less than a specified  minimum  Loan Rate over the
life of such  Mortgage  Loan (the  "Minimum  Loan  Rate").  The  Delayed  First
Adjustment  Mortgage  Loans  have  a  weighted  average  Periodic  Rate  Cap of
approximately 1.37% per annum.  Effective with the first monthly payment due on
each  Adjustable  Rate Mortgage Loan after each related  Adjustment  Date,  the
monthly  payment  amount will be adjusted to an amount that will amortize fully
the  outstanding  principal  balance  of the  related  Mortgage  Loan  over its
remaining  term,  and pay interest at the Loan Rate as so adjusted.  Due to the
application of the Periodic Rate Caps and the Maximum Loan Rates, the Loan Rate
on each such Mortgage Loan, as adjusted on any related  Adjustment Date, may be
less  than the sum of the  Index  and the  related  Gross  Margin,  rounded  as
described  herein.  See  "--The  Index"  herein.  None of the  Adjustable  Rate
Mortgage  Loans permits the related  mortgagor to convert the  adjustable  Loan
Rate thereon to a fixed Loan Rate.

     The  Adjustable  Rate Mortgage Loans had Loan Rates as of the Cut-off Date
of not less than  6.700% per annum and not more than  15.000% per annum and the
weighted  average  Loan Rate was  approximately  9.688%  per  annum.  As of the
Cut-off Date, the Adjustable Rate Mortgage Loans had Gross Margins ranging from
2.375% to 10.000%,  Minimum Loan Rates ranging from 6.700% per annum to 15.000%
per annum and Maximum Loan Rates  ranging from 12.700% per annum to 21.000% per
annum.  As  of  the  Cut-off  Date,  the  weighted  average  Gross  Margin  was
approximately  6.089%, the weighted average Minimum Loan Rate was approximately
9.592% per annum  (exclusive  of the Mortgage  Loans that do not have a Minimum
Loan Rate) and the weighted average Maximum Loan Rate was approximately 16.120%
per annum.  The latest next  Adjustment  Date following the Cut-off Date on any
Adjustable Rate Mortgage Loan occurs in May 2003 and the weighted  average next
Adjustment  Date for all of the Adjustable  Rate Mortgage  Loans  following the
Cut-off Date is March 2000.

     The  Adjustable  Rate  Mortgage  Loans are expected to have the  following
characteristics as of the Cut-off Date (the sum in any column may not equal the
total  indicated due to rounding) and the  percentages  set forth in the tables
are percentages of the Adjustable Rate Mortgage Loans as of the Cut-off Date.


<TABLE>
<CAPTION>

                                         LOAN RATES OF THE ADJUSTABLE RATE MORTGAGE LOANS(1)

LOAN RATE (%)                         NUMBER OF              PRINCIPAL BALANCE             % OF AGGREGATE
                                   MORTGAGE LOANS            OUTSTANDING AS OF           PRINCIPAL BALANCE
                                                             THE CUT-OFF DATE            OF ADJUSTABLE RATE
                                                                                           MORTGAGE LOANS
                                                                                         OUTSTANDING AS OF
                                                                                          THE CUT-OFF DATE

<S>                                         <C>              <C>                             <C>  
  6.700-7.000.....................          6                $     540,159.08                0.31%
  7.001-8.000.....................         48                    5,932,520.58                3.42
  8.001-9.000.....................        355                   46,915,212.43               27.03
  9.001-10.000....................        524                   64,495,585.56               37.15
10.001-11.000.....................        367                   42,518,735.25               24.49
11.001-12.000.....................         97                    8,185,012.11                4.72
12.001-13.000.....................         44                    4,224,743.55                2.43
13.001-14.000.....................         10                      748,082.66                0.43
14.001-15.000.....................          1              29,873.57                         0.02
                                  ===================    ========================    ==========================
      Total.......................      1,452              $ 173,589,924.79                100.00%
                                  ===================    ========================    ==========================
- -------------------
     (1)The weighted average Loan Rate of the Adjustable Rate Mortgage Loans as
of the Cut-off Date was 9.688% per annum.
</TABLE>



<PAGE>

<TABLE>
<CAPTION>

                                                    MAXIMUM LOAN RATES OF THE ADJUSTABLE RATE MORTGAGE LOANS(1)

     MAXIMUM LOAN RATE (%)                    NUMBER OF           PRINCIPAL BALANCE          % OF AGGREGATE
                                            MORTGAGE LOANS        OUTSTANDING AS OF         PRINCIPAL BALANCE
                                                                   THE CUT-OFF DATE        OF ADJUSTABLE RATE
                                                                                             MORTGAGE LOANS
                                                                                            OUTSTANDING AS OF
                                                                                            THE CUT-OFF DATE

<S>                                       <C>              <C>                           <C>                        
12.700 - 13.000....................           8              $     895,039.58              0.52%
13.001 - 14.000....................          52                  6,276,988.55              3.62
14.001 - 15.000....................         213                 27,628,058.03             15.92
15.001 - 16.000....................         405                 51,164,282.79             29.47
16.001 - 17.000....................         431                 51,987,871.90             29.95
17.001 - 18.000....................         253                 29,119,761.89             16.78
18.001 - 19.000....................          59                  4,309,742.46              2.48
19.001 - 20.000....................          28                  2,106,717.48              1.21
20.001 - 21.000....................           3                    101,462.11              0.06
   Total...........................       1,452               $173,589,924.79            100.00%


==================================================================================================================================
(1)The weighted average Maximum Loan Rate of the Adjustable Rate Mortgage Loans
as of the Cut-off Date was approximately 16.120% per annum.
</TABLE>

<TABLE>
<CAPTION>

                                                  MINIMUM LOAN RATES OF THE ADJUSTABLE RATE MORTGAGE LOANS(1)

     MINIMUM LOAN RATE (%)                    NUMBER OF           PRINCIPAL BALANCE          % OF AGGREGATE
                                            MORTGAGE LOANS        OUTSTANDING AS OF         PRINCIPAL BALANCE
                                                                   THE CUT-OFF DATE        OF ADJUSTABLE RATE
                                                                                             MORTGAGE LOANS
                                                                                            OUTSTANDING AS OF
                                                                                            THE CUT-OFF DATE

<S>                                            <C>             <C>                          <C>  
  6.700 -   7.000...................           8               $   777,591.64               0.45%
  7.001 -   8.000...................          71                 8,353,892.46               4.81
  8.001 -   9.000..................          375                49,824,403.01              28.70
  9.001 -  10.000..................          512                62,469,552.99              35.99
 10.001 -  11.000...................         356                41,780,415.74              24.07
 11.001 -  12.000...................          89                 7,210,304.73               4.15
 12.001 -  13.000...................          35                 2,850,198.86               1.64
 13.001 -  14.000...................           5                   293,691.79               0.17
 14.001 -  15.000...................           1                    29,873.57               0.02
                                       -----------------   -------------------------  ----------------------
                                       =================   =========================  ======================
     Total..........................       1,452              $173,589,924.79             100.00 %
                                       =================   =========================  ======================
- --------------------
(1)The weighted average Minimum Loan Rate of the Adjustable Rate Mortgage Loans
as of the Cut-off Date was approximately 9.592% per annum.
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                       GROSS MARGINS OF THE ADJUSTABLE RATE MORTGAGE LOANS(1)

 GROSS MARGINS (%)                   NUMBER           PRINCIPAL BALANCE           % OF AGGREGATE
                                  OF MORTGAGE         OUTSTANDING AS OF          PRINCIPAL BALANCE
                                     LOANS            THE CUT-OFF DATE          OF ADJUSTABLE RATE
                                                                                  MORTGAGE LOANS
                                                                                 OUTSTANDING AS OF
                                                                                 THE CUT-OFF DATE

<S>                                      <C>            <C>                         <C>  
 2.375 -  2.500...........               1              $ 218,836.14                0.13%
 2.751 -  3.000...........               2                152,626.22                0.09
 3.001 -  3.250...........               3                285,678.46                0.16
 3.251 -  3.500...........              10              1,503,216.81                0.87
 3.501 -  3.750...........               3                242,071.87                0.14
 3.751 -  4.000...........              10              1,066,368.12                0.61
 4.001 - 4.250............              19              2,036,378.84                1.17
 4.251 -  4.500...........               3                252,636.80                0.15
 4.501 -  4.750...........              28              3,508,090.28                2.02
 4.751 -  5.000...........              40              5,222,098.26                3.01
 5.001 -  5.250...........              88             10,323,364.35                5.95
 5.251 -  5.500...........             121             15,810,590.54                9.11
 5.501 -  5.750...........             194             23,824,266.18               13.72
 5.751 -  6.000...........             130             16,562,016.22                9.54
 6.001 -  6.250...........             209             24,913,403.93               14.35
 6.251 -  6.500...........             341             37,364,760.22               21.52
 6.501 -  6.750...........              65              8,110,308.77                4.67
 6.751 -  7.000...........              60              7,156,620.01                4.12
 7.001 -  7.250...........              50              6,557,703.77                3.78
 7.251 -  7.500...........              34              4,442,072.44                2.56
 7.501 -  7.750...........              12              1,317,834.50                0.76
 7.751 -  8.000...........              10                882,556.28                0.51
 8.001 -  8.250...........               5                257,285.10                0.15
 8.251 -  8.500...........               4                724,379.93                0.42
 8.501 -  8.750...........               1                189,143.25                0.11
 8.751 -  9.000...........               5                275,632.58                0.16
 9.001 -  9.250...........               2                150,794.77                0.09
 9.251 -  9.500...........               1                 89,470.44                0.05
 9.751 - 10.000...........               1                149,719.71                0.09
                               =================  ========================   ========================
   Total..................           1,452        $ 173,589,924.79                100.00 %
                               =================  ========================   ========================
- ------------------
(1)The  weighted  average Gross Margin of the Adjustable Rate Mortgage Loans as
of the Cut-off Date was approximately 6.089%.
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                     NEXT ADJUSTMENT DATE FOR THE ADJUSTABLE RATE MORTGAGE LOANS

           NEXT ADJUSTMENT DATE              NUMBER OF          PRINCIPAL BALANCE            % OF AGGREGATE
                                           MORTGAGE LOANS       OUTSTANDING AS OF           PRINCIPAL BALANCE
                                                                 THE CUT-OFF DATE          OF ADJUSTABLE RATE
                                                                                             MORTGAGE LOANS
                                                                                            OUTSTANDING AS OF
                                                                                            THE CUT-OFF DATE

<S>                                    <C>             <C>                         <C>  
10/13/98..................             1               $       109,877.27          0.06%
11/01/98..................           123                    15,053,582.27          8.67
11/13/98..................             1                        61,319.22          0.04
11/21/98..................             1                       187,383.39          0.11
12/01/98..................            18                     1,675,565.69          0.97
12/23/98..................             1                       212,213.96          0.12
01/01/99..................            47                     5,789,452.10          3.34
01/06/99..................             1                       158,647.01          0.09
01/15/99..................             1                        54,686.30          0.03
02/01/99..................            51                     5,385,804.88          3.10
02/04/99..................             1                        99,707.22          0.06
02/27/99..................             1                       120,777.87          0.07
03/01/99..................            43                     4,694,731.32          2.70
04/01/99..................            49                     5,858,117.23          3.37
05/01/99..................             1                       272,281.46          0.16
06/01/99..................             1                        99,328.60          0.06
07/01/99..................             2                        77,044.61          0.04
08/01/99..................             2                       161,901.78          0.09
09/01/99..................             1                        29,095.73          0.02
11/01/99..................             1                        92,945.78          0.05
11/21/99..................             1                        32,324.74          0.02
12/01/99..................             4                       808,056.18          0.47
12/18/99..................             1                       119,842.20          0.07
01/01/00..................             9                     1,109,341.70          0.64
01/15/00..................             1                       102,663.39          0.06
02/01/00..................            29                     2,632,370.48          1.52
02/15/00..................             2                       180,332.81          0.10
03/01/00..................            36                     3,564,235.08          2.05
04/01/00..................            86                    10,588,240.38          6.10
05/01/00..................           503                    60,813,836.11         35.03
05/11/00..................             1                       114,849.90          0.07
06/01/00..................           237                    27,582,662.65         15.89
06/19/00..................             1                       162,180.35          0.09
06/24/00..................             1                       115,901.24          0.07
07/01/00..................           105                    13,115,638.37          7.56
08/01/00..................            19                     2,342.729.25          1.35
01/01/01..................             1                        69,270.52          0.04
04/01/01..................             1                        80,737.74          0.05
05/01/01..................            46                     6,187,019.94          3.56
06/01/01..................            17                     2,438,564.59          1.40
04/01/03..................             1                       778,031.69          0.45
05/01/03..................             3                       456,631.79          0.26
                               =================   =======================   ========================
   Total..................         1,452                $  173,589,924.79        100.00%
                               =================   =======================   ========================
</TABLE>


<PAGE>


<TABLE>
<CAPTION>

                                            INITIAL FIXED TERM/SUBSEQUENT ADJUSTABLE RATE TERM OF THE ADJUSTABLE RATE MORTGAGE LOANS

  INITIAL FIXED TERM/SUBSEQUENT                NUMBER OF          PRINCIPAL BALANCE            % OF AGGREGATE
  ADJUSTABLE RATE TERM                       MORTGAGE LOANS       OUTSTANDING AS OF          PRINCIPAL BALANCE
                                                                   THE CUT-OFF DATE          OF ADJUSTABLE RATE
                                                                                               MORTGAGE LOANS
                                                                                             OUTSTANDING AS OF
                                                                                              THE CUT-OFF DATE

<S>                                               <C>               <C>                            <C>   
Two Years/Twenty-Eight Years...............       1,075             $127,285,446.96                73.33%
Three Years/Twenty-Seven Years.............          65                8,775,592.79                 5.06
Five Years/Twenty-Five Years...............           4                1,234,663.48                 0.71
Six Month LIBOR............................         308               36,294,221.56                20.91
                                            =================   =======================   =========================
   Total...................................       1,452             $173,589,924.79               100.00 %
                                            =================   =======================   =========================
</TABLE>

<TABLE>
<CAPTION>

                                INITIAL ADJUSTMENT RATE CAPS OF THE ADJUSTABLE RATE MORTGAGE LOANS(1)

INITIAL PERIODIC RATE CAP (%)                  NUMBER OF          PRINCIPAL BALANCE            % OF AGGREGATE
                                             MORTGAGE LOANS       OUTSTANDING AS OF          PRINCIPAL BALANCE
                                                                   THE CUT-OFF DATE          OF ADJUSTABLE RATE
                                                                                               MORTGAGE LOANS
                                                                                             OUTSTANDING AS OF
                                                                                              THE CUT-OFF DATE

<S>                                                 <C>               <C>                          <C>   
1.00...................................             281               $  32,353,900.83             18.64%
1.50...................................             721                  85,419,384.01             49.21
2.00...................................              11                   1,294,321.06              0.75
3.00...................................             439                  54,522,318.89             31.41
                                            ===============   =========================   =========================
   Total...............................           1,452               $ 173,589,924.79            100.00 %
                                            ===============   =========================   =========================
- ------------------
(1)Relates solely to initial rate adjustments.
</TABLE>


<TABLE>
<CAPTION>
                               SUBSEQUENT PERIODIC RATE CAPS OF THE ADJUSTABLE RATE MORTGAGE LOANS(1)

PERIODIC RATE CAP (%)                         NUMBER OF          PRINCIPAL BALANCE             % OF AGGREGATE
                                            MORTGAGE LOANS       OUTSTANDING AS OF           PRINCIPAL BALANCE
                                                                  THE CUT-OFF DATE           OF ADJUSTABLE RATE
                                                                                               MORTGAGE LOANS
                                                                                             OUTSTANDING AS OF
                                                                                              THE CUT-OFF DATE

<S>                                                 <C>                <C>                       <C>    
1.00 ................................               601                $ 67,881,185.55           39.10 %
1.50.................................               851                 105,708,739.24           60.90
                                            ===============   =========================   =========================
   Total.............................             1,452                $173,589,924.79          100.00 %
                                            ===============   =========================   =========================
- ------------------
(1)Relates to all rate adjustments subsequent to initial rate adjustments.
</TABLE>


<PAGE>



THE INDEX

     As of any Adjustment  Date, the Index  applicable to the  determination of
the Loan Rate on each  Adjustable Rate Mortgage Loan will be the average of the
interbank  offered  rates for six-month  United  States dollar  deposits in the
London  market as  published  in THE WALL STREET  JOURNAL and as most  recently
available  either  (i) as of the  first  business  day 45  days  prior  to such
Adjustment  Date,  (ii) as of the first business day of the month preceding the
month of such  Adjustment  Date or (iii) the last  business  day of the  second
month preceding the month in which such Adjustment Date occurs, as specified in
the related Mortgage Note.

     In the event that the Index becomes unavailable or otherwise  unpublished,
the Master  Servicer will select a comparable  alternative  index over which it
has no direct control and which is readily verifiable.

                             UNDERWRITING STANDARDS

     All of the Mortgage Loans have been  purchased in the secondary  market by
Greenwich  Capital  Financial  Products  ("GCFP") in the ordinary course of its
business. GCFP is a wholly-owned subsidiary of Greenwich Capital Holdings, Inc.
and an affiliate of the Depositor and the Underwriter.  The Mortgage Loans were
purchased from New Century Mortgage Corporation,  Weyerhauser Mortgage Company,
WMC Mortgage Corp.,  Cityscape Corp., Source One Mortgage Services Corporation,
Provident Funding Associates L.P., and First Town Mortgage Corp.,  representing
33.76%,  24.77%, 2.47%, 17.56%, 8.39%, 7.52%, and 5.53%,  respectively,  of the
Pool  Principal  Balance as of the  Cut-Off  Date.  Each entity from which GCFP
purchased the Mortgage  Loans has  represented  and warranted  that each of the
Mortgage  Loans  sold  by such  entity  was  underwritten  in  accordance  with
standards utilized by it or the applicable  originator in originating  mortgage
loans  generally  comparable  to such  Mortgage  Loans  during  the  period  of
origination.   As   described   herein   under  "The   Pooling  and   Servicing
Agreement--Assignment  of the  Mortgage  Loans,"  GCFP,  as  Seller,  will make
certain  representations  and warranties to the Trustee  regarding the Mortgage
Loans.  In the event of a breach  that  materially  and  adversely  affects the
Certificateholders,  GCFP  will be  obligated  either  to cure  such  breach or
repurchase or replace each affected Mortgage Loan.

     Cityscape  Financial  Corp.  has filed,  along  with  Cityscape  Corp.,  a
wholly-owned  subsidiary,  a joint  prepackaged  plan of  reorganization  under
Chapter 11 of the U.S.  Bankruptcy Code in the United States  Bankruptcy Court.
Certain of the  Mortgage  Loans may have been  originated  while the  financial
condition of  Cityscape  was  declining.  While GCFP is not aware of any actual
adverse  impact on the  related  Mortgage  Loans as a result of such  financial
decline,  there can be no assurance that such financial  decline did not affect
the  operations  of  Cityscape,  including the  underwriting,  origination  and
servicing process relating to the Mortgage Loans.

     Underwriting standards are applied by or on behalf of a lender to evaluate
a borrower's credit standing and repayment ability,  and the value and adequacy
of the related  mortgaged  property as  collateral.  In general,  a prospective
borrower  applying  for a loan is required  to fill out a detailed  application
designed to provide the underwriting  officer pertinent credit information.  As
part of the  description of the borrower's  financial  condition,  the borrower
generally is required to provide a current list of assets and liabilities and a
statement of income and  expense,  as well as an  authorization  to apply for a
credit  report  which  summarizes  the  borrower's  credit  history  with local
merchants and lenders and any record of bankruptcy.

     When GCFP  acquires a  mortgage  loan,  the  borrower's  credit  report is
reviewed.  Generally,  each  credit  report  provides  a credit  score  for the
borrower.  The credit  score is based upon the  credit  evaluation  methodology
developed by Fair, Isaac and Company  ("FICO"),  a consulting firm specializing
in creating  evaluation  predictive  models  through a high number of variables
components.  FICO scores generally range from 350 to 850 and are available from
three major credit bureaus:  Experian  (formerly TRW), Equifax and Trans Union.
These  scores  estimate,  on a relative  basis,  which loans are most likely to
default in the future.  Lower scores imply  higher  default risk  relative to a
higher score. FICO scores are empirically derived from historical credit bureau
data and represent a numerical weighing of a borrower's credit  characteristics
over a two-year  period.  A FICO score is  generated  through  the  statistical
analysis of a number of  credit-related  characteristics  or variables.  Common
characteristics  include number of credit lines (trade lines), payment history,
past delinquencies,  severity of delinquencies, current levels of indebtedness,
types of credit and length of credit history. Attributes are specific values of
each characteristic.  A scorecard (the model) is created with weights or points
assigned to each  attribute.  An individual  loan  applicant's  credit score is
derived by adding  together  the  attribute  weights  for the  applicant.  With
respect to the Mortgage Loans,  87.65% have credit scores for the borrowers and
their weighted average FICO score was 599 at the time of scoring.

                              THE MASTER SERVICER

     The information set forth in the following paragraphs has been provided by
Ocwen Federal Bank FSB. None of the Depositor,  the Trustee, the Underwriter or
any of their respective affiliates have made or will make any representation as
to the accuracy or completeness of such information.

     Ocwen Federal Bank FSB ("Ocwen"), a federally-chartered savings bank, with
its home  office in Fort Lee,  New  Jersey  and its  servicing  operations  and
corporate  offices  in West  Palm  Beach,  Florida,  will  serve as the  Master
Servicer  for the Mortgage  Loans (in such  capacity,  the "Master  Servicer").
Ocwen is a wholly-owned  subsidiary of Ocwen  Financial  Corporation,  a public
financial   services  holding   company.   As  of  June  30,  1998,  Ocwen  had
approximately $2.6 billion in assets, approximately $2.4 billion in liabilities
and approximately $257 million in equity. As of June 30, 1998, Ocwen's tangible
and leveraged capital ratio was approximately  9.64% and its risk-based capital
ratio was  approximately  16.11%.  For the four  quarters  ended June 30, 1998,
Ocwen's income from continuing operations was approximately $65.1 million.

     The major  business  of the Master  Servicer  has been the  resolution  of
nonperforming   single-family,   multi-family  and  commercial   mortgage  loan
portfolios  acquired  from  the  Resolution  Trust  Corporation,  from  private
investors,  and most recently, from the United States Department of Housing and
Urban Development ("HUD") through HUD's auction of defaulted FHA Loans.

     The  following  table sets  forth,  for Ocwen's  subprime  loans (the "BCD
Mortgage  Loans")  servicing  portfolio  serviced by the Master  Servicer as of
December  31, 1996,  as of December  31, 1997 and as of June 30, 1998,  certain
information  relating  to  the  delinquency   experience  (including  loans  in
foreclosure  included  in the  Master  Servicer's  servicing  portfolio  (which
portfolio does not include  mortgage loans that are  subserviced by others)) at
the end of the indicated  periods.  The indicated  periods of  delinquency  are
based on the number of days past due on a contractual  basis.  No mortgage loan
is considered delinquent for these purposes until it is one month past due on a
contractual basis. The information  contained in the monthly remittance reports
which will be sent to investors will be compiled using the same  methodology as
that used to compile the information contained in the table below.


<PAGE>


<TABLE>
<CAPTION>

                                 AS OF                               AS OF                               AS OF
                   ----------------------------------          DECEMBER 31, 1997          ------------------------------------
                           DECEMBER 31, 1996                                                         JUNE 30, 1998
                   BY NO.  BY       PERCENT  PERCENT  BY NO.  BY DOLLAR  PERCENT PERCENT  BY NO.  BY DOLLAR  PERCENT  PERCENT
                   OF      DOLLAR   BY NO.   BY       OF        AMOUNT   BY NO.  BY       OF        AMOUNT   BY NO.   BY
                    LOANS   AMOUNT  OF LOANS DOLLAR    LOANS             OF      DOLLAR    LOANS             OF LOANS DOLLAR
                                              AMOUNT                      LOANS   AMOUNT                               AMOUNT

<S>                  <C>   <C>       <C>      <C>      <C>    <C>        <C>      <C>      <C>    <C>         <C>      <C>    
Total Portfolio...   2,834 $305,085  100.00%  100.00%  21,827 $2,318,261 100.00%  100.00%  49,838 $4,279,751  100.00%  100.00%
Period of
Delinquency:
    30-59 Days....     107   10,554    3.78%    3.46%     437     41,429   2.00%    1.79%   1,043     89,423    2.09%    2.09%
    60-89 Days....      38    4,321    1.34%    1.42%     171     17,803   0.78%    0.77%     609     58,255    1.22%    1.36%
    90 Days or         138   17,969    4.87%    5.89%     302     36,878   1.38%    1.59%   1,324    128,226    2.66%    3.00%
more..............
Total Delinquent       283   32,844    9.99%   10.77%                                       2,976    275,904    5.97%    6.45%
  Loans...........                                        910     96,110   4.17%    4.15%
Loans in               136   17,805    4.80%    5.84%                                       1,091    113,505    2.19%    2.65%
  Foreclosure(1)..                                        281     34,663   1.29%    1.50%
</TABLE>

(1) Loans in foreclosure are also included under the heading "Total  Delinquent
Loans."


<PAGE>




     The  following  tables  set forth,  for the BCD  Mortgage  Loan  servicing
portfolio  derived  from the Master  Servicer as of December  31,  1996,  as of
December 31, 1997 and as of June 30, 1998, certain information  relating to the
foreclosure, REO and loan loss experience of BCD Mortgage Loans included in the
Master  Servicer's  servicing  portfolio  (which  portfolio  does  not  include
mortgage  loans that are  subserviced  by  others) at the end of the  indicated
periods.

<TABLE>
<CAPTION>
                                                          REAL ESTATE OWNED
                                                        (DOLLARS IN THOUSANDS)

                                     AS OF                    AS OF                      AS OF
                               DECEMBER 31, 1996        DECEMBER 31, 1997            JUNE 30, 1998
                               BY NO.        BY       BY NO.          BY         BY NO.          BY
                                 OF        DOLLAR       OF          DOLLAR         OF          DOLLAR
                                LOANS      AMOUNT      LOANS        AMOUNT        LOANS        AMOUNT

<S>                                <C>     <C>           <C>        <C>             <C>        <C>       
Total Portfolio...........         2,834   $305,085      21,827     $2,318,261      49,838     $4,279,751
Foreclosed Loans(1).......            34      3,329          66          7,387         115         13,092
Foreclosed Ratio(2).......         1.20%      1.09%       0.30%          0.32%       0.23%          0.31%

(1)  For the purposes of these  tables,  Foreclosed  Loans means the  principal
     balance of mortgage  loans  secured by mortgaged  properties  the title to
     which has been acquired by the Master Servicer.


(2)  The  Foreclosure  Ratio is equal to the  aggregate  principal  balance  or
     number of Foreclosed Loans divided by the aggregate  principal balance, or
     number, as applicable, or mortgage loans in the total portfolio at the end
     of the indicated period.

</TABLE>

<TABLE>
<CAPTION>
                                                                LOAN GAIN/(LOSS) EXPERIENCE
                                                                  (DOLLARS IN THOUSANDS)

                                                      AS OF                    AS OF                   AS OF
                                                DECEMBER 31, 1996        DECEMBER 31, 1997         JUNE 30, 1998

<S>                                              <C>                    <C>                       <C>       
Total Portfolio (1)....................          $305,085               $2,318,261                $4,279,751
Net Gains/(Losses) (2).................                24                  (1,209)                   (2,103)
Net Gains/(Losses) as a Percentage of                0.01%                  (0.05)%                    (0.05)%
Total Portfolio.........................
</TABLE>

(1)  Total Portfolio" on the date stated above is the principal  balance of the
     mortgage loans outstanding on the last day of the period.

(2)  Net  Gains/(Losses)"  are actual  gains or losses  incurred on  liquidated
     properties  and shortfall  payoffs for each  respective  period.  Gains or
     losses on liquidated  properties are calculated as net sales proceeds less
     book value  (exclusive  of loan purchase  premium or discount).  Shortfall
     payoffs are calculated as the difference  between  principal payoff amount
     and unpaid principal at the time of payoff.

     It is unlikely  that the  delinquency  experience  of the  Mortgage  Loans
comprising the Mortgage Pool will correspond to the  delinquency  experience of
the Master Servicer's mortgage portfolio set forth in the foregoing tables. The
statistics  shown above  represent the  delinquency  experience  for the Master
Servicer's mortgage servicing portfolio only for the periods presented, whereas
the aggregate  delinquency  experience  on the Mortgage  Loans  comprising  the
Mortgage Pool will depend on the results obtained over the life of the Mortgage
Pool. The Master Servicer commenced  receiving  applications for mortgage loans
under its BCD Mortgage Loan program in December 1994.  Accordingly,  the Master
Servicer  (whether as an  originator  or  acquirer  of  mortgage  loans or as a
servicer  of  such  mortgage  loans)  does  not  have  significant   historical
delinquency, bankruptcy, foreclosure or default experience that may be referred
to for purposes of estimating  the future  delinquency  and loss  experience of
Mortgage  Loans.  There can be no assurance that the Mortgage Loans  comprising
the Mortgage Pool will perform  consistent  with the delinquency or foreclosure
experience  described  herein.  It should be noted that if the residential real
estate market  should  experience an overall  decline in property  values,  the
actual  rates of  delinquencies  and  foreclosures  could be higher  than those
previously  experienced by the Master Servicer.  In addition,  adverse economic
conditions may affect the timely payment by Mortgagors of scheduled payments of
principal and interest on the Mortgage Loans and, accordingly, the actual rates
of delinquencies and foreclosures with respect to the Mortgage Pool.

     The Master  Servicer is in the process of completing its compliance  goals
in  connection  with the year 2000 issue.  The year 2000 issue is the result of
prior  computer  programs  being  written  using two  digits,  rather than four
digits,  to define the applicable year. Any of the Master  Servicer's  computer
programs that have  time-sensitive  software may recognize a date using "00" as
the year 1900 rather than the year 2000.  Any such  occurrence  could result in
major  computer  system  failure or  miscalculations.  The Master  Servicer  is
presently  engaged in various  procedures to ensure that their computer systems
and software will be year 2000 compliant.

     However,  in the event that the Master Servicer,  or any of its suppliers,
customers,  brokers or agents do not  successfully and timely achieve year 2000
compliance,  the  performance of  obligations of the Master  Servicer under the
Pooling and Servicing Agreement could be materially adversely affected.

                      THE POOLING AND SERVICING AGREEMENT

GENERAL

     The  Certificates  will be issued  pursuant to the  Pooling and  Servicing
Agreement, dated as of October 1, 1998 (the "Pooling and Servicing Agreement"),
among the Depositor, the Seller, the Master Servicer and the Trustee. The Trust
Fund created under the Pooling and Servicing  Agreement will consist of (i) all
of the Depositor's right, title and interest in the Mortgage Loans, the related
mortgage notes, mortgages and other related documents,  (ii) all payments on or
collections  in  respect  of the  Mortgage  Loans due after the  Cut-off  Date,
together with any proceeds thereof,  (iii) any Mortgaged Properties acquired on
behalf of  Certificateholders by foreclosure or by deed in lieu of foreclosure,
and any revenues  received  thereon,  (iv) the rights of the Trustee  under all
insurance  policies  required  to be  maintained  pursuant  to the  Pooling and
Servicing Agreement and (v) the rights of the Depositor under the Mortgage Loan
Purchase   Agreement  between  the  Depositor  and  the  Seller.   The  Offered
Certificates  will be  transferable  and  exchangeable  at the corporate  trust
offices of the Trustee.

ASSIGNMENT OF THE MORTGAGE LOANS

     On the Closing Date the  Depositor  will transfer to the Trust Fund all of
its  right,  title and  interest  in and to each  Mortgage  Loan,  the  related
mortgage  notes,  mortgages  and other  related  documents  (collectively,  the
"Related  Documents"),  including all  scheduled  payments with respect to each
such Mortgage Loan due after the Cut-off Date. The Trustee,  concurrently  with
such transfer,  will deliver the  Certificates to the Depositor.  Each Mortgage
Loan  transferred  to the Trust  Fund will be  identified  on a  schedule  (the
"Mortgage Loan Schedule")  delivered to the Trustee pursuant to the Pooling and
Servicing  Agreement.  Such  schedule  will  include  information  such  as the
Principal  Balance of each Mortgage Loan as of the Cut-off Date,  its Loan Rate
as well as other information.

     The Pooling and Servicing  Agreement  will require  that,  within the time
period specified  therein,  the Seller will deliver or cause to be delivered to
the Trustee (or a  custodian,  as the  Trustee's  agent for such  purpose)  the
Mortgage Loans endorsed to the Trustee on behalf of the  Certificateholders and
the Related  Documents.  In lieu of delivery  of  original  mortgages,  if such
original is not available, the Seller may deliver or cause to be delivered true
and correct copies thereof, together with a lost note affidavit executed by the
Seller.

     Within 90 days of the Closing  Date,  the Trustee will review the Mortgage
Loans and the Related Documents pursuant to the Pooling and Servicing Agreement
and if any  Mortgage  Loan or Related  Document is found to be defective in any
material  respect  and  such  defect  is not  cured  within  60 days  following
notification thereof to the Seller by the Trustee, the Seller will be obligated
to either (i) substitute for such Mortgage Loan an Eligible Substitute Mortgage
Loan;  however,  such  substitution  is permitted  only within two years of the
Closing  Date and may not be made  unless an opinion of counsel is  provided to
the effect that such substitution will not disqualify the Trust Fund as a REMIC
or result in a prohibited  transaction tax under the Code or (ii) purchase such
Mortgage  Loan at a price  (the  "Purchase  Price")  equal  to the  outstanding
Principal  Balance of such Mortgage  Loan as of the date of purchase,  plus all
accrued and unpaid interest thereon,  computed at the Loan Rate through the end
of the calendar month in which the purchase is effected, plus the amount of any
unreimbursed  Advances and Servicing Advances made by the Master Servicer.  The
Purchase Price will be deposited in the  Collection  Account on or prior to the
next succeeding Determination Date after such obligation arises. The obligation
of the Seller to repurchase or substitute for a Defective  Mortgage Loan is the
sole remedy  regarding any defects in the Mortgage Loans and Related  Documents
available to the Trustee or the Certificateholders.

     In connection  with the  substitution of an Eligible  Substitute  Mortgage
Loan,  the Seller will be required to deposit in the  Collection  Account on or
prior to the next succeeding Determination Date after such obligation arises an
amount (the  "Substitution  Adjustment")  equal to the excess of the  Principal
Balance of the related  Defective  Mortgage Loan over the Principal  Balance of
such Eligible Substitute Mortgage Loan.

     An "Eligible  Substitute  Mortgage Loan" is a mortgage loan substituted by
the Seller  for a  Defective  Mortgage  Loan  which  must,  on the date of such
substitution,  (i) have an outstanding  Principal  Balance (or in the case of a
substitution  of more than one Mortgage Loan for a Defective  Mortgage Loan, an
aggregate Principal Balance), not in excess of, and not more than 5% less than,
the Principal  Balance of the Defective  Mortgage Loan;  (ii) have a Loan Rate,
with respect to a Fixed Rate Mortgage  Loan, not less than the Loan Rate of the
Defective Mortgage Loan and not more than 1% in excess of the Loan Rate of such
Defective  Mortgage Loan or, with respect to an Adjustable  Rate Mortgage Loan,
have a Maximum  Loan Rate and  Minimum  Loan Rate not less than the  respective
rate  for the  Defective  Mortgage  Loan and  have a Gross  Margin  equal to or
greater than the Defective  Mortgage Loan;  (iii) have the same Due Date as the
Defective  Mortgage Loan;  (iv) have a remaining term to maturity not more than
one year  earlier  and not later than the  remaining  term to  maturity  of the
Defective Mortgage Loan; (v) comply with each representation and warranty as to
the Mortgage Loans set forth in the Pooling and Servicing  Agreement (deemed to
be made  as of the  date of  substitution);  and  (vi)  satisfy  certain  other
conditions specified in the Pooling and Servicing Agreement.

     The Seller will make  certain  representations  and  warranties  as to the
accuracy in all  material  respects  of certain  information  furnished  to the
Trustee  with  respect to each  Mortgage  Loan (e.g.,  Cut-off  Date  Principal
Balance and the Loan Rate). In addition, the Seller will represent and warrant,
on the Closing Date, that,  among other things:  (i) at the time of transfer to
the Depositor,  the Seller has transferred or assigned all of its right,  title
and interest in each Mortgage Loan and the Related Documents, free of any lien;
and (ii)  each  Mortgage  Loan  complied,  at the time of  origination,  in all
material  respects with applicable  state and federal laws. Upon discovery of a
breach of any such  representation  and warranty which materially and adversely
affects the interests of the  Certificateholders  in the related  Mortgage Loan
and Related Documents, the Seller will have a period of 60 days after discovery
or notice of the breach to effect a cure.  If the breach cannot be cured within
the 60-day  period,  the Seller will be  obligated to (i)  substitute  for such
Defective Mortgage Loan an Eligible  Substitute  Mortgage Loan or (ii) purchase
such  Defective  Mortgage  Loan from the Trust  Fund.  The same  procedure  and
limitations  that are set  forth  above for the  substitution  or  purchase  of
Defective  Mortgage  Loans  as a result  of  deficient  documentation  relating
thereto will apply to the substitution or purchase of a Defective Mortgage Loan
as a result of a breach of a  representation  or  warranty  in the  Pooling and
Servicing  Agreement that materially and adversely affects the interests of the
Certificateholders.

     Mortgage  Loans  required to be  transferred to the Seller as described in
the preceding paragraphs are referred to as "Defective Mortgage Loans."

     Pursuant to the Pooling and Servicing Agreement,  the Master Servicer will
service and administer the Mortgage Loans as more fully set forth herein.

  PAYMENTS ON MORTGAGE LOANS; DEPOSITS TO COLLECTION ACCOUNT AND DISTRIBUTION
                                    ACCOUNT

     The Master Servicer shall establish and maintain or cause to be maintained
a separate  trust  account (the  "Collection  Account")  for the benefit of the
holders of the Certificates. The Collection Account will be an Eligible Account
(as defined herein).  Upon receipt by the Master Servicer of amounts in respect
of the Mortgage Loans (excluding  amounts  representing the Servicing Fee, ,the
Excess Servicing Fee, the Trustee Fee, reimbursement for Advances and Servicing
Advances and insurance proceeds to be applied to the restoration or repair of a
Mortgaged  Property or similar  items),  the Master  Servicer will deposit such
amounts in the  Collection  Account.  Amounts so  deposited  may be invested in
Eligible  Investments  (as  described in the Pooling and  Servicing  Agreement)
maturing no later than one  Business  Day prior to the date on which the amount
on deposit therein is required to be deposited in the  Distribution  Account or
on such Distribution Date if approved by the Rating Agencies.  The Trustee will
establish an account (the "Distribution  Account") into which will be deposited
amounts   withdrawn   from  the   Collection   Account  for   distribution   to
Certificateholders  on a Distribution Date. The Distribution Account will be an
Eligible  Account.  Amounts on deposit  therein  may be  invested  in  Eligible
Investments  maturing  on or  before  the  Business  Day  prior to the  related
Distribution Date unless such Eligible  Investments are invested in investments
managed or advised by the Trustee or an affiliate  thereof,  in which case such
Eligible Investments may mature on the related Distribution Date.

     An "Eligible  Account" is a  segregated  account that is (i) an account or
accounts maintained with a federal or state chartered depository institution or
trust company the short-term  unsecured  debt  obligations of which (or, in the
case of a  depository  institution  or  trust  company  that  is the  principal
subsidiary of a holding company,  the short-term  unsecured debt obligations of
such holding company) are rated P-1 by Moody's and A-1 by Standard & Poor's (or
comparable  ratings  if  Moody's  and  Standard  &  Poor's  are not the  Rating
Agencies) at the time any amounts are held on deposit therein,  (ii) an account
or  accounts  the  deposits in which are fully  insured by the Federal  Deposit
Insurance  Corporation  (to the limits  established by such  corporation),  the
uninsured  deposits  in which  account  are  otherwise  secured  such that,  as
evidenced by an opinion of counsel  delivered to the Trustee and to each Rating
Agency, the  Certificateholders  will have a claim with respect to the funds in
such  account or a perfected  first  priority  security  interest  against such
collateral (which shall be limited to Eligible Investments) securing such funds
that is  superior  to  claims  of any  other  depositors  or  creditors  of the
depository  institution  with which such account is  maintained,  (iii) a trust
account or accounts  maintained with the trust department of a federal or state
chartered depository institution, national banking association or trust company
acting in its fiduciary  capacity or (iv)  otherwise  acceptable to each Rating
Agency  without  reduction or withdrawal  of their then current  ratings of the
Certificates  as evidenced by a letter from each Rating  Agency to the Trustee.
Eligible  Investments are specified in the Pooling and Servicing  Agreement and
are limited to investments  which meet the criteria of the Rating Agencies from
time to time as  being  consistent  with  their  then  current  ratings  of the
Certificates.

ADVANCES

     Subject  to  the  following  limitations,  the  Master  Servicer  will  be
obligated  to advance or cause to be advanced  on or before  each  Distribution
Date its own funds, or funds in the Collection Account that are not included in
the  Available  Funds for such  Distribution  Date,  in an amount  equal to the
aggregate of all payments of principal and interest,  net of the Servicing Fee,
the Trustee Fee and the Excess  Servicing Fee, that were due during the related
Due Period on the Mortgage Loans,  other than Balloon  Payments,  and that were
delinquent on the related Determination Date, plus certain amounts representing
assumed  payments  not  covered  by any  current  net  income on the  Mortgaged
Properties  acquired by foreclosure or deed in lieu of  foreclosure,  and, with
respect to Balloon Loans, with respect to which the Balloon Payment is not made
when due, an assumed  monthly  payment  that would have been due on the related
Due Date based on the original principal amortization schedule for such Balloon
Loan (any such advance, an "Advance").

     Advances are required to be made only to the extent they are deemed by the
Master  Servicer to be  recoverable  from related late  collections,  insurance
proceeds or  liquidation  proceeds.  The purpose of making such  Advances is to
maintain  a  regular  cash  flow  to the  Certificateholders,  rather  than  to
guarantee or insure against losses. The Master Servicer will not be required to
make any  Advances  with  respect to  reductions  in the amount of the  monthly
payments on the Mortgage Loans due to bankruptcy proceedings or the application
of the Relief Act.

     All  Advances  will be  reimbursable  to the  Master  Servicer  from  late
collections, insurance proceeds and liquidation proceeds from the Mortgage Loan
as to which such  unreimbursed  Advance was made.  In  addition,  any  Advances
previously  made in respect of any Mortgage  Loan that are deemed by the Master
Servicer to be nonrecoverable from related late collections, insurance proceeds
or  liquidation  proceeds may be reimbursed  to the Master  Servicer out of any
funds in the Collection Account prior to the distributions on the Certificates.
In the event  the  Master  Servicer  fails in its  obligation  to make any such
advance,  the Trustee,  in its capacity as successor Master  Servicer,  will be
obligated to make any such advance,  to the extent  required in the Pooling and
Servicing Agreement.

     In the course of performing its servicing obligations, the Master Servicer
will pay all  reasonable  and  customary  "out-of-pocket"  costs  and  expenses
incurred in the performance of its servicing  obligations,  including,  but not
limited to, the cost of (i) the preservation, restoration and protection of the
Mortgaged Properties,  (ii) any enforcement or judicial proceedings,  including
foreclosures,  and (iii) the management and liquidation of Mortgaged Properties
acquired in satisfaction of the related  mortgage.  Each such  expenditure will
constitute a "Servicing Advance."

     The Master  Servicer's  right to reimbursement  for Servicing  Advances is
limited to late collections on the related Mortgage Loan, including liquidation
proceeds,  released mortgaged  property  proceeds,  insurance proceeds and such
other  amounts as may be  collected  by the Master  Servicer  from the  related
Mortgagor or otherwise  relating to the Mortgage  Loan in respect of which such
unreimbursed   amounts  are  owed,   unless  such  amounts  are  deemed  to  be
nonrecoverable  by the Master Servicer,  in which event  reimbursement  will be
made to the Master Servicer from general funds in the Collection Account.

THE TRUSTEE

     Bankers Trust Company of California,  N.A., a national banking association
organized  and  existing  under the laws of the  United  States,  will be named
Trustee  pursuant to the  Pooling and  Servicing  Agreement.  The Trustee  will
initially serve as custodian of the Mortgage Loans.

     The principal  compensation  (the "Trustee Fee") to be paid to the Trustee
in respect of its obligations under the Pooling and Servicing Agreement will be
equal to accrued  interest at the  "Trustee Fee Rate" of 0.01% per annum on the
Principal  Balance of each Mortgage Loan.  The Pooling and Servicing  Agreement
will provide that the Trustee and any director,  officer,  employee or agent of
the Trustee  will be  indemnified  by the Trust Fund and will be held  harmless
against any loss,  liability or expense (not including expenses,  disbursements
and advances  incurred or made by the Trustee,  including the  compensation and
the  expenses  and  disbursements  of its agents and  counsel,  in the ordinary
course of the Trustee's  performance  in accordance  with the provisions of the
Pooling and Servicing  Agreement)  incurred by the Trustee arising out of or in
connection with the acceptance or  administration of its obligations and duties
under the Pooling and Servicing  Agreement,  other than any loss,  liability or
expense (i) that  constitutes  a specific  liability  of the Trustee  under the
Pooling  and  Servicing  Agreement  or  (ii)  incurred  by  reason  of  willful
misfeasance, bad faith or negligence in the performance of the Trustee's duties
under the Pooling and  Servicing  Agreement  or as a result of a breach,  or by
reason of reckless disregard, of the Trustee's obligations and duties under the
Pooling and Servicing Agreement.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

     The principal  compensation (the "Servicing Fee") to be paid to the Master
Servicer in respect of its servicing activities for the Certificates will be at
the "Servicing  Fee Rate" of up to 0.50% per annum on the Principal  Balance of
each Mortgage Loan. The amount  resulting from the difference,  if any, between
the  Servicing  Fee Rate for any Mortgage Loan and 0.50% per annum (the "Excess
Servicing  Fee")  will be  retained  by the  Seller.  As  additional  servicing
compensation,  the Master  Servicer is  entitled to retain all  service-related
fees (other than prepayment penalties), including assumption fees, modification
fees,  extension fees and late payment  charges,  to the extent  collected from
mortgagors,  together with any interest or other income earned on funds held in
the  Collection  Account  and any  escrow  accounts.  The  Master  Servicer  is
obligated to offset any Prepayment  Interest Shortfall on any Distribution Date
(payments  made by the Master  Servicer  in  satisfaction  of such  obligation,
"Compensating  Interest")  by an  amount  not  in  excess  of  one-half  of its
Servicing Fee for such  Distribution  Date. The Master Servicer is obligated to
pay certain insurance premiums and certain ongoing expenses associated with the
Mortgage  Pool and  incurred  by the Master  Servicer  in  connection  with its
responsibilities  under the Pooling and Servicing  Agreement and is entitled to
reimbursement therefor as provided in the Pooling and Servicing Agreement.

     The "Determination Date" with respect to any Distribution Date will be the
15th day of the calendar  month in which such  Distribution  Date occurs or, if
such 15th day is not a Business  Day, the Business  Day  immediately  following
such 15th day. With respect to any Determination Date and each Mortgage Loan as
to which a  principal  prepayment  in full or in part was  applied  during  the
related Due Period, the "Prepayment  Interest  Shortfall" is an amount equal to
the  interest at the  applicable  Loan Rate (net of the  Servicing  Fee) on the
amount of such principal  prepayment  for the number of days  commencing on the
date on which the principal prepayment is applied and ending on the last day of
the related Due Period.

VOTING RIGHTS

     With  respect  to any date of  determination,  the  percentage  of all the
Voting Rights allocated among holders of the Offered  Certificates shall be the
fraction,  expressed as a  percentage,  the numerator of which is the aggregate
Certificate  Principal  Balance  of all the  Certificates  of such  Class  then
outstanding and the denominator of which is the aggregate Certificate Principal
Balance of all the Certificates then  outstanding.  The Voting Rights allocated
to each Class of Offered  Certificates  shall be allocated among all holders of
each such Class in proportion to the outstanding  Certificate Principal Balance
of such Certificates.

AMENDMENT

     The  Pooling and  Servicing  Agreement  may be amended by the Seller,  the
Depositor,  the Master  Servicer  and the  Trustee,  without the consent of the
holders  of the  Certificates,  for any of the  purposes  set forth  under "The
Agreements--Amendment"   in  the  Prospectus.  In  addition,  the  Pooling  and
Servicing  Agreement may be amended by the Seller,  the  Depositor,  the Master
Servicer and the Trustee and the holders of a majority in interest of any Class
of  Offered  Certificates  affected  thereby  for the  purpose  of  adding  any
provisions to or changing in any manner or eliminating any of the provisions of
the Pooling and Servicing Agreement or of modifying in any manner the rights of
the holders of Offered Certificates;  provided, however, that no such amendment
may  (i)  reduce  in any  manner  the  amount  of,  or  delay  the  timing  of,
distributions  required  to be  made on any  Offered  Certificate  without  the
consent  of the  holder  of such  Certificate;  (ii)  adversely  affect  in any
material  respect  the  interests  of the  holders of any Class of the  Offered
Certificates  in a manner other than as described in clause (i) above,  without
the consent of the  holders of Offered  Certificates  of such Class  evidencing
percentage  interests  aggregating  at least 66%; or (iii) reduce the aforesaid
percentage of aggregate  outstanding principal amounts of Offered Certificates,
the holders of which are required to consent to any such amendment, without the
consent of the holders of all such Certificates.

TERMINATION

     The holder of the  majority  interest in the Residual  Certificate  (or if
such holder does not exercise such option,  the Master  Servicer) will have the
right to repurchase all remaining Mortgage Loans and REO Properties and thereby
effect the early  retirement  of the  Certificates,  on any  Distribution  Date
following the Due Period during which the  aggregate  principal  balance of the
Mortgage  Loans and any real estate owned by the Trust is less than or equal to
10% of the Pool Principal Balance as of the Cut-off Date. The initial holder of
the  majority  interest  in the  Residual  Certificates  is  expected  to be an
affiliate  of the  Seller.  In the  event  that the  option is  exercised,  the
repurchase will be made at a price generally equal to par plus accrued interest
for each  Mortgage Loan at the related Loan Rate to but not including the first
day of the month in which such repurchase  price is distributed plus the amount
of any  unreimbursed  Advances  and  Servicing  Advances  made  by  the  Master
Servicer. Proceeds from such repurchase will be included in Available Funds and
will be distributed to the holders of the  Certificates  in accordance with the
Pooling and Servicing Agreement.  Any such repurchase of the Mortgage Loans and
REO Properties will result in the early retirement of the Certificates.

OPTIONAL PURCHASE OF DEFAULTED LOANS

     As to any Mortgage Loan which is delinquent in payment by 90 days or more,
the Master  Servicer  may, at its option,  purchase such Mortgage Loan from the
Trust Fund at the Purchase Price for such Mortgage Loan.

EVENTS OF DEFAULT

     Events of  Default  will  consist,  among  other  things,  of: (i) (a) any
failure by the Master  Servicer to make an Advance and (b) any other failure by
the  Master  Servicer  to  deposit in the  Collection  Account or  Distribution
Account  the  required  amounts  or  remit to the  Trustee  any  payment  which
continues  unremedied  for one Business  Day  following  written  notice to the
Master Servicer; (ii) any failure of the Master Servicer to make any Advance or
to cover any Prepayment Interest Shortfalls, as described herein, which failure
continues  unremedied  for one  Business  Day;  (iii) any failure by the Master
Servicer  to  observe  or  perform  in any  material  respect  any other of its
covenants or agreements in the Pooling and Servicing Agreement, which continues
unremedied  for 30 days after the first  date on which (x) the Master  Servicer
has knowledge of such failure or (y) written notice of such failure is given to
the Master  Servicer;  (iv)  insolvency,  readjustment of debt,  marshalling of
assets and  liabilities or similar  proceedings,  and certain  actions by or on
behalf of the Master Servicer indicating its insolvency or inability to pay its
obligations  or (v)  cumulative  Realized  Losses as of any  Distribution  Date
exceed the amount specified in the Pooling and Servicing Agreement.

RIGHTS UPON EVENT OF DEFAULT

     So long as an Event of Default under the Pooling and  Servicing  Agreement
remains  unremedied,  the  Trustee at the  direction  of the holders of Offered
Certificates  evidencing  not less than 51% of the Voting  Rights may terminate
all of the rights and  obligations  of the Master  Servicer in its  capacity as
servicer  with  respect to the Mortgage  Loans,  as provided in the Pooling and
Servicing  Agreement,  whereupon  the  Trustee  will  succeed  to  all  of  the
responsibilities  and  duties of the  Master  Servicer  under the  Pooling  and
Servicing  Agreement,  including the obligation to make Advances.  No assurance
can be given  that  termination  of the rights  and  obligations  of the Master
Servicer under the Pooling and Servicing  Agreement would not adversely  affect
the  servicing  of  the  related  Mortgage  Loans,  including  the  delinquency
experience of such Mortgage Loans.

     No holder of an  Offered  Certificate,  solely by virtue of such  holder's
status as a holder of an  Offered  Certificate,  will have any right  under the
Pooling and  Servicing  Agreement  to  institute  any  proceeding  with respect
thereto,  unless such holder previously has given to the Trustee written notice
of default and unless the holders of Offered  Certificates having not less than
51% of the Voting  Rights  evidenced by the Offered  Certificates  so agree and
have offered reasonable indemnity to the Trustee.

                        DESCRIPTION OF THE CERTIFICATES

GENERAL

     The  Offered  Certificates  will  be  issued  pursuant  to a  Pooling  and
Servicing  Agreement.  Set forth below are summaries of the specific  terms and
provisions  pursuant  to which the  Offered  Certificates  will be issued.  The
following  summaries  do not purport to be complete and are subject to, and are
qualified in their  entirety by reference to, the provisions of the Pooling and
Servicing  Agreement.  When particular  provisions or terms used in the Pooling
and  Servicing  Agreement  are  referred to, the actual  provisions  (including
definitions of terms) are incorporated by reference.

     Residential Mortgage Loan Trust 1998-1 will issue the Class A Certificates
(the "Senior Certificates"),  (ii) the Class M-1 Certificates and the Class M-2
Certificates  (the  "Mezzanine  Certificates"),  (iii) the Class B Certificates
(the  "Subordinate  Certificates"),  (iv) the Class OC Certificates and (v) the
Class R Certificates (the "Residual  Certificates").  The Senior  Certificates,
the Mezzanine Certificates and the Subordinate Certificates (collectively,  the
"Offered   Certificates"),   the  Class  OC   Certificates   and  the  Residual
Certificates are collectively  referred to herein as the  "Certificates."  Only
the Offered Certificates are offered hereby.

     The Class A, the  Class  M-1,  the Class M-2 and the Class B  Certificates
will have the respective Original  Certificate  Principal Balances specified on
the cover hereof. The aggregate of the Original Certificate  Principal Balances
of the Offered Certificates is $266,650,773.

     The Class OC Certificates will not have an Original Certificate  Principal
Balance. The Class R Certificates will have an Original  Certificate  Principal
Balance of $100 and will not bear interest.

     The Offered  Certificates  will be issued in book-entry  form as described
below. The Offered  Certificates will be issued in minimum dollar denominations
of $50,000 and integral  multiples of $1,000 in excess thereof (except that one
certificate  of each  Class  may be issued  in a  denomination  which is not an
integral multiple  thereof).  The assumed final maturity date for each Class of
Offered Certificates is the Distribution Date occurring in September 2029.

     Distributions on the Offered  Certificates  will be made by the Trustee on
the 25th day of each month,  or if such day is not a Business Day, on the first
Business Day thereafter, commencing on November 25, 1998 (each, a "Distribution
Date"),  to the persons in whose names such  Certificates are registered at the
close of business on the Business Day immediately  preceding such  Distribution
Date (each, a "Record Date").

BOOK-ENTRY CERTIFICATES

     The Offered Certificates will be book-entry  Certificates (the "Book-Entry
Certificates"). Persons acquiring beneficial ownership interests in the Offered
Certificates  ("Certificate  Owners")  will  hold  their  Offered  Certificates
through DTC in the United States, or Cedel or Euroclear (in Europe) if they are
participants of such systems,  or indirectly  through  organizations  which are
participants in such systems. The Book-Entry Certificates will be issued in one
or more certificates which equal the aggregate principal balance of the Offered
Certificates  and will  initially be  registered in the name of Cede & Co., the
nominee of DTC.  Cedel and Euroclear  will hold omnibus  positions on behalf of
their  participants  through  customers'  securities  accounts  in Cedel's  and
Euroclear's names on the books of their respective  depositaries  which in turn
will hold such positions in customers' securities accounts in the depositaries'
names on the books of DTC.  Citibank will act as  depositary  for Cedel and The
Chase Manhattan Bank will act as depositary for Euroclear (in such  capacities,
individually   the  "Relevant   Depositary"  and   collectively  the  "European
Depositaries").  Investors may hold such beneficial interests in the Book-Entry
Certificates in minimum denominations of $50,000. Except as described below, no
person acquiring a Book-Entry  Certificate (each, a "beneficial owner") will be
entitled to receive a physical  certificate  representing  such  Certificate (a
"Definitive Certificate"). Unless and until Definitive Certificates are issued,
it is anticipated that the only "Certificateholder" of the Offered Certificates
will  be  Cede & Co.,  as  nominee  of  DTC.  Certificate  Owners  will  not be
Certificateholders  as that term is used in the Agreement.  Certificate  Owners
are only permitted to exercise their rights indirectly through Participants and
DTC.

     The  beneficial  owner's  ownership  of a Book-Entry  Certificate  will be
recorded on the records of the brokerage  firm,  bank,  thrift  institution  or
other financial intermediary (each, a "Financial  Intermediary") that maintains
the  beneficial  owner's  account  for such  purpose.  In turn,  the  Financial
Intermediary's ownership of such Book-Entry Certificate will be recorded on the
records of DTC (or of a participating firm that acts as agent for the Financial
Intermediary, whose interest will in turn be recorded on the records of DTC, if
the beneficial  owner's Financial  Intermediary is not a DTC participant and on
the records of Cedel or Euroclear, as appropriate).

     Certificate  Owners will  receive all  distributions  of  principal of and
interest  on the  Offered  Certificates  from the  Trustee  through DTC and DTC
participants.  While the Offered Certificates are outstanding (except under the
circumstances  described  below),  under the rules,  regulations and procedures
creating and affecting DTC and its operations (the "Rules"), DTC is required to
make  book-entry  transfers  among  Participants  on whose  behalf it acts with
respect to the Offered  Certificates  and is  required to receive and  transmit
distributions  of  principal  of, and  interest  on, the Offered  Certificates.
Participants  and  indirect  participants  with whom  Certificate  Owners  have
accounts with respect to Offered  Certificates  are similarly  required to make
book-entry  transfers and receive and transmit such  distributions on behalf of
their respective Certificate Owners.  Accordingly,  although Certificate Owners
will not possess  certificates  representing their respective  interests in the
Offered Certificates, the Rules provide a mechanism by which Certificate Owners
will receive distributions and will be able to transfer their interest.

     Certificateholders will not receive or be entitled to receive certificates
representing  their respective  interests in the Offered  Certificates,  except
under the limited  circumstances  described below.  Unless and until Definitive
Certificates  are  issued,  Certificateholders  who  are not  Participants  may
transfer  ownership  of Offered  Certificates  only  through  Participants  and
indirect   participants   by  instructing   such   Participants   and  indirect
participants to transfer Offered Certificates,  by book-entry transfer, through
DTC for the  account of the  purchasers  of such  Offered  Certificates,  which
account is maintained with their respective  Participants.  Under the Rules and
in accordance with DTC's normal  procedures,  transfers of ownership of Offered
Certificates  will be executed  through DTC and the accounts of the  respective
Participants at DTC will be debited and credited.  Similarly,  the Participants
and indirect  participants will make debits or credits,  as the case may be, on
their records on behalf of the selling and purchasing Certificateholders.

     Because of time zone differences,  credits of securities received in Cedel
or  Euroclear  as a result of a  transaction  with a  Participant  will be made
during subsequent  securities  settlement processing and dated the business day
following the DTC settlement  date.  Such credits or any  transactions  in such
securities  settled  during such  processing  will be reported to the  relevant
Euroclear or Cedel Participants on such business day. Cash received in Cedel or
Euroclear as a result of sales of securities by or through a Cedel  Participant
(as  defined  below)  or  Euroclear  Participant  (as  defined  below) to a DTC
Participant  will be received with value on the DTC settlement date but will be
available  in the  relevant  Cedel or  Euroclear  cash  account  only as of the
business day following  settlement in DTC. For information  with respect to tax
documentation  procedures  relating to the Certificates,  see "Certain Material
Federal  Income Tax  Considerations--Tax  Treatment of Foreign  Investors"  and
"--Backup Withholding" in the Prospectus and "Global Clearance,  Settlement and
Tax  Documentation  Procedures--Certain  U.S. Federal Income Tax  Documentation
Requirements" in Annex I hereto.

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

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

     DTC which is a New York-chartered limited purpose trust company,  performs
services for its participants, some of which (and/or their representatives) own
DTC. In accordance  with its normal  procedures,  DTC is expected to record the
positions held by each DTC participant in the Book-Entry Certificates,  whether
held for its own  account  or as a nominee  for  another  person.  In  general,
beneficial  ownership of Book-Entry  Certificates will be subject to the Rules,
as in effect from time to time.

     Cedel Bank,  SOCIETE  ANONYME,  67 Bd  Grande-Duchesse  Charlotte,  L-1331
Luxembourg, was incorporated in 1970 as a limited company under Luxembourg law.
Cedel is owned by banks,  securities  dealers and financial  institutions,  and
currently has about 100 shareholders,  including U.S. financial institutions or
their subsidiaries.  No single entity may own more than five percent of Cedel's
stock.

     Cedel is  registered  as a bank in  Luxembourg,  and as such is subject to
regulation by the Institute  Monetaire  Luxembourgeois,  "IML",  the Luxembourg
Monetary Authority, which supervises Luxembourg banks.

     Cedel  holds  securities  for its  customers  ("Cedel  Participants")  and
facilitates  the  clearance  and  settlement  of  securities   transactions  by
electronic book-entry transfers between their accounts.  Cedel provides various
services,  including safekeeping,  administration,  clearance and settlement of
internationally  traded securities and securities lending and borrowing.  Cedel
also deals with  domestic  securities  markets  in  several  countries  through
established  depository and custodial  relationships.  Cedel has established an
electronic  bridge  with Morgan  Guaranty  Trust as the  Euroclear  Operator in
Brussels to facilitate  settlement of trades between  systems.  Cedel currently
accepts over 70,000 securities issues on its books.

     Cedel's  customers  are  world-wide   financial   institutions   including
underwriters,  securities  brokers and  dealers,  banks,  trust  companies  and
clearing   corporations.   Cedel's  United  States  customers  are  limited  to
securities  brokers and dealers and banks.  Currently,  Cedel has approximately
3,000  customers  located in over 60 countries,  including  all major  European
countries, Canada, and the United States. Indirect access to Cedel is available
to other institutions which clear through or maintain a custodial  relationship
with an account holder of Cedel.

     Euroclear  was  created in 1968 to hold  securities  for its  participants
("Euroclear  Participants")  and  to  clear  and  settle  transactions  between
Euroclear  Participants  through  simultaneous  electronic  book-entry delivery
against  payment,  thereby  eliminating  the  need  for  physical  movement  of
certificates and any risk from lack of simultaneous transfers of securities and
cash.  Transactions  may be settled in any of 29 currencies,  including  United
States dollars. Euroclear includes various other services, including securities
lending and borrowing and interfaces with domestic markets in several countries
generally  similar to the  arrangements  for  cross-market  transfers  with DTC
described  above.  Euroclear  is operated by the  Brussels,  Belgium  office of
Morgan  Guaranty Trust Company of New York (the  "Euroclear  Operator"),  under
contract  with  Euroclear   Clearance  Systems  S.C.,  a  Belgian   cooperative
corporation (the "Cooperative").  All operations are conducted by the Euroclear
Operator,  and all Euroclear  securities  clearance accounts and Euroclear cash
accounts are accounts with the Euroclear  Operator,  not the  Cooperative.  The
Cooperative   establishes   policy  for   Euroclear   on  behalf  of  Euroclear
Participants.  Euroclear  Participants include banks (including central banks),
securities brokers and dealers and other professional financial intermediaries.
Indirect  access to  Euroclear  is also  available  to other  firms  that clear
through or maintain a  custodial  relationship  with a  Euroclear  Participant,
either directly or indirectly.

     The  Euroclear  Operator  is the  Belgian  branch  of a New  York  banking
corporation  which is a member bank of the Federal Reserve System.  As such, it
is regulated  and  examined by the Board of  Governors  of the Federal  Reserve
System  and the New  York  State  Banking  Department,  as well as the  Belgian
Banking Commission.

     Securities  clearance  accounts  and  cash  accounts  with  the  Euroclear
Operator are governed by the Terms and  Conditions  Governing  Use of Euroclear
and the related  Operating  Procedures of the Euroclear  System and  applicable
Belgian  law  (collectively,   the  "Terms  and  Conditions").  The  Terms  and
Conditions   govern   transfers  of  securities  and  cash  within   Euroclear,
withdrawals  of securities  and cash from  Euroclear,  and receipts of payments
with respect to securities in Euroclear.  All  securities in Euroclear are held
on a fungible basis without  attribution of specific  certificates  to specific
securities clearance accounts.  The Euroclear Operator acts under the Terms and
Conditions  only on behalf of Euroclear  Participants,  and has no record of or
relationship with persons holding through Euroclear Participants.

     Distributions  on  the  Book-Entry  Certificates  will  be  made  on  each
Remittance  Date by the Trustee to DTC. DTC will be  responsible  for crediting
the amount of such payments to the accounts of the applicable DTC  participants
in  accordance  with DTC's  normal  procedures.  Each DTC  participant  will be
responsible  for  disbursing  such  payments  to the  beneficial  owners of the
Book-Entry  Certificates that it represents and to each Financial  Intermediary
for  which  it  acts  as  agent.  Each  such  Financial  Intermediary  will  be
responsible  for disbursing  funds to the  beneficial  owners of the Book-Entry
Certificates that it represents.

     Under  a  book-entry   format,   beneficial   owners  of  the   Book-Entry
Certificates may experience some delay in their receipt of payments, since such
payments will be forwarded by the Trustee to Cede.  Distributions  with respect
to  Certificates  held through Cedel or Euroclear  will be credited to the cash
accounts of Cedel Participants or Euroclear Participants in accordance with the
relevant system's rules and procedures,  to the extent received by the Relevant
Depositary.  Such  distributions will be subject to tax reporting in accordance
with relevant  United States tax laws and  regulations.  See "Certain  Material
Federal  Income Tax  Considerations--Tax  Treatment of Foreign  Investors"  and
"--Miscellaneous  Tax Aspects--Backup  Withholding" in the Prospectus.  Because
DTC can only act on  behalf  of  Financial  Intermediaries,  the  ability  of a
beneficial owner to pledge Book-Entry  Certificates to persons or entities that
do not  participate  in the  Depository  system,  or otherwise  take actions in
respect of such  Book-Entry  Certificates,  may be  limited  due to the lack of
physical certificates for such Book-Entry Certificates.  In addition,  issuance
of the Book-Entry  Certificates  in book-entry form may reduce the liquidity of
such Certificates in the secondary market since certain potential investors may
be unwilling to purchase  Certificates  for which they cannot  obtain  physical
certificates.

     Monthly  and  annual  reports on the Trust will be  provided  to Cede,  as
nominee of DTC,  and may be made  available by Cede to  beneficial  owners upon
request, in accordance with the rules,  regulations and procedures creating and
affecting  the  Depository,  and to the Financial  Intermediaries  to whose DTC
accounts the Book-Entry Certificates of such beneficial owners are credited.

     DTC has advised the Trustee that, unless and until Definitive Certificates
are issued,  DTC will take any action  permitted  to be taken by the holders of
the Book-Entry Certificates under the Agreement only at the direction of one or
more Financial Intermediaries to whose DTC accounts the Book-Entry Certificates
are credited,  to the extent that such actions are taken on behalf of Financial
Intermediaries  whose holdings include such Book-Entry  Certificates.  Cedel or
the  Euroclear  Operator,  as the  case may be,  will  take  any  other  action
permitted to be taken by a Certificateholder under the Agreement on behalf of a
Cedel Participant or Euroclear Participant only in accordance with its relevant
rules and procedures  and subject to the ability of the Relevant  Depositary to
effect such actions on its behalf  through DTC.  DTC may take  actions,  at the
direction   of  the  related   Participants,   with  respect  to  some  Offered
Certificates  which  conflict  with actions taken with respect to other Offered
Certificates.

     Definitive  Certificates  will  be  issued  to  beneficial  owners  of the
Book-Entry Certificates, or their nominees, rather than to DTC, only if (a) DTC
or the Depositor  advises the Trustee in writing that DTC is no longer willing,
qualified or able to discharge  properly  its  responsibilities  as nominee and
depository with respect to the Book-Entry Certificates and the Depositor or the
Trustee is unable to locate a qualified  successor,  (b) the Depositor,  at its
sole option, with the consent of the Trustee,  elects to terminate a book-entry
system  through  DTC or (c)  after  the  occurrence  of an  Event  of  Default,
beneficial owners having Percentage Interests  aggregating not less than 51% of
the  Book-Entry  Certificates  advise the Trustee and DTC through the Financial
Intermediaries  and the DTC  participants in writing that the continuation of a
book-entry system through DTC (or a successor thereto) is no longer in the best
interests of beneficial owners.

     Upon the  occurrence  of any of the events  described  in the  immediately
preceding  paragraph,  the Trustee  will be  required to notify all  beneficial
owners of the  occurrence  of such event and the  availability  through  DTC of
Definitive  Certificates.  Upon  surrender by DTC of the global  certificate or
certificates  representing  the Book-Entry  Certificates  and  instructions for
re-registration, the Trustee will issue Definitive Certificates, and thereafter
the Trustee  will  recognize  the holders of such  Definitive  Certificates  as
Certificateholders under the Agreement.

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

     Neither the Depositor,  the Master  Servicer nor the Trustee will have any
responsibility  for any aspect of the records  relating to or payments  made on
account of beneficial  ownership interests of the Book-Entry  Certificates held
by Cede & Co., as nominee for DTC, or for maintaining, supervising or reviewing
any records relating to such beneficial ownership interests.

PRIORITY OF DISTRIBUTIONS AMONG CERTIFICATES

     As more fully described herein,  distributions on the Certificates will be
made on each  Distribution  Date from  Available  Funds and will be made to the
Classes  of   Certificates   (subject  to  the  prior   payment  of   principal
distributions  to the Class R Certificates  on the first  Distribution  Date as
described  herein) in the following order of priority:  (i) to interest on each
Class of Offered  Certificates  in the priority and subject to the  limitations
described  under  "--Allocations  of Available  Funds" herein;  (ii) to current
principal of the Classes of Certificates then entitled to receive distributions
of principal, in the order and subject to the priorities set forth herein under
"--Allocation  of  Available  Funds";  (iii) to  principal  of the  Classes  of
Certificates  then entitled to receive  distributions  of principal in order to
maintain the  Overcollateralization  Target Amount; (iv) to unpaid interest and
the Loss  Reimbursement  Entitlement in the order and subject to the priorities
described herein under  "--Allocation of Available Funds";  (v) to the Class OC
Certificates  for deposit into the Excess  Reserve Fund Account  first to cover
any Basis Risk Shortfall  Amount and then to cover any Required Reserve Amount,
and then to be released to the Class OC  Certificates,  in each case subject to
certain  limitations set forth herein under  "--Allocation of Available Funds";
and (vi) any remaining amounts to the holders of the Class R Certificates.

ALLOCATION OF AVAILABLE FUNDS

     Distributions  to holders of each  Class of Offered  Certificates  will be
made on each Distribution Date from Available Funds.  "Available Funds" for any
Distribution Date is equal to the sum, net of amounts reimbursable therefrom to
the Master  Servicer,  of (i) the aggregate  amount of monthly  payments on the
related  Mortgage Loans due on the related Due Date and received by the Trustee
on or prior to the related Determination Date, after deduction of the Servicing
Fee, the Excess  Servicing  Fee and the Trustee Fee,  (ii) certain  unscheduled
payments in respect of the Mortgage  Loans,  including  prepayments,  insurance
proceeds,  Net  Liquidation  Proceeds  and  proceeds  from  repurchases  of and
substitutions  for such Mortgage Loans occurring during the related  Prepayment
Period,  excluding  prepayment penalties and (iii) all Advances with respect to
the related Mortgage Loans received by the Trustee for such Distribution Date.

     The  "Prepayment  Period"  with  respect to any  Distribution  Date is the
period commencing on the Determination Date in the month preceding the month in
which such Distribution Date occurs (or, in the case of the first  Distribution
Date, the day following the Cut-off Date) and ending on the Determination  Date
relating to such Distribution Date.

     On each Distribution Date, the Trustee will withdraw from the Distribution
Account all Available  Funds then on deposit  therein and will  distribute  the
same in the  following  order of  priority  (provided,  however,  on the  first
Distribution  Date, the Trustee will first  distribute all principal due to the
Class R Certificates):

     (i) on  account  of  interest  to the  holders  of each  Class of  Offered
Certificates in the following order of priority:

         (a)   to the  Class A  Certificates,  the  Interest  Distributable
Amount for such Class for such Distribution Date; and

         (b)    sequentially,  to the  Class  M-1,  Class  M-2 and  Class B
     Certificates,  in that order, the related Monthly  Interest  Distributable
     Amount for such Distribution Date;

     (ii)from the Principal  Distribution  Amount  (giving  effect first to the
component of the  Principal  Distribution  Amount equal to the Basic  Principal
Distribution  Amount and then to the  component of the  Principal  Distribution
Amount  equal to the Extra  Principal  Distribution  Amount  pursuant to clause
(iii)(a) below):

         (a)    on each  Distribution  Date (1) before the Stepdown Date or (2)
                with   respect   to  which  a  Trigger   Event  is  in  effect,
                sequentially  to the  holders of the Class A, Class M-1,  Class
                M-2 and Class B  Certificates,  in that order,  the  respective
                Class Principal Distribution Amount; or

         (b)    on each Distribution Date (1) on or after the Stepdown Date and
                (2) as long as a Trigger Event is not in effect, to the holders
                of the Class or Classes of Offered  Certificates  then entitled
                to  distribution  of  principal,  in an amount  equal to in the
                aggregate  the Principal  Distribution  Amount in the following
                amounts and order of priority:

                     (1) the lesser of (x) the  Principal  Distribution  Amount
                and (y) the Class A Principal  Distribution Amount to the Class
                A  Certificateholders,  until the Certificate Principal Balance
                thereof is reduced to zero;

                     (2) the  lesser  of (x) the  excess  of (i) the  Principal
                Distribution  Amount  over (ii) the amount  distributed  to the
                Class A  Certificateholders  in clause (ii)(b)(1) above and (y)
                the Class M-1 Principal  Distribution  Amount, to the Class M-1
                Certificateholders,  until the  Certificate  Principal  Balance
                thereof is reduced to zero;

                     (3) the  lesser  of (x) the  excess  of (i) the  Principal
                Distribution   Amount   over  (ii)  the  sum  of  the   amounts
                distributed  to  the  Class  A  Certificateholders   in  clause
                (ii)(b)(1)  above and to the Class  M-1  Certificateholders  in
                clause  (ii)(b)(2)  above  and  (y)  the  Class  M-2  Principal
                Distribution Amount, to the Class M-2 Certificateholders, until
                the Certificate Principal Balance thereof is reduced to zero;

                     (4) the  lesser  of (x) the  excess  of (i) the  Principal
                Distribution   Amount   over  (ii)  the  sum  of  the   amounts
                distributed  to  the  Class  A  Certificateholders   in  clause
                (ii)(b)(1)  above,  the  amount  distributed  to the  Class M-1
                Certificateholders  in clause  (ii)(b)(2)  above and the amount
                distributed  to the  Class  M-2  Certificateholders  in  clause
                (ii)(b)(3)  above  and (y) the Class B  Principal  Distribution
                Amount,   to  the   Class  B   Certificateholders,   until  the
                Certificate Principal Balance thereof is reduced to zero;

     (iii) any amounts remaining after the distributions in clauses (i) through
(ii) above shall be distributed in the following order of priority:

         (a)  to  fund  the  Extra  Principal   Distribution  Amount  for  such
     Distribution Date to be paid as a component of the Principal  Distribution
     Amount in the same order of priority described in clause (ii) above;

         (b) to the Class M-1  Certificateholders,  the related Unpaid Interest
     Shortfall  Amount for such  Distribution  Date and then the  related  Loss
     Reimbursement Entitlement, if any, for such Distribution Date;

         (c) to the Class M-2  Certificateholders,  the related Unpaid Interest
     Shortfall  Amount for such  Distribution  Date and then the  related  Loss
     Reimbursement Entitlement, if any, for such Distribution Date;

         (d) to the Class B  Certificateholders,  the related  Unpaid  Interest
     Shortfall  Amount for such  Distribution  Date and then the  related  Loss
     Reimbursement Entitlement, if any, for such Distribution Date; and

         (e) to the holders of the Class OC  Certificates  for deposit into the
     Excess Reserve Fund Account first to cover any Basis Risk Shortfall Amount
     and then to cover any Required Reserve Amount,  and then to be released to
     the  holders  of the  Class OC  Certificates,  such  amounts,  if any,  as
     described in the Pooling and Servicing Agreement; and

      (iv) to the holders of the Class R Certificates, the remaining amount.

     On each Distribution Date, all amounts  representing  prepayment penalties
received  during the related Due Period will be  distributed  to the holders of
the Class OC Certificates.

DEFINITIONS

     The "Accrual Period" for the Offered Certificates for a given Distribution
Date will be the actual  number of days (based on a 360-day  year)  included in
the period commencing on the immediately preceding Distribution Date and ending
on the day  immediately  preceding  the current  Distribution  Date;  provided,
however,  that the initial Accrual Period for the Offered  Certificates will be
the actual number of days included in the period commencing on the Closing Date
and ending on November 24, 1998.

     The "Allocable Loss Amount" with respect to each  Distribution  Date means
the excess, if any, of (a) the aggregate of the Certificate  Principal Balances
of  all  Classes  of  Offered   Certificates   (after   giving  effect  to  all
distributions on such Distribution Date) over (b) the Pool Principal Balance as
of the end of the preceding Due Period.

     The  "Basic  Principal  Distribution  Amount"  means  with  respect to any
Distribution  Date the excess of (i) the Principal  Remittance  Amount for such
Distribution Date over (ii) the  Overcollateralization  Release Amount, if any,
for such Distribution Date.

     The "Call  Option Date" is the first  Distribution  Date on which the Pool
Principal Balance is less than or equal to 10% of the Pool Principal Balance as
of the Cut-off Date.

     The "Certificate  Principal Balance" of any Class of Offered Certificates,
as of any Distribution Date, will be equal to the Certificate Principal Balance
thereof on the Closing  Date (the  "Original  Certificate  Principal  Balance")
reduced  by the sum of (i) all  amounts  actually  distributed  in  respect  of
principal of such Class on all prior  Distribution  Dates and (ii) with respect
to any  Mezzanine  Certificates  and the  Class  B  Certificates,  all  related
Allocable Loss Amounts  applied in reduction of principal of such  Certificates
on all prior Distribution Dates.

     "Class A Principal  Distribution Amount" means as of any Distribution Date
(a) prior to the Stepdown  Date or with respect to which a Trigger  Event is in
effect,  the lesser of (i) 100% of the Principal  Distribution  Amount and (ii)
the aggregate Certificate Principal Balance of the Class A Certificates and (b)
on or after the Stepdown  Date and as long as a Trigger Event is not in effect,
the positive difference, if any, of the excess of (x) the aggregate Certificate
Principal  Balance  of the  Class  A  Certificates  immediately  prior  to such
Distribution  Date over (y) the lesser of (A) the product of (i)  approximately
67.50% and (ii) the aggregate Principal Balance of the Mortgage Loans as of the
last day of the related Due Period and (B) the aggregate  Principal  Balance of
the  Mortgage  Loans  as of the  last  day  of the  related  Due  Period  MINUS
approximately $1,333,254.

     "Class M-1 Principal  Distribution  Amount"  means as of any  Distribution
Date (a) prior to the Stepdown Date or with respect to which a Trigger Event is
in effect, the lesser of (i) 100% of the Principal Distribution Amount and (ii)
the aggregate  Certificate  Principal Balance of the Class M-1 Certificates and
(b) on or after  the  Stepdown  Date and as long as a  Trigger  Event is not in
effect,  the positive  difference,  if any, of the excess of (x) the sum of (i)
the aggregate  Certificate Principal Balance of the Class A Certificates (after
taking into account the payment of the Class A Principal Distribution Amount on
such Distribution Date) and (ii) the Certificate Principal Balance of the Class
M-1  Certificates  immediately  prior to such  Distribution  Date  over (y) the
lesser of (A) the product of (i)  approximately  79.50% and (ii) the  aggregate
Principal  Balance of the Mortgage  Loans as of the last day of the related Due
Period and (B) the aggregate  Principal Balance of the Mortgage Loans as of the
last day of the related Due Period MINUS approximately $1,333,254.

     "Class M-2 Principal  Distribution  Amount"  means as of any  Distribution
Date (a) prior to the Stepdown Date or with respect to which a Trigger Event is
in effect, the lesser of (i) 100% of the Principal Distribution Amount and (ii)
the aggregate  Certificate  Principal Balance of the Class M-2 Certificates and
(b) on or after  the  Stepdown  Date and as long as a  Trigger  Event is not in
effect,  the positive  difference,  if any, of the excess of (x) the sum of (i)
the aggregate  Certificate Principal Balance of the Class A Certificates (after
taking into account the payment of the Class A Principal Distribution Amount on
such Distribution  Date),  (ii) the Certificate  Principal Balance of the Class
M-1  Certificates  (after  taking  into  account  the  payment of the Class M-1
Principal  Distribution  Amount  on  such  Distribution  Date)  and  (iii)  the
Certificate  Principal Balance of the Class M-2 Certificates  immediately prior
to such  Distribution  Date  over  (y) the  lesser  of (A) the  product  of (i)
approximately  87.50% and (ii) the aggregate  Principal Balance of the Mortgage
Loans  as of the last  day of the  related  Due  Period  and (B) the  aggregate
Principal  Balance of the Mortgage  Loans as of the last day of the related Due
Period MINUS approximately $1,333,254.

     "Class B Principal  Distribution Amount" means as of any Distribution Date
(a) prior to the Stepdown  Date or with respect to which a Trigger  Event is in
effect,  the lesser of (i) 100% of the Principal  Distribution  Amount and (ii)
the aggregate Certificate Principal Balance of the Class B Certificates and (b)
on or after the Stepdown  Date and as long as a Trigger Event is not in effect,
the  positive  difference,  if  any,  of the  excess  of (x) the sum of (i) the
aggregate  Certificate  Principal  Balance of the Class A  Certificates  (after
taking into account the payment of the Class A Principal Distribution Amount on
such Distribution  Date),  (ii) the Certificate  Principal Balance of the Class
M-1  Certificates  (after  taking  into  account  the  payment of the Class M-1
Principal Distribution Amount on such Distribution Date), (iii) the Certificate
Principal Balance of the Class M-2 Certificates  (after taking into account the
payment of the Class M-2  Principal  Distribution  Amount on such  Distribution
Date), and (iv) the Certificate  Principal  Balance of the Class B Certificates
immediately  prior to such  Distribution  Date  over (y) the  lesser of (A) the
product of (i) approximately 93.50% and (ii) the aggregate Principal Balance of
the  Mortgage  Loans as of the last day of the  related  Due Period and (B) the
aggregate  Principal  Balance of the  Mortgage  Loans as of the last day of the
related Due Period MINUS approximately $1,333,254.

     The "Delinquency  Percentage,"  with respect to any Distribution  Date and
the  related  Due Period,  is the  fraction,  expressed  as a  percentage,  the
numerator of which is the aggregate of the  Principal  Balances of all Mortgage
Loans that are 60 or more days  Delinquent,  in  foreclosure or relating to REO
Properties  as of the  close of  business  on the last day of the  related  Due
Period and the  denominator  of which is the Pool  Principal  Balance as of the
close of business on the last day of such Due Period.

     A Mortgage Loan is  "Delinquent" if any monthly payment due thereon is not
made by the close of business on the day such  monthly  payment is scheduled to
be due. A Mortgage Loan is "30 days Delinquent" if such monthly payment has not
been  received by the close of business on the  corresponding  day of the month
immediately  succeeding the month in which such monthly  payment was due or, if
there was no such  corresponding  day (E.G.,  as when a 30-day month  follows a
31-day month in which a payment was due on the 31st day of such month), then on
the last day of such immediately  succeeding  month; and similarly for "60 days
Delinquent", etc.

     A "Due  Period" with  respect to the any  Distribution  Date is the period
commencing  on the  second day of the month  preceding  the month in which such
Distribution Date occurs and ending on the first day of the month in which such
Distribution Date occurs.

     The "Extra Principal  Distribution  Amount" for any Distribution  Date, is
the lesser of (x) the General  Excess  Available  Amount for such  Distribution
Date and (y)  Overcollateralization  Deficiency  Amount  for such  Distribution
Date.

     The  "General  Excess  Available   Amount"  means  with  respect  to  each
Distribution  Date is the amount, if any, by which the Available Funds for such
Distribution Date exceeds the aggregate amount distributed on such Distribution
Date pursuant to clauses (i) and (ii) under  "--Allocation  of Available Funds"
above (other than the Extra Principal Distribution Amount).

     The "Interest  Distributable  Amount" for any  Distribution  Date and each
Class  of  Offered  Certificates  equals  the sum of (i) the  Monthly  Interest
Distributable  Amount  for such Class for such  Distribution  Date and (ii) the
Unpaid Interest Shortfall Amount for such Class for such Distribution Date.

     "Loss  Reimbursement  Entitlement" means, with respect to any Distribution
Date  and the  Class  M-1  Certificates,  Class  M-2  Certificates  or  Class B
Certificates,  the amount of Allocable Loss Amounts applied to the reduction of
the Certificate  Principal Balance of such Class and not reimbursed pursuant to
"--Allocation of Available Funds" above as of such Distribution Date.

     The "Monthly Interest  Distributable Amount" for any Distribution Date and
each Class of Offered Certificates equals the amount of interest accrued during
the related Accrual Period at the related  Pass-Through Rate on the Certificate
Principal  Balance of such Class  immediately  prior to such  Distribution Date
(or, in the case of the first Distribution Date, from the Closing Date).

     An   "Overcollateralization   Deficiency   Amount"  with  respect  to  any
Distribution Date equals the amount, if any, by which the Overcollateralization
Target   Amount   exceeds  the  related   Overcollateralized   Amount  on  such
Distribution Date (after giving effect to distributions in respect of the Basic
Principal  Distribution  Amount but without giving effect to any Allocable Loss
Amounts on such Distribution Date).

     "Overcollateralization   Release  Amount"  means,   with  respect  to  any
Distribution   Date   on   or   after   the   Stepdown   Date   on   which   an
Overcollateralization  Stepdown  Trigger Event is not in effect,  the lesser of
(x) the  Principal  Remittance  Amount for such  Distribution  Date and (y) the
excess,  if any,  of (i) the  Overcollateralized  Amount for such  Distribution
Date, assuming that 100% of the Principal  Remittance Amount is applied to as a
principal  payment on the Offered  Certificates on such  Distribution Date over
(ii) the Overcollateralization Target Amount for such Distribution Date.

     The  "Overcollateralization  Target  Amount" means with respect to (a) any
Distribution  Date  occurring  prior to the Stepdown  Date,  an amount equal to
3.25%  of the Pool  Principal  Balance  as of the  Cut-off  Date;  and (b) with
respect to any Distribution  Date on or after the Stepdown Date and (A) as long
as an Overcollateralization  Stepdown Trigger Event is not in effect, an amount
equal to the greater of (x) 6.50% of the Pool  Principal  Balance as of the end
of the related Due Period and (y)  approximately  $1,333,254 or (B) for so long
as  an   Overcollateralization   Stepdown  Trigger  Event  is  in  effect,  the
Overcollateralization Target Amount for the preceding Distribution Date.

     The  "Overcollateralized  Amount" for any Distribution Date is the amount,
if any,  by  which  (i) the  Pool  Principal  Balance  on the  last  day of the
immediately  preceding  Due  Period  exceeds  (ii)  the  aggregate  Certificate
Principal  Balance of the Offered  Certificates  as of such  Distribution  Date
after giving effect to  distributions  to be made on such  Certificates on such
Distribution Date.

     The "Principal  Distribution  Amount" for any Distribution Date will equal
the sum of (i) the  Basic  Principal  Distribution  Amount  and (ii) the  Extra
Principal Distribution Amount for such Distribution Date.

     A  "Principal  Prepayment"  with respect to any  Distribution  Date is any
mortgagor  payment or other  recovery of principal  on a Mortgage  Loan that is
received  in advance of its  scheduled  Due Date and is not  accompanied  by an
amount representing scheduled interest due on any date or dates in any month or
months subsequent to the month of prepayment.

     The "Principal  Remittance  Amount" means with respect to any Distribution
Date, the sum of (i) each scheduled payment of principal  collected or advanced
on the Mortgage  Loans by the Master  Servicer in the related Due Period,  (ii)
the principal  portion of all partial and full  principal  prepayments  of such
Mortgage Loans applied by the Master Servicer during such Due Period, (iii) the
principal  portion  of all Net  Liquidation  Proceeds  and  Insurance  Proceeds
received  during  such Due Period,  (iv) that  portion of the  Purchase  Price,
representing  principal  of  any  repurchased  Mortgage  Loan,  required  to be
deposited to the Collection  Account during such Due Period,  (v) the principal
portion  of  any  Substitution  Adjustments  required  to be  deposited  in the
Collection Account during such Due Period, and (vi) on the Distribution Date on
which the Trust Fund is to be  terminated  in  accordance  with the Pooling and
Servicing  Agreement,  that  portion of the  Termination  Price,  in respect of
principal.

     A "Realized  Loss" with  respect to any  defaulted  Mortgage  Loan that is
finally  liquidated (a  "Liquidated  Mortgage  Loan") is (i) the amount of loss
realized equal to the portion of the Principal  Balance  remaining unpaid after
application  of all  liquidation  proceeds net of amounts  reimbursable  to the
Master  Servicer for related  Advances,  Servicing  Advances and Servicing Fees
(such amount, the "Net Liquidation  Proceeds") in respect of such Mortgage Loan
and (ii) with respect to certain  Mortgage Loans the principal  balances or the
scheduled  payments of  principal  and  interest of which have been  reduced in
connection with bankruptcy  proceedings,  (a) in the case of a reduction of the
principal  balance of a Mortgage Loan, the amount of such principal  reduction,
and (b) in the case of a reduction in the  scheduled  payments of principal and
interest of a Mortgage  Loan, the net present value (using as the discount rate
the higher of the Loan Rate on such Mortgage  Loan or the rate of interest,  if
any,  specified  by the court in such  order) of the  scheduled  payments as so
modified or restructured.

     The  "Rolling   Delinquency   Percentage"   means,  with  respect  to  any
Distribution  Date, the average of the Delinquency  Percentages with respect to
the last day of each of the three immediately preceding Due Periods.

     The  "Senior  Credit   Enhancement   Percentage,"   with  respect  to  any
Distribution  Date, is the  percentage  obtained by dividing (i) the sum of (a)
the  aggregate  of  the  Certificate   Principal   Balances  of  the  Mezzanine
Certificates  and the  Class  B  Certificates  and  (b) the  Overcollateralized
Amount,  in each case after giving effect to the  distributions of principal on
such Distribution Date, by (ii) the Pool Principal Balance as of the end of the
related Due Period.

     The "Senior Specified Enhancement Percentage" on any date of determination
thereof means 32.50%.

     The  "Stepdown  Date"  means the earlier of (A) the  Distribution  Date on
which the Certificate  Principal Balance of the Senior Certificates equals zero
and (B) the later to occur of (x) the  Distribution  Date in November  2001 and
(y) the  first  Distribution  Date  on  which  the  Senior  Credit  Enhancement
Percentage  (calculated for this purpose only using the Pool Principal  Balance
as of the end of the  related  Due  Period  but  prior  to any  application  of
Principal  Distribution Amount to the Certificates) is greater than or equal to
the Senior Specified Enhancement Percentage.

     A "Trigger  Event" has occurred on any  Distribution  Date, if the Rolling
Delinquency  Percentage exceeds 35% of the Senior Credit Enhancement Percentage
for such Distribution Date.

     An "Overcollateralization  Stepdown Trigger Event" means the occurrence on
any  Distribution  Date of either of the  following:  (i) the  Cumulative  Loss
Trigger has occurred or (ii) the Trigger Event has occurred.

     The  "Cumulative  Loss  Trigger"  has occurred on a  Distribution  Date if
cumulative  Realized Losses as of such Distribution Date exceed the percentages
of the Pool  Principal  Balance  as of the  Cut-off  Date set forth  below with
respect to such Distribution Date.

                                 PERCENTAGE OF
                               THE POOL PRINCIPAL
                               BALANCE AS OF THE
                         DISTRIBUTION DATE CUT-OFF DATE

November 1998 to October 2001...................................     1.25%
November 2001 to October 2002...................................     2.00%
November 2002 to October 2003...................................     2.45%
November 2003 to October 2004...................................     2.90%
November 2004 to October 2005...................................     3.25%
November 2005 and thereafter....................................     3.50%

     The "Unpaid Interest Shortfall Amount" means (i) for each Class of Offered
Certificates  and the first  Distribution  Date, zero, and (ii) with respect to
each Class of Offered  Certificates and any  Distribution  Date after the first
Distribution  Date, the amount, if any, by which (a) the sum of (1) the Monthly
Interest  Distributable  Amount  for such Class for the  immediately  preceding
Distribution Date and (2) the outstanding  Unpaid Interest Shortfall Amount, if
any,  for such  Class for such  preceding  Distribution  Date  exceeds  (b) the
aggregate amount  distributed on such Class in respect of interest  pursuant to
clause  (a) of  this  definition  on such  preceding  Distribution  Date,  plus
interest on the amount of interest due but not paid on the Certificates of such
Class on such preceding  Distribution  Date, to the extent permitted by law, at
the Pass-Through Rate for such Class for the related Accrual Period.

PASS-THROUGH RATES

     The  Pass-Through  Rate for the Class A, the Class M-1,  the Class M-2 and
the Class B Certificates for a particular Distribution Date is a per annum rate
equal to the lesser of (a) the sum of (i) One-Month  LIBOR on the related LIBOR
Determination Date (as defined herein) and (ii) the related Pass-Through Margin
and (b) the Available Funds Cap. The Pass-Through  Margins for the Class A, the
Class M-1, Class M-2 and Class B Certificates  will be equal to 0.75% (75 basis
points), 0.95% (95 basis points), 1.40% (140 basis points) and 3.00% (300 basis
points),  respectively,  until the first  Distribution  Date following the Call
Option Date, and 1.50% (150 basis points),  1.425% (142.5 basis points),  2.10%
(210 basis  points) and 4.50% (450 basis  points),  respectively,  on and after
such Distribution  Date. As to any Distribution Date, the "Available Funds Cap"
is a rate per annum  equal to the  weighted  average  of the Loan  Rates on the
Mortgage Loans  outstanding as of the first day of the related Due Period,  net
of the Servicing Fee, the Trustee Fee and the Excess Fee.

     If on any  Distribution  Date,  the  Pass-Through  Rate  for any  Class of
Offered  Certificates  is based upon the Available Funds Cap, the excess of (i)
the amount of interest such Class of  Certificates  would have been entitled to
receive on such  Distribution  Date had such Pass-Through Rate not been subject
to the  Available  Funds Cap,  up to the Maximum  Cap,  over (ii) the amount of
interest such Class of Offered Certificates  received on such Distribution Date
based on the Available Funds Cap,  together with the unpaid portion of any such
excess from prior  Distribution Dates (and interest accrued thereon at the then
applicable  Pass-Through  Rate on such Class of Offered  Certificates,  without
giving effect to the Available Funds Cap) is the "Basis Risk Shortfall  Amount"
for such Class of Offered Certificates.  Any Basis Risk Shortfall Amount on any
Class of Offered  Certificates will be paid on future  Distribution  Dates from
and to the  extent of funds  available  therefor  in the  Excess  Reserve  Fund
Account (as described herein).  The ratings on the Offered  Certificates do not
address the likelihood of the payment of any Basis Risk Shortfall Amount.

     The "Maximum Cap" for any Distribution Date is 15.00% per annum.

CALCULATION OF ONE-MONTH LIBOR

     On the  second  LIBOR  Business  Day  (as  defined  below)  preceding  the
commencement of each Accrual Period  following the initial Accrual Period (each
such date, a "LIBOR  Determination  Date"),  the Trustee  (except for the first
Accrual Period) will determine the London interbank  offered rate for one-month
United States dollar deposits  ("One-Month  LIBOR") for such Accrual Period for
the Offered  Certificates  on the basis of the offered  rates of the  Reference
Banks for one-month United States dollar deposits,  as such rates appear on the
Telerate Page 3750, as of 11:00 a.m. (London time) on such LIBOR  Determination
Date. As used in this section,  "LIBOR Business Day" means a day on which banks
are open for dealing in foreign  currency  and  exchange in London and New York
City;  "Telerate  Page 3750" means the display page  currently so designated on
the Dow Jones Telerate  Service (or such other page as may replace that page on
that service for the purpose of  displaying  comparable  rates or prices);  and
"Reference  Banks" means leading  banks  selected by the Trustee and engaged in
transactions in Eurodollar  deposits in the international  Eurocurrency  market
(i) with an  established  place of  business in London,  (ii) whose  quotations
appear on the Telerate Page 3750 on the LIBOR  Determination  Date in question,
(iii)  which  have  been  designated  as  such  by the  Trustee  and  (iv)  not
controlling,  controlled by or under common control with,  the  Depositor,  the
Master  Servicer or any successor  Master  Servicer.  On the Closing Date,  the
One-Month LIBOR for the initial Accrual Period will be determined on the second
LIBOR Business Day preceding the Closing Date.

     On each LIBOR Determination Date,  One-Month LIBOR for the related Accrual
Period for the  Offered  Certificates  will be  established  by the  Trustee as
follows:

         (a) If on such LIBOR  Determination  Date two or more Reference  Banks
     provide such offered  quotations,  One-Month LIBOR for the related Accrual
     Period will be the  arithmetic  mean of such offered  quotations  (rounded
     upwards if necessary to the nearest whole multiple of 0.0625%).

         (b) If on such LIBOR Determination Date fewer than two Reference Banks
     provide such offered  quotations,  One-Month LIBOR for the related Accrual
     Period  will be the higher of (x)  One-Month  LIBOR as  determined  on the
     previous LIBOR  Determination  Date and (y) the Reserve Interest Rate. The
     "Reserve  Interest  Rate"  will be the rate  per  annum  that the  Trustee
     determines  to be either  (i) the  arithmetic  mean  (rounded  upwards  if
     necessary  to the nearest  whole  multiple  of  0.0625%) of the  one-month
     United States dollar  lending rates which New York City banks  selected by
     the Trustee are quoting on the relevant  LIBOR  Determination  Date to the
     principal  London offices of leading banks in the London  interbank market
     or (ii) in the event that the Trustee  can  determine  no such  arithmetic
     mean,  the lowest  one-month  United States dollar  lending rate which New
     York  City  banks  selected  by the  Trustee  are  quoting  on such  LIBOR
     Determination Date to leading European banks.

     The establishment of One-Month LIBOR on each LIBOR  Determination  Date by
the Trustee and the Trustee's calculation of the rate of interest applicable to
the Offered Certificates for the related Accrual Period will (in the absence of
manifest error) be final and binding.

APPLICATION OF ALLOCABLE LOSS AMOUNTS

     Following  any  reduction of the  Overcollateralized  Amount to zero,  any
Allocable  Loss  Amounts  will be applied,  sequentially,  in  reduction of the
Certificate  Principal  Balances  of the  Class B  Certificates,  the Class M-2
Certificates  and the  Class  M-1  Certificates,  in that  order,  until  their
respective  Certificate  Principal  Balances  have been  reduced  to zero.  The
Certificate  Principal  Balance of the Class A Certificates will not be reduced
by any application of Allocable Loss Amounts.  However,  if the Subordinate and
Mezzanine  Certificates  are reduced to zero, such losses may reduce the amount
of principal  ultimately paid to the holders of the Class A  Certificates.  The
reduction  of the  Certificate  Principal  Balance of any  applicable  Class of
Offered Certificates by the application of Allocable Loss Amounts entitles such
Class  to  reimbursement   in  an  amount  equal  to  the  Loss   Reimbursement
Entitlement.  Each such  Class of  Offered  Certificates  will be  entitled  to
receive  its  Loss  Reimbursement  Entitlement,  or  any  portion  thereof,  in
accordance with the payment priorities specified herein.  Payment in respect of
Loss  Reimbursement  Entitlements  will not  reduce the  Certificate  Principal
Balance of the related Class or Classes.

EXCESS RESERVE FUND ACCOUNT

     The Pooling and Servicing  Agreement  establishes  an account (the "Excess
Reserve Fund  Account"),  which is held in trust, as part of the Trust Fund, by
the Trustee on behalf of the  Offered  Certificateholders.  The Excess  Reserve
Fund  Account  will not be an asset of any  REMIC.  Certificateholders  of each
Class of Offered Certificates in the order of their priority of payment will be
entitled to receive payments from the Excess Reserve Fund Account to the extent
of amounts on deposit  therein in an amount  equal to any Basis Risk  Shortfall
Amount for such Class of  Certificates.  On the  Closing  Date,  $1,000 will be
deposited  into the Excess Reserve Fund Account.  Thereafter,  if the Available
Funds Cap does not exceed  One-Month LIBOR by at least 0.25%,  the amount to be
held in the Excess Reserve Fund Account (the "Required  Reserve Amount") on any
Distribution  Date  thereafter  will  equal  the  greater  of (i)  0.50% of the
outstanding  Class Certificate  Balance of the Offered  Certificates as of such
Distribution  Date and (ii) $5,000 and will be funded from amounts otherwise to
be paid to the Class OC  Certificates.  Thereafter,  if the Available Funds Cap
for any  Distribution  Date  exceeds  One-Month  LIBOR by  0.25%  or more,  the
Required  Reserve  Amount  for  such  Distribution  Date  will be  $5,000.  Any
distribution  by the Trustee  from  amounts in the Excess  Reserve Fund Account
shall be made on the applicable Distribution Date.

     Amounts on deposit in the Excess  Reserve Fund Account in excess of $5,000
will be  released  therefrom  and  distributed  to the  holders of the Class OC
Certificates on any Distribution  Date on which the Available Funds Cap exceeds
One-Month LIBOR by 0.25% or more.

REPORTS TO CERTIFICATEHOLDERS

     On each  Distribution  Date,  the Trustee will forward to each holder of a
Certificate and the Rating Agency a statement generally setting forth:

               (i) the amount of the distributions, separately identified, with
respect to each Class of the Offered Certificates;

               (ii) the  amount of such  distributions  set forth in clause (i)
allocable to principal,  separately  identifying  the  aggregate  amount of any
Principal  Prepayments or other  unscheduled  recoveries of principal  included
therein;

               (iii) the amount of such  distributions  set forth in clause (i)
allocable to interest and the calculation thereof;

               (iv) the amount of any Unpaid  Interest  Shortfall  Amount  with
respect to each Class of Certificates, separately identified;

               (v)    the     Overcollateralization     Target    Amount    and
Overcollateralized Amount as of such Distribution Date;

               (vi) the Certificate  Principal Balance of each Class of Offered
Certificates  after  giving  effect to the  distribution  of  principal on such
Distribution Date;

               (vii) the Pool  Principal  Balance at the end of the related Due
Period;

               (viii) the amount of the  Servicing  Fee paid to or  retained by
the Master  Servicer,  and the amount of the Excess Servicing Fee, if any, paid
to the Seller;

               (ix) the amount of the Trustee Fee paid to the Trustee;

               (x) the amount of Advances for the related Due Period;

               (xi) the  number and  aggregate  Principal  Balance of  Mortgage
Loans that were (A) delinquent (exclusive of Mortgage Loans in foreclosure) (1)
30 to 59 days,  (2) 60 to 89 days and (3) 90 or more days,  (B) in  foreclosure
and delinquent (1) 30 to 59 days, (2) 60 to 89 days and (3) 90 or more days and
(C) in  bankruptcy  as of the close of business on the last day of the calendar
month preceding such Distribution Date;

               (xii)  with  respect  to any  Mortgage  Loan that  became an REO
Property during the preceding  calendar month,  the loan number,  the Principal
Balance of such  Mortgage  Loan as of the close of  business on the last day of
the related Due Period and the date of acquisition thereof;

               (xiii)  the  total  number  and  principal  balance  of any  REO
Properties  as of the close of  business on the last day of the  preceding  Due
Period;

               (xiv) the aggregate  amount of Realized  Losses  incurred during
the preceding calendar month;

               (xv) the cumulative amount of Realized Losses;

               (xvi) any  Overcollateralization  Deficiency Amount after giving
effect to the distribution of principal on such Distribution Date;

               (xvii) the  Allocable  Loss Amounts,  if any,  allocated to each
Class of the Mezzanine and Subordinate  Certificates and the Loss Reimbursement
Entitlement  owing to each  Class of  Mezzanine  and  Subordinate  Certificates
outstanding  after giving effect to distributions  thereof on such Distribution
Date;

               (xviii)   whether  a  Trigger  Event  or   Overcollateralization
Stepdown Trigger Event has occurred and is continuing;

               (xix) the amount of the Extra Principal Distribution Amount;

               (xx) the Pass-Through Rate for the Class A, the Class M-1, Class
M-2 and Class B Certificates for such Distribution Date; and

               (xxi) the amount on deposit in the Excess  Reserve  Fund Account
on such  Distribution  Date and the Basis Risk  Shortfall  Amount owing to each
Class of Offered  Certificates after giving effect to distributions  thereof on
such Distribution Date.

     In  addition,  within a  reasonable  period of time  after the end of each
calendar  year,  the  Trustee  will  prepare  and  deliver to each  holder of a
Certificate of record during the previous calendar year a statement  containing
information  necessary to enable holders of the  Certificates  to prepare their
tax returns.  Such  statements will not have been examined and reported upon by
an independent public accountant.

                 YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

     The yield to maturity of the Offered  Certificates,  and  particularly the
Subordinate Certificates,  will be sensitive to defaults on the Mortgage Loans.
If a purchaser of an Offered Certificate calculates its anticipated yield based
on an  assumed  rate of  default  and  amount of losses  that is lower than the
default  rate and  amount of losses  actually  incurred,  its  actual  yield to
maturity  will be lower  than  that so  calculated.  Certificateholders  of the
Offered  Certificates may not receive  reimbursement for Realized Losses in the
month following the occurrence of such losses.  In general,  the earlier a loss
occurs, the greater is the effect on an investor's yield to maturity. There can
be no assurance as to the  delinquency,  foreclosure  or loss  experience  with
respect to the Mortgage Loans.  Because the Mortgage Loans were underwritten in
accordance  with standards less  stringent than those  generally  acceptable to
FNMA and FHLMC  with  regard to a  borrower's  credit  standing  and  repayment
ability, the risk of delinquencies with respect to, and losses on, the Mortgage
Loans will be greater than that of mortgage  loans  underwritten  in accordance
with FNMA and FHLMC standards.

     The rate of principal payments on the Offered Certificates,  the aggregate
amount of distributions on the Offered  Certificates and the yields to maturity
of the Offered  Certificates will be related to the rate and timing of payments
of  principal  on the Mortgage  Loans.  The rate of  principal  payments on the
Mortgage  Loans will in turn be affected by the  amortization  schedules of the
Mortgage  Loans and by the rate of principal  prepayments  (including  for this
purpose  prepayments  resulting from refinancing,  liquidations of the Mortgage
Loans due to defaults,  casualties  or  condemnations  and  repurchases  by the
Seller or Master  Servicer).  Because  certain of the  Mortgage  Loans  contain
prepayment penalties,  the rate of principal payments may be less than the rate
of  principal  payments  for  mortgage  loans  which  did not  have  prepayment
penalties.  The  Mortgage  Loans are  subject to the  "due-on-sale"  provisions
included therein. See "The Mortgage Pool" herein.

     Prepayments,  liquidations  and purchases of the Mortgage Loans (including
any optional purchase) will result in distributions on the Offered Certificates
of principal  amounts which would  otherwise be distributed  over the remaining
terms of the  Mortgage  Loans.  Since the rate of payment of  principal  on the
Mortgage Loans will depend on future events and a variety of other factors,  no
assurance  can be given as to such rate or the rate of  principal  prepayments.
The extent to which the yield to  maturity  of a Class of Offered  Certificates
may vary from the  anticipated  yield will depend upon the degree to which such
Offered  Certificate  is purchased at a discount or premium,  and the degree to
which the timing of payments thereon is sensitive to prepayments,  liquidations
and purchases of the Mortgage Loans.  Further,  an investor should consider the
risk that, in the case of any Offered  Certificate  purchased at a discount,  a
slower than anticipated rate of principal payments  (including  prepayments) 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, a faster 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.

     The  rate of  principal  payments  (including  prepayments)  on  pools  of
mortgage  loans may vary  significantly  over time and may be  influenced  by a
variety of economic, geographic, social and other factors, including changes in
mortgagors' housing needs, job transfers, unemployment,  mortgagors' net equity
in the mortgaged properties and servicing decisions.  In general, if prevailing
interest  rates  were to fall  significantly  below the Loan Rates on the Fixed
Rate Mortgage Loans,  such Mortgage Loans could be subject to higher prepayment
rates  than if  prevailing  interest  rates were to remain at or above the Loan
Rates on such Mortgage Loans. Conversely,  if prevailing interest rates were to
rise  significantly,  the rate of  prepayments  on such  Mortgage  Loans  would
generally be expected to decrease.  As is the case with the Fixed Rate Mortgage
Loans,  the Adjustable  Rate Mortgage Loans may be subject to a greater rate of
principal  prepayments  in a low interest  rate  environment.  For example,  if
prevailing  interest  rates  were to  fall,  Mortgagors  with  Adjustable  Rate
Mortgage  Loans may be inclined to refinance  their  Adjustable  Rate  Mortgage
Loans with a fixed rate loan to "lock in" a lower  interest rate. The existence
of the  applicable  Periodic  Rate Cap and  Maximum  Rate also may  affect  the
likelihood of  prepayments  resulting from  refinancings.  No assurances can be
given as to the rate of prepayments on the Mortgage Loans in stable or changing
interest rate environments. In addition, the delinquency and loss experience of
the  Adjustable  Rate  Mortgage  Loans may  differ  from that on the Fixed Rate
Mortgage  Loans  because the amount of the monthly  payments on the  Adjustable
Rate  Mortgage  Loans are subject to  adjustment  on each  Adjustment  Date. In
addition, a substantial majority of the Adjustable Rate Mortgage Loans will not
have their initial  Adjustment Date for two to five years after the origination
thereof.  The prepayment  experience of the Delayed First  Adjustment  Mortgage
Loans may differ from that of the other  Adjustable  Rate Mortgage  Loans.  The
Delayed  First  Adjustment  Mortgage  Loans may be subject to greater  rates of
prepayments  as they  approach  their initial  Adjustment  Dates even if market
interest  rates are only  slightly  higher or lower  than the Loan Rates on the
Delayed First  Adjustment  Mortgage Loans as borrowers seek to avoid changes in
their monthly payments.

OVERCOLLATERALIZATION PROVISIONS

     The operation of the  overcollateralization  provisions of the Pooling and
Servicing  Agreement  will  affect the  weighted  average  lives of the Offered
Certificates  and  consequently  the yields to maturity  of such  Certificates.
Unless and until the Overcollateralized Amount equals the Overcollateralization
Target  Amount,  the  General  Excess  Available  Spread  will  be  applied  as
distributions  of  principal  of the  Class or  Classes  of  Certificates  then
entitled to distributions  of principal,  thereby reducing the weighted average
lives   thereof.   The  actual   Overcollateralized   Amount  may  change  from
Distribution  Date to Distribution  Date producing uneven  distributions of the
General  Excess  Available  Spread.  There  can be no  assurance  as to when or
whether  the  Overcollateralized  Amount  will equal the  Overcollateralization
Target Amount.

     The General Excess  Available  Spread  generally is equal to the excess of
(x) interest  collected  or advanced on the Mortgage  Loans over (y) the sum of
required  interest  on the  Offered  Certificates  plus the  Trustee  Fee,  the
Servicing Fee and, if applicable, the Excess Servicing Fee. Mortgage Loans with
higher Loan Rates will contribute more interest to the General Excess Available
Spread.  Mortgage  Loans with higher Loan Rates may prepay faster than Mortgage
Loans with relatively  lower Loan Rates in response to a given change in market
interest rates.  Any such  disproportionate  prepayments of Mortgage Loans with
higher  Loan  Rates may  adversely  affect  the  amount of the  General  Excess
Available  Spread  available to make  accelerated  payments of principal of the
Offered Certificates.

     As a result of the interaction of the foregoing factors, the effect of the
overcollateralization  provisions on the weighted  average lives of the Offered
Certificates may vary significantly over time and from Class to Class.

ADDITIONAL INFORMATION

     The  Depositor  has filed  certain  yield  tables and other  computational
materials with respect to certain Classes of the Offered  Certificates with the
Commission in a report on Form 8-K and may file certain additional yield tables
and other  computational  materials  with  respect  to one or more  Classes  of
Offered  Certificates  with the Commission in a report on Form 8-K. Such tables
and  materials  were  prepared  by the  Underwriter  at the  request of certain
prospective  investors,  based on  assumptions  provided by, and satisfying the
special   requirements  of,  such  prospective   investors.   Such  tables  and
assumptions  may be based  on  assumptions  that  differ  from the  Structuring
Assumptions.  Accordingly,  such tables and other materials may not be relevant
to or appropriate for investors other than those specifically requesting them.

WEIGHTED AVERAGE LIVES

     The timing of changes in the rate of Principal Prepayments on the Mortgage
Loans may significantly affect an investor's actual yield to maturity,  even if
the average rate of Principal  Prepayments is consistent  with such  investor's
expectation.  In general,  the earlier a Principal  Prepayment  on the Mortgage
Loans  occurs,  the  greater  the  effect of such  Principal  Prepayment  on an
investor's  yield to maturity.  The effect on an investor's  yield of Principal
Prepayments  occurring at a rate higher (or lower) than the rate anticipated by
the  investor  during the period  immediately  following  the  issuance  of the
Offered  Certificates  may not be  offset by a  subsequent  like  decrease  (or
increase) in the rate of Principal Prepayments.

     The projected  weighted average life of any Class of Offered  Certificates
is the  average  amount of time that will elapse  from  November  12, 1998 (the
"Closing Date") until each dollar of principal is scheduled to be repaid to the
investors in such Class of Offered  Certificates.  Because it is expected  that
there will be  prepayments  and  defaults  on the  Mortgage  Loans,  the actual
weighted  average lives of the Classes of Offered  Certificates are expected to
vary substantially from the weighted average remaining terms to stated maturity
of the Mortgage  Loans as set forth herein under "The Mortgage  Loans--Mortgage
Loan Statistics."

     The "Assumed Final  Maturity Date" for each Class of Offered  Certificates
is as set forth herein under  "Description of the  Certificates--General".  The
Assumed  Final  Maturity  Date for each  Class of Offered  Certificates  is the
Distribution  Date in the 13th month  following the latest maturity date of any
Mortgage Loan. The weighted average life of each Class of Offered  Certificates
is likely to be shorter than would be the case if payments actually made on the
Mortgage  Loans  conformed  to  the  foregoing   assumptions,   and  the  final
Distribution  Date  with  respect  to  the  Offered  Certificates  could  occur
significantly  earlier than the related Assumed Final Maturity Date because (i)
prepayments are likely to occur, (ii) excess cashflow,  if any, will be applied
as  principal  of the  Offered  Certificates  as  described  herein,  (iii) the
Overcollateralization  Target Amount is as defined herein and (iv) the Majority
Residual  Interestholder  or the Master Servicer may cause a termination of the
Trust Fund as provided herein.

     The model used in this Prospectus Supplement (the "Prepayment Assumption")
represents  an  assumed  rate of  prepayment  each month  relative  to the then
outstanding  principal balance of a pool of mortgage loans for the life of such
mortgage loans.  The Prepayment  Assumption does not purport to be a historical
description of prepayment experience or a prediction of the anticipated rate of
prepayment of any pool of mortgage loans,  including the Mortgage  Loans.  With
respect to the Fixed Rate Mortgage Loans, a 100% Prepayment  Assumption assumes
constant  prepayment  rates of 4% per annum of the then  outstanding  principal
balance of the Fixed Rate Mortgage  Loans in the first month of the life of the
mortgage  loans and an  approximate  1.455% per annum in each month  thereafter
until the  twelfth  month.  Beginning  in the  twelfth  month and in each month
thereafter  during the life of such Fixed Rate Mortgage Loans,  100% Prepayment
Assumption  assumes a constant  prepayment rate of 20% per annum each month. As
used in the table below,  0% Prepayment  Assumption  assumes  prepayment  rates
equal  to  0%  of  the  100%  Prepayment   Assumption   i.e.,  no  prepayments.
Correspondingly,  125% Prepayment  Assumption assumes prepayment rates equal to
125% of the 100% Prepayment Assumption, and so forth.

     With respect to the  Adjustable  Rate Mortgage  Loans,  a 100%  Prepayment
Assumption  assumes  constant  prepayment  rates  of 5% per  annum  of the then
outstanding  principal  balance of the  Adjustable  Rate Mortgage  Loans in the
first month of the life of the  mortgage  loans and an  approximate  1.765% per
annum in each month  thereafter  until the eighteenth  month.  Beginning in the
eighteenth  month  and in  each  month  thereafter  during  the  life  of  such
Adjustable Rate Mortgage Loans, 100% Prepayment  Assumption  assumes a constant
prepayment  rate of 35% per annum each month.  As used in the table  below,  0%
Prepayment  Assumption  assumes  prepayment rates equal to 0% of the Prepayment
Assumption, i.e., no prepayments.  Correspondingly,  125% Prepayment Assumption
assumes prepayment rates equal to 125% of the 100% Prepayment  Assumption,  and
so forth

     Each of the  Prepayment  Scenarios  in the table on page S-56  assumes the
respective  percentages  of  the  applicable  Prepayment  Assumption  described
thereunder.

     The tables on pages S-57  through  S-60 were  prepared on the basis of the
assumptions  in the following  paragraph and the tables set forth below.  There
are  certain  differences  between  the loan  characteristics  included in such
assumptions and the  characteristics  of the actual  Mortgage  Loans.  Any such
discrepancy  may have an effect upon the  percentages  of Original  Certificate
Principal  Balances  outstanding  and  weighted  average  lives of the  Offered
Certificates  set forth in the tables on pages S-57 through  S-60. In addition,
since the actual  Mortgage  Loans in the Trust  Fund will have  characteristics
that differ from those  assumed in preparing  the tables set forth  below,  the
distributions  of principal of the Offered  Certificates may be made earlier or
later than indicated in the tables.

     The  percentages  and weighted  average  lives in the tables on pages S-57
through S-60 were determined assuming that (the "Structuring Assumptions"): (i)
the Mortgage  Loans  consist of 14 sub-pools of loans with the  characteristics
set  forth  in  the  table  below,  (ii)  the  Closing  Date  for  the  Offered
Certificates occurs on November 12, 1998 and the Offered Certificates were sold
to investors by the Underwriter on the Closing Date, (iii) distributions on the
Certificates  are made on the 25th day of each month  regardless  of the day on
which the Distribution  Date actually  occurs,  commencing in November 1998, in
accordance  with the  allocation  of  Available  Funds  set forth  above  under
"Description  of the  Certificates--Allocation  of Available  Funds",  (iv) the
Accrual  Period  for  each  Distribution  Date  will  be the  period  from  the
immediately preceding Distribution Date (or the Closing Date in the case of the
November 1998 Distribution Date) to and including the day immediately preceding
the  current  Distribution  Date,  based on an assumed  360-day  year,  (v) the
prepayment rates are the percentages of the Prepayment  Assumption set forth in
the "Prepayment  Scenarios" table below, (vi) prepayments  include thirty days'
interest thereon,  (vii) the Seller is not required to substitute or repurchase
any or all of  the  Mortgage  Loans  pursuant  to  the  Pooling  and  Servicing
Agreement and no optional termination is exercised,  except with respect to the
entries  identified  by the row  heading  "Weighted  Average  Life  (years)  to
Optional  Termination"  in the tables below,  (viii) the  Overcollateralization
Target Amount is set initially as specified herein and thereafter  decreases as
described in the definition  thereof,  (ix) scheduled payments for all Mortgage
Loans are received on the first day of each month  commencing in November 1998,
the principal  portion of such  payments is computed  prior to giving effect to
prepayments  received  in such  month and there are no losses or  delinquencies
with respect to such Mortgage Loans,  (x) all Mortgage Loans prepay at the same
rate and all such  payments are treated as  prepayments  in full of  individual
Mortgage  Loans,  with no  shortfalls  in  collection  of  interest,  (xi) such
prepayments are received on the last day of each month  commencing in the month
of the Closing Date,  (xii)  One-Month LIBOR is at all times equal to 5.28406%,
(xiii) the  Pass-Through  Rates for the Offered  Certificates  are as set forth
herein,  (xiv) the Loan Rate for each  Adjustable  Mortgage Loan is adjusted on
its next Adjustment Date (and on subsequent  Adjustment Dates, if necessary) to
equal the sum of (a) the  assumed  level of the  Index  and (b) the  respective
Gross  Margin (such sum being  subject to the  applicable  Periodic  Rate Caps,
Minimum  Loan  Rates and  Maximum  Loan  Rates),  and (xv) with  respect to the
Adjustable Mortgage Loans, the Index is equal to 5.18844%. Nothing contained in
the  foregoing  assumptions  should be construed as a  representation  that the
Mortgage Loans will not experience delinquencies or losses.


<PAGE>

<TABLE>
<CAPTION>

                                                                       PREPAYMENT SCENARIOS

          Prepayment Scenario     Scenario I    Scenario II  Scenario III  Scenario IV   Scenario V

<S>                                    <C>          <C>          <C>           <C>           <C> 
Fixed Rate Mortgage Loans              0%           65%          125%          150%          200%
Adjustable Rate Mortgage Loans         0%           50%          100%          125%          175%
</TABLE>


<TABLE>
<CAPTION>

                     ASSUMED MORTGAGE LOAN CHARACTERISTICS

DESCRIPTION   PRINCIPAL  CURRENT LOAN MONTHS TO   GROSS     LIFETIME     INITIAL     PERIODIC    ORIGINAL    REMAINING
             BALANCE ($)   RATE (%)     NEXT    MARGIN (%)   CAP (%)    PERIODIC     CAP (%)     MONTHS TO   MONTHS TO
                                      ADJUSTMENT                        RATE CAP                 MATURITY    MATURITY
                                        DATE                               (%)

<S>          <C>             <C>          <C>    <C>        <C>          <C>         <C>            <C>         <C>
FIXED 15 YR  9,892,006.47    9.92561     N/A       N/A         N/A         N/A         N/A          179         174
FIXED 30 YR 78,595,973.87   10.08819     N/A       N/A         N/A         N/A         N/A          359         354
FIXED        4,572,968.61   10.97802     N/A       N/A         N/A         N/A         N/A          180       174(1)
  BALLOON
  6 MO ARM   12,113,823.40   9.63338      1      5.88606    15.85890     1.12330     1.12330        360         352
  6 MO ARM   1,924,268.30    9.80592      2      5.94439    15.60469     1.05188     1.05188        360         354
  6 MO ARM   6,001,666.06    9.16482      3      5.83437    14.79023     1.00000     1.00000        360         355
  6 MO ARM   5,599,138.19    9.73092      4      5.36040    14.72191     1.00000     1.00000        360         352
  6 MO ARM   4,433,485.26    9.47036      5      5.64972    14.60955     1.01234     1.01234        360         353
  6 MO ARM   6,221,840.35    9.05195      6      5.36777    14.99084     1.05613     1.05613        360         352
 2 YR FIX/6  3,807,296.35   10.76482      2      6.90816    17.07848     2.97142     1.00000        360         338
     MO
 2 YR FIX/6  19,230,352.74   9.74891     17      6.20847    15.94893     2.79354     1.19075        360         353
     MO
 2 YR FIX/6  104,247,797.87  9.72690     20      6.18272    16.39628     1.99711     1.40498        359         355
     MO
 3 YR FIX/6  8,775,592.79    9.52265     31      6.05719    16.51476     1.51184     1.49605        360         355
     MO
 5 YR FIX/6  1,234,663.48   10.00193     54      6.00691    17.00193     1.50000     1.50000        360         354
     MO

(1) The remaining amortizing term is 354 months.
</TABLE>


<PAGE>


     Based on the  foregoing  assumptions,  the following  tables  indicate the
projected weighted average lives of each Class of Offered Certificates, and set
forth the  percentages of the Original  Certificate  Principal  Balance of each
such Class that would be outstanding  after each of the dates shown, at various
Prepayment Scenarios.


<TABLE>
<CAPTION>

            PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCE OUTSTANDING*

                                                                   CLASS A
                                                             PREPAYMENT SCENARIO

Distribution Date                     Scenario I  Scenario    Scenario      Scenario      Scenario V
                                                      II         III            IV

<S>                                      <C>         <C>         <C>           <C>           <C> 
Initial Percentage................       100%        100%        100%          100%          100%
October, 1999.....................        95          82          69            63            50
October, 2000.....................        95          65          41            31            13
October, 2001.....................        94          52          22            12            0
October, 2002.....................        93          40          19            12            0
October, 2003.....................        92          33          13            8             0
October, 2004.....................        91          27          9             5             0
October, 2005.....................        89          23          6             3             0
October, 2006.....................        88          19          4             2             0
October, 2007.....................        86          16          3             1             0
October, 2008.....................        85          13          2             1             0
October, 2009.....................        83          11          1             0             0
October, 2010.....................        80          9           1             0             0
October, 2011.....................        78          7           0             0             0
October, 2012.....................        75          6           0             0             0
October, 2013.....................        71          5           0             0             0
October, 2014.....................        68          4           0             0             0
October, 2015.....................        65          3           0             0             0
October, 2016.....................        62          3           0             0             0
October, 2017.....................        58          2           0             0             0
October, 2018.....................        54          2           0             0             0
October, 2019.....................        49          1           0             0             0
October, 2020.....................        44          1           0             0             0
October, 2021.....................        39          1           0             0             0
October, 2022.....................        34          0           0             0             0
October, 2023.....................        29          0           0             0             0
October, 2024.....................        24          0           0             0             0
October, 2025.....................        18          0           0             0             0
October, 2026.....................        11          0           0             0             0
October, 2027.....................        4           0           0             0             0
October, 2028.....................        0           0           0             0             0
Weighted Average Life (years)          19.05        4.74        2.41          1.86          1.09
   to maturity (1)

Weighted Average Life (years)          19.01        4.41        2.21          1.70          1.09
  to Optional Termination(1)......
</TABLE>


*  Rounded to the nearest whole percentage.

(1)      The weighted  average life of any Class of  Certificates is determined
         by (i) multiplying the assumed net reduction, if any, in the principal
         amount on each  Distribution Date on such Class of Certificates by the
         number of years from the date of issuance of the  Certificates  to the
         related  Distribution  Date,  (ii)  summing  the  results,  and  (iii)
         dividing the sum by the aggregate amount of the assumed net reductions
         in principal amount on such Class of Certificates.


<PAGE>

<TABLE>
<CAPTION>

                                      PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCE OUTSTANDING*

                                                                 CLASS M-1
                                                            PREPAYMENT SCENARIO
Distribution Date                     Scenario I  Scenario    Scenario      Scenario      Scenario V
                                                      II         III            IV

<S>                                      <C>         <C>         <C>           <C>           <C> 
Initial Percentage................       100%        100%        100%          100%          100%
October, 1999.....................       100         100         100           100           100
October , 2000....................       100         100         100           100           100
October , 2001....................       100         100         100           100            96
October , 2002....................       100         100          49            48            90
October, 2003.....................       100          85          33            21            48
October, 2004.....................       100          71          23            13            24
October, 2005.....................       100          59          16            8             10
October, 2006.....................       100          49          11            5             2
October, 2007.....................       100          41          8             1             0
October, 2008.....................       100          34          5             0             0
October, 2009.....................       100          28          2             0             0
October, 2010.....................       100          23          0             0             0
October, 2011.....................       100          19          0             0             0
October, 2012.....................       100          16          0             0             0
October, 2013.....................       100          12          0             0             0
October, 2014.....................       100          10          0             0             0
October, 2015.....................       100          8           0             0             0
October, 2016.....................       100          7           0             0             0
October, 2017.....................       100          6           0             0             0
October, 2018.....................       100          4           0             0             0
October, 2019.....................       100          1           0             0             0
October, 2020.....................       100          0           0             0             0
October, 2021.....................       100          0           0             0             0
October, 2022.....................        88          0           0             0             0
October, 2023.....................        76          0           0             0             0
October, 2024.....................        62          0           0             0             0
October, 2025.....................        47          0           0             0             0
October, 2026.....................        29          0           0             0             0
October, 2027.....................        11          0           0             0             0
October, 2028.....................        0           0           0             0             0
Weighted Average Life (years)          26.60        9.21        4.95          4.52          5.18
   to maturity (1)

Weighted Average Life (years)         26.51       8.44        4.50          4.16          3.42
  to Optional Termination(1)......
</TABLE>


*  Rounded to the nearest whole percentage.

(1)      The weighted  average life of any Class of  Certificates is determined
         by (i) multiplying the assumed net reduction, if any, in the principal
         amount on each  Distribution Date on such Class of Certificates by the
         number of years from the date of issuance of the  Certificates  to the
         related  Distribution  Date,  (ii)  summing  the  results,  and  (iii)
         dividing the sum by the aggregate amount of the assumed net reductions
         in principal amount on such Class of Certificates.


<PAGE>

<TABLE>
<CAPTION>

                                      PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCE OUTSTANDING*

                                                                 CLASS M-2
                                                            PREPAYMENT SCENARIO
Distribution Date                     Scenario I  Scenario    Scenario      Scenario      Scenario V
                                                      II         III            IV

<S>                                     <C>         <C>         <C>           <C>           <C> 
Iitial Percentage................       100%        100%        100%          100%          100%
October, 1999.....................       100         100         100           100           100
October, 2000.....................       100         100         100           100           100
October , 2001....................       100         100         100           100           100
October, 2002.....................       100         100          49            33            14
October, 2003.....................       100          85          33            21            6
October, 2004.....................       100          71          23            13            0
October, 2005.....................       100          59          16            8             0
October, 2006.....................       100          49          11            1             0
October, 2007.....................       100          41          7             0             0
October, 2008.....................       100          34          1             0             0
October, 2009.....................       100          28          0             0             0
October, 2010.....................       100          23          0             0             0
October, 2011.....................       100          19          0             0             0
October, 2012.....................       100          16          0             0             0
October, 2013.....................       100          12          0             0             0
October, 2014.....................       100          10          0             0             0
October, 2015.....................       100          8           0             0             0
October, 2016.....................       100          5           0             0             0
October, 2017.....................       100          2           0             0             0
October, 2018.....................       100          0           0             0             0
October, 2019.....................       100          0           0             0             0
October, 2020.....................       100          0           0             0             0
October, 2021.....................       100          0           0             0             0
October, 2022.....................        88          0           0             0             0
October, 2023.....................        76          0           0             0             0
October, 2024.....................        62          0           0             0             0
October, 2025.....................        47          0           0             0             0
October, 2026.....................        29          0           0             0             0
October, 2027.....................        11          0           0             0             0
October, 2028.....................        0           0           0             0             0
Weighted Average Life (years)           26.60       9.11        4.81          4.21          3.74
   to maturity (1)

Weighted Average Life (years)         26.51       8.44        4.42          3.90          3.42
  to Optional Termination(1)......
</TABLE>


*  Rounded to the nearest whole percentage.

(1)      The weighted  average life of any Class of  Certificates is determined
         by (i) multiplying the assumed net reduction, if any, in the principal
         amount on each  Distribution Date on such Class of Certificates by the
         number of years from the date of issuance of the  Certificates  to the
         related  Distribution  Date,  (ii)  summing  the  results,  and  (iii)
         dividing the sum by the aggregate amount of the assumed net reductions
         in principal amount on such Class of Certificates.


<PAGE>

<TABLE>
<CAPTION>

                                                      PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCE OUTSTANDING*

                                                                  CLASS B
                                                            PREPAYMENT SCENARIO
Distribution Date                     Scenario I  Scenario    Scenario      Scenario      Scenario V
                                                      II         III            IV

<S>                                      <C>         <C>         <C>           <C>           <C> 
Initial Percentage................       100%        100%        100%          100%          100%
October, 1999.....................       100         100         100           100           100
October , 2000....................       100         100         100           100           100
October, 2001.....................       100         100         100           100            93
October, 2002.....................       100         100          49            33            12
October, 2003.....................       100          85          33            21            0
October, 2004.....................       100          71          23            10            0
October, 2005.....................       100          59          16            1             0
October, 2006.....................       100          49          6             0             0
October, 2007.....................       100          41          0             0             0
October, 2008.....................       100          34          0             0             0
October, 2009.....................       100          28          0             0             0
October, 2010.....................       100          23          0             0             0
October, 2011.....................       100          19          0             0             0
October, 2012.....................       100          16          0             0             0
October, 2013.....................       100          9           0             0             0
October, 2014.....................       100          5           0             0             0
October, 2015.....................       100          1           0             0             0
October, 2016.....................       100          0           0             0             0
October, 2017.....................       100          0           0             0             0
October, 2018.....................       100          0           0             0             0
October, 2019.....................       100          0           0             0             0
October, 2020.....................       100          0           0             0             0
October, 2021.....................       100          0           0             0             0
October, 2022.....................        88          0           0             0             0
October, 2023.....................        76          0           0             0             0
October, 2024.....................        62          0           0             0             0
October, 2025.....................        47          0           0             0             0
October, 2026.....................        29          0           0             0             0
October, 2027.....................        5           0           0             0             0
October, 2028.....................        0           0           0             0             0
Weighted Average Life (years)          26.58        8.88        4.64          3.99          3.31
   to maturity (1)

Weighted Average Life (years)          26.51        8.44        4.39          3.79          3.18
  to Optional Termination(1)......
</TABLE>


*  Rounded to the nearest whole percentage.

 (1)     The weighted  average life of any Class of  Certificates is determined
         by (i) multiplying the assumed net reduction, if any, in the principal
         amount on each  Distribution Date on such Class of Certificates by the
         number of years from the date of issuance of the  Certificates  to the
         related  Distribution  Date,  (ii)  summing  the  results,  and  (iii)
         dividing the sum by the aggregate amount of the assumed net reductions
         in principal amount on such Class of Certificates.


<PAGE>


                                USE OF PROCEEDS

     The  Depositor  will  apply the net  proceeds  of the sale of the  Offered
Certificates  against the purchase price of the Mortgage  Loans  transferred to
the Trust Fund.

               CERTAIN MATERIAL FEDERAL INCOME TAX CONSEQUENCES

     The  Pooling  and  Servicing  Agreement  provides  that  the  Trust  Fund,
exclusive of the assets held in the Excess Reserve Fund Account,  will comprise
several Subsidiary REMICs and a Master REMIC organized in a tiered "real estate
mortgage  investment conduit" ("REMIC")  structure.  Each Subsidiary REMIC will
issue  uncertificated  regular  interests  and  those  interests  will  be held
entirely by the REMIC immediately above it in the tiered structure. Each of the
Subsidiary  REMICs  and the  Master  REMIC  will  designate  a single  class of
interests as the residual interest in that REMIC. The Class R Certificates will
represent ownership of the residual interests in each of the REMICs.  Elections
will be made to treat each Subsidiary REMIC and the Master REMIC as a REMIC for
federal income tax purposes.

     Each  Class of Offered  Certificates  and the Class OC  Certificates  will
represent beneficial ownership of regular interests issued by the Master REMIC.
In  addition,  each of the Offered  Certificates  will  represent a  beneficial
interest in the right to receive payments from the Excess Reserve Fund Account.

     Upon the  issuance  of the  Offered  Certificates,  Brown & Wood LLP ("Tax
Counsel"),  will deliver its opinion  concluding,  assuming compliance with the
Pooling  and  Servicing  Agreement,  for  federal  income  tax  purposes,  each
Subsidiary  REMIC and the  Master  REMIC  will  qualify  as a REMIC  within the
meaning of Section 860D of the Internal  Revenue Code of 1986,  as amended (the
"Code").  In addition,  Tax Counsel will deliver an opinion concluding that the
Excess Reserve Fund Account is an "outside  reserve fund" that is  beneficially
owned by the  Certificateholders  of the Class OC Certificates.  Moreover,  Tax
Counsel   will   deliver  an  opinion   concluding   that  the  rights  of  the
Certificateholders  of the Offered  Certificates  to receive  payments from the
Excess  Reserve  Fund  Account  represent,  for  federal  income tax  purposes,
interests in an interest rate cap contract.

TAXATION OF REGULAR INTERESTS

     A Certificateholder of a Class of Offered Certificates will be treated for
federal  income tax purposes as owning an interest in regular  interests in the
Master REMIC. The Offered Certificates will also represent beneficial ownership
of an interest  in a limited  recourse  interest  rate cap  contract  (the "Cap
Contract").  A  Certificateholder  of an Offered  Certificate must allocate its
purchase  price for the Offered  Certificate  between its two  components - the
REMIC regular interest  component and the Cap Contract  component (the value of
which should be nominal).  For information reporting purposes, the Trustee will
assume  that,  with  respect  to any  Offered  Certificate,  the  Cap  Contract
component  will have only  nominal  value  relative to the value of the regular
interest  component.  The IRS  could,  however,  argue  that  the Cap  Contract
component has a greater than de minimis value,  and if that argument were to be
sustained, the regular interest component could be viewed as having been issued
with original  issue  discount  ("OID")  (which could cause the total amount of
discount  to exceed a  statutorily  defined de minimis  amount).  See  "Certain
Material Federal Income Tax Considerations" in the Prospectus.

     Upon the sale,  exchange,  or other disposition of an Offered Certificate,
the  Certificateholder  must  allocate  the  amount  realized  between  the two
components of the Offered  Certificate based on the relative fair market values
of those components at the time of sale.  Assuming that an Offered  Certificate
is held as a "capital  asset"  within the meaning of section  1221 of the Code,
gain or loss on the  disposition  of an interest in the Cap Contract  component
should be capital gain or loss,  and,  gain or loss on the  disposition  of the
regular interest component should,  subject to the limitation  described below,
be capital gain or loss. Gain attributable to the regular interest component of
an Offered  Certificate  will be treated as ordinary  income,  however,  to the
extent  such gain does not exceed the  excess,  if any,  of (i) the amount that
would have been includible in the Certificateholder's gross income with respect
to the regular interest component had income thereon accrued at a rate equal to
110% of the applicable  federal rate as defined in section  1274(d) of the Code
determined as of the date of purchase of the Offered  Certificate over (ii) the
amount actually included in such Certificateholder's income.

     Interest  on  a  regular   interest  must  be  included  in  income  by  a
Certificateholder  under the accrual  method of  accounting,  regardless of the
Certificateholder's  regular  method  of  accounting.  In  addition,  a Regular
interest  could be  considered  to have  been  issued  with OID.  See  "Certain
Material Federal Income Tax  Considerations" in the Prospectus.  The prepayment
assumption  that will be used to in determining  the accrual of any OID, market
discount,  or bond premium,  if any, will equal the rate described  above under
"Yield,  Prepayment  and Maturity  Considerations--Weighted  Average Lives" for
Scenario III. No  representation is made that the Mortgage Loans will prepay at
such a rate or at any other rate.  OID must be included in income as it accrues
on a  constant  yield  method,  regardless  of  whether  the  Certificateholder
receives currently the cash attributable to such OID.

STATUS OF THE OFFERED CERTIFICATES

     The regular interest component of the Offered Certificates will be treated
as assets described in Section  7701(a)(19)(C) of the Code, and as "real estate
assets"  under  Section  856(c)(5)(B)  of the  Code,  generally,  in  the  same
proportion  that the assets of the Trust Fund,  exclusive of the Excess Reserve
Fund  Account,  would be so  treated.  In  addition,  to the  extent a  regular
interest represents real estate assets under section  856(c)(5)(B) of the Code,
the  interest  derived  from that  component  would be interest on  obligations
secured by interests in real property for purposes of section  856(c)(3) of the
Code. The Cap Contract  component of an Offered  Certificate will not, however,
qualify as an asset  described  in Section  7701(a)(19)(C)  of the Code or as a
real estate asset under Section 856(c)(5)(B) of the Code.

THE EXCESS RESERVE FUND ACCOUNT

     As  indicated   above,   a  portion  of  the  purchase  price  paid  by  a
Certificateholder to acquire an Offered Certificate will be attributable to the
Cap Contract component of the Offered  Certificate.  The portion of the overall
purchase  price  attributable  to the Cap Component  must be amortized over the
life of the Offered  Certificate,  taking into account the declining balance of
the  related  regular  interest  component.   Treasury  regulations  concerning
notional  principal  contracts provide  alternative  methods for amortizing the
purchase  price of an interest rate cap contract.  Under one method - the level
yield  constant  interest  method - the price paid for an interest  rate cap is
amortized over the life of the cap as though it were the principal  amount of a
loan bearing  interest at a reasonable  rate.  Certificateholders  are urged to
consult  their tax  advisors  concerning  the  methods  that can be employed to
amortize the portion of the purchase price paid for the Cap Contract  component
of an Offered Certificate.

     Any  payments  made to a  Certificateholder  from the Excess  Reserve Fund
Account will be treated as periodic  payments on an interest rate cap contract.
To the extent the sum of such periodic payments for any year exceed that year's
amortized cost of the Cap Contract  component,  such excess is ordinary income.
If for any year the amount of that year's amortized cost exceeds the sum of the
periodic payments, such excess is allowable as an ordinary deduction.

NON-U.S. PERSONS

     Interest  paid to or  accrued  by a  Certificateholder  who is a  non-U.S.
Person will be considered "portfolio interest", and will not be subject to U.S.
federal  income tax and  withholding  tax, if the  interest is not  effectively
connected  with the conduct of a trade or business  within the United States by
the  non-U.S.   Person  and  the  non-U.S.   Person  (i)  is  not  actually  or
constructively  a "10 percent  shareholder"  of the Trust Fund or a "controlled
foreign corporation" with respect to which the Trust Fund is a "related person"
within the meaning of the Code and (ii) provides the Trust Fund or other person
who is  otherwise  required to withhold  U.S.  tax with  respect to the Offered
Certificates  with an  appropriate  statement (on Form W-8 or a similar  form),
signed under penalties of perjury,  certifying that the beneficial owner of the
Offered  Certificate is a non-U.S.  Person and providing the non-U.S.  Person's
name and  address.  If an  Offered  Certificate  is held  through a  securities
clearing organization or certain other financial institutions, the organization
or institution  may provide the relevant  signed  statement to the  withholding
agent;  in that case,  however,  the signed  statement must be accompanied by a
Form W-8 or  substitute  form  provided  by the  non-U.S.  Person that owns the
Certificate.

     Any capital gain  realized on the sale,  redemption,  retirement  or other
taxable  disposition  of an Offered  Certificate  by a non-U.S.  Person will be
exempt from United States federal income and withholding tax, provided that (i)
such gain is not effectively  connected with the conduct of a trade or business
in the  United  States  by the  non-U.S.  Person  and  (ii)  in the  case of an
individual,  the individual is not present in the United States for 183 days or
more in the taxable year.

     For purposes of the foregoing discussion, the term "non-U.S. Person" means
any person  other than (i) a citizen or resident of the United  States;  (ii) a
corporation  (or entity treated as a corporation  for tax purposes)  created or
organized in the United States or under the laws of the United States or of any
state thereof,  including,  for this purpose, the District of Columbia; (iii) a
partnership (or entity treated as a partnership for tax purposes)  organized in
the  United  States  or under  the laws of the  United  States  or of any state
thereof, including, for this purpose, the District of Columbia (unless provided
otherwise  by future  Treasury  regulations);  (iv) an estate  whose  income is
includible in gross income for United States income tax purposes  regardless of
its  source;  or (v) a trust,  if a court  within the United  States is able to
exercise primary  supervision over the  administration  of the trust and one or
more U.S.  Persons have authority to control all  substantial  decisions of the
trust. Notwithstanding the last clause of the preceding sentence, to the extent
provided in Treasury  regulations,  certain  trusts in  existence on August 20,
1996, and treated as U.S.  Persons prior to such date, may elect to continue to
be U.S. Persons.

PROHIBITED TRANSACTIONS TAX AND OTHER TAXES

     The Code imposes a tax on REMICs  equal to 100% of the net income  derived
from "prohibited transactions" (the "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  Certificates.  It is not  anticipated  that the Trust Fund
will  engage  in any  prohibited  transactions  in which it would  recognize  a
material amount of net income.

     In  addition,  certain  contributions  to a trust  fund that  elects to be
treated as a REMIC  made  after the day on which such trust fund  issues all of
its interests  could result in the  imposition of a tax on the trust fund equal
to 100% of the value of the contributed property (the "Contributions Tax"). The
Trust Fund will not accept contributions that would subject it to such tax.

     In addition, a trust fund that elects to be treated as a REMIC may also be
subject to federal income tax at the highest corporate rate on "net income from
foreclosure  property," determined by reference to the rules applicable to real
estate  investment  trusts.  "Net income from foreclosure  property"  generally
means gain from the sale of a foreclosure  property other than qualifying rents
and other  qualifying  income for a real  estate  investment  trust.  It is not
anticipated  that the Trust Fund will  recognize  net income  from  foreclosure
property subject to federal income tax.

BACKUP WITHHOLDING

     Certain  Certificate  Owners may be subject to backup  withholding  at the
rate of 31% with respect to interest  paid on the Offered  Certificates  if the
Certificate Owners,  upon issuance,  fail to supply the Trustee or their broker
with  their  taxpayer  identification  number,  furnish an  incorrect  taxpayer
identification number, fail to report interest, dividends, or other "reportable
payments" (as defined in the Code) properly,  or, under certain  circumstances,
fail to provide the Trustee or their broker with a certified  statement,  under
penalty of perjury, that they are not subject to backup withholding.

     The Trustee will be required to report  annually to the  Internal  Revenue
Service (the "IRS"),  and to each  Certificateholder  of record,  the amount of
interest paid (and OID accrued,  if any) on the Offered  Certificates  (and the
amount of interest withheld for federal income taxes, if any) for each calendar
year,  except as to exempt holders  (generally,  holders that are corporations,
certain   tax-exempt   organizations   or   nonresident   aliens  who   provide
certification as to their status as  nonresidents).  As long as the only holder
of record of a Class of Offered  Certificates  is Cede,  as nominee of DTC, the
IRS  and  Certificate   Owners  of  such  Class  will  receive  tax  and  other
information,  including the amount of interest paid on such Certificates owned,
from  Participants and Financial  Intermediaries  rather than from the Trustee.
(The Trustee,  however,  will respond to requests for necessary  information to
enable  Participants,  Financial  Intermediaries  and certain  other persons to
complete their reports.) Each non-exempt  Certificate Owner will be required to
provide, under penalty of perjury, a certificate on IRS form W-9 containing his
or her name,  address,  correct federal  taxpayer  identification  number and a
statement  that  he or she is not  subject  to  backup  withholding.  Should  a
nonexempt  Certificate  Owner fail to provide the required  certification,  the
Participants or Financial Intermediaries (or the Paying Agent) will be required
to  withhold  31% of the  interest  (and  principal)  otherwise  payable to the
holder,  and  remit the  withheld  amount  to the IRS as a credit  against  the
holder's federal income tax liability.

     Such amounts will be deemed distributed to the affected  Certificate Owner
for all  purposes of the  related  Certificates  and the Pooling and  Servicing
Agreement.

                                  STATE TAXES

     The Depositor makes no  representations  regarding the tax consequences of
purchase,  ownership or disposition of the Offered  Certificates  under the tax
laws  of  any  state.  Investors  considering  an  investment  in  the  Offered
Certificates   should  consult  their  own  tax  advisors  regarding  such  tax
consequences.

     All investors should consult their own tax advisors regarding the federal,
state, local or foreign income tax consequences of the purchase,  ownership and
disposition of the Offered Certificates.

                              ERISA CONSIDERATIONS

     Section 406 of the Employee  Retirement  Income  Security Act of 1974,  as
amended ("ERISA"),  prohibits "parties in interest" with respect to an employee
benefit plan subject to ERISA and/or a plan or other arrangement subject to the
excise tax  provisions  set forth under  Section  4975 of the Code (each of the
foregoing,  a "Plan") from engaging in certain transactions involving such Plan
and its assets  unless a  statutory,  regulatory  or  administrative  exemption
applies to the  transaction.  Section 4975 of the Code imposes  certain  excise
taxes on prohibited  transactions involving plans described under that Section;
ERISA authorizes the imposition of civil penalties for prohibited  transactions
involving  plans not covered under Section 4975 of the Code. Any Plan fiduciary
which  proposes  to cause a Plan to  acquire  any of the  Offered  Certificates
should  consult  with its counsel with  respect to the  potential  consequences
under  ERISA  and the Code of the  Plan's  acquisition  and  ownership  of such
Certificates. See "ERISA Considerations" in the Prospectus.

     Certain employee benefit plans,  including  governmental plans and certain
church plans, are not subject to ERISA's requirements.  Accordingly,  assets of
such plans may be invested in the Offered  Certificates  without  regard to the
ERISA  considerations  described  herein and in the Prospectus,  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
may  nonetheless  be subject to the prohibited  transaction  rules set forth in
Section 503 of the Code.

     Except as noted above, investments by Plans are subject to ERISA's general
fiduciary  requirements,  including the requirement of investment  prudence and
diversification  and  the  requirement  that a  Plan's  investments  be made in
accordance with the documents  governing the Plan. A fiduciary which decides to
invest the assets of a Plan in the Offered Certificates should consider,  among
other  factors,  the  extreme  sensitivity  of the  investments  to the rate of
principal payments (including prepayments) on the Mortgage Loans.

     The U.S.  Department of Labor (the "DOL") has granted to Greenwich Capital
Markets,  Inc. an administrative  exemption  (Prohibited  Transaction Exemption
90-59;  Exemption Application No. D-8374) (the "Exemption") from certain of the
prohibited  transaction rules of ERISA and the related excise tax provisions of
Section 4975 of the Code with respect to the initial purchase,  the holding and
the subsequent  resale by Plans of  certificates  in  pass-through  trusts that
consist  of  certain  receivables,  loans and other  obligations  that meet the
conditions and requirements of the Exemption. The Exemption applies to mortgage
loans such as the Mortgage Loans in the Trust Fund.

     Among the conditions that must be satisfied for the Exemption to apply are
the following:

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

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

     (3) the  certificates  acquired by the Plan have  received a rating at the
time of  such  acquisition  that is one of the  three  highest  generic  rating
categories  from Standard & Poor's,  a division of The  McGraw-Hill  Companies,
Inc. ("S&P"), Moody's Investors Service, Inc. ("Moody's"), Duff & Phelps Credit
Rating Co. ("DCR") or Fitch IBCA, Inc. ("Fitch" and, together with S&P, Moody's
and DCR, the "Exemption Rating Agencies");

     (4)  the trustee must not be an affiliate of any other member of the 
Restricted Group (as defined below);

     (5) the sum of all payments  made to and retained by the  underwriters  in
connection with the distribution of the  certificates  represents not more than
reasonable  compensation  for  underwriting  the  certificates;  the sum of all
payments made to and retained by the seller  pursuant to the  assignment of the
loans to the trust fund  represents not more than the fair market value of such
loans;  the sum of all  payments  made to and  retained by the servicer and any
other  servicer  represents  not more  than  reasonable  compensation  for such
person's  services  under the agreement  pursuant to which the loans are pooled
and  reimbursements  of  such  person's   reasonable   expenses  in  connection
therewith; and

     (6) the Plan investing in the certificates is an "accredited  investor" as
defined in Rule  501(a)(1)  of  Regulation  D of the  Securities  and  Exchange
Commission under the Securities Act of 1933.

     The trust fund must also meet the following requirements:

         (i) the corpus of 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  generic  rating  categories  by an Exception
     Rating  Agency for at least one year prior to the  Plan's  acquisition  of
     certificates; and

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

     Moreover, the Exemption provides relief from certain self-dealing/conflict
of  interest  prohibited  transactions  that may occur when the Plan  fiduciary
causes a Plan to acquire  certificates in a trust as to which the fiduciary (or
its  affiliate)  is an obligor on the  receivables  held in the trust  provided
that, among other requirements, (i) in the case of an acquisition in connection
with the initial issuance of certificates, at least fifty percent (50%) of each
class of  certificates  in which  Plans have  invested  is  acquired by persons
independent of the Restricted  Group; (ii) such fiduciary (or its affiliate) is
an obligor  with  respect to five percent (5%) or less of the fair market value
of the  obligations  contained  in the trust;  (iii) the Plan's  investment  in
certificates of any class does not exceed  twenty-five  percent (25%) of all of
the certificates of that class outstanding at the time of the acquisition;  and
(iv) immediately after the acquisition,  no more than twenty-five percent (25%)
of the assets of any Plan with respect to which such person is a fiduciary  are
invested  in  certificates  representing  an  interest  in one or  more  trusts
containing  assets sold or serviced by the same entity.  The Exemption does not
apply to Plans sponsored by the Underwriter,  the Trustee, the Master Servicer,
any  obligor  with  respect  to  Mortgage  Loans  included  in the  Trust  Fund
constituting  more than five  percent of the  aggregate  unamortized  principal
balance of the assets in the Trust Fund,  or any affiliate of such parties (the
"Restricted Group").

     It is  expected  that the  Exemption  will  apply to the  acquisition  and
holding  by Plans of the Senior  Certificates  and that all  conditions  of the
Exemption other than those within the control of the investors will be met.

         BECAUSE THE  CHARACTERISTICS  OF THE CLASS M-1,  CLASS M-2 AND CLASS B
CERTIFICATES  MAY NOT MEET THE  REQUIREMENTS OF PTCE 83-1, THE EXEMPTION OR ANY
OTHER  ISSUED  EXEMPTION  UNDER  ERISA,  THE PURCHASE AND HOLDING OF CLASS M-1,
CLASS  M-2 AND  CLASS B  CERTIFICATES  BY A PLAN  OR BY  INDIVIDUAL  RETIREMENT
ACCOUNTS  OR OTHER  PLANS  SUBJECT  TO  SECTION  4975 OF THE CODE MAY RESULT IN
PROHIBITED  TRANSACTIONS OR THE IMPOSITION OF EXCISE TAXES OR CIVIL  PENALTIES.
CONSEQUENTLY,  INITIAL  ACQUISITIONS  AND TRANSFERS OF THE CLASS M-1, CLASS M-2
AND CLASS B  CERTIFICATES  WILL NOT BE  REGISTERED  BY THE  TRUSTEE  UNLESS THE
TRUSTEE RECEIVES:  (I) A REPRESENTATION FROM THE ACQUIROR OR TRANSFEREE OF SUCH
CERTIFICATE, TO THE EFFECT THAT SUCH TRANSFEREE IS NOT AN EMPLOYEE BENEFIT PLAN
SUBJECT TO  SECTION  406 OF ERISA OR A PLAN OR  ARRANGEMENT  SUBJECT TO SECTION
4975 OF THE CODE, NOR A PERSON ACTING ON BEHALF OF ANY SUCH PLAN OR ARRANGEMENT
NOR USING THE ASSETS OF ANY SUCH PLAN OR ARRANGEMENT TO EFFECT SUCH TRANSFER OR
(II) IF THE  PURCHASER  IS AN  INSURANCE  COMPANY,  A  REPRESENTATION  THAT THE
PURCHASER IS AN INSURANCE  COMPANY WHICH IS PURCHASING SUCH  CERTIFICATES  WITH
FUNDS  CONTAINED IN AN  "INSURANCE  COMPANY  GENERAL  ACCOUNT" (AS SUCH TERM IS
DEFINED IN SECTION V(E) OF PROHIBITED  TRANSACTION CLASS EXEMPTION 95-60 ("PTCE
95-60"))  AND THAT THE PURCHASE  AND HOLDING OF SUCH  CERTIFICATES  ARE COVERED
UNDER PTCE 95-60.  SUCH  REPRESENTATION  AS DESCRIBED  ABOVE SHALL BE DEEMED TO
HAVE BEEN MADE TO THE TRUSTEE BY THE ACQUIROR OR  TRANSFEREE'S  ACCEPTANCE OF A
CLASS  M-1,  CLASS  M-2  OR  CLASS  B  CERTIFICATE.  IN  THE  EVENT  THAT  SUCH
REPRESENTATION  IS VIOLATED,  SUCH ATTEMPTED  TRANSFER OR ACQUISITION  SHALL BE
VOID AND OF NO EFFECT.

     Prospective  Plan  investors  should  consult  with their  legal  advisors
concerning  the impact of ERISA and the Code,  the  applicability  of PTCE 83-1
described in the Prospectus and the Exemption,  and the potential  consequences
in their specific  circumstances,  prior to making an investment in the Offered
Certificates.  Moreover, each Plan fiduciary should determine whether under the
general  fiduciary  standards of investment  prudence and  diversification,  an
investment in the Offered Certificates is appropriate for the Plan, taking into
account the overall  investment  policy of the Plan and the  composition of the
Plan's investment portfolio.

                        LEGAL INVESTMENT CONSIDERATIONS

     The Class A Certificates  and the Class M-1  Certificates  will constitute
"mortgage related securities" for the purposes of the Secondary Mortgage Market
Enhancement  Act of 1984  ("SMMEA") so long as they are rated in one of the two
highest  rating  categories by at least one nationally  recognized  statistical
rating organization and, as such, are legal investments for certain entities to
the extent provided for in SMMEA.  The Class M-2  Certificates  and the Class B
Certificates  will not constitute  "mortgage  related  securities" under SMMEA.
Accordingly,  many  institutions  with legal  authority  to invest in "mortgage
related  securities"  may not be legally  authorized to invest in the Class M-2
Certificates or the Class B Certificates.

     There may be restrictions on the ability of certain  investors,  including
depository  institutions,  either to purchase the  Certificates  or to purchase
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 Certificates  constitute  legal  investments for
such investors. 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  (an  affiliate of the
Depositor),  the  Depositor  has  agreed  to sell to the  Underwriter,  and the
Underwriter   has  agreed  to  purchase   from  the   Depositor,   the  Offered
Certificates.

     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  Offered  Certificates  to or through  dealers and such  dealers may
receive from the Underwriter,  for which they act as agent, compensation in the
form of underwriting discounts, concessions or commissions. The Underwriter and
any dealers that  participate  with the Underwriter in the distribution of such
Offered  Certificates  may be deemed  to be  underwriters,  and any  discounts,
commissions or  concessions  received by them, and any profits on resale of the
Certificates  purchased by them, may be deemed to be underwriting discounts and
commissions under the Securities Act of 1933, as amended (the "Act").

     The Depositor has been advised by the Underwriter  that it intends to make
a market in the Offered  Certificates but has no obligation to do so. There can
be no  assurance  that a  secondary  market for the Offered  Certificates  will
develop or, if it does develop, that it will continue.

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

                                 LEGAL MATTERS

     Certain  legal  matters in  connection  with the  issuance  of the Offered
Certificates  will  be  passed  upon  for the  Seller,  the  Depositor  and the
Underwriter by Brown & Wood LLP, New York, New York.

                                    RATINGS

     It is a condition to the issuance of the Offered Certificates that (i) the
Class A  Certificates  be rated "AAA" by  Standard & Poor's,  a division of The
McGraw-Hill Companies,  Inc. ("S&P") and by Duff & Phelps Credit Rating Company
("DCR" and, together with S&P the "Rating Agencies"), (ii) the M-1 Certificates
be rated "AA" by S&P, (iii) the M-2  Certificates  be rated "A" by S&P and (iv)
the Class B Certificates be rated "BBB-" by S&P.

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

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

     The ratings on the Offered  Certificates  address  the  likelihood  of the
receipt by the holders of the Offered  Certificates of all distributions on the
Mortgage  Loans  to  which  they  are  entitled.  The  ratings  on the  Offered
Certificates also address the structural,  legal and issuer-related  aspects of
the  Offered  Certificates,  including  the nature of the  Mortgage  Loans.  In
general,  the ratings on the Offered  Certificates  address credit risk and not
prepayment  risk. The ratings on the Offered  Certificates do not represent any
assessment of the likelihood  that principal  prepayments of the Mortgage Loans
will be made by borrowers  or the degree to which the rate of such  prepayments
might  differ  from that  originally  anticipated.  The  ratings on the Offered
Certificates  do not  address the  likelihood  of the payment of any Basis Risk
Shortfall  Amount.  As a result,  the initial  ratings  assigned to the Offered
Certificates  do not  address  the  possibility  that  holders  of the  Offered
Certificates  might  suffer a lower  than  anticipated  yield  in the  event of
principal payments on the Offered Certificates resulting from rapid prepayments
of the Mortgage Loans or the application of the General Excess Available Amount
as described herein, or in the event that the Trust Fund is terminated prior to
the Assumed Final Maturity Date of the Classes of Offered Certificates.

     The  Depositor  has not  engaged any rating  agency  other than the Rating
Agencies to provide ratings on the Offered Certificates.  However, there can be
no  assurance  as to whether  any other  rating  agency  will rate the  Offered
Certificates,  or, if it does,  what rating would be assigned by any such other
rating agency.  Any rating on the  Certificates  by another  rating agency,  if
assigned  at all,  may be  lower  than  the  ratings  assigned  to the  Offered
Certificates by the Rating Agencies.

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


<PAGE>



                             INDEX OF DEFINED TERMS


<PAGE>



Accrual Period ......................................................S-43
Act..................................................................S-65
Adjustable Rate Mortgage Loans ......................................S-15
Adjustment Date......................................................S-23
Advance .............................................................S-34
Allocable Loss Amount ...............................................S-44
Assumed Final Maturity Date .........................................S-53
Available Funds .....................................................S-42
Available Funds Cap .................................................S-48
Balloon Loan ........................................................S-16
Balloon Payment .....................................................S-16
Basic Principal Distribution Amount .................................S-44
Basis Risk Shortfall Amount .........................................S-48
BCD Mortgage Loans ..................................................S-30
Beneficial Owner ....................................................S-38
Book-Entry Certificates .............................................S-38
Call Option Date ....................................................S-44
Cap Contract ........................................................S-60
Cedel Participants ..................................................S-40
Certificate Owners ..................................................S-38
Certificate Principal Balance .......................................S-44
Certificateholder ...................................................S-38
Certificates ........................................................S-38
Class A Principal Distribution Amount ...............................S-44
Class B Principal Distribution Amount ...............................S-44
Class M-1 Principal Distribution Amount .............................S-44
Class M-2 Principal Distribution Amount .............................S-44
Closing Date ........................................................S-53
Code ................................................................S-60
Collection Account ..................................................S-34
Compensating Interest ...............................................S-36
Contributions Tax ...................................................S-62
Cooperative .........................................................S-40
Cumulative Loss Trigger .............................................S-47
Cut-off Date ........................................................S-15
Cut-off Date Principal Balance ......................................S-15
DCR ...........................................................S-64, S-66
Defective Mortgage Loans ............................................S-33
Definitions .........................................................S-43
Definitive Certificate ..............................................S-38
Delayed First Adjustment Mortgage Loan ..............................S-15
Delinquency Percentage ..............................................S-45
Delinquent ..........................................................S-45
Depositor ...........................................................S-15
Determination Date ..................................................S-36
Distribution Account ................................................S-34
Distribution Date ...................................................S-38
DOL .................................................................S-63
DTC .................................................................S-70
Due Date ............................................................S-15
Due Period ..........................................................S-45
Eligible Account ....................................................S-34
Eligible Substitute Mortgage Loan ...................................S-33
ERISA ...............................................................S-63
Euroclear Operator ..................................................S-40
Euroclear Participants ..............................................S-40
European Depositaries ...............................................S-38
Excess Reserve Fund Account .........................................S-49
Exemption ...........................................................S-63
Exemption Rating Agencies ...........................................S-64
Extra Principal Distribution Amount .................................S-45
FICO ................................................................S-29
Financial Intermediary ..............................................S-38
Fitch ...............................................................S-64
Fixed Rate Mortgage Loans ...........................................S-15
Foreclosure Ratio ...................................................S-31
GCFP ................................................................S-29
General Excess Available Amount .....................................S-45
Global Securities ...................................................S-70
Gross Margin ........................................................S-23
HUD .................................................................S-30
IML .................................................................S-40
Index ...............................................................S-15
Interest Distributable Amount .......................................S-45
IRS .................................................................S-62
LIBOR Business Day ..................................................S-48
LIBOR Determination Date ............................................S-48
Liquidated Mortgage Loan ............................................S-46
Loss Reimbursement Entitlement ......................................S-45
Master Servicer .....................................................S-30
Maximum Cap .........................................................S-48
Maximum Loan Rate ...................................................S-23
Mezzanine Certificates ..............................................S-37
Minimum Loan Rate ...................................................S-23
Monthly Interest Distributable Amount ...............................S-45
Moody's .............................................................S-64
Mortgage ............................................................S-15
Mortgage Loan Schedule ..............................................S-32
Mortgage Loans ......................................................S-15
Mortgage Pool .......................................................S-15
Mortgage Rates ......................................................S-15
Mortgaged Property ..................................................S-15
Net Gains/(Losses) ..................................................S-31
Net income from foreclosure property ................................S-62
Net Liquidation Proceeds ............................................S-46
Non-U.S. Person .....................................................S-62
Ocwen ...............................................................S-30
Offered Certificates ................................................S-37
OID .................................................................S-60
One-Month LIBOR .....................................................S-48
Original Certificate Principal Balance ..............................S-44
Overcollateralization Deficiency Amount .............................S-46
Overcollateralization Release Amount ................................S-46
Overcollateralization Stepdown Trigger Event ........................S-47
Overcollateralization Target Amount .................................S-46
Overcollateralized Amount ...........................................S-46
Pass-Through Margin .................................................S-48
Pass-Through Rate ...................................................S-48
Periodic Rate Cap ...................................................S-23
Plan ................................................................S-63
Pooling and Servicing Agreement .....................................S-32
Prepayment Assumption ...............................................S-53
Prepayment Interest Shortfall .......................................S-36
Prepayment Period ...................................................S-42
Principal Distribution Amount .......................................S-46
Principal Prepayment ................................................S-46
Principal Remittance Amount .........................................S-46
Prohibited Transactions Tax .........................................S-62
PTCE 95-60 ..........................................................S-65
Purchase Price.......................................................S-33
Rating Agencies .....................................................S-66
Realized Loss .......................................................S-46
Record Date .........................................................S-38
Reference Banks .....................................................S-48
Related Documents ...................................................S-32
Relevant Depositary .................................................S-38
Relief Act ..........................................................S-35
REMIC ...............................................................S-60
Required Reserve Amount .............................................S-49
Reserve Interest Rate ...............................................S-49
Residual Certificates ...............................................S-37
Restricted Group ....................................................S-64
Rolling Delinquency Percentage ......................................S-47
Rules ...............................................................S-38
S&P ...........................................................S-64, S-66
Senior Certificates .................................................S-37
Senior Credit Enhancement Percentage ................................S-47
Senior Specified Enhancement Percentage .............................S-47
Servicing Advance ...................................................S-35
Servicing Fee .......................................................S-35
Servicing Fee Rate ..................................................S-35
SMMEA ...............................................................S-65
Stepdown Date .......................................................S-47
Structuring Assumptions .............................................S-54
Subordinate Certificates ............................................S-37
Substitution Adjustment .............................................S-33
Tax Counsel .........................................................S-60
Telerate Page 3750 ..................................................S-48
Terms and Conditions ................................................S-40
Total Portfolio .....................................................S-31
Trigger Event .......................................................S-47
Trust Fund ..........................................................S-15
Trustee Fee .........................................................S-35
Trustee Fee Rate ....................................................S-35
U.S. Person .........................................................S-72
Unpaid Interest Shortfall Amount ....................................S-47


<PAGE>



                                    ANNEX I

         GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

     Except in certain limited circumstances,  the globally offered Residential
Mortgage  Loan Trust  1998-1  Certificates  (the "Global  Securities")  will be
available only in book-entry form.  Investors in the Global Securities may hold
such Global  Securities  through any of The Depository  Trust Company  ("DTC"),
Cedel or  Euroclear.  The Global  Securities  will be  tradeable as home market
instruments in both the European and U.S. domestic markets.  Initial settlement
and all secondary trades will settle in same-day funds.

     Secondary  market trading  between  investors  holding  Global  Securities
through Cedel and Euroclear will be conducted in the ordinary way in accordance
with  their  normal  rules and  operating  procedures  and in  accordance  with
conventional eurobond practice (i.e., seven calendar day settlement).

     Secondary  market trading  between  investors  holding  Global  Securities
through DTC will be conducted according to the rules and procedures  applicable
to U.S. corporate debt obligations.

     Secondary   cross-market  trading  between  Cedel  or  Euroclear  and  DTC
Participants     holding     Certificates     will    be    effected    on    a
delivery-against-payment basis through the respective Depositaries of Cedel and
Euroclear (in such capacity) and as DTC Participants.

     Non-U.S. holders (as described below) of Global Securities will be subject
to U.S.  withholding  taxes unless such holders meet certain  requirements  and
deliver appropriate U.S. tax documents to the securities clearing organizations
or their participants.

INITIAL SETTLEMENT

     All Global  Securities  will be held in book-entry form by DTC in the name
of Cede & Co. as nominee of DTC. Investors'  interests in the Global Securities
will be represented  through financial  institutions  acting on their behalf as
direct and indirect  Participants in DTC. As a result, Cedel and Euroclear will
hold  positions  on  behalf  of their  participants  through  their  respective
Depositaries,  which in turn  will  hold  such  positions  in  accounts  as DTC
Participants.

     Investors electing to hold their Global Securities through DTC will follow
the settlement  practices  applicable to  conventional  eurobonds,  except that
there will be no temporary  global  security  and no  "lock-up"  or  restricted
period.  Investor  securities  custody  accounts  will be  credited  with their
holdings against payment in same-day funds on the settlement date.

     Investors  electing  to hold  their  Global  Securities  through  Cedel or
Euroclear  accounts  will  follow  the  settlement   procedures  applicable  to
conventional eurobonds,  except that there will be no temporary global security
and no `lock-up' or restricted  period.  Global  Securities will be credited to
the  securities  custody  accounts on the  settlement  date against  payment in
same-day funds.

SECONDARY MARKET TRADING

     Since the purchaser  determines the place of delivery,  it is important to
establish  at the time of the trade  where both the  purchaser's  and  seller's
accounts are located to ensure that settlement can be made on the desired value
date.

     TRADING  BETWEEN DTC  PARTICIPANTS.  Secondary  market trading between DTC
Participants will be settled using the procedures  applicable to prior mortgage
loan asset backed certificates issues in same-day funds.

     TRADING  BETWEEN CEDEL AND/OR  EUROCLEAR  PARTICIPANTS.  Secondary  market
trading between Cedel  Participants or Euroclear  Participants  will be settled
using the procedures applicable to conventional eurobonds in same-day funds.

     TRADING BETWEEN DTC SELLER AND CEDEL OR EUROCLEAR  PURCHASER.  When Global
Securities are to be transferred  from the account of a DTC  Participant to the
account of a Cedel Participant or a Euroclear  Participant,  the purchaser will
send  instructions  to  Cedel  or  Euroclear  through  a Cedel  Participant  or
Euroclear  Participant at least one business day prior to settlement.  Cedel or
Euroclear  will  instruct  the  respective  Depositary,  as the case may be, to
receive the Global  Securities  against payment.  Payment will include interest
accrued on the Global  Securities  from and including  the last coupon  payment
date to and excluding the settlement date, on the basis of the actual number of
days in such  accrual  period and a year  assumed  to consist of 360 days.  For
transactions  settling on the 31st of the month,  payment will include interest
accrued to and  excluding the first day of the  following  month.  Payment will
then be made by the  respective  Depositary  of the DTC  Participant's  account
against delivery of the Global Securities. After settlement has been completed,
the Global  Securities will be system and by the clearing system, in accordance
with  its  usual   procedures,   to  the  Cedel   Participant's   or  Euroclear
Participant's account. The securities credit will appear the next day (European
time) and the cash debt will be back-valued  to, and the interest on the Global
Securities  will accrue from,  the value date (which would be the preceding day
when  settlement  occurred in New York).  If settlement is not completed on the
intended value date (i.e.,  the trade fails),  the Cedel or Euroclear cash debt
will be valued instead as of the actual settlement date.

     Cedel Participants and Euroclear  Participants will need to make available
to the  respective  clearing  systems the funds  necessary to process  same-day
funds settlement. The most direct means of doing so is to preposition funds for
settlement, either from cash on hand or existing lines of credit, as they would
for any settlement  occurring  within Cedel or Euroclear.  Under this approach,
they may  take on  credit  exposure  to Cedel or  Euroclear  until  the  Global
Securities are credited to their accounts one day later.

     As an alternative,  if Cedel or Euroclear has extended a line of credit to
them, Cedel Participants or Euroclear Participants can elect not to preposition
funds and allow that credit line to be drawn upon the finance settlement. Under
this procedure,  Cedel Participants or Euroclear Participants purchasing Global
Securities would incur overdraft charges for one day, assuming they cleared the
overdraft when the Global Securities were credited to their accounts.  However,
interest on the Global Securities would accrue from the value date.  Therefore,
in many cases the investment income on the Global Securities earned during that
one-day period may substantially  reduce or offset the amount of such overdraft
charges,  although  this  result  will  depend on each Cedel  Participant's  or
Euroclear Participant's particular cost of funds.

     Since the settlement is taking place during New York business  hours,  DTC
Participants can employ their usual procedures for sending Global Securities to
the respective  European  Depositary for the benefit of Cedel  Participants  or
Euroclear  Participants.  The sale proceeds will be available to the DTC seller
on  the  settlement   date.  Thus,  to  the  DTC  Participants  a  cross-market
transaction   will  settle  no  differently   than  a  trade  between  two  DTC
Participants.

     TRADING BETWEEN CEDEL OR EUROCLEAR  SELLER AND DTC PURCHASER.  Due to time
zone differences in their favor, Cedel Participants and Euroclear  Participants
may  employ  their  customary  procedures  for  transactions  in  which  Global
Securities are to be transferred by the respective clearing system, through the
respective Depositary, to a DTC Participant.  The seller will send instructions
to Cedel or Euroclear through a Cedel  Participant or Euroclear  Participant at
least one business day prior to  settlement.  In these cases Cedel or Euroclear
will instruct the respective Depositary, as appropriate,  to deliver the Global
Securities  to the DTC  Participant's  account  against  payment.  Payment will
include interest  accrued on the Global  Securities from and including the last
coupon payment to and excluding the settlement  date on the basis of the actual
number of days in such  accrual  period  and a year  assumed  to consist of 360
days. For transactions  settling on the 31st of the month, payment will include
interest  accrued to and excluding the first day of the  following  month.  The
payment  will then be  reflected  in the  account of the Cedel  Participant  or
Euroclear  Participant  the following  day, and receipt of the cash proceeds in
the Cedel Participant's or Euroclear Participant's account would be back-valued
to the value date (which would be the preceding day, when  settlement  occurred
in New York). Should the Cedel Participant or Euroclear Participant have a line
of  credit  with its  respective  clearing  system  and  elect to be in debt in
anticipation of receipt of the sale proceeds in its account, the back-valuation
will extinguish any overdraft  incurred over that one-day period. If settlement
is not completed on the intended value date (i.e., the trade fails), receipt of
the cash proceeds in the Cedel Participant's or Euroclear Participant's account
would instead be valued as of the actual settlement date.

     Finally,  day traders that use Cedel or Euroclear and that purchase Global
Securities  from  DTC  Participants  for  delivery  to  Cedel  Participants  or
Euroclear  Participants  should note that these trades would automatically fail
on the  sale  side  unless  affirmative  action  were  taken.  At  least  three
techniques should be readily available to eliminate this potential problem:

     (a) borrowing  through  Cedel or Euroclear for one day (until the purchase
side of the day trade is  reflected  in their Cedel or  Euroclear  accounts) in
accordance with the clearing system's customary procedures;

     (b) borrowing  the Global Securities in the U.S. from a DTC Participant no
later than one day prior to settlement,  which would give the Global Securities
sufficient time to be reflected in their Cedel or Euroclear account in order to
settle the sale side of the trade; or

     (c) staggering  the value dates for the buy and sell sides of the trade so
that the value date for the purchase from the DTC  Participant  is at least one
day prior to the value date for the sale to the Cedel  Participant or Euroclear
Participant.

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

     A beneficial owner of Global Securities  holding  securities through Cedel
or  Euroclear  (or through  DTC if the holder has an address  outside the U.S.)
will be  subject  to the 30% U.S.  withholding  tax that  generally  applies to
payments of interest  (including  original issue  discount) on registered  debt
issued  by U.S.  Persons,  unless  (i)  each  clearing  system,  bank or  other
financial  institution that holds customers'  securities in the ordinary course
of its trade or business in the chain of intermediaries between such beneficial
owner and the U.S.  entity  required to withhold tax complies  with  applicable
certification  requirements  and (ii) such  beneficial  owner  takes one of the
following steps to obtain an exemption or reduced tax rate:

     EXEMPTION  FOR NON-U.S.  PERSONS (FORM W-8).  Beneficial  owners of Global
Securities that are non-U.S.  Persons can obtain a complete  exemption from the
withholding tax by filing a signed Form W-8 (Certificate of Foreign Status). If
the information shown on Form W-8 changes,  a new Form W-8 must be filed within
30 days of such change.

     EXEMPTION FOR NON-U.S.  PERSONS WITH  EFFECTIVELY  CONNECTED  INCOME (FORM
4224). A non-U.S. Person, including a non-U.S.  corporation or bank with a U.S.
branch, for which the interest income is effectively connected with its conduct
of a trade or business in the United  States,  can obtain an exemption from the
withholding  tax by filing  Form 4224  (Exemption  from  Withholding  of Tax on
Income  Effectively  Connected  with the  Conduct of a Trade or Business in the
United States).

     EXEMPTION  OR  REDUCED  RATE  FOR  NON-U.S.  PERSONS  RESIDENT  IN  TREATY
COUNTRIES (FORM 1001). Non-U.S. Persons that are Certificate Owners residing in
a country that has a tax treaty with the United  States can obtain an exemption
or  reduced  tax rate  (depending  on the  treaty  terms) by  filing  Form 1001
(Ownership, Exemption or Reduced Rate Certificate). If the treaty provides only
for a reduced  rate,  withholding  tax will be imposed at that rate  unless the
filer  alternatively  files Form W-8. Form 1001 may be filed by the Certificate
Owners or his agent.

     EXEMPTION FOR U.S.  PERSONS (FORM W-9). U.S. Persons can obtain a complete
exemption  from the  withholding  tax by filing Form W-9  (Payer's  Request for
Taxpayer Identification Number and Certification).

     U.S. FEDERAL INCOME TAX REPORTING  PROCEDURE.  The Certificate  Owner of a
Global Security or, in the case of a Form 1001 or a Form 4224 filer, his agent,
files by submitting  the  appropriate  form to the person through whom it holds
(the clearing  agency,  in the case of persons holding directly on the books of
the clearing  agency).  Form W-8 and Form 1001 are effective for three calendar
years and Form 4224 is effective for one calendar year.

     The term  "U.S.  Person"  means (i) a citizen  or  resident  of the United
States,  (ii)  a  corporation,   partnership  or  other  entity  treated  as  a
corporation  or  partnership  for United  States  federal  income tax  purposes
organized in or under the laws of the United States or any state thereof or the
District of Columbia  or (iii) an estate the income of which is  includible  in
gross income for United States tax purposes,  regardless of its source, or (iv)
a trust  if a court  within  the  United  States  is able to  exercise  primary
supervision over the  administration of the trust and one or more United States
persons have authority to control all substantial  decisions of the trust. This
summary does not deal with all aspects of U.S.  Federal income tax  withholding
that may be relevant to foreign holders of the Global Securities. Investors are
advised to consult  their own tax advisors  for specific tax advice  concerning
their holding and disposing of the Global Securities.


<PAGE>


<TABLE>
<CAPTION>


<S>                                                                                <C> 
You should rely only on the information  contained or incorporated by reference
in this  prospectus  supplement and the  accompanying  prospectus.  We have not            RESIDENTIAL MORTGAGE
authorized  anyone  to  provide  you  with  different  information.  We are not      LOAN TRUST 1998-1 CERTIFICATES
offering the Residential  Mortgage Loan Trust 1998-1  Certificates in any state      
where the offer is not permitted.

Dealers will  deliver a prospectus  supplement  and  prospectus  when acting as
underwriters of the  Residential  Mortgage Loan Trust 1998-1  Certificates  and           $231,986,000 Class A
with respect to their unsold  allotments  or  subscriptions.  In addition,  all         Variable Pass-Through Rate
dealers selling the Residential Mortgage Loan Trust 1998-1 Certificates will be
required to deliver a prospectus  supplement and  prospectus  until February 9,           $16,000,000 Class M-1
1999.                                                                                    Variable Pass-Through Rate

</TABLE>

<TABLE>
<CAPTION>


                        TABLE OF CONTENTS              

                                                           PAGE

                      PROSPECTUS SUPPLEMENT            

<S>                                                                              <C>
Summary Of Terms............................................S-3
Risk Factors................................................S-9
The Mortgage Pool...........................................S-17

Underwriting Standards......................................S-31
The Master Servicer.........................................S-32
The Pooling And Servicing Agreement.........................S-34                  FINANCIAL ASSET SECURITIES CORP.
Description of the Certificates.............................S-39                            (DEPOSITOR)
Yield, Prepayment And Maturity Considerations...............S-52
Use Of Proceeds.............................................S-61                   -----------------------------
Certain Material Federal Income Tax Consequences............S-61
State Taxes.................................................S-64                       PROSPECTUS SUPPLEMENT
ERISA Considerations........................................S-64
Legal Investment Considerations.............................S-66                   -----------------------------
Method Of Distribution......................................S-66
Legal Matters...............................................S-67                 [GREENWICH CAPITAL MARKETS, INC.]
Ratings.....................................................S-67
Index Of Defined Terms......................................S-68                              IN LOGO

                            PROSPECTUS

Prospectus Supplement or Current Report on Form 8-K........  2
Incorporation of Certain Information by Reference..........  2
Available Information......................................  3                     -----------------------------
Reports to Securityholders.................................  3
Summary of Terms...........................................  4                           November 10, 1998
Risk Factors............................................... 14
The Trust Fund..............................................21
Use of Proceeds.............................................28
The Depositor.............................................. 28
Loan Program .............................................. 28
Description of the Securities.............................. 31
Credit Enhancement......................................... 43
Yield and Prepayment Considerations ......................  50
The Agreements............................................  54
Certain Legal Aspects of the Loans........................  70
Certain Material Federal Income Tax Considerations........  86
Fasit Securities.........................................  110
State Tax Considerations.................................  114
ERISA Considerations.....................................  115
Legal Investment ........................................  120
Method of Distribution.................................... 121
Legal Matters............................................. 122
Financial Information ...................................  122
Rating...................................................  122
</TABLE>
==============================================================================
PROSPECTUS

                            ASSET BACKED SECURITIES
                              (ISSUABLE IN SERIES)
                        FINANCIAL ASSET SECURITIES CORP.
                                   DEPOSITOR

          This Prospectus relates to the issuance of Asset Backed  Certificates
(the "Certificates") and the Asset Backed Notes (the "Notes" and, together with
the Certificates, the "Securities"), which may be sold from time to time in one
or more series (each,  a "Series") by Financial  Asset  Securities  Corp.  (the
"Depositor")  on terms  determined  at the time of sale and  described  in this
Prospectus and the related  Prospectus  Supplement.  The Securities of a Series
will  evidence  beneficial  ownership  of a trust  fund (a  "Trust  Fund").  As
specified in the related Prospectus Supplement,  the Trust Fund for a Series of
Securities  will include  certain  assets (the "Trust Fund Assets")  which will
primarily  consist of (i)  closed-end  and/or  revolving home equity loans (the
"Home  Equity  Loans")  secured  by  liens on one- to  four-family  residential
properties,  which  may be  subordinated  to one or more  senior  liens on such
properties,  (ii) home improvement  installment sales contracts and installment
loan agreements (the "Home Improvement Contracts") that are either unsecured or
secured  primarily  by  subordinate  liens on one- to  four-family  residential
properties,  or by purchase money security  interests in the home  improvements
financed  thereby (the "Home  Improvements")  and/or (iii) Private Asset Backed
Securities (as defined herein).  The Home Equity Loans and the Home Improvement
Contracts are  collectively  referred to herein as the "Loans".  The Trust Fund
Assets will be acquired by the Depositor,  either directly or indirectly,  from
one or more  institutions  (each,  a "Seller"),  which may be affiliates of the
Depositor,  and conveyed by the  Depositor  to the related  Trust Fund. A Trust
Fund  also may  include  insurance  policies,  reserve  accounts,  reinvestment
income, guaranties, obligations,  agreements, letters of credit or other assets
to the extent described in the related Prospectus Supplement.

         Each Series of Securities will be issued in one or more classes.  Each
class of  Securities  of a  Series  will  evidence  beneficial  ownership  of a
specified  percentage  (which may be 0%) or portion of future interest payments
and a  specified  percentage  (which may be 0%) or portion of future  principal
payments  on the Trust  Fund  Assets in the  related  Trust  Fund.  A Series of
Securities  may include one or more classes that are senior in right of payment
to one or more other classes of Securities of such Series.  One or more classes
of  Securities  of a  Series  may  be  entitled  to  receive  distributions  of
principal,  interest  or any  combination  thereof  prior to one or more  other
classes of  Securities  of such  Series or after the  occurrence  of  specified
events, in each case as specified in the related Prospectus Supplement.

         Distributions  to  Securityholders  will be made  monthly,  quarterly,
semi-annually  or at such other  intervals  and on the dates  specified  in the
related Prospectus Supplement. Distributions on the Securities of a Series will
be made from the  assets of the  related  Trust  Fund or Funds or other  assets
pledged  for the benefit of the  Securityholders  as  specified  in the related
Prospectus Supplement.

          The related  Prospectus  Supplement  will  describe any  insurance or
guarantee provided with respect to the related Series of Securities  including,
without  limitation,  any insurance or guarantee  provided by the Department of
Housing  and Urban  Development,  the United  States  Department  of  Veterans'
Affairs  or any  private  insurer or  guarantor.  The only  obligations  of the
Depositor  with  respect to a Series of  Securities  will be to obtain  certain
representations  and  warranties  from each Seller and to assign to the Trustee
for the related  Series of Securities  the  Depositor's  rights with respect to
such  representations and warranties.  The principal  obligations of the Master
Servicer named in the related Prospectus Supplement with respect to the related
Series of  Securities  will be  limited  to  obligations  pursuant  to  certain
representations  and warranties and to its contractual  servicing  obligations,
including  any  obligation  it may have to advance  delinquent  payments on the
Trust Fund Assets in the related Trust Fund.

          The yield on each class of  Securities  of a Series  will be affected
by,  among  other  things,  the  rate  of  payments  of  principal   (including
prepayments)  on the Trust Fund Assets in the related Trust Fund and the timing
of receipt of such payments as described  herein and in the related  Prospectus
Supplement.  A Trust  Fund  may be  subject  to  early  termination  under  the
circumstances described herein and in the related Prospectus Supplement.

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

FOR A DISCUSSION OF CERTAIN RISKS  ASSOCIATED WITH AN INVESTMENT IN THE 
  SECURITIES, SEE THE INFORMATION UNDER "RISK FACTORS" ON PAGE 14.

 THE CERTIFICATES OF A GIVEN SERIES REPRESENT BENEFICIAL INTERESTS IN, AND THE 
   NOTES OF A GIVEN SERIES REPRESENT OBLIGATIONS OF, THE RELATED TRUST FUND
     ONLY AND DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE DEPOSITOR, 
      ANY SELLER OR ANY AFFILIATES THEREOF, EXCEPT TO THE EXTENT DESCRIBED
       IN THE RELATED PROSPECTUS SUPPLEMENT. NEITHER THE SECURITIES NOR
        THE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY, 
         EXCEPT TO THE EXTENT DESCRIBED IN THE RELATED PROSPECTUS 
                                 SUPPLEMENT. 

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

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

                        GREENWICH CAPITAL MARKETS, INC.

September 28, 1998


<PAGE>


          Until 90 days  after  the  date of each  Prospectus  Supplement,  all
dealers  effecting  transactions  in the securities  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.

              PROSPECTUS SUPPLEMENT OR CURRENT REPORT ON FORM 8-K

          The  Prospectus  Supplement or Current Report on Form 8-K relating to
the Securities of each Series to be offered hereunder will, among other things,
set forth with respect to such Securities, as appropriate: (i) a description of
the class or  classes  of  Securities  and the  Pass-Through  Rate or method of
determining the rate or the amount of interest, if any, to be passed through to
each such class;  (ii) the aggregate  principal amount and  Distribution  Dates
relating to such Series and,  if  applicable,  the initial and final  scheduled
Distribution  Dates  for  each  class;  (iii)  information  as  to  the  assets
comprising the Trust Fund,  including the general  characteristics of the Trust
Fund Assets included therein and, if applicable, the insurance policies, surety
bonds,  guaranties,  letters  of  credit  or other  instruments  or  agreements
included  in the Trust  Fund or  otherwise,  and the  amount  and source of any
reserve account; (iv) the circumstances, if any, under which the Trust Fund may
be subject to early termination; (v) the method used to calculate the amount of
principal to be distributed with respect to each class of Securities;  (vi) the
order of  application  of  distributions  to each of the  classes  within  such
Series,  whether  sequential,  pro rata, or otherwise;  (vii) the  Distribution
Dates with respect to such Series;  (viii) additional  information with respect
to the method of  distribution  of such  Securities;  (ix)  whether one or more
REMIC  elections  will be made and  designation  of the regular  interests  and
residual interests; (x) the aggregate original percentage ownership interest in
the Trust Fund to be evidenced by each class of Securities; (xi) information as
to the Trustee;  (xii) information as to the nature and extent of subordination
with respect to any class of Securities that is subordinate in right of payment
to any other class; and (xiii) information as to the Master Servicer.

               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),  14 or 15(d) of the  Securities and Exchange Act of
1934, as amended (the "Exchange  Act") prior to the termination of the offering
of Securities  evidencing interests therein. Upon request by any person to whom
this  Prospectus  is delivered in  connection  with the offering of one or more
classes of  Securities,  the  Depositor  will  provide or cause to be  provided
without charge a copy of any such documents and/or reports  incorporated herein
by reference,  in each case to the extent such  documents or reports  relate to
such classes of Securities,  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: Paul D. Stevelman,
Assistant  Secretary,  Financial Asset  Securities  Corp.,  600 Steamboat Road,
Greenwich,  Connecticut 06830,  telephone number (203) 625-2756.  The Depositor
has determined  that its financial  statements are not material to the offering
of any Securities.

                             AVAILABLE INFORMATION

          The Depositor has filed with the Securities  and Exchange  Commission
(the  "Commission") a Registration  Statement under the Securities Act of 1933,
as amended, with respect to the Securities. This Prospectus, which forms a part
of the Registration  Statement,  and the Prospectus Supplement relating to each
Series of Securities  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:  Midwest  Regional  Office,  500 West Madison  Street,  Suite 1400,
Chicago,  Illinois  60661-2511;  and Northeast  Regional  Office, 7 World Trade
Center,  Suite 1300, New York, New York 10048. In addition,  the Securities and
Exchange   Commission   (the   "Commission")    maintains   a   Web   site   at
http://www.sec.gov  containing  reports,  proxy and information  statements and
other information  regarding  registrants,  including the Depositor,  that file
electronically with the Commission.

          No person has been  authorized to give any information or to make any
representation other than those contained in this Prospectus and any Prospectus
Supplement  with  respect  hereto and, if given or made,  such  information  or
representations  must not be relied upon.  This  Prospectus  and any Prospectus
Supplement  with  respect  hereto  do not  constitute  an  offer  to  sell or a
solicitation  of an  offer to buy any  securities  other  than  the  Securities
offered  hereby and thereby nor an offer of the Securities 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.

                           REPORTS TO SECURITYHOLDERS

          Periodic and annual  reports  concerning the related Trust Fund for a
Series of  Securities  are  required  under an  Agreement  to be  forwarded  to
Securityholders. However, such reports will neither be examined nor reported on
by   an   independent    public    accountant.    See   "Description   of   the
Securities--Reports to Securityholders".


<PAGE>


                                SUMMARY OF TERMS

          This  summary  is  qualified  in its  entirety  by  reference  to the
detailed information  appearing elsewhere in this Prospectus and in the related
Prospectus  Supplement  with respect to the Series  offered  thereby and to the
related  Agreement  (as such term is defined  below)  which will be prepared in
connection  with  each  Series  of  Securities.   Unless  otherwise  specified,
capitalized  terms  used and not  defined  in this  Summary  of Terms  have the
meanings  given  to them  in  this  Prospectus  and in the  related  Prospectus
Supplement.

Title of Securities.................    Asset    Backed    Certificates    (the
                                        "Certificates")  and Asset Backed Notes
                                        (the  "Notes"  and,  together  with the
                                        Certificates, the "Securities"),  which
                                        are issuable in Series.

Depositor...........................    Financial  Asset  Securities  Corp.,  a
                                        Delaware   corporation,   an   indirect
                                        limited purpose  finance  subsidiary of
                                        National  Westminster  Bank  Plc and an
                                        affiliate of Greenwich Capital Markets,
                                        Inc. See "The Depositor" herein.

Trustee.............................    The trustee  (the  "Trustee")  for each
                                        Series of Securities  will be specified
                                        in the related  Prospectus  Supplement.
                                        See  "The  Agreements"   herein  for  a
                                        description of the Trustee's rights and
                                        obligations.

Master Servicer.....................    The entity or entities  named as Master
                                        Servicer (the "Master  Servicer")  will
                                        be specified in the related  Prospectus
                                        Supplement.           See          "The
                                        Agreements--Certain  Matters  Regarding
                                        the Master Servicer and the Depositor".

Trust Fund Assets...................    Assets of the  Trust  Fund for a Series
                                        of  Securities   will  include  certain
                                        assets (the "Trust Fund Assets")  which
                                        will primarily  consist of (a) Loans or
                                        (b) Private  Asset  Backed  Securities,
                                        together  with  payments  in respect of
                                        such  Trust  Fund  Assets  and  certain
                                        other    accounts,    obligations    or
                                        agreements,  in each case as  specified
                                        in the related  Prospectus  Supplement.
                                        The Loans will be  collected  in a pool
                                        (each, a "Pool") as of the first day of
                                        the  month  of  the   issuance  of  the
                                        related  Series of  Securities  or such
                                        other date  specified in the Prospectus
                                        Supplement (the "Cut-off Date").  Trust
                                        Fund assets also may include  insurance
                                        policies,  cash accounts,  reinvestment
                                        income,  guaranties,  letters of credit
                                        or other assets to the extent described
                                        in the related  Prospectus  Supplement.
                                        See "Credit Enhancement".  In addition,
                                        if the related Prospectus Supplement so
                                        provides,   the  related  Trust  Funds'
                                        assets   will   include  the  funds  on
                                        deposit in an  account (a  "Pre-Funding
                                        Account")   which   will   be  used  to
                                        purchase  additional  Loans  during the
                                        period   specified   in   the   related
                                        Prospectus    Supplement.    See   "The
                                        Agreements--Pre-Funding Accounts".

A.  Loans...........................    The   Loans   will   consist   of   (i)
                                        closed-end   loans   (the   "Closed-End
                                        Loans")  and/or  revolving  home equity
                                        loans or certain  balances therein (the
                                        "Revolving Credit Line Loans", together
                                        with the  Closed-End  Loans,  the "Home
                                        Equity    Loans"),    and   (ii)   home
                                        improvement installment sales contracts
                                        and  installment  loan  agreements (the
                                        "Home Improvement Contracts"). The Home
                                        Equity  Loans and the Home  Improvement
                                        Contracts are collectively  referred to
                                        herein as the  "Loans".  All Loans will
                                        have been  purchased by the  Depositor,
                                        either    directly    or   through   an
                                        affiliate, from one or more Sellers.

                                        As specified in the related  Prospectus
                                        Supplement, the Home Equity Loans will,
                                        and the Home Improvement Contracts may,
                                        be  secured  by  mortgages  or deeds of
                                        trust   or   other   similar   security
                                        instruments   creating   a  lien  on  a
                                        mortgaged   property  (the   "Mortgaged
                                        Property"),  which may be  subordinated
                                        to  one or  more  senior  liens  on the
                                        Mortgaged Property, as described in the
                                        related   Prospectus   Supplement.   As
                                        specified  in  the  related  Prospectus
                                        Supplement,  Home Improvement Contracts
                                        may be unsecured or secured by purchase
                                        money  security  interests  in the Home
                                        Improvements   financed  thereby.   The
                                        Mortgaged   Properties   and  the  Home
                                        Improvements are collectively  referred
                                        to herein as the "Properties".

B.  Private Asset-
      Backed Securities.............    Private  Asset  Backed  Securities  may
                                        include (a)  pass-through  certificates
                                        representing  beneficial  interests  in
                                        certain loans and/or (b) collateralized
                                        obligations   secured  by  such  loans.
                                        Private  Asset  Backed  Securities  may
                                        include       stripped       securities
                                        representing  an undivided  interest in
                                        all or a part of either  the  principal
                                        distributions  (but  not  the  interest
                                        distributions)    or    the    interest
                                        distributions  (but  not the  principal
                                        distributions)  or  in  some  specified
                                        portion of the  principal  and interest
                                        distributions  (but  not  all  of  such
                                        distributions)    on   certain   loans.
                                        Although  individual loans underlying a
                                        Private  Asset  Backed  Security may be
                                        insured  or  guaranteed  by the  United
                                        States or an agency or  instrumentality
                                        thereof,  they  need  not  be,  and the
                                        Private    Asset   Backed    Securities
                                        themselves  will not be so  insured  or
                                        guaranteed.  Payments  on  the  Private
                                        Asset   Backed   Securities   will   be
                                        distributed  directly to the Trustee as
                                        registered  owner of such Private Asset
                                        Backed   Securities.   See  "The  Trust
                                        Fund--Private Asset Backed Securities".

Description of
  the Securities....................    Each   Security   will    represent   a
                                        beneficial  ownership  interest  in, or
                                        will be  secured  by the  assets  of, a
                                        Trust  Fund  created  by the  Depositor
                                        pursuant  to  an  Agreement  among  the
                                        Depositor,  the Master Servicer and the
                                        Trustee  for the  related  Series.  The
                                        Securities  of any Series may be issued
                                        in one or more  classes as specified in
                                        the related  Prospectus  Supplement.  A
                                        Series of Securities may include one or
                                        more   classes  of  senior   Securities
                                        (collectively, the "Senior Securities")
                                        and one or more classes of  subordinate
                                        Securities      (collectively,      the
                                        "Subordinated   Securities").   Certain
                                        Series or classes of Securities  may be
                                        covered by insurance  policies or other
                                        forms of  credit  enhancement,  in each
                                        case  as  described  herein  and in the
                                        related Prospectus Supplement.

                                        One or more  classes of  Securities  of
                                        each  Series  (i)  may be  entitled  to
                                        receive distributions allocable only to
                                        principal,  only to  interest or to any
                                        combination   thereof;   (ii)   may  be
                                        entitled to receive  distributions only
                                        of prepayments of principal  throughout
                                        the lives of the  Securities  or during
                                        specified   periods;   (iii)   may   be
                                        subordinated  in the  right to  receive
                                        distributions of scheduled  payments of
                                        principal,  prepayments  of  principal,
                                        interest or any combination  thereof to
                                        one or more other classes of Securities
                                        of such Series  throughout the lives of
                                        the  Securities  or  during   specified
                                        periods;   (iv)  may  be   entitled  to
                                        receive such  distributions  only after
                                        the  occurrence of events  specified in
                                        the related Prospectus Supplement;  (v)
                                        may    be     entitled    to    receive
                                        distributions   in  accordance  with  a
                                        schedule  or formula or on the basis of
                                        collections from designated portions of
                                        the assets in the  related  Trust Fund;
                                        (vi)  as  to  Securities   entitled  to
                                        distributions  allocable  to  interest,
                                        may be entitled to receive  interest at
                                        a fixed  rate or a rate that is subject
                                        to change from time to time;  and (vii)
                                        as   to    Securities    entitled    to
                                        distributions  allocable  to  interest,
                                        may  be   entitled   to   distributions
                                        allocable  to  interest  only after the
                                        occurrence  of events  specified in the
                                        related  Prospectus  Supplement and may
                                        accrue   interest   until  such  events
                                        occur, in each case as specified in the
                                        related  Prospectus   Supplement.   The
                                        timing    and     amounts    of    such
                                        distributions  may vary among  classes,
                                        over time, or otherwise as specified in
                                        the related Prospectus Supplement.

Distributions on
  the Securities....................    Distributions    on   the    Securities
                                        entitled  thereto  will be made monthly
                                        or at such other  intervals  and on the
                                        dates    specified   in   the   related
                                        Prospectus    Supplement    (each,    a
                                        "Distribution   Date")   out   of   the
                                        payments  received  in  respect  of the
                                        assets  of the  related  Trust  Fund or
                                        Funds or other  assets  pledged for the
                                        benefit of the  Securities as specified
                                        in the related  Prospectus  Supplement.
                                        The amount  allocable  to  payments  of
                                        principal    and    interest   on   any
                                        Distribution Date will be determined as
                                        specified  in  the  related  Prospectus
                                        Supplement.        Allocations       of
                                        distributions among  Securityholders of
                                        a single  class  shall be set  forth in
                                        the related Prospectus Supplement.

                                        Unless   otherwise   specified  in  the
                                        related  Prospectus   Supplement,   the
                                        aggregate original principal balance of
                                        the  Securities  will  not  exceed  the
                                        aggregate  distributions  allocable  to
                                        principal that such  Securities will be
                                        entitled to receive.  If  specified  in
                                        the related Prospectus Supplement,  the
                                        Securities   will  have  an   aggregate
                                        original principal balance equal to the
                                        aggregate unpaid  principal  balance of
                                        the Trust  Fund  Assets as of the first
                                        day of the  month  of  creation  of the
                                        Trust  Fund and will bear  interest  in
                                        the  aggregate  at a rate  equal to the
                                        interest  rate borne by the  underlying
                                        Loans (the "Loan Rate") and/or  Private
                                        Asset  Backed  Securities,  net  of the
                                        aggregate  servicing fees and any other
                                        amounts   specified   in  the   related
                                        Prospectus        Supplement       (the
                                        "Pass-Through  Rate").  If specified in
                                        the related Prospectus Supplement,  the
                                        aggregate original principal balance of
                                        the  Securities  and interest  rates on
                                        the  classes  of  Securities   will  be
                                        determined  based on the  cash  flow on
                                        the Trust Fund Assets.

                                        The  rate  at  which  interest  will be
                                        passed through to holders of each class
                                        of Securities entitled thereto may be a
                                        fixed rate or a rate that is subject to
                                        change  from time to time from the time
                                        and for the  periods,  in each  case as
                                        specified  in  the  related  Prospectus
                                        Supplement.   Any  such   rate  may  be
                                        calculated on a loan-by-loan,  weighted
                                        average,   notional   amount  or  other
                                        basis, in each case as described in the
                                        related Prospectus Supplement.

Compensating
  Interest..........................    If  so   specified   in   the   related
                                        Prospectus   Supplement,   the   Master
                                        Servicer  will be  required to remit to
                                        the Trustee,  with respect to each Loan
                                        in the related Trust Fund as to which a
                                        principal   prepayment  in  full  or  a
                                        principal payment which is in excess of
                                        the  scheduled  monthly  payment and is
                                        not intended to cure a delinquency  was
                                        received  during  any  Due  Period,  an
                                        amount,  from  and  to  the  extent  of
                                        amounts otherwise payable to the Master
                                        Servicer  as  servicing   compensation,
                                        equal to (i) the excess, if any, of (a)
                                        30  days'  interest  on  the  principal
                                        balance of the related Loan at the Loan
                                        Rate net of the per annum rate at which
                                        the  Master  Servicer's  servicing  fee
                                        accrues,   over  (b)  the   amount   of
                                        interest actually received on such Loan
                                        during  such  Due  Period,  net  of the
                                        Master Servicer's servicing fee or (ii)
                                        such other  amount as  described in the
                                        related  Prospectus   Supplement.   See
                                        "Description           of           the
                                        Securities--Compensating Interest".

Credit Enhancement..................    The  assets  in a  Trust  Fund  or  the
                                        Securities  of one or more  classes  in
                                        the related Series may have the benefit
                                        of  one  or  more   types   of   credit
                                        enhancement as described in the related
                                        Prospectus  Supplement.  The protection
                                        against  losses  afforded  by any  such
                                        credit  support  may  be  limited.  The
                                        type,  characteristics  and  amount  of
                                        credit  enhancement  will be determined
                                        based  on  the  characteristics  of the
                                        Loans  and/or   Private   Asset  Backed
                                        Securities underlying or comprising the
                                        Trust Fund Assets and other factors and
                                        will be  established  on the  basis  of
                                        requirements   of  each  Rating  Agency
                                        rating the  Securities  of such Series.
                                        See "Credit Enhancement."

A.  Subordination...................    The  rights  of  the   holders  of  the
                                        Subordinated  Securities of a Series to
                                        receive  distributions  with respect to
                                        the  assets in the  related  Trust Fund
                                        will be  subordinated to such rights of
                                        the holders of the Senior Securities of
                                        the same Series to the extent described
                                        in the related  Prospectus  Supplement.
                                        This   subordination   is  intended  to
                                        enhance  the   likelihood   of  regular
                                        receipt by holders of Senior Securities
                                        of the full amount of monthly  payments
                                        of principal and interest due them. The
                                        protection  afforded  to the holders of
                                        Senior  Securities of a Series by means
                                        of the  subordination  feature  will be
                                        accomplished  by (i)  the  preferential
                                        right of such holders to receive, prior
                                        to  any  distribution   being  made  in
                                        respect  of  the  related  Subordinated
                                        Securities,  the  amounts  of  interest
                                        and/or   principal  due  them  on  each
                                        Distribution  Date  out  of  the  funds
                                        available for distribution on such date
                                        in the related Security Account and, to
                                        the  extent  described  in the  related
                                        Prospectus Supplement,  by the right of
                                        such   holders   to   receive    future
                                        distributions  on  the  assets  in  the
                                        related Trust Fund that would otherwise
                                        have been  payable  to the  holders  of
                                        Subordinated Securities;  (ii) reducing
                                        the  ownership  interest of the related
                                        Subordinated   Securities;    (iii)   a
                                        combination  of  clauses  (i) and  (ii)
                                        above;  or (iv) as otherwise  described
                                        in the related  Prospectus  Supplement.
                                        If  so   specified   in   the   related
                                        Prospectus  Supplement,   subordination
                                        may apply  only in the event of certain
                                        types of losses  not  covered  by other
                                        forms of credit support, such as hazard
                                        losses not covered by  standard  hazard
                                        insurance  policies,  losses due to the
                                        bankruptcy  or fraud  of the  borrower.
                                        The related Prospectus  Supplement will
                                        set forth information concerning, among
                                        other    things,    the    amount    of
                                        subordination  of a class or classes of
                                        Subordinated  Securities  in a  Series,
                                        the   circumstances   in   which   such
                                        subordination  will be applicable,  and
                                        the manner, if any, in which the amount
                                        of  subordination  will  decrease  over
                                        time.

B.  Reserve Account.................    One or more reserve  accounts  (each, a
                                        "Reserve  Account") may be  established
                                        and  maintained  for each  Series.  The
                                        related   Prospectus   Supplement  will
                                        specify  whether  or not  such  Reserve
                                        Accounts will be included in the corpus
                                        of the Trust  Fund for such  Series and
                                        will also specify the manner of funding
                                        the related  Reserve  Accounts  and the
                                        conditions  under  which the amounts in
                                        any such Reserve  Accounts will be used
                                        to make  distributions  to  holders  of
                                        Securities  of a  particular  class  or
                                        released   from  the  related   Reserve
                                        Account.

C.  Special Hazard Insurance
      Policy........................    Certain  classes of Securities may have
                                        the   benefit   of  a  Special   Hazard
                                        Insurance   Policy.   Certain  physical
                                        risks  that are not  otherwise  insured
                                        against by  standard  hazard  insurance
                                        policies  may be  covered  by a Special
                                        Hazard  Insurance  Policy or  Policies.
                                        Each Special  Hazard  Insurance  Policy
                                        will be limited in scope and will cover
                                        losses  pursuant to the  provisions  of
                                        each  such  Special  Hazard   Insurance
                                        Policy  as  described  in  the  related
                                        Prospectus Supplement.

D.  Bankruptcy Bond.................    One or more  bankruptcy  bonds  (each a
                                        "Bankruptcy   Bond")  may  be  obtained
                                        covering  certain losses resulting from
                                        action   which   may  be   taken  by  a
                                        bankruptcy  court in connection  with a
                                        Loan.  The  level of  coverage  and the
                                        limitations in scope of each Bankruptcy
                                        Bond will be  specified  in the related
                                        Prospectus Supplement.

E.  Loan Pool
      Insurance Policy..............    A  mortgage  pool  insurance  policy or
                                        policies may be obtained and maintained
                                        for Loans relating to any Series, which
                                        shall be  limited  in  scope,  covering
                                        defaults  on the  related  Loans  in an
                                        initial  amount  equal  to a  specified
                                        percentage of the  aggregate  principal
                                        balance  of all Loans  included  in the
                                        Pool as of the Cut-off Date.

F.  FHA Insurance...................    If specified in the related  Prospectus
                                        Supplement, (i) all or a portion of the
                                        Loans in a Pool may be  insured  by the
                                        Federal  Housing   Administration  (the
                                        "FHA")  and/or (ii) all or a portion of
                                        the Loans may be  partially  guaranteed
                                        by the Department of Veterans'  Affairs
                                        (the   "VA").    See   "Certain   Legal
                                        Considerations--Title I Program".

G.  Cross-Support...................    If specified in the related  Prospectus
                                        Supplement, the beneficial ownership of
                                        separate groups of assets included in a
                                        Trust Fund may be evidenced by separate
                                        classes  of  the   related   Series  of
                                        Securities.   In  such   case,   credit
                                        support    may   be   provided   by   a
                                        cross-support  feature  which  requires
                                        that distributions be made with respect
                                        to  Securities   evidencing  beneficial
                                        ownership  of one or more asset  groups
                                        prior to  distributions to Subordinated
                                        Securities   evidencing   a  beneficial
                                        ownership  interest  in, or secured by,
                                        other  asset  groups  within  the  same
                                        Trust Fund.

                                        If specified in the related  Prospectus
                                        Supplement,  the  coverage  provided by
                                        one or more forms of credit support may
                                        apply   concurrently  to  two  or  more
                                        separate  Trust Funds.  If  applicable,
                                        the related Prospectus  Supplement will
                                        identify  the Trust Funds to which such
                                        credit  support  relates and the manner
                                        of   determining   the  amount  of  the
                                        coverage  provided  thereby  and of the
                                        application  of  such  coverage  to the
                                        identified Trust Funds.

H.  Other Arrangements..............    Other  arrangements as described in the
                                        related      Prospectus      Supplement
                                        including,  but not  limited to, one or
                                        more letters of credit,  surety  bonds,
                                        other    insurance    or    third-party
                                        guarantees   may  be  used  to  provide
                                        coverage for certain  risks of defaults
                                        or various types of losses.

Advances............................    The Master Servicer and, if applicable,
                                        each  mortgage  servicing   institution
                                        that  services  a  Loan  in a  Pool  on
                                        behalf  of  the  Master   Servicer   (a
                                        "Sub-Servicer")  may  be  obligated  to
                                        advance  amounts  (each,  an "Advance")
                                        corresponding  to  delinquent  interest
                                        and/or principal  payments on such Loan
                                        until the  date,  as  specified  in the
                                        related     Prospectus      Supplement,
                                        following the date on which the related
                                        Property is sold at a foreclosure  sale
                                        or  the  related   Loan  is   otherwise
                                        liquidated.   Any  obligation  to  make
                                        Advances may be subject to  limitations
                                        as specified in the related  Prospectus
                                        Supplement.  If  so  specified  in  the
                                        related Prospectus Supplement, Advances
                                        may  be  drawn  from  a  cash   account
                                        available for such purpose as described
                                        in such Prospectus Supplement.

                                        Any  such   obligation  of  the  Master
                                        Servicer  or  a  Sub-Servicer  to  make
                                        Advances   may  be   supported  by  the
                                        delivery  to the  Trustee  of a support
                                        letter from an  affiliate of the Master
                                        Servicer  or  such  Sub-Servicer  or an
                                        unaffiliated  third  party (a  "Support
                                        Servicer")  guaranteeing the payment of
                                        such Advances by the Master Servicer or
                                        Sub-Servicer,  as the case  may be,  as
                                        specified  in  the  related  Prospectus
                                        Supplement.

                                        In  the  event  the  Master   Servicer,
                                        Support Servicer or Sub-Servicer  fails
                                        to make a required Advance, the Trustee
                                        may  be   obligated   to  advance  such
                                        amounts   otherwise   required   to  be
                                        advanced   by  the   Master   Servicer,
                                        Support Servicer or  Sub-Servicer.  See
                                        "Description           of           the
                                        Securities--Advances".

Optional Termination................    The  Master   Servicer   or  the  party
                                        specified  in  the  related  Prospectus
                                        Supplement, including the holder of the
                                        residual  interest in a REMIC, may have
                                        the option to effect  early  retirement
                                        of a Series of  Securities  through the
                                        purchase  of the Trust Fund  Assets and
                                        other assets in the related  Trust Fund
                                        under  the  circumstances  and  in  the
                                        manner      described      in      "The
                                        Agreements--Termination;       Optional
                                        Termination"  herein and in the related
                                        Prospectus Supplement.

Legal Investment....................    The  Prospectus   Supplement  for  each
                                        series  of   Securities   will  specify
                                        which,   if  any,  of  the  classes  of
                                        Securities  offered thereby  constitute
                                        "mortgage   related   securities"   for
                                        purposes  of  the  Secondary   Mortgage
                                        Market    Enhancement   Act   of   1984
                                        ("SMMEA").  Classes of Securities  that
                                        qualify    as     "mortgage     related
                                        securities"  will be legal  investments
                                        for  certain  types  of   institutional
                                        investors  to the  extent  provided  in
                                        SMMEA,  subject,  in any  case,  to any
                                        other   regulations  which  may  govern
                                        investments   by   such   institutional
                                        investors.      Institutions      whose
                                        investment  activities  are  subject to
                                        review by federal or state  authorities
                                        should  consult  with their  counsel or
                                        the applicable authorities to determine
                                        whether an  investment  in a particular
                                        class  of  Securities  (whether  or not
                                        such  class   constitutes  a  "mortgage
                                        related   security")    complies   with
                                        applicable      guidelines,      policy
                                        statements or restrictions.  See "Legal
                                        Investment".

Certain Material
  Federal Income Tax
  Considerations....................    The   material   federal   income   tax
                                        consequences  to  Securityholders  will
                                        vary  depending  on whether one or more
                                        elections  are made to treat  the Trust
                                        Fund or specified portions thereof as a
                                        real estate mortgage investment conduit
                                        ("REMIC")  under the  provisions of the
                                        Internal   Revenue  Code  of  1986,  as
                                        amended (the  "Code").  The  Prospectus
                                        Supplement    for   each    Series   of
                                        Securities will specify whether such an
                                        election  will be  made.  See  "Certain
                                        Material     Federal     Income     Tax
                                        Considerations".

ERISA Considerations................    A  fiduciary  of any  employee  benefit
                                        plan  or  other   retirement   plan  or
                                        arrangement  subject  to  the  Employee
                                        Retirement Income Security Act of 1974,
                                        as  amended  ("ERISA"),   or  the  Code
                                        should  carefully review with its legal
                                        advisors   whether   the   purchase  or
                                        holding of  Securities  could give rise
                                        to  a  transaction  prohibited  or  not
                                        otherwise  permissible  under  ERISA or
                                        the Code.  See "ERISA  Considerations".
                                        Certain  classes of Securities  may not
                                        be  transferred  unless the Trustee and
                                        the  Depositor  are  furnished  with  a
                                        letter of  representation or an opinion
                                        of  counsel  to the  effect  that  such
                                        transfer will not result in a violation
                                        of    the    prohibited     transaction
                                        provisions  of  ERISA  and the Code and
                                        will  not  subject  the  Trustee,   the
                                        Depositor  or the  Master  Servicer  to
                                        additional       obligations.       See
                                        "Description           of           the
                                        Securities--General"     and     "ERISA
                                        Considerations".


<PAGE>


                                  RISK FACTORS

          Investors should consider,  among other things, the following factors
in connection with the purchase of the Securities.

LIMITED LIQUIDITY

          There will be no market for the Securities of any Series prior to the
issuance  thereof,  and there can be no assurance that a secondary  market will
develop  or, if it does  develop,  that it will  provide  Securityholders  with
liquidity of investment or will continue for the life of the Securities of such
Series.

LIMITED ASSETS

          The  Depositor  does  not  have,  nor is it  expected  to  have,  any
significant  assets.  Unless  otherwise  specified  in the  related  Prospectus
Supplement,  the  Securities of a Series will be payable  solely from the Trust
Fund for such  Securities  and will not  have any  claim  against  or  security
interest in the Trust Fund for any other  Series.  There will be no recourse to
the Depositor or any other person for any failure to receive  distributions  on
the  Securities.  Further,  at the times set  forth in the  related  Prospectus
Supplement,  certain  Trust Fund  Assets  and/or any balance  remaining  in the
Security Account immediately after making all payments due on the Securities of
such Series,  after making  adequate  provision for future  payments on certain
classes of  Securities  and after  making any other  payments  specified in the
related  Prospectus  Supplement,  may be  promptly  released or remitted to the
Depositor,  the Servicer,  any credit enhancement  provider or any other person
entitled  thereto  and will no longer  be  available  for  making  payments  to
Securityholders.  Consequently,  holders of Securities of each Series must rely
solely upon payments with respect to the Trust Fund Assets and the other assets
constituting  the  Trust  Fund  for  a  Series  of  Securities,  including,  if
applicable,  any amounts available  pursuant to any credit enhancement for such
Series,  for the payment of principal of and interest on the Securities of such
Series.

          The Securities will not represent an interest in or obligation of the
Depositor, the Master Servicer or any of their respective affiliates.  The only
obligations,  if any, of the Depositor with respect to the Trust Fund Assets or
the  Securities of any Series will be pursuant to certain  representations  and
warranties.  The Depositor  does not have, and is not expected in the future to
have,  any  significant  assets with which to meet any obligation to repurchase
Trust  Fund  Assets  with  respect  to which  there  has  been a breach  of any
representation  or warranty.  If, for example,  the Depositor  were required to
repurchase a Loan, its only sources of funds to make such  repurchase  would be
from funds obtained (i) from the enforcement of a corresponding  obligation, if
any,  on the part of the  Seller or  originator  of such  Loan,  or (ii) from a
Reserve Account or similar credit enhancement  established to provide funds for
such repurchases. The Master Servicer's servicing obligations under the related
Agreement may include its limited  obligation  to make certain  advances in the
event of delinquencies on the Loans, but only to the extent deemed recoverable.
To the extent described in the related Prospectus Supplement,  the Depositor or
Master  Servicer  will be obligated  under  certain  limited  circumstances  to
purchase or act as a remarketing  agent with respect to a convertible Loan upon
conversion to a fixed rate.

CREDIT ENHANCEMENT

          Although  credit  enhancement  is  intended  to  reduce  the  risk of
delinquent  payments or losses to holders of Securities entitled to the benefit
thereof, the amount of such credit enhancement will be limited, as set forth in
the related Prospectus Supplement,  and may decline and could be depleted under
certain  circumstances  prior to the payment in full of the  related  Series of
Securities,  and as a result Securityholders may suffer losses.  Moreover, such
credit  enhancement may not cover all potential  losses or risks.  For example,
credit  enhancement  may  or  may  not  cover  fraud  or  negligence  by a loan
originator or other parties. See "Credit Enhancement".

PREPAYMENT AND YIELD CONSIDERATIONS

          The timing of principal  payments of the  Securities of a Series will
be affected by a number of factors,  including the following: (i) the extent of
prepayments  of the Loans and, in the case of Private Asset Backed  Securities,
the  underlying  loans  related  thereto,  comprising  the  Trust  Fund,  which
prepayments  may be  influenced  by a variety  of  factors,  (ii) the manner of
allocating  principal  and/or  payments  among the classes of  Securities  of a
Series as specified in the related Prospectus Supplement, (iii) the exercise by
the party entitled  thereto of any right of optional  termination  and (iv) the
rate and timing of payment  defaults  and losses  incurred  with respect to the
Trust Fund Assets. Prepayments of principal may also result from repurchases of
Trust Fund Assets due to material  breaches  of the  Depositor's  or the Master
Servicer's representations and warranties, as applicable. The yield to maturity
experienced by a holder of Securities may be affected by the rate of prepayment
of the Loans  comprising  or underlying  the Trust Fund Assets.  See "Yield and
Prepayment Considerations".

          Interest payable on the Securities of a Series on a Distribution Date
will include all interest  accrued  during the period  specified in the related
Prospectus  Supplement.  In the event interest accrues over a period ending two
or  more  days  prior  to  a  Distribution   Date,   the  effective   yield  to
Securityholders  will be  reduced  from  the  yield  that  would  otherwise  be
obtainable if interest  payable on the Security were to accrue  through the day
immediately  preceding each Distribution Date, and the effective yield (at par)
to   Securityholders   will  be  less  than  the  indicated  coupon  rate.  See
"Description of the Securities--Distributions of Interest".

BALLOON PAYMENTS

          Certain  of the  Loans  as of  the  Cut-off  Date  may  not be  fully
amortizing  over their terms to maturity and,  thus,  will require  substantial
principal  payments (i.e.,  balloon  payments) at their stated maturity.  Loans
with balloon payments involve a greater degree of risk because the ability of a
borrower  to make a balloon  payment  typically  will  depend  upon its ability
either to timely refinance the loan or to timely sell the related Property. The
ability of a borrower to accomplish either of these goals will be affected by a
number of factors,  including the level of available mortgage rates at the time
of sale or  refinancing,  the borrower's  equity in the related  Property,  the
financial condition of the borrower and tax laws.

NATURE OF MORTGAGES

          There are several  factors that could  adversely  affect the value of
Properties  such that the  outstanding  balance of the related Loans,  together
with any senior  financing on the  Properties,  if  applicable,  would equal or
exceed the value of the  Properties.  Among the  factors  that could  adversely
affect the value of the  Properties are an overall  decline in the  residential
real  estate  market in the  areas in which the  Properties  are  located  or a
decline in the general  condition of the  Properties  as a result of failure of
borrowers to maintain  adequately the  Properties or of natural  disasters that
are not necessarily  covered by insurance,  such as earthquakes and floods.  In
the case of Home Equity Loans,  such decline could  extinguish the value of the
interest of a junior  mortgagee in the Property before having any effect on the
interest of the related senior mortgagee.  If such a decline occurs, the actual
rates of  delinquencies,  foreclosures  and losses on all Loans could be higher
than those currently experienced in the mortgage lending industry in general.

          Even assuming that the Properties  provide adequate  security for the
Loans,   substantial  delays  could  be  encountered  in  connection  with  the
liquidation  of  defaulted  Loans and  corresponding  delays in the  receipt of
related  proceeds by  Securityholders  could occur. An action to foreclose on a
Property  securing  a Loan is  regulated  by state  statutes  and  rules and is
subject to many of the delays and  expenses  of other  lawsuits  if defenses or
counterclaims  are interposed,  sometimes  requiring several years to complete.
Furthermore,  in some states an action to obtain a  deficiency  judgment is not
permitted following a nonjudicial sale of a Property. In the event of a default
by a borrower,  these restrictions,  among other things, may impede the ability
of the  Master  Servicer  to  foreclose  on or sell the  Property  or to obtain
liquidation  proceeds  sufficient to repay all amounts due on the related Loan.
In  addition,  the Master  Servicer  will be entitled  to deduct  from  related
liquidation  proceeds all expenses reasonably incurred in attempting to recover
amounts due on defaulted Loans and not yet repaid, including payments to senior
lienholders,  legal  fees and  costs of legal  action,  real  estate  taxes and
maintenance and preservation expenses.

          Liquidation  expenses  with  respect to  defaulted  loans do not vary
directly  with the  outstanding  principal  balance  of the loan at the time of
default.  Therefore,  assuming that a servicer took the same steps in realizing
upon a defaulted loan having a small remaining principal balance as it would in
the case of a defaulted loan having a large remaining  principal  balance,  the
amount realized after expenses of liquidation  would be smaller as a percentage
of the outstanding  principal  balance of the small loan than would be the case
with the defaulted loan having a large remaining  principal balance.  Since the
mortgages  and deeds of trust  securing the Home Equity Loans will be primarily
junior  liens  subordinate  to the rights of the  mortgagee  under the  related
senior  mortgage(s)  or deed(s) of trust,  the proceeds  from any  liquidation,
insurance or condemnation proceeds will be available to satisfy the outstanding
balance of such  junior  lien only to the extent that the claims of such senior
mortgagees  have been  satisfied  in full,  including  any related  foreclosure
costs.  In  addition,  a junior  mortgagee  may not  foreclose  on the property
securing a junior mortgage unless it forecloses subject to any senior mortgage,
in which case it must either pay the entire  amount due on any senior  mortgage
to the  related  senior  mortgagee  at or  prior  to the  foreclosure  sale  or
undertake the  obligation  to make payments on any such senior  mortgage in the
event the mortgagor is in default thereunder.  The Trust Fund will not have any
source of funds to satisfy any senior  mortgages  or make  payments  due to any
senior mortgagees.

          Applicable  state laws  generally  regulate  interest rates and other
charges,  require  certain  disclosures,   and  require  licensing  of  certain
originators and servicers of Loans.  In addition,  most states have other laws,
public policy and general  principles of equity  relating to the  protection of
consumers,  unfair and deceptive practices and practices which may apply to the
origination, servicing and collection of the Loans. Depending on the provisions
of the  applicable  law and the  specific  facts  and  circumstances  involved,
violations of these laws,  policies and principles may limit the ability of the
Master  Servicer to collect all or part of the  principal of or interest on the
Loans, may entitle the borrower to a refund of amounts  previously paid and, in
addition,  could  subject the Master  Servicer  to damages  and  administrative
sanctions. See "Certain Legal Aspects of the Loans".

ENVIRONMENTAL RISKS

          Federal,  state and local laws and regulations impose a wide range of
requirements on activities that may affect the environment,  health and safety.
In certain  circumstances,  these laws and  regulations  impose  obligations on
owners or  operators of  residential  properties  such as those  subject to the
Loans.  The  failure to  comply with such laws and  regulations  may result in
fines and penalties.

          Under various federal, state and local laws and regulations, an owner
or operator of real estate may be liable for the costs of addressing  hazardous
substances  on, in or beneath such property and related  costs.  Such liability
could exceed the value of the property and the aggregate assets of the owner or
operator.   In  addition,   persons  who  transport  or  dispose  of  hazardous
substances,  or  arrange  for the  transportation,  disposal  or  treatment  of
hazardous  substances,  at off-site  locations may also be held liable if there
are releases or  threatened  releases of hazardous  substances at such off-site
locations.

          Under the laws of some  states  and under the  federal  Comprehensive
Environmental   Response,    Compensation   and   Liability   Act   ("CERCLA"),
contamination of property may give rise to a lien on the property to assure the
payment of the costs of clean-up.  In several states,  such a lien has priority
over the lien of an existing mortgage against such property.

          Under the laws of some states, and under CERCLA and the federal Solid
Waste Disposal Act, there is a possibility  that a lender may be held liable as
an  "owner"  or  "operator"  for costs of  addressing  releases  or  threatened
releases of hazardous  substances at a property,  or releases of petroleum from
an underground  storage tank, under certain  circumstances.  See "Certain Legal
Aspects of the Loans--Environmental Risks".

CERTAIN OTHER LEGAL CONSIDERATIONS REGARDING THE LOANS

          The Loans may also be subject to federal laws, including:

               (i)  the  Federal   Truth  in  Lending  Act  and   Regulation  Z
               promulgated thereunder, which require certain disclosures to the
               borrowers regarding the terms of the Loans;

               (ii)  the  Equal  Credit   Opportunity   Act  and  Regulation  B
               promulgated  thereunder,  which prohibit  discrimination  on the
               basis  of age,  race,  color,  sex,  religion,  marital  status,
               national origin, receipt of public assistance or the exercise of
               any right  under the  Consumer  Credit  Protection  Act,  in the
               extension of credit;

               (iii) the Fair Credit Reporting Act, which regulates the use and
               reporting  of  information  related  to  the  borrower's  credit
               experience; and

               (iv) for Loans that were  originated or closed after November 7,
               1989,  the Home Equity  Loan  Consumer  Protection  Act of 1988,
               which  requires  additional  application   disclosures,   limits
               changes  that  may be made to the  loan  documents  without  the
               borrower's consent and restricts a lender's ability to declare a
               default  or to suspend or reduce a  borrower's  credit  limit to
               certain enumerated events.

          THE RIEGLE  ACT.  Certain  mortgage  loans are  subject to the Riegle
Community Development and Regulatory Improvement Act of 1994 (the "Riegle Act")
which  incorporates the Home Ownership and Equity Protection Act of 1994. These
provisions  impose  additional  disclosure and other  requirements on creditors
with respect to  non-purchase  money mortgage loans with high interest rates or
high  up-front  fees and charges.  The  provisions of the Riegle Act apply on a
mandatory  basis to all mortgage loans  originated on or after October 1, 1995.
These provisions can impose specific  statutory  liabilities upon creditors who
fail to comply with their provisions and may affect the  enforceability  of the
related loans.  In addition,  any assignee of the creditor  would  generally be
subject to all claims and defenses that the consumer  could assert  against the
creditor,  including,  without  limitation,  the right to rescind the  mortgage
loan.

          The Home  Improvement  Contracts are also subject to the Preservation
of Consumers'  Claims and Defenses  regulations of the Federal Trade Commission
and other similar federal and state statutes and regulations (collectively, the
"Holder in Due Course  Rules"),  which  protect the  homeowner  from  defective
craftsmanship or incomplete work by a contractor. These laws permit the obligor
to  withhold  payment  if the work  does not meet the  quality  and  durability
standards  agreed to by the  homeowner  and the  contractor.  The Holder in Due
Course  Rules have the effect of  subjecting  any  assignee  of the seller in a
consumer credit transaction to all claims and defenses which the obligor in the
credit sale transaction could assert against the seller of the goods.

          Violations of certain  provisions of these federal laws may limit the
ability of the Master  Servicer to collect all or part of the  principal  of or
interest on the Loans and in addition  could  subject the Trust Fund to damages
and administrative enforcement. See "Certain Legal Aspects of the Loans".

RATING OF THE SECURITIES

          It will be a condition to the issuance of a class of Securities  that
they be rated in one of the four highest rating categories by the Rating Agency
identified in the related Prospectus Supplement. Any such rating would be based
on among other  things,  the adequacy of the value of the Trust Fund Assets and
any credit  enhancement with respect to such class and will respect such Rating
Agency's  assessment  solely  of the  likelihood  that  holders  of a class  of
Securities  will receive  payments to which such  Securityholders  are entitled
under the related  Agreement.  Such rating will not constitute an assessment of
the likelihood  that  principal  prepayments on the related Loans will be made,
the  degree  to which  the rate of such  prepayments  might  differ  from  that
originally  anticipated or the likelihood of early optional  termination of the
Series of  Securities.  Such  rating  shall not be deemed a  recommendation  to
purchase, hold or sell Securities, inasmuch as it does not address market price
or  suitability  for a  particular  investor.  Such rating will not address the
possibility  that  prepayment at higher or lower rates than  anticipated  by an
investor may cause such investor to experience a lower than  anticipated  yield
or that an investor  purchasing a Security at a significant  premium might fail
to recoup its initial investment under certain prepayment scenarios.

          There is also no assurance that any such rating will remain in effect
for any  given  period  of time or  that  it may not be  lowered  or  withdrawn
entirely by the Rating Agency in the future if in its judgment circumstances in
the future so warrant.  In addition to being  lowered or  withdrawn  due to any
erosion in the  adequacy  of the value of the Trust  Fund  Assets or any credit
enhancement  with  respect to a Series,  such  rating  might also be lowered or
withdrawn,  among other reasons,  because of an adverse change in the financial
or other condition of a credit  enhancement  provider or a change in the rating
of such credit enhancement provider's long-term debt.

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

BOOK-ENTRY REGISTRATION

          If issued in  book-entry  form,  such  registration  may  reduce  the
liquidity of the Securities in the secondary trading market since investors may
be  unwilling  to purchase  Securities  for which they cannot  obtain  physical
certificates. Since transactions in Securities can be effected only through the
Depository Trust Company ("DTC"), participating organizations ("Participants"),
Financial  Intermediaries and certain banks, the ability of a Securityholder to
pledge a Security to persons or  entities  that do not  participate  in the DTC
system,  or  otherwise to take  actions in respect of such  Securities,  may be
limited due to lack of a physical certificate representing the Securities.

          In  addition,  Securityholders  may  experience  some  delay in their
receipt of  distributions  of interest and  principal on the  Securities  since
distributions  are  required to be forwarded by the Trustee to DTC and DTC will
then be required to credit such  distributions  to the accounts of Participants
which   thereafter  will  be  required  to  credit  them  to  the  accounts  of
Securityholders either directly or indirectly through Financial Intermediaries.
See "Description of the Securities--Book-Entry Registration of Securities".

PRE-FUNDING ACCOUNTS

          If so provided in the related Prospectus  Supplement,  on the Closing
Date the Depositor will deposit an amount (the "Pre-Funded  Amount")  specified
in such Prospectus  Supplement into the Pre-Funding  Account. In no event shall
the Pre-Funded Amount exceed 25% of the initial  aggregate  principal amount of
the  Certificates  and/or  Notes  of the  related  Series  of  Securities.  The
Pre-Funded  Amount will be used to  purchase  Loans  ("Subsequent  Loans") in a
period from the  Closing  Date to a date not more than three  months  after the
Closing Date (such period,  the "Funding Period") from the Depositor (which, in
turn, will acquire such Subsequent  Loans from the Seller or Sellers  specified
in the related Prospectus Supplement). To the extent that the entire Pre-Funded
Amount has not been applied to the purchase of  Subsequent  Loans by the end of
the related Funding Period,  any amounts  remaining in the Pre-Funding  Account
will be distributed as a prepayment of principal to  Certificateholders  and/or
Noteholders  on the  Distribution  Date  immediately  following  the end of the
Funding Period,  in the amounts and pursuant to the priorities set forth in the
related Prospectus Supplement.

LOWER CREDIT QUALITY TRUST FUND ASSETS

          Certain of the Trust Fund Assets underlying or securing,  as the case
may be, a Series  of  Securities  may have been  made to lower  credit  quality
borrowers  who  have  marginal  credit  and fall  into  one of two  categories:
customers with moderate income, limited assets and other income characteristics
which cause difficulty in borrowing from banks and other traditional sources of
lenders,  and customers with a derogatory  credit report including a history of
irregular  employment,  previous bankruptcy filings,  repossession of property,
charged-off  loans and garnishment of wages.  The average interest rate charged
on such Trust Fund Assets made to these types of borrowers is generally  higher
than that  charged by lenders  that  typically  impose  more  stringent  credit
requirements.  The payment experience on loans made to these types of borrowers
is likely to be  different  (i.e.,  greater  likelihood  of later  payments  or
defaults,  less likelihood of prepayments) from that on loans made to borrowers
with higher credit  quality,  and is likely to be more  sensitive to changes in
the  economic  climate in the areas in which such  borrowers  reside.  See "The
Mortgage Pool" in the related Prospectus Supplement.

DELINQUENT TRUST FUND ASSETS

          No more than 20% (by principal  balance) of the Trust Fund Assets for
any particular Series of Securities will be delinquent by their terms as of the
related Cut-off Date.

OTHER CONSIDERATIONS

          There is no assurance  that the market value of the Trust Fund Assets
or any other  assets of a Series  will at any time be equal to or greater  than
the principal  amount of the Securities of such Series then  outstanding,  plus
accrued  interest  thereon.  Moreover,  upon an  event  of  default  under  the
Agreement  for a Series  and a sale of the  assets in the Trust  Fund or upon a
sale of the assets of a Trust Fund for a Series of Securities, the Trustee, the
Master Servicer,  the credit  enhancer,  if any, and any other service provider
specified in the related  Prospectus  Supplement  generally will be entitled to
receive  the  proceeds  of any such sale to the extent of unpaid fees and other
amounts   owing  to  such  persons  under  the  related   Agreement   prior  to
distributions to Securityholders.  Upon any such sale, the proceeds thereof may
be  insufficient to pay in full the principal of and interest on the Securities
of such Series.

                                 THE TRUST FUND

          The  Certificates  of each Series  will  represent  interests  in the
assets of the related Trust Fund,  and the Notes of each Series will be secured
by the pledge of the assets of the related Trust Fund.  The Trust Fund for each
Series   will  be  held  by  the   Trustee  for  the  benefit  of  the  related
Securityholders.  Each Trust Fund will  consist of certain  assets  (the "Trust
Fund  Assets")  consisting  of a pool (each,  a "Pool")  comprised  of Loans or
Private  Asset  Backed  Securities,  in each case as  specified  in the related
Prospectus  Supplement,  together  with  payments in respect of such Trust Fund
Assets and certain other accounts,  obligations or agreements,  in each case as
specified in the related  Prospectus  Supplement.1  The Pool will be created on
the first day of the month of the issuance of the related  Series of Securities
or such other date specified in the Prospectus Supplement (the "Cut-off Date").
The Securities will be entitled to payment from the assets of the related Trust
Fund or Funds or other assets pledged for the benefit of the Securityholders as
specified  in the  related  Prospectus  Supplement  and will not be entitled to
payments  in respect of the assets of any other trust fund  established  by the
Depositor.

          The Trust Fund  Assets  will be  acquired  by the  Depositor,  either
directly  or through  affiliates,  from  originators  or  sellers  which may be
affiliates of the Depositor (the  "Sellers"),  and conveyed by the Depositor to
the  related  Trust  Fund.  Loans  acquired  by the  Depositor  will  have been
originated in accordance with the underwriting  criteria  specified below under
"Loan  Program--Underwriting  Standards" or as otherwise described in a related
Prospectus Supplement. See "Loan Program--Underwriting Standards".

          The Depositor  will cause the Trust Fund Assets to be assigned to the
Trustee  named in the  related  Prospectus  Supplement  for the  benefit of the
holders of the Securities of the related  Series.  The Master Servicer named in
the related  Prospectus  Supplement will service the Trust Fund Assets,  either
directly or through other servicing institutions ("Sub-Servicers"), pursuant to
a Pooling and Servicing Agreement among the Depositor,  the Master Servicer and
the Trustee with respect to a Series of Certificates,  or a servicing agreement
(each,  a  "Servicing  Agreement")  between the Trustee and the  Servicer  with
respect to a Series of Notes,  and will  receive a fee for such  services.  See
"Loan Program" and "The Pooling and Servicing Agreement". With respect to Loans
serviced by the Master  Servicer  through a  Sub-Servicer,  the Master Servicer
will remain liable for its servicing obligations under the related Agreement as
if the Master Servicer alone were servicing such Loans.

1        Whenever the terms "Pool", "Certificates" and "Notes" are used in this
         Prospectus,  such  terms will be deemed to apply,  unless the  context
         indicates  otherwise,  to  one  specific  Pool  and  the  Certificates
         representing  certain undivided  interests in, or Notes secured by the
         assets of, a single trust fund (the "Trust Fund") consisting primarily
         of the Loans in such Pool.  Similarly,  the term  "Pass-Through  Rate"
         will refer to the Pass-Through Rate borne by the Certificates or Notes
         of one  specific  Series and the term  "Trust  Fund" will refer to one
         specific Trust Fund.

          As used  herein,  "Agreement"  means,  with  respect  to a Series  of
Certificates,  the Pooling and Servicing Agreement or Trust Agreement, and with
respect to a Series of Notes, the Indenture and the Servicing Agreement, as the
context requires.

          If so specified in the related  Prospectus  Supplement,  a Trust Fund
relating to a Series of  Securities  may be a business  trust  formed under the
laws of the state specified in the related Prospectus  Supplement pursuant to a
trust  agreement  (each,  a "Trust  Agreement")  between the  Depositor and the
trustee of such Trust Fund.

          With respect to each Trust Fund, prior to the initial offering of the
related  Series  of  Securities,   the  Trust  Fund  will  have  no  assets  or
liabilities.  No Trust Fund is expected to engage in any activities  other than
acquiring,  managing  and  holding of the  related  Trust Fund Assets and other
assets  contemplated  herein and in the related  Prospectus  Supplement and the
proceeds  thereof,  issuing  Securities and making  payments and  distributions
thereon and certain related  activities.  No Trust Fund is expected to have any
source of capital other than its assets and any related credit enhancement.

          Unless otherwise specified in the related Prospectus Supplement,  the
only  obligations of the Depositor with respect to a Series of Securities  will
be to obtain certain  representations  and  warranties  from the Sellers and to
assign to the Trustee for such Series of Securities the Depositor's rights with
respect to such representations and warranties. See "The Agreements--Assignment
of Trust Fund Assets".  The  obligations of the Master Servicer with respect to
the Loans will consist  principally of its  contractual  servicing  obligations
under  the  related   Agreement   (including  its  obligation  to  enforce  the
obligations of the  Sub-Servicers or Sellers,  or both, as more fully described
herein under "Loan  Program--Representations by Sellers;  Repurchases" and "The
Agreements--Sub-Servicing  of Loans",  "--Assignment of Trust Fund Assets") and
its  obligation,  if  any,  to make  certain  cash  advances  in the  event  of
delinquencies  in  payments  on or with  respect  to the  Loans in the  amounts
described  herein  under   "Description  of  the   Securities--Advances".   The
obligations  of  the  Master  Servicer  to  make  advances  may be  subject  to
limitations,  to the  extent  provided  herein  and in the  related  Prospectus
Supplement.

          The  following is a brief  description  of the assets  expected to be
included in the Trust Funds. If specific information  respecting the Trust Fund
Assets is not known at the time the related  Series of Securities  initially is
offered,  more  general  information  of the  nature  described  below  will be
provided in the related Prospectus Supplement, and specific information will be
set forth in a report on Form 8-K to be filed with the  Securities and Exchange
Commission  within fifteen days after the initial  issuance of such  Securities
(the  "Detailed  Description").  A copy of the  Agreement  with respect to each
Series of Securities will be attached to the Form 8-K and will be available for
inspection  at the  corporate  trust  office of the  Trustee  specified  in the
related Prospectus Supplement.  A schedule of the Trust Fund Assets relating to
such Series will be attached to the  Agreement  delivered  to the Trustee  upon
delivery of the Securities.

THE LOANS

          GENERAL.   For  purposes   hereof,   "Home  Equity  Loans"   includes
"Closed-End  Loans" and "Revolving Credit Line Loans".  The real property which
secures repayment of the Loans is referred to as "Properties". Unless otherwise
specified in the related  Prospectus  Supplement,  the Loans will be secured by
mortgages or deeds of trust or other similar  security  instruments  creating a
lien on a Property,  which may be  subordinated  to one or more senior liens on
the related Properties, each as described in the related Prospectus Supplement.
As more fully described in the related Prospectus Supplement,  the Loans may be
"conventional"  loans or loans that are insured or guaranteed by a governmental
agency  such as the FHA or VA. The  proceeds of the  Closed-End  Loans may have
been applied to the purchase of the related Property.

          The Properties  relating to Loans will consist  primarily of detached
or semi-detached  one- to four-family  dwelling units,  townhouses,  rowhouses,
individual  condominium  units,  individual units in planned unit developments,
and  certain  other  dwelling  units  ("Single  Family  Properties")  or  Small
Mixed-Used  Properties  (as defined  herein) which consist of structures of not
more than three stories which include one- to four-family  residential dwelling
units and space used for retail,  professional or other  commercial  uses. Such
Properties  may include  vacation and second homes,  investment  properties and
leasehold  interests.  The  Properties  may be  located in any one of the fifty
states,  the District of Columbia,  Guam, Puerto Rico or any other territory of
the United States.

          The payment terms of the Loans to be included in a Trust Fund will be
described  in the  related  Prospectus  Supplement  and may  include any of the
following features (or combination thereof) or other features, all as described
above or in the related Prospectus Supplement:

               (a) Interest  may be payable at a fixed rate, a rate  adjustable
               from  time  to time  in  relation  to an  index  (which  will be
               specified in the related Prospectus Supplement),  a rate that is
               fixed for a period of time or under certain circumstances and is
               followed by an  adjustable  rate, a rate that  otherwise  varies
               from  time  to  time,  or a rate  that  is  convertible  from an
               adjustable  rate to a fixed rate.  Changes to an adjustable rate
               may be subject to periodic  limitations,  maximum rates, minimum
               rates or a combination of such limitations. Accrued interest may
               be  deferred  and  added  to the  principal  of a loan  for such
               periods and under such  circumstances as may be specified in the
               related Prospectus Supplement. Loans may provide for the payment
               of interest  at a rate lower than the  specified  interest  rate
               borne by such Mortgage (the "Loan Rate") for a period of time or
               for the life of the Loan,  and the amount of any  difference may
               be contributed from funds supplied by the Seller of the Property
               or another source.

               (b)  Principal  may be payable on a level debt service  basis to
               fully  amortize the loan over its term, may be calculated on the
               basis of an assumed amortization  schedule that is significantly
               longer than the original term to maturity or on an interest rate
               that is different  from the interest rate on the Loan or may not
               be  amortized  during  all or a portion  of the  original  term.
               Payment of all or a substantial  portion of the principal may be
               due on  maturity  ("balloon  payment").  Principal  may  include
               interest  that  has been  deferred  and  added to the  principal
               balance of the Loan.

               (c) Monthly  payments of principal and interest may be fixed for
               the life of the loan,  may increase  over a specified  period of
               time or may  change  from  period to period.  Loans may  include
               limits on  periodic  increases  or  decreases  in the  amount of
               monthly  payments and may include  maximum or minimum amounts of
               monthly payments.

               (d) Prepayments of principal may be subject to a prepayment fee,
               which may be fixed for the life of the loan or may decline  over
               time,  and may be  prohibited  for the  life of the  loan or for
               certain periods  ("lockout  periods").  Certain loans may permit
               prepayments  after  expiration of the applicable  lockout period
               and may require the payment of a  prepayment  fee in  connection
               with any such  subsequent  prepayment.  Other  loans may  permit
               prepayments  without  payment  of a fee  unless  the  prepayment
               occurs during specified time periods. The loans may include "due
               on sale" clauses which permit the mortgagee to demand payment of
               the entire loan in connection with the sale or certain transfers
               of the related Property. Other loans may be assumable by persons
               meeting  the  then  applicable  underwriting  standards  of  the
               Seller.

          As  more  fully  described  in  the  related  Prospectus  Supplement,
interest on each  Revolving  Credit  Line Loan,  excluding  introduction  rates
offered from time to time during promotional  periods,  is computed and payable
monthly  on the  average  daily  outstanding  principal  balance  of such Loan.
Principal  amounts on a  Revolving  Credit Line Loan may be drawn down (up to a
maximum  amount as set forth in the related  Prospectus  Supplement)  or repaid
under each Revolving  Credit Line Loan from time to time, but may be subject to
a minimum  periodic  payment.  Except to the  extent  provided  in the  related
Prospectus  Supplement,  the Trust Fund will not include  any amounts  borrowed
under a Revolving Credit Line Loan after the Cut-off Date. The full amount of a
Closed-End  Loan is  advanced at the  inception  of the loan and  generally  is
repayable in equal (or substantially  equal) installments of an amount to fully
amortize such loan at its stated maturity. Except to the extent provided in the
related  Prospectus  Supplement,  the  original  terms to  stated  maturity  of
Closed-End Loan will not exceed 360 months. Under certain circumstances,  under
either a Revolving Credit Line Loan or a Closed-End Loan, a borrower may choose
an interest  only  payment  option and is  obligated  to pay only the amount of
interest which accrues on the loan during the billing  cycle.  An interest only
payment option may be available for a specified period before the borrower must
begin paying at least the minimum monthly payment of a specified  percentage of
the average outstanding balance of the loan.

          The aggregate  principal  balance of Loans secured by Properties that
are  owner-occupied  will be  disclosed in the related  Prospectus  Supplement.
Unless otherwise specified in the related Prospectus Supplement, the sole basis
for a representation  that a given percentage of the Loans is secured by Single
Family  Property  that is  owner-occupied  will be either  (i) the  making of a
representation  by the  borrower  at  origination  of the Loan  either that the
underlying  Property  will be used by the borrower for a period of at least six
months every year or that the borrower intends to use the Property as a primary
residence or (ii) a finding that the address of the underlying  Property is the
borrower's mailing address.

          The Loans may include  fixed-rate,  closed-end  mortgage loans having
terms to  maturity  of up to 30  years  and  secured  by  first-lien  mortgages
originated on Properties  containing one to four residential  units and no more
than  three  income   producing   non-residential   units   ("Small   Mixed-Use
Properties"). At least 50% of the units contained in a Small Mixed-Use Property
will consist of residential units. Income from such non-residential  units will
not  exceed 40% of the  adjusted  gross  income of the  related  borrower.  The
maximum  Loan-to-Value Ratio on Small Mixed-Use Properties will not exceed 65%.
Small Mixed-Use Properties may be owner occupied or investor properties and the
loan purpose may be a refinancing or a purchase.

          HOME  IMPROVEMENT  CONTRACTS.  The Trust Fund Assets for a Series may
consist, in whole or part, of home improvement  installment sales contracts and
installment loan agreements (the "Home Improvement  Contracts") originated by a
home improvement  contractor,  a thrift or a commercial  mortgage banker in the
ordinary course of business. As specified in the related Prospectus Supplement,
the Home  Improvement  Contracts  will  either be  unsecured  or secured by the
Mortgages primarily on Single Family Properties which are generally subordinate
to other mortgages on the same Property,  or secured by purchase money security
interest  in the  Home  Improvements  financed  thereby.  Except  as  otherwise
specified in the related Prospectus Supplement,  the Home Improvement Contracts
will be  fully  amortizing  and may have  fixed  interest  rates or  adjustable
interest rates and may provide for other payment  characteristics  as described
below and in the related Prospectus Supplement.

          Except as otherwise  specified in the related Prospectus  Supplement,
the home improvements (the "Home  Improvements")  securing the Home Improvement
Contracts  will include,  but are not limited to,  replacement  windows,  house
siding,  new roofs,  swimming  pools,  satellite  dishes,  kitchen and bathroom
remodeling goods and solar heating panels.

          The initial  Loan-to-Value  Ratio of a Home  Improvement  Contract is
computed in the manner described in the related Prospectus Supplement.

          ADDITIONAL  INFORMATION.  Each  Prospectus  Supplement  will  contain
information,  as of the date of such  Prospectus  Supplement  and to the extent
then specifically  known to the Depositor,  with respect to the Loans contained
in the related Pool, including (i) the aggregate  outstanding principal balance
and the average outstanding principal balance of the Loans as of the applicable
Cut-off  Date,  (ii) the type of  property  securing  the Loan  (e.g.,  one- to
four-family  houses,  individual  units  in  condominium  apartment  buildings,
vacation and second homes or other real property),  (iii) the original terms to
maturity of the Loans,  (iv) the  largest  principal  balance and the  smallest
principal  balance of any of the Loans,  (v) the earliest  origination date and
latest  maturity  date of any of the Loans,  (vi) the  Loan-to-Value  Ratios or
Combined  Loan-to-Value  Ratios,  as applicable,  of the Loans,  (vii) the Loan
Rates or annual  percentage rates ("APR") or range of Loan Rates or APR's borne
by  the  Loans,  and  (viii)  the  geographical  location  of  the  Loans  on a
state-by-state basis. If specific information respecting the Loans is not known
to the Depositor at the time the related Securities 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
the Detailed Description.

          Except as otherwise  specified in the related Prospectus  Supplement,
the  "Combined  Loan-to-Value  Ratio" of a Loan at any given time is the ratio,
expressed as a percentage, of (i) the sum of (a) the original principal balance
of the Loan (or,  in the case of a  Revolving  Credit  Line Loan,  the  maximum
amount thereof available) and (b) the outstanding principal balance at the date
of  origination of the Loan of any senior  mortgage  loan(s) or, in the case of
any open-ended  senior mortgage loan, the maximum available line of credit with
respect  to such  mortgage  loan,  regardless  of any  lesser  amount  actually
outstanding  at the date of  origination  of the Loan,  to (ii) the  Collateral
Value of the related  Property.  Except as  otherwise  specified in the related
Prospectus Supplement,  the "Collateral Value" of the Property, other than with
respect to  certain  Loans the  proceeds  of which  were used to  refinance  an
existing  mortgage loan (each,  a "Refinance  Loan"),  is the lesser of (a) the
appraised  value  determined  in an  appraisal  obtained by the  originator  at
origination of such Loan and (b) the sales price for such Property. In the case
of  Refinance  Loans,  the  "Collateral  Value" of the related  Property is the
appraised  value  thereof  determined  in an appraisal  obtained at the time of
refinancing.

PRIVATE ASSET BACKED SECURITIES

          GENERAL.   Private  Asset  Backed   Securities  may  consist  of  (a)
pass-through certificates or participation certificates evidencing an undivided
interest  in  a  pool  of  home  equity  or  home  improvement  loans,  or  (b)
collateralized  mortgage obligations secured by home equity or home improvement
loans.  Private  Asset  Backed  Securities  may include  stripped  asset backed
securities  representing  an undivided  interest in all or a part of either the
principal  distributions  (but not the interest  distributions) or the interest
distributions  (but  not the  principal  distributions)  or in  some  specified
portion  of the  principal  and  interest  distributions  (but  not all of such
distributions) on certain home equity or home improvement loans.  Private Asset
Backed  Securities  will have been issued  pursuant to a pooling and  servicing
agreement,  an  indenture  or  similar  agreement  (a  "PABS  Agreement").  The
seller/servicer  of the  underlying  Loans  will  have  entered  into  the PABS
Agreement with the trustee under such PABS Agreement (the "PABS Trustee").  The
PABS Trustee or its agent,  or a custodian,  will possess the loans  underlying
such Private  Asset Backed  Security.  Loans  underlying a Private Asset Backed
Security  will be serviced by a servicer (the "PABS  Servicer")  directly or by
one or more  subservicers  who may be  subject to the  supervision  of the PABS
Servicer.  Except as otherwise specified in the related Prospectus  Supplement,
the PABS Servicer will be a FNMA or FHLMC  approved  servicer and, if FHA Loans
underlie  the  Private  Asset  Backed  Securities,  approved  by  HUD as an FHA
mortgagee.

          The issuer of the Private Asset Backed Securities (the "PABS Issuer")
will be a  financial  institution  or other  entity  engaged  generally  in the
business of mortgage lending,  a public agency or  instrumentality  of a state,
local or federal government, or a limited purpose corporation organized for the
purpose of, among other things,  establishing  trusts and acquiring and selling
housing loans to such trusts and selling  beneficial  interests in such trusts.
The PABS Issuer shall not be an affiliate of the Depositor.  The obligations of
the PABS  Issuer  will  generally  be limited to  certain  representations  and
warranties  with  respect to the assets  conveyed by it to the  related  trust.
Except as otherwise  specified in the related Prospectus  Supplement,  the PABS
Issuer will not have guaranteed any of the assets conveyed to the related trust
or any of the Private Asset Backed  Securities issued under the PABS Agreement.
Additionally, although the loans underlying the Private Asset Backed Securities
may be guaranteed by an agency or  instrumentality  of the United  States,  the
Private Asset Backed Securities themselves will not be so guaranteed.

          Distributions  of principal  and interest will be made on the Private
Asset  Backed  Securities  on the dates  specified  in the  related  Prospectus
Supplement.  The Private  Asset  Backed  Securities  may be entitled to receive
nominal or no principal  distributions or nominal or no interest distributions.
Principal and interest  distributions  will be made on the Private Asset Backed
Securities  by the PABS  Trustee or the PABS  Servicer.  The PABS Issuer or the
PABS Servicer may have the right to repurchase  assets  underlying  the Private
Asset Backed  Securities  after a certain date or under other  circumstances as
specified in the related Prospectus Supplement.

          UNDERLYING   LOANS.  The  home  equity  or  home  improvement   loans
underlying the Private Asset Backed Securities may consist of fixed rate, level
payment,  fully  amortizing  loans or graduated  payment loans,  buydown loans,
adjustable  rate  loans,  or loans  having  balloon  or other  special  payment
features.  Such  loans may be secured by single  family  property,  multifamily
property,  manufactured  homes or by an assignment of the proprietary  lease or
occupancy  agreement  relating to a specific  dwelling within a cooperative and
the related shares issued by such cooperative. Except as otherwise specified in
the related Prospectus Supplement, the underlying loans will have the following
characterizations:  (i)  no  loan  will  have  had  a  Loan-to-Value  Ratio  at
origination  in excess of 95%,  (ii)  each  single  family  loan  secured  by a
mortgaged  property  that  had a  Loan-to-Value  ratio  in  excess  of  80%  at
origination will be covered by a primary mortgage insurance policy,  (iii) each
loan will have had an original term to stated maturity of not less than 5 years
and not more than 40 years,  (iv) no loan that was more than 89 days delinquent
as to the  payment  of  principal  or  interest  will  have been  eligible  for
inclusion in the assets under the related PABS Agreement,  (v) each loan (other
than a  cooperative  loan) will be required to be covered by a standard  hazard
insurance  policy  (which may be a blanket  policy),  and (vi) each loan (other
than a cooperative loan or a contract  secured by a manufactured  home) will be
covered by a title insurance policy.

          CREDIT SUPPORT  RELATING TO PRIVATE ASSET BACKED  SECURITIES.  Credit
support  in  the  form  of  reserve  funds,   subordination  of  other  private
certificates issued under the PABS Agreement,  letters of credit, surety bonds,
insurance  policies  or other  types of credit  support  may be  provided  with
respect to the loans underlying the Private Asset Backed Securities themselves.

          RATING OF  PRIVATE  ASSET  BACKED  SECURITIES.  The PABS  upon  their
issuance  will have been  assigned a rating in one of the four  highest  rating
categories by at least one nationally recognized statistical rating agency.

          ADDITIONAL  INFORMATION.  The Prospectus  Supplement for a Series for
which the Trust Fund includes Private Asset Backed  Securities will specify (i)
the aggregate approximate principal amount and type of the Private Asset Backed
Securities to be included in the Trust Fund,  (ii) certain  characteristics  of
the loans which  comprise the  underlying  assets for the Private  Asset Backed
Securities   including  (A)  the  payment  features  of  such  loans,  (B)  the
approximate  aggregate principal balance, if known, of underlying loans insured
or  guaranteed  by a  governmental  entity,  (C) the  servicing fee or range of
servicing  fees with  respect to the loans,  and (D) the  minimum  and  maximum
stated  maturities of the underlying  loans at  origination,  (iii) the maximum
original term-to-stated  maturity of the Private Asset Backed Securities,  (iv)
the  weighted  average  term-to-stated  maturity  of the Private  Asset  Backed
Securities,  (v) the  pass-through  or  certificate  rate of the Private  Asset
Backed Securities,  (vi) the weighted average  pass-through or certificate rate
of the  Private  Asset  Backed  Securities,  (vii)  the PABS  Issuer,  the PABS
Servicer  (if other than the PABS Issuer) and the PABS Trustee for such Private
Asset Backed Securities,  (viii) certain  characteristics of credit support, if
any, such as reserve funds, insurance policies, surety bonds, letters of credit
or  guaranties  relating  to the loans  underlying  the  Private  Asset  Backed
Securities or to such Private Asset Backed Securities themselves, (ix) the term
on which the underlying loans for such Private Asset Backed  Securities may, or
are  required to, be  purchased  prior to their  stated  maturity or the stated
maturity of the Private Asset Backed  Securities,  (x) the terms on which loans
may be  substituted  for those  originally  underlying the Private Asset Backed
Securities and (xi) to the extent  provided in a periodic report to the Trustee
in its capacity as holder of the PABS, certain information regarding the status
of the credit support, if any, relating to the PABS.

                                USE OF PROCEEDS

          The net proceeds to be received from the sale of the Securities  will
be applied by the  Depositor  to the  purchase  of Trust Fund Assets or will be
used by the Depositor for general corporate purposes.  The Depositor expects to
sell  Securities  in Series  from time to time,  but the  timing  and amount of
offerings  of  Securities  will  depend on a number of factors,  including  the
volume of Trust Fund Assets  acquired  by the  Depositor,  prevailing  interest
rates, availability of funds and general market conditions.

                                 THE DEPOSITOR

          Financial  Asset  Securities  Corp.,  the  Depositor,  is a  Delaware
corporation  organized on August 2, 1995 for the limited  purpose of acquiring,
owning and  transferring  Trust Fund  Assets and selling  interests  therein or
bonds secured thereby.  It is an indirect limited purpose finance subsidiary of
National  Westminster  Bank Plc and an affiliate of Greenwich  Capital Markets,
Inc.,  a registered  securities  broker-dealer.  The  Depositor  maintains  its
principal  office at 600 Steamboat  Road,  Greenwich,  Connecticut  06830.  Its
telephone number is (203) 625-2700.

          Neither the  Depositor  nor any of the  Depositor's  affiliates  will
insure or guarantee distributions on the Securities of any Series.

                                  LOAN PROGRAM

          The Loans will have been purchased by the Depositor,  either directly
or through affiliates,  from Sellers. Unless otherwise specified in the related
Prospectus  Supplement,  the Loans so acquired by the Depositor  will have been
originated in accordance with the underwriting  criteria  specified below under
"Underwriting Standards".

UNDERWRITING STANDARDS

          Each Seller will  represent  and  warrant  that all Loans  originated
and/or  sold by it to the  Depositor  or one of its  affiliates  will have been
underwritten  in accordance  with standards  consistent  with those utilized by
mortgage  lenders  generally during the period of origination for similar types
of loans. As to any Loan insured by the FHA or partially  guaranteed by the VA,
the Seller will  represent that it has complied with  underwriting  policies of
the FHA or the VA, as the case may be.

          Underwriting  standards  are  applied  by or on behalf of a lender to
evaluate the borrower's  credit standing and repayment  ability,  and the value
and adequacy of the Property as collateral.  In general, a prospective borrower
applying for a Loan is required to fill out a detailed  application designed to
provide to the underwriting officer pertinent credit information, including the
principal  balance and payment history with respect to any senior mortgage,  if
any, which,  unless otherwise  specified in the related Prospectus  Supplement,
the  borrower's  income  will  be  verified  by  the  Seller.  As  part  of the
description of the borrower's  financial  condition,  the borrower generally is
required to provide a current list of assets and liabilities and a statement of
income and expenses,  as well as an  authorization to apply for a credit report
which summarizes the borrower's credit history with local merchants and lenders
and any record of  bankruptcy.  In most cases,  an employment  verification  is
obtained from an independent  source (typically the borrower's  employer) which
verification  reports  the length of  employment  with that  organization,  the
current salary, and whether it is expected that the borrower will continue such
employment  in the future.  If a  prospective  borrower is  self-employed,  the
borrower may be required to submit  copies of signed tax returns.  The borrower
may also be  required  to  authorize  verification  of  deposits  at  financial
institutions where the borrower has demand or savings accounts.

          In determining the adequacy of the property to be used as collateral,
an appraisal will generally be made of each property  considered for financing.
The appraiser is generally required to inspect the property,  issue a report on
its condition and, if applicable,  verify that  construction,  if new, has been
completed.  The appraisal is based on the market value of comparable homes, the
estimated  rental income (if  considered  applicable by the  appraiser) and the
cost of  replacing  the home.  The value of the  property  being  financed,  as
indicated by the  appraisal,  must be such that it currently  supports,  and is
anticipated to support in the future, the outstanding loan balance.

          Once all applicable  employment,  credit and property  information is
received,  a  determination  generally  is made as to whether  the  prospective
borrower has  sufficient  monthly  income  available (i) to meet the borrower's
monthly obligations on the proposed mortgage loan (generally  determined on the
basis  of the  monthly  payments  due in the  year of  origination)  and  other
expenses related to the property (such as property taxes and hazard  insurance)
and (ii) to meet monthly housing  expenses and other financial  obligations and
monthly  living  expenses.  The  underwriting  standards  applied  by  Sellers,
particularly  with  respect  to  the  level  of  loan   documentation  and  the
mortgagor's income and credit history, may be varied in appropriate cases where
factors such as low Combined  Loan-to-Value  Ratios or other  favorable  credit
exist.

QUALIFICATIONS OF SELLERS

          Unless otherwise specified in the related Prospectus Supplement, each
Seller will be required to satisfy the  qualifications  set forth herein.  Each
Seller must be an institution experienced in originating and servicing loans of
the type  contained in the related Pool in accordance  with accepted  practices
and prudent guidelines,  and must maintain satisfactory facilities to originate
and service those loans.  Unless otherwise  specified in the related Prospectus
Supplement,  each Seller will be a  seller/servicer  approved by either FNMA or
FHLMC.

REPRESENTATIONS BY SELLERS; REPURCHASES OR SUBSTITUTIONS

          Each Seller will have made  representations and warranties in respect
of the Loans sold by such Seller and  evidenced by all, or a part,  of a Series
of  Securities.  Except  as  otherwise  specified  in  the  related  Prospectus
Supplement,  such  representations and warranties include,  among other things:
(i) that title  insurance (or in the case of Properties  located in areas where
such policies are generally not available,  an attorney's certificate of title)
and  any  required  hazard   insurance  policy  (or  certificate  of  title  as
applicable)  remained  in effect on the date of  purchase  of the Loan from the
Seller by or on behalf of the Depositor; (ii) that the Seller had good title to
each such Loan and such Loan was subject to no offsets, defenses, counterclaims
or rights  of  rescission  except  to the  extent  that any  buydown  agreement
described  herein may forgive certain  indebtedness  of a borrower;  (iii) that
each Loan constituted a valid lien on the Property (subject only to permissible
liens disclosed, if applicable,  title insurance exceptions, if applicable, and
certain other exceptions  described in the Agreement) and that the Property was
free from  damage  and was in  acceptable  condition;  (iv) that  there were no
delinquent tax or assessment  liens against the Property;  (v) that no required
payment on a Loan was more than thirty days delinquent; and (vi) that each Loan
was made in compliance with, and is enforceable  under,  all applicable  local,
state and federal laws and regulations in all material respects.

          If  so  specified   in  the  related   Prospectus   Supplement,   the
representations  and  warranties  of a Seller in respect of a Loan will be made
not as of the  Cut-off  Date but as of the date on which such  Seller  sold the
Loan to the Depositor or one of its  affiliates.  Under such  circumstances,  a
substantial  period of time may have elapsed  between such date and the date of
initial  issuance of the Series of  Securities  evidencing  an interest in such
Loan.  Since the  representations  and  warranties  of a Seller do not  address
events  that  may  occur  following  the  sale of a Loan by  such  Seller,  its
repurchase obligation described below will not arise if the relevant event that
would  otherwise  have given rise to such an obligation  with respect to a Loan
occurs  after the date of sale of such Loan by such Seller to the  Depositor or
its affiliates.  However,  the Depositor will not include any Loan in the Trust
Fund for any  Series of  Securities  if  anything  has come to the  Depositor's
attention  that  would  cause  it  to  believe  that  the  representations  and
warranties  of a Seller  will not be  accurate  and  complete  in all  material
respects  in  respect of such Loan as of the date of  initial  issuance  of the
related Series of Securities.  If the Master Servicer is also a Seller of Loans
with respect to a particular Series, such  representations  will be in addition
to the  representations  and  warranties  made by the  Master  Servicer  in its
capacity as a Master Servicer.

          The Master  Servicer or the  Trustee,  if the Master  Servicer is the
Seller,  will  promptly  notify  the  relevant  Seller  of  any  breach  of any
representation or warranty made by it in respect of a Loan which materially and
adversely  affects the interests of the  Securityholders  in such Loan.  Unless
otherwise specified in the related Prospectus Supplement, if such Seller cannot
cure such breach within 90 days  following  notice from the Master  Servicer or
the Trustee,  as the case may be, then such Seller will be obligated either (i)
to repurchase  such Loan from the Trust Fund at a price (the "Purchase  Price")
equal to 100% of the  unpaid  principal  balance  thereof as of the date of the
repurchase  plus  accrued  interest  thereon  to the  first  day  of the  month
following the month of repurchase at the Loan Rate (less any Advances or amount
payable as related servicing compensation if the Seller is the Master Servicer)
or (ii) to substitute for such Loan a replacement  loan that satisfies  certain
requirements set forth in the Agreement. If a REMIC election is to be made with
respect to a Trust Fund, unless otherwise  specified in the related  Prospectus
Supplement, the Master Servicer or a holder of the related residual certificate
generally  will be obligated to pay any  prohibited  transaction  tax which may
arise in connection with any such  repurchase or  substitution  and the Trustee
must have received a  satisfactory  opinion of counsel that such  repurchase or
substitution  will not cause the  Trust  Fund to lose its  status as a REMIC or
otherwise  subject the Trust Fund to a prohibited  transaction  tax. The Master
Servicer may be entitled to reimbursement  for any such payment from the assets
of  the  related  Trust  Fund  or  from  any  holder  of the  related  residual
certificate.  See  "Description  of the  Securities--General".  Except in those
cases in which the Master  Servicer is the Seller,  the Master Servicer will be
required  under the  applicable  Agreement to enforce this  obligation  for the
benefit  of the  Trustee  and  the  holders  of the  Securities  following  the
practices it would employ in its good faith business judgment were it the owner
of such Loan. This  repurchase or  substitution  obligation will constitute the
sole remedy  available to holders of  Securities or the Trustee for a breach of
representation by a Seller.

          Neither  the  Depositor  nor the Master  Servicer  (unless the Master
Servicer is the Seller) will be obligated to purchase or substitute a Loan if a
Seller  defaults on its obligation to do so, and no assurance can be given that
Sellers will carry out their respective repurchase or substitution  obligations
with respect to Loans. However, to the extent that a breach of a representation
and warranty of a Seller may also constitute a breach of a representation  made
by  the  Master  Servicer,  the  Master  Servicer  may  have  a  repurchase  or
substitution obligation as described below under "The Agreements--Assignment of
Trust Fund Assets".

                         DESCRIPTION OF THE SECURITIES

          Each  Series of  Certificates  will be issued  pursuant  to  separate
agreements (each, a "Pooling and Servicing  Agreement" or a "Trust  Agreement")
among the  Depositor,  the Servicer,  if the Series  relates to Loans,  and the
Trustee. A form of Pooling and Servicing Agreement and Trust Agreement has been
filed as an  exhibit to the  Registration  Statement  of which this  Prospectus
forms a part. Each Series of Notes will be issued pursuant to an indenture (the
"Indenture") between the related Trust Fund and the entity named in the related
Prospectus Supplement as trustee (the "Trustee") with respect to such Series. A
form of Indenture has been filed as an exhibit to the Registration Statement of
which this  Prospectus  forms a part.  A Series  may  consist of both Notes and
Certificates.  Each  Agreement,  dated as of the related  Cut-off Date, will be
among the Depositor, the Master Servicer and the Trustee for the benefit of the
holders of the Securities of such Series. The provisions of each Agreement will
vary depending  upon the nature of the  Securities to be issued  thereunder and
the nature of the related Trust Fund. The following  summaries describe certain
provisions which may appear in each Agreement.  The Prospectus Supplement for a
Series of Securities  will describe any provision of the Agreement  relating to
such Series that mainly differs from the description  thereof contained in this
Prospectus. The summaries do not purport to be complete and are subject to, and
are qualified in their  entirety by reference to, all of the  provisions of the
Agreement  for  each  Series  of  Securities  and  the  applicable   Prospectus
Supplement.  The  Depositor  will  provide  a copy  of the  Agreement  (without
exhibits)  relating  to any Series  without  charge upon  written  request of a
holder of record of a Security  of such Series  addressed  to  Financial  Asset
Securities Corp., 600 Steamboat Road, Greenwich,  Connecticut 06830, Attention:
Asset Backed Finance Group.

GENERAL

          Unless otherwise specified in the related Prospectus Supplement,  the
Certificates  of each Series will be issued in book-entry  or fully  registered
form,  in the  authorized  denominations  specified  in the related  Prospectus
Supplement,  will  evidence  specified  beneficial  ownership  interests in the
related Trust Fund created  pursuant to each Agreement and will not be entitled
to  payments  in  respect  of the  assets  included  in any  other  Trust  Fund
established  by the  Depositor.  Unless  otherwise  specified  in  the  related
Prospectus Supplement, the Notes of each Series will be issued in book-entry or
fully registered form, in the authorized denominations specified in the related
Prospectus  Supplement,  will be  secured  by the  pledge of the  assets of the
related  Trust  Fund and will not be  entitled  to  payments  in respect of the
assets  included  in any other Trust Fund  established  by the  Depositor.  The
Securities will not represent  obligations of the Depositor or any affiliate of
the  Depositor.  Certain of the Loans may be guaranteed or insured as set forth
in the related Prospectus  Supplement.  Each Trust Fund will consist of, to the
extent  provided in the Agreement,  (i) the Trust Fund Assets,  as from time to
time are subject to the related  Agreement  (exclusive of any amounts specified
in the related  Prospectus  Supplement  ("Retained  Interest")),  including all
payments of interest and principal received with respect to the Loans after the
Cut-off Date (to the extent not applied in computing the Cut-off Date Principal
Balance); (ii) such assets as from time to time are required to be deposited in
the   related    Security    Account,    as   described    below   under   "The
Agreements--Payments  on Loans;  Deposits to Security Account";  (iii) property
which secured a Loan and which is acquired on behalf of the  Securityholders by
foreclosure or deed in lieu of foreclosure  and (iv) any insurance  policies or
other forms of credit  enhancement  required to be  maintained  pursuant to the
related  Agreement.  If so specified in the related  Prospectus  Supplement,  a
Trust Fund may also include one or more of the following:  reinvestment  income
on payments  received on the Trust Fund Assets, a Reserve  Account,  a mortgage
pool insurance  policy, a Special Hazard  Insurance  Policy, a Bankruptcy Bond,
one or more letters of credit, a surety bond, guaranties or similar instruments
or other agreements.

         Each Series of Securities will be issued in one or more classes.  Each
class of  Securities  of a  Series  will  evidence  beneficial  ownership  of a
specified  percentage  (which may be 0%) or portion of future interest payments
and a  specified  percentage  (which may be 0%) or portion of future  principal
payments  on the Trust  Fund  Assets in the  related  Trust  Fund.  A Series of
Securities  may include one or more classes that are senior in right to payment
to one or more other classes of Securities of such Series.  One or more classes
of  Securities  of a  Series  may  be  entitled  to  receive  distributions  of
principal,  interest or any combination  thereof.  Distributions on one or more
classes  of a Series  of  Securities  may be made  prior  to one or more  other
classes,  after the  occurrence  of  specified  events,  in  accordance  with a
schedule or formula,  on the basis of collections  from designated  portions of
the Trust Fund Assets in the related  Trust Fund or on a  different  basis,  in
each case as specified  in the related  Prospectus  Supplement.  The timing and
amounts of such  distributions may vary among classes or over time as specified
in the related Prospectus Supplement.

          Unless  otherwise  specified  in the related  Prospectus  Supplement,
distributions  of principal and interest (or,  where  applicable,  of principal
only or interest only) on the related Securities will be made by the Trustee on
each  Distribution  Date (i.e.,  monthly or at such other  intervals and on the
dates as are  specified in the  Prospectus  Supplement)  in  proportion  to the
percentages specified in the related Prospectus Supplement.  Distributions will
be made to the  persons in whose names the  Securities  are  registered  at the
close of business on the dates specified in the related  Prospectus  Supplement
(each, a "Record Date").  Distributions will be made in the manner specified in
the  Prospectus  Supplement  to the  persons  entitled  thereto at the  address
appearing in the register  maintained for holders of Securities  (the "Security
Register"); provided, however, that the final distribution in retirement of the
Securities will be made only upon  presentation and surrender of the Securities
at the office or agency of the Trustee or other person  specified in the notice
to Securityholders of such final distribution.

          The Securities will be freely  transferable  and  exchangeable at the
Corporate  Trust  Office of the Trustee as set forth in the related  Prospectus
Supplement.  No service charge will be made for any registration of exchange or
transfer of Securities  of any Series but the Trustee may require  payment of a
sum sufficient to cover any related tax or other governmental charge.

          Under  current law the purchase and holding of a class of  Securities
entitled  only to a specified  percentage  of  payments  of either  interest or
principal  or a notional  amount of other  interest or principal on the related
Loans or a class of  Securities  entitled to receive  payments of interest  and
principal  on the Loans  only  after  payments  to other  classes  or after the
occurrence of certain  specified events by or on behalf of any employee benefit
plan or other retirement  arrangement (including individual retirement accounts
and annuities, Keogh plans and collective investment funds in which such plans,
accounts or  arrangements  are invested)  subject to provisions of ERISA or the
Code may result in prohibited  transactions within the meaning of ERISA and the
Code. See "ERISA  Considerations".  Unless  otherwise  specified in the related
Prospectus  Supplement,  the transfer of Securities of such a class will not be
registered  unless the  transferee  (i)  represents  that it is not, and is not
purchasing on behalf of, any such plan, account or arrangement or (ii) provides
an opinion of counsel  satisfactory  to the Trustee and the Depositor  that the
purchase of Securities of such a class by or on behalf of such plan, account or
arrangement  is  permissible  under  applicable  law and will not  subject  the
Trustee, the Master Servicer or the Depositor to any obligation or liability in
addition to those undertaken in the Agreements.

          As to each Series, an election may be made to treat the related Trust
Fund or  designated  portions  thereof as a "real  estate  mortgage  investment
conduit" or "REMIC" as defined in the Code. The related  Prospectus  Supplement
will  specify  whether  a REMIC  election  is to be  made.  Alternatively,  the
Agreement  for a Series may provide  that a REMIC  election  may be made at the
discretion  of the  Depositor  or the Master  Servicer  and may only be made if
certain  conditions  are  satisfied.  As to any  such  Series,  the  terms  and
provisions  applicable  to the  making  of a  REMIC  election,  as  well as any
material  federal  income tax  consequences  to  Securityholders  not otherwise
described herein,  will be set forth in the related Prospectus  Supplement.  If
such an election is made with  respect to a Series,  one of the classes will be
designated as evidencing the sole class of "residual  interests" in the related
REMIC, as defined in the Code. All other classes of Securities in such a Series
will  constitute  "regular  interests" in the related REMIC,  as defined in the
Code.  As to each Series with respect to which a REMIC  election is to be made,
the Master  Servicer or a holder of the related  residual  certificate  will be
obligated to take all actions  required in order to comply with applicable laws
and regulations and will be obligated to pay any prohibited  transaction taxes.
The  Master  Servicer,  to the  extent  set  forth  in the  related  Prospectus
Supplement,  will be entitled to  reimbursement  for any such  payment from the
assets  of  the  Trust  Fund  or  from  any  holder  of  the  related  residual
certificate.

DISTRIBUTIONS ON SECURITIES

          GENERAL.  In  general,  the  method  of  determining  the  amount  of
distributions  on a particular  Series of Securities will depend on the type of
credit support,  if any, that is used with respect to such Series.  See "Credit
Enhancement".  Set forth below are  descriptions of various methods that may be
used to determine the amount of distributions on the Securities of a particular
Series.  The Prospectus  Supplement for each Series of Securities will describe
the  method  to be used in  determining  the  amount  of  distributions  on the
Securities of such Series.

          Distributions  allocable to principal and interest on the  Securities
will be made by the  Trustee  out of, and only to the  extent of,  funds in the
related  Security  Account,  including any funds  transferred  from any Reserve
Account (a "Reserve  Account").  As between Securities of different classes and
as  between   distributions   of  principal   (and,  if   applicable,   between
distributions  of  Principal  Prepayments,  as  defined  below,  and  scheduled
payments of principal)  and interest,  distributions  made on any  Distribution
Date will be applied as specified in the related Prospectus Supplement.  Unless
otherwise specified in the related Prospectus Supplement,  the distributions to
any class of Securities  will be made pro rata to all  Securityholders  of that
class.

          AVAILABLE FUNDS.  All  distributions on the Securities of each Series
on each  Distribution  Date will be made  from the  Available  Funds  described
below,  in  accordance  with the  terms  described  in the  related  Prospectus
Supplement and specified in the  Agreement.  Unless  otherwise  provided in the
related  Prospectus  Supplement,  "Available  Funds" for each Distribution Date
will equal the sum of the following amounts:

               (i) the aggregate of all  previously  undistributed  payments on
               account of principal (including Principal  Prepayments,  if any,
               and  prepayment  penalties,   if  so  provided  in  the  related
               Prospectus  Supplement) and interest on the Loans in the related
               Trust  Fund  (including   Liquidation   Proceeds  and  Insurance
               Proceeds  and  amounts  drawn  under  letters of credit or other
               credit  enhancement  instruments as permitted  thereunder and as
               specified  in the  related  Agreement)  received  by the  Master
               Servicer  after the  Cut-off  Date and on or prior to the day of
               the month of the  related  Distribution  Date  specified  in the
               related Prospectus Supplement (the "Determination Date") except

               (a) all payments which were due on or before the Cut-off Date;

               (b) all  Liquidation  Proceeds and all Insurance  Proceeds,  all
               Principal  Prepayments  and  all  other  proceeds  of  any  Loan
               purchased by the Depositor, Master Servicer, any Sub-Servicer or
               any Seller  pursuant to the Agreement  that were received  after
               the  prepayment  period  specified  in  the  related  Prospectus
               Supplement  and all related  payments  of interest  representing
               interest for any period after the interest accrual period;

               (c) all  scheduled  payments of principal  and interest due on a
               date or dates  subsequent  to the Due  Period  relating  to such
               Distribution Date;

               (d) amounts  received on  particular  Loans as late  payments of
               principal  or interest or other  amounts  required to be paid by
               borrowers, but only to the extent of any unreimbursed advance in
               respect  thereof  made by the  Master  Servicer  (including  the
               related Sub-Servicers, Support Servicers or the Trustee);

               (e) amounts representing reimbursement,  to the extent permitted
               by the Agreement and as described under  "Advances"  below,  for
               advances  made by the Master  Servicer,  Sub-Servicers,  Support
               Servicers or the Trustee that were  deposited  into the Security
               Account,  and  amounts  representing  reimbursement  for certain
               other losses and expenses incurred by the Master Servicer or the
               Depositor and described below;

               (f) that portion of each  collection of interest on a particular
               Loan in such Trust Fund which represents servicing  compensation
               payable to the Master Servicer or Retained  Interest which is to
               be retained from such  collection or is permitted to be retained
               from  related  Insurance  Proceeds,   Liquidation   Proceeds  or
               proceeds of Loans purchased pursuant to the Agreement;

               (ii) the  amount of any  advance  made by the  Master  Servicer,
               Sub-Servicer,  Support  Servicer or Trustee as  described  under
               "Advances" below and deposited by it in the Security Account;

               (iii) if applicable, amounts withdrawn from a Reserve Account;

               (iv) if applicable,  amounts  provided under a letter of credit,
               insurance policy,  surety bond or other third-party  guaranties;
               and

               (v) if applicable, the amount of prepayment interest shortfall.

          DISTRIBUTIONS OF INTEREST.  Unless otherwise specified in the related
Prospectus Supplement, interest will accrue on the aggregate Security Principal
Balance  (or, in the case of  Securities  (i)  entitled  only to  distributions
allocable to interest,  the aggregate notional principal balance or (ii) which,
under  certain  circumstances,  allow for the  accrual  of  interest  otherwise
scheduled for payment to remain unpaid until the  occurrence of certain  events
specified in the related  Prospectus  Supplement)  of each class of  Securities
entitled to interest  from the date, at the  Pass-Through  Rate (which may be a
fixed rate or rate adjustable as specified in such  Prospectus  Supplement) and
for the periods  specified in such Prospectus  Supplement.  To the extent funds
are available  therefor,  interest accrued during each such specified period on
each class of Securities entitled to interest (other than a class of Securities
that provides for interest that accrues, but is not currently payable, referred
to hereafter as "Accrual Securities") will be distributable on the Distribution
Dates  specified  in the  related  Prospectus  Supplement  until the  aggregate
Security Principal Balance of the Securities of such class has been distributed
in full or, in the case of Securities entitled only to distributions  allocable
to interest,  until the aggregate notional principal balance of such Securities
is  reduced  to zero or for  the  period  of  time  designated  in the  related
Prospectus Supplement. The original Security Principal Balance of each Security
will equal the  aggregate  distributions  allocable  to principal to which such
Security is entitled.  Unless  otherwise  specified  in the related  Prospectus
Supplement,  distributions  allocable to interest on each  Security that is not
entitled to  distributions  allocable to principal will be calculated  based on
the notional principal balance of such Security. The notional principal balance
of a Security will not evidence an interest in or entitlement to  distributions
allocable to principal  but will be used solely for  convenience  in expressing
the calculation of interest and for certain other purposes.

          Interest payable on the Securities of a Series on a Distribution Date
will include all interest  accrued  during the period  specified in the related
Prospectus  Supplement.  In the event interest accrues over a period ending two
or  more  days  prior  to  a  Distribution   Date,   the  effective   yield  to
Securityholders  will be  reduced  from  the  yield  that  would  otherwise  be
obtainable if interest  payable on the Security were to accrue  through the day
immediately  preceding each Distribution Date, and the effective yield (at par)
to Securityholders will be less than the indicated coupon rate.

          With respect to any class of Accrual Securities,  if specified in the
related Prospectus Supplement, any interest that has accrued but is not paid on
a given  Distribution  Date will be added to the aggregate  Security  Principal
Balance of such class of Securities on that Distribution Date. Distributions of
interest  on any class of  Accrual  Securities  will  commence  only  after the
occurrence of the events specified in the related Prospectus Supplement.  Prior
to such  time,  the  beneficial  ownership  interest  of such  class of Accrual
Securities in the Trust Fund, as reflected in the aggregate  Security Principal
Balance of such class of Accrual Securities, will increase on each Distribution
Date by the amount of interest that accrued on such class of Accrual Securities
during the preceding  interest  accrual  period but that was not required to be
distributed to such class on such Distribution  Date. Any such class of Accrual
Securities  will  thereafter  accrue  interest  on  its  outstanding   Security
Principal Balance as so adjusted.

          DISTRIBUTIONS OF PRINCIPAL.  The related  Prospectus  Supplement will
specify the method by which the amount of  principal to be  distributed  on the
Securities on each Distribution Date will be calculated and the manner in which
such  amount will be  allocated  among the  classes of  Securities  entitled to
distributions of principal.  The aggregate  Security  Principal  Balance of any
class of Securities  entitled to distributions  of principal  generally will be
the aggregate  original Security  Principal Balance of such class of Securities
specified in such Prospectus Supplement,  reduced by all distributions reported
to the holders of such  Securities  as allocable  to principal  and, (i) in the
case of Accrual  Securities,  increased  by all  interest  accrued but not then
distributable  on such Accrual  Securities  and (ii) in the case of  adjustable
rate Securities, subject to the effect of negative amortization, if applicable.

          If so  provided  in the related  Prospectus  Supplement,  one or more
classes of  Securities  will be entitled  to receive all or a  disproportionate
percentage of the payments of principal  which are received  from  borrowers in
advance  of their  scheduled  due  dates  and are not  accompanied  by  amounts
representing   scheduled   interest  due  after  the  month  of  such  payments
("Principal Prepayments") in the percentages and under the circumstances or for
the periods  specified in such  Prospectus  Supplement.  Any such allocation of
Principal Prepayments to such class or classes of Securityholders will have the
effect of accelerating the amortization of such Securities while increasing the
interests  evidenced  by other  Securities  in the Trust Fund.  Increasing  the
interests  of the  other  Securities  relative  to that of  certain  Securities
allocated by the principal prepayments is intended to preserve the availability
of  the  subordination   provided  by  such  other   Securities.   See  "Credit
Enhancement--Subordination".

          UNSCHEDULED DISTRIBUTIONS.  The Securities will be subject to receipt
of  distributions  before  the  next  scheduled  Distribution  Date  under  the
circumstances  and  in the  manner  described  below  and  in  such  Prospectus
Supplement.  If  applicable,   the  Trustee  will  be  required  to  make  such
unscheduled distributions on the day and in the amount specified in the related
Prospectus  Supplement if, due to substantial  payments of principal (including
Principal  Prepayments)  on the Trust Fund  Assets,  the  Trustee or the Master
Servicer  determines  that the funds  available or  anticipated to be available
from the  Security  Account and, if  applicable,  any Reserve  Account,  may be
insufficient  to  make  required   distributions  on  the  Securities  on  such
Distribution  Date.  Unless  otherwise  specified  in  the  related  Prospectus
Supplement,  the amount of any such unscheduled  distribution that is allocable
to principal will not exceed the amount that would otherwise have been required
to be distributed as principal on the Securities on the next Distribution Date.
Unless  otherwise   specified  in  the  related  Prospectus   Supplement,   the
unscheduled  distributions will include interest at the applicable Pass-Through
Rate  (if any) on the  amount  of the  unscheduled  distribution  allocable  to
principal  for  the  period  and to  the  date  specified  in  such  Prospectus
Supplement.

          Unless otherwise specified in the related Prospectus Supplement,  the
distributions  allocable to principal in any unscheduled  distribution  will be
made in the same  priority  and manner as  distributions  of  principal  on the
Securities would have been made on the next Distribution Date, and with respect
to Securities of the same class, unscheduled distributions of principal will be
made on the same basis as such  distributions  would have been made on the next
Distribution Date on a pro rata basis.  Notice of any unscheduled  distribution
will be given by the Trustee prior to the date of such distribution.

ADVANCES

          To the extent  provided in the  related  Prospectus  Supplement,  the
Master Servicer will be required to advance on or before each Distribution Date
(from its own funds,  funds advanced by Sub-Servicers  or Support  Servicers or
funds held in the Security  Account for future  distributions to the holders of
such  Securities),  an amount  equal to the  aggregate  of payments of interest
and/or  principal that were  delinquent on the related  Determination  Date and
were  not  advanced  by any  Sub-Servicer,  subject  to the  Master  Servicer's
determination  that such advances will be  recoverable  out of late payments by
borrowers,  Liquidation Proceeds, Insurance Proceeds or otherwise. In addition,
to the extent provided in the related Prospectus Supplement, a cash account may
be established to provide for Advances to be made in the event of certain Trust
Fund Assets payment defaults or collection shortfalls.

          In making  Advances,  the Master Servicer will endeavor to maintain a
regular flow of scheduled  interest  and  principal  payments to holders of the
Securities,  rather than to guarantee or insure against losses. If Advances are
made by the Master  Servicer  from cash being held for future  distribution  to
Securityholders,  the Master  Servicer will replace such funds on or before any
future  Distribution  Date to the extent that funds in the applicable  Security
Account on such  Distribution Date would be less than the amount required to be
available  for  distributions  to  Securityholders  on such  date.  Any  Master
Servicer  funds  advanced will be  reimbursable  to the Master  Servicer out of
recoveries on the specific  Loans with respect to which such Advances were made
(e.g.,  late  payments  made by the related  borrower,  any  related  Insurance
Proceeds,  Liquidation  Proceeds  or  proceeds  of  any  Loan  purchased  by  a
Sub-Servicer  or a  Seller  under  the  circumstances  described  hereinabove).
Advances  by the Master  Servicer  (and any  advances  by a  Sub-Servicer  or a
Support  Servicer)  also  will  be  reimbursable  to the  Master  Servicer  (or
Sub-Servicer  or a Support  Servicer)  from  cash  otherwise  distributable  to
Securityholders (including the holders of Senior Securities) to the extent that
the Master Servicer  determines that any such Advances  previously made are not
ultimately  recoverable  as  described  above.  To the extent  provided  in the
related  Prospectus  Supplement,  the Master Servicer also will be obligated to
make Advances, to the extent recoverable out of Insurance Proceeds, Liquidation
Proceeds or otherwise,  in respect of certain taxes and insurance  premiums not
paid by borrowers on a timely basis.  Funds so advanced are reimbursable to the
Master  Servicer to the extent  permitted by the Agreement.  The obligations of
the Master Servicer to make advances may be supported by a cash advance reserve
fund,  a surety bond or other  arrangement,  in each case as  described in such
Prospectus Supplement.

          The Master  Servicer or  Sub-Servicer  may enter into an agreement (a
"Support  Agreement")  with a Support  Servicer  pursuant  to which the Support
Servicer  agrees  to  provide  funds  on  behalf  of  the  Master  Servicer  or
Sub-Servicer  in  connection  with the  obligation  of the Master  Servicer  or
Sub-Servicer,  as the case may be, to make Advances. The Support Agreement will
be  delivered  to the Trustee and the Trustee  will be  authorized  to accept a
substitute  Support  Agreement in exchange for an original  Support  Agreement,
provided that such  substitution  of the Support  Agreement  will not adversely
affect the rating or ratings then in effect on the Securities.

          Unless otherwise specified in the related Prospectus  Supplement,  in
the event the Master  Servicer,  a Sub-Servicer or a Support  Servicer fails to
make a required Advance,  the Trustee will be obligated to make such Advance in
its capacity as successor  servicer.  If the Trustee makes such an Advance,  it
will be  entitled  to be  reimbursed  for such  Advance to the same  extent and
degree as the Master Servicer, a Sub-Servicer or a Support Servicer is entitled
to    be    reimbursed    for    Advances.     See    "Description    of    the
Securities--Distributions on Securities" herein.

COMPENSATING INTEREST

          If so  specified  in the related  Prospectus  Supplement,  the Master
Servicer will be required to remit to the Trustee, with respect to each Loan in
the  related  Trust  Fund  as to  which  a  principal  prepayment  in full or a
principal  payment which is in excess of the scheduled  monthly  payment and is
not  intended to cure a  delinquency  was  received  during any Due Period,  an
amount,  from and to the  extent of  amounts  otherwise  payable  to the Master
Servicer as  servicing  compensation,  equal to the  excess,  if any, of (a) 30
days'  interest on the  principal  balance of the related Loan at the Loan Rate
net of the per annum rate at which the Master Servicer's servicing fee accrues,
over (b) the amount of interest  actually received on such Loan during such Due
Period, net of the Master Servicer's servicing fee.

REPORTS TO SECURITYHOLDERS

          Prior to or  concurrently  with each  distribution  on a Distribution
Date, the Master Servicer or the Trustee will furnish to each Securityholder of
record  of the  related  Series  a  statement  setting  forth,  to  the  extent
applicable to such Series of Securities, among other things:

               (i) the  amount of such  distribution  allocable  to  principal,
               separately  identifying  the  aggregate  amount of any Principal
               Prepayments  and any applicable  prepayment  penalties  included
               therein;

               (ii) the amount of such distribution allocable to interest;

               (iii) the amount of any Advance;

               (iv)  the  aggregate  amount  (a)  otherwise  allocable  to  the
               Subordinated  Securityholders on such Distribution Date, and (b)
               withdrawn from the Reserve Fund, if any, that is included in the
               amounts distributed to the Senior Securityholders;

               (v) the  outstanding  principal  balance or  notional  principal
               balance of such class after giving effect to the distribution of
               principal on such Distribution Date;

               (vi)  the   percentage  of  principal   payments  on  the  Loans
               (excluding  prepayments),  if  any,  which  such  class  will be
               entitled to receive on the following Distribution Date;

               (vii) the percentage of Principal  Prepayments on the Loans,  if
               any,  which  such  class  will be  entitled  to  receive  on the
               following Distribution Date;

               (viii) the related amount of the servicing compensation retained
               or withdrawn from the Security  Account by the Master  Servicer,
               and the amount of additional servicing  compensation received by
               the Master  Servicer  attributable  to penalties,  fees,  excess
               Liquidation Proceeds and other similar charges and items;

               (ix) the number and  aggregate  principal  balances of Loans (A)
               delinquent  (exclusive  of  Loans in  foreclosure)  (1) 31 to 60
               days,  (2) 61 to 90  days  and (3) 91 or  more  days  and (B) in
               foreclosure  and delinquent (1) 31 to 60 days, (2) 61 to 90 days
               and (3) 91 or more days, as of the close of business on the last
               day of the calendar month preceding such Distribution Date;

               (x)  the  book  value  of  any  real  estate  acquired   through
               foreclosure or grant of a deed in lieu of foreclosure;

               (xi) if a class  is  entitled  only to a  specified  portion  of
               payments  of  interest  on the Loans in the  related  Pool,  the
               Pass-Through  Rate,  if  adjusted  from  the  date  of the  last
               statement,  of the Loans  expected to be  applicable to the next
               distribution to such class;

               (xii) if applicable, the amount remaining in any Reserve Account
               at the close of business on the Distribution Date;

               (xiii)  the  Pass-Through  Rate  as of  the  day  prior  to  the
               immediately preceding Distribution Date; and

               (xiv) any  amounts  remaining  under  letters  of  credit,  pool
               policies or other forms of credit enhancement.

          Where  applicable,  any amount set forth above may be  expressed as a
dollar amount per single  Security of the relevant  class having the Percentage
Interest  specified  in  the  related  Prospectus  Supplement.  The  report  to
Securityholders  for any Series of Securities  may include  additional or other
information of a similar nature to that specified above.

          In addition, within a reasonable period of time after the end of each
calendar  year,  the  Master   Servicer  or  the  Trustee  will  mail  to  each
Securityholder  of record at any time during such calendar year a report (a) as
to the  aggregate of amounts  reported  pursuant to (i) and (ii) above for such
calendar  year or, in the event  such  person  was a  Securityholder  of record
during a portion of such calendar year, for the applicable portion of such year
and  (b)  such  other  customary  information  as may be  deemed  necessary  or
desirable for Securityholders to prepare their tax returns.

BOOK-ENTRY REGISTRATION OF SECURITIES

          As described  in the  Prospectus  Supplement,  if not issued in fully
registered  form,  each class of  Securities  will be  registered as book-entry
certificates  (the  "Book-Entry  Securities").   Persons  acquiring  beneficial
ownership  interests  in the  Securities  ("Security  Owners")  will hold their
Securities  through the Depository  Trust Company ("DTC") in the United States,
or Cedel Bank, SOCIETE ANONYME ("CEDEL") or the Euroclear System  ("Euroclear")
(in  Europe) if they are  participants  ("Participants")  of such  systems,  or
indirectly through  organizations  which are Participants in such systems.  The
Book-Entry  Securities will be issued in one or more  certificates  which equal
the  aggregate  principal  balance  of the  Securities  and will  initially  be
registered  in the name of Cede & Co., the nominee of DTC.  CEDEL and Euroclear
will hold omnibus positions on behalf of their Participants  through customers'
securities  accounts  in CEDEL's  and  Euroclear's  names on the books of their
respective  depositaries  which in turn will hold such  positions in customers'
securities  accounts in the depositaries'  names on the books of DTC. Citibank,
N.A.  will act as  depositary  for CEDEL and the  Brussels,  Belgium  branch of
Morgan  Guarantee  Trust Company of New York  ("Morgan") will act as depositary
for Euroclear (in such capacities,  individually the "Relevant  Depositary" and
collectively  the  "European  Depositaries").  Except as  described  below,  no
Security Owner will be entitled to receive a physical certificate  representing
such Security (a "Definitive Security"). Unless and until Definitive Securities
are issued, it is anticipated that the only "Securityholders" of the Securities
will be Cede & Co., as nominee of DTC.  Security  Owners are only  permitted to
exercise their rights indirectly through Participants and DTC.

          The  Security  Owner's  ownership of a  Book-Entry  Security  will be
recorded on the records of the brokerage  firm,  bank,  thrift  institution  or
other financial intermediary (each, a "Financial  Intermediary") that maintains
the  Security  Owner's  account  for  such  purpose.  In  turn,  the  Financial
Intermediary's  ownership of such  Book-Entry  Security will be recorded on the
records of DTC (or of a participating firm that acts as agent for the Financial
Intermediary, whose interest will in turn be recorded on the records of DTC, if
the Security  Owner's  Financial  Intermediary  is not a Participant and on the
records of CEDEL or Euroclear, as appropriate).

          Security Owners will receive all  distributions  of principal of, and
interest  on, the  Securities  from the Trustee  through DTC and  Participants.
While the Securities are outstanding (except under the circumstances  described
below), under the rules,  regulations and procedures creating and affecting DTC
and its operations (the "Rules"),  DTC is required to make book-entry transfers
among  Participants  on whose behalf it acts with respect to the Securities and
is required to receive and transmit distributions of principal of, and interest
on, the Securities.  Participants and indirect  participants with whom Security
Owners have accounts with respect to Securities are similarly  required to make
book-entry  transfers and receive and transmit such  distributions on behalf of
their respective  Security Owners.  Accordingly,  although Security Owners will
not  possess  certificates,  the Rules  provide a mechanism  by which  Security
Owners will receive distributions and will be able to transfer their interest.

          Security   Owners   will  not  receive  or  be  entitled  to  receive
certificates representing their respective interests in the Securities,  except
under the limited  circumstances  described below.  Unless and until Definitive
Securities are issued,  Security Owners who are not  Participants  may transfer
ownership of Securities only through Participants and indirect  participants by
instructing such Participants and indirect participants to transfer Securities,
by book-entry  transfer,  through DTC for the account of the purchasers of such
Securities,  which account is maintained  with their  respective  Participants.
Under the Rules and in accordance  with DTC's normal  procedures,  transfers of
ownership of  Securities  will be executed  through DTC and the accounts of the
respective  Participants  at DTC will be debited and credited.  Similarly,  the
Participants and indirect participants will make debits or credits, as the case
may be, on their  records  on behalf of the  selling  and  purchasing  Security
Owners.

          Because of time zone differences,  credits of securities  received in
CEDEL or Euroclear as a result of a transaction with a Participant will be made
during subsequent  securities  settlement processing and dated the business day
following the DTC settlement  date.  Such credits or any  transactions  in such
securities  settled  during such  processing  will be reported to the  relevant
Euroclear or CEDEL Participants on such business day. Cash received in CEDEL or
Euroclear as a result of sales of securities by or through a CEDEL  Participant
(as defined  herein) or a Euroclear  Participant  (as defined  herein) to a DTC
Participant  will be received with value on the DTC settlement date but will be
available  in the  relevant  CEDEL or  Euroclear  cash  account  only as of the
business day following settlement in DTC.

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

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

          CEDEL is incorporated  under the laws of Luxembourg as a professional
depository.  CEDEL holds securities for its participating organizations ("CEDEL
Participants")  and  facilitates  the  clearance  and  settlement of securities
transactions between CEDEL Participants  through electronic  book-entry changes
in accounts of CEDEL  Participants,  thereby  eliminating the need for physical
movement  of  certificates.  Transactions  may be settled in CEDEL in any of 28
currencies,  including  United  States  dollars.  CEDEL  provides  to its CEDEL
Participants,  among other things,  services for  safekeeping,  administration,
clearance and settlement of  internationally  traded  securities and securities
lending  and  borrowing.  CEDEL  interfaces  with  domestic  markets in several
countries. As a professional depository,  CEDEL is subject to regulation by the
Luxembourg  Monetary  Institute.  CEDEL  Participants are recognized  financial
institutions around the world, including  underwriters,  securities brokers and
dealers,  banks,  trust  companies,  clearing  corporations  and certain  other
organizations.  Indirect  access to CEDEL is also available to others,  such as
banks,  brokers,  dealers and trust  companies that clear through or maintain a
custodial relationship with a CEDEL Participant, either directly or indirectly.

          Euroclear was created in 1968 to hold securities for its participants
("Euroclear  Participants")  and  to  clear  and  settle  transactions  between
Euroclear  Participants  through  simultaneous  electronic  book-entry delivery
against  payment,  thereby  eliminating  the  need  for  physical  movement  of
certificates and any risk from lack of simultaneous transfers of securities and
cash.  Transactions  may be settled in any of 32 currencies,  including  United
States dollars. Euroclear includes various other services, including securities
lending and borrowing and interfaces with domestic markets in several countries
generally  similar to the  arrangements  for  cross-market  transfers  with DTC
described  above.  Euroclear  is operated by the  Brussels,  Belgium  office of
Morgan,  under  contract  with  Euroclear  Clearance  Systems  S.C.,  a Belgian
cooperative  corporation (the  "Cooperative").  All operations are conducted by
Morgan,  and all Euroclear  securities  clearance  accounts and Euroclear  cash
accounts are accounts with the Euroclear  Operator,  not the  Cooperative.  The
Cooperative   establishes   policy  for   Euroclear   on  behalf  of  Euroclear
Participants.  Euroclear  Participants include banks (including central banks),
securities brokers and dealers and other professional financial intermediaries.
Indirect  access to  Euroclear  is also  available  to other  firms  that clear
through or maintain a  custodial  relationship  with a  Euroclear  Participant,
either directly or indirectly.

          Morgan is the Belgian branch of a New York banking  corporation which
is a member bank of the Federal  Reserve  System.  As such, it is regulated and
examined by the Board of  Governors of the Federal  Reserve  System and the New
York State Banking Department, as well as the Belgian Banking Commission.

          Securities  clearance  accounts  and cash  accounts  with  Morgan are
governed by the Terms and Conditions Governing Use of Euroclear and the related
Operating  Procedures  of the  Euroclear  System  and  applicable  Belgian  law
(collectively,  the "Terms and  Conditions").  The Terms and Conditions  govern
transfers of securities  and cash within  Euroclear,  withdrawals of securities
and cash from Euroclear, and receipts of payments with respect to securities in
Euroclear.  All  securities in Euroclear  are held on a fungible  basis without
attribution of specific certificates to specific securities clearance accounts.
The Euroclear  Operator acts under the Terms and  Conditions  only on behalf of
Euroclear  Participants,  and has no record  of or  relationship  with  persons
holding through Euroclear Participants.

          Under  a  book-entry  format,  beneficial  owners  of the  Book-Entry
Securities may experience  some delay in their receipt of payments,  since such
payments  will be  forwarded  by the Trustee to Cede & Co.  Distributions  with
respect to Securities  held through CEDEL or Euroclear  will be credited to the
cash accounts of CEDEL  Participants  or Euroclear  Participants  in accordance
with the relevant system's rules and procedures,  to the extent received by the
Relevant  Depositary.  Such  distributions  will be subject to tax reporting in
accordance with relevant United States tax laws and  regulations.  See "Certain
Material Federal Income Tax Considerations--Tax Treatment of Foreign Investors"
and  "--Tax  Consequences  to  Holders of  Notes--BACKUP  WITHHOLDING"  herein.
Because DTC can only act on behalf of Financial Intermediaries,  the ability of
a beneficial owner to pledge Book-Entry  Securities to persons or entities that
do not  participate  in the  Depository  system,  or otherwise  take actions in
respect  of such  Book-Entry  Securities,  may be  limited  due to the  lack of
physical certificates for such Book-Entry Securities. In addition,  issuance of
the Book-Entry  Securities in book-entry  form may reduce the liquidity of such
Securities in the secondary  market since  certain  potential  investors may be
unwilling  to  purchase  Securities  for  which  they  cannot  obtain  physical
certificates.

          Monthly  and annual  reports on the Trust will be  provided to Cede &
Co., as nominee of DTC, and may be made  available by Cede & Co. to  beneficial
owners upon request,  in accordance with the rules,  regulations and procedures
creating and affecting the Depository,  and to the Financial  Intermediaries to
whose DTC accounts the  Book-Entry  Securities  of such  beneficial  owners are
credited.

          DTC has  advised  the  Trustee  that,  unless  and  until  Definitive
Securities  are issued,  DTC will take any action  permitted to be taken by the
holders of the Book-Entry Securities under the applicable Agreement only at the
direction  of one or more  Financial  Intermediaries  to whose DTC accounts the
Book-Entry  Securities are credited,  to the extent that such actions are taken
on behalf of Financial  Intermediaries  whose holdings  include such Book-Entry
Securities.  CEDEL or the Euroclear Operator, as the case may be, will take any
other action permitted to be taken by a  Securityholder  under the Agreement on
behalf of a CEDEL Participant or Euroclear  Participant only in accordance with
its relevant  rules and  procedures  and subject to the ability of the Relevant
Depositary  to effect  such  actions on its behalf  through  DTC.  DTC may take
actions,  at the  direction of the related  Participants,  with respect to some
Securities which conflict with actions taken with respect to other Securities.

          Upon the occurrence of any of the events described in the immediately
preceding  paragraph,  the Trustee  will be  required to notify all  beneficial
owners of the  occurrence  of such event and the  availability  through  DTC of
Definitive  Securities.  Upon  surrender  by DTC of the global  certificate  or
certificates  representing  the  Book-Entry  Securities  and  instructions  for
re-registration,  the Trustee will issue Definitive Securities,  and thereafter
the  Trustee  will  recognize  the  holders of such  Definitive  Securities  as
Securityholders under the applicable Agreement.

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

          None of the  Servicer,  the  Depositor  or the Trustee  will have any
responsibility  for any aspect of the records relating,  to or payments made on
account of beneficial ownership interests of the Book-Entry  Securities held by
Cede & Co., as nominee for DTC, or for  maintaining,  supervising  or reviewing
any records relating to such beneficial ownership interests.

                               CREDIT ENHANCEMENT

GENERAL

          Credit  enhancement  may be  provided  with  respect  to one or  more
classes of a Series of  Securities  or with respect to the Trust Fund Assets in
the related  Trust  Fund.  Credit  enhancement  may be in the form of a limited
financial  guaranty policy issued by an entity named in the related  Prospectus
Supplement,  the subordination of one or more classes of the Securities of such
Series,  the  establishment  of one or  more  Reserve  Accounts,  the  use of a
cross-support  feature, use of a mortgage pool insurance policy, FHA Insurance,
VA Guarantee,  bankruptcy bond,  special hazard insurance policy,  surety bond,
letter of credit,  guaranteed  investment  contract or another method of credit
enhancement described in the related Prospectus Supplement,  or any combination
of  the  foregoing.  Unless  otherwise  specified  in  the  related  Prospectus
Supplement, credit enhancement will not provide protection against all risks of
loss and will not guarantee  repayment of the entire  principal  balance of the
Securities  and  interest  thereon.  If losses  occur  which  exceed the amount
covered  be  credit  enhancement  or  which  are  not  covered  by  the  credit
enhancement, Securityholders will bear their allocable share of deficiencies.

SUBORDINATION

          Protection  afforded to holders of one or more classes of  Securities
of a Series by means of the  subordination  feature may be  accomplished by the
preferential  right of holders of one or more other classes of such Series (the
"Senior  Securities")  to  distributions  in  respect of  scheduled  principal,
Principal Prepayments, interest or any combination thereof that otherwise would
have been payable to holders of Subordinated Securities under the circumstances
and to the extent specified in the related  Prospectus  Supplement.  Protection
may also be afforded to the  holders of Senior  Securities  of a Series by: (i)
reducing the ownership interest of the related Subordinated Securities;  (ii) a
combination  of the  immediately  preceding  sentence and clause (i) above;  or
(iii) as otherwise  described in the related Prospectus  Supplement.  Delays in
receipt of scheduled payments on the Loans and losses on defaulted Loans may be
borne first by the various classes of Subordinated Securities and thereafter by
the various classes of Senior Securities,  in each case under the circumstances
and subject to the limitations specified in such related Prospectus Supplement.
The aggregate distributions in respect of delinquent payments on the Loans over
the lives of the Securities or at any time, the aggregate  losses in respect of
defaulted Loans which must be borne by the Subordinated Securities by virtue of
subordination  and the amount of the distributions  otherwise  distributable to
the  Subordinated   Securityholders   that  will  be  distributable  to  Senior
Securityholders  on any  Distribution  Date may be limited as  specified in the
related  Prospectus  Supplement.  If  aggregate  distributions  in  respect  of
delinquent  payments on the Loans or aggregate  losses in respect of such Loans
were to  exceed an  amount  specified  in the  related  Prospectus  Supplement,
holders of Senior Securities would experience losses on the Securities.

          In addition to or in lieu of the  foregoing,  if so  specified in the
related Prospectus  Supplement,  all or any portion of distributions  otherwise
payable to holders of  Subordinated  Securities  on any  Distribution  Date may
instead be deposited  into one or more Reserve  Accounts  established  with the
Trustee or  distributed to holders of Senior  Securities.  Such deposits may be
made on each  Distribution  Date, for specified periods or until the balance in
the Reserve Account has reached a specified amount and, following payments from
the Reserve Account to holders of Senior Securities or otherwise, thereafter to
the extent  necessary to restore the balance in the Reserve Account to required
levels, in each case as specified in the related Prospectus Supplement. Amounts
on deposit in the  Reserve  Account  may be  released to the holders of certain
classes of  Securities  at the times and under the  circumstances  specified in
such Prospectus Supplement.

          Various classes of Senior Securities and Subordinated  Securities may
themselves be subordinate in their right to receive  certain  distributions  to
other classes of Senior and Subordinated  Securities,  respectively,  through a
cross support mechanism or otherwise.

          As between  classes of Senior  Securities  and as between  classes of
Subordinated Securities,  distributions may be allocated among such classes (i)
in the order of their scheduled final  distribution  dates,  (ii) in accordance
with a schedule or formula,  (iii) in relation to the occurrence of events,  or
(iv) otherwise, in each case as specified in the related Prospectus Supplement.
As between  classes of Subordinated  Securities,  payments to holders of Senior
Securities  on account of  delinquencies  or losses and payments to any Reserve
Account will be allocated as specified in the related Prospectus Supplement.

SPECIAL HAZARD INSURANCE POLICIES

          A separate  Special Hazard  Insurance  Policy may be obtained for the
Pool and issued by the insurer  (the  "Special  Hazard  Insurer")  named in the
related  Prospectus  Supplement.  Each Special  Hazard  Insurance  Policy will,
subject  to  limitations  described  below,  protect  holders  of  the  related
Securities  from (i) loss by reason of damage to  Properties  caused by certain
hazards  (including  earthquakes  and,  to a limited  extent,  tidal  waves and
related  water  damage or as  otherwise  specified  in the  related  Prospectus
Supplement)  not insured  against under the standard  form of hazard  insurance
policy for the respective states in which the Properties are located or under a
flood  insurance  policy if the  Property is located in a federally  designated
flood  area,  and  (ii)  loss  caused  by  reason  of  the  application  of the
coinsurance   clause   contained  in  hazard  insurance   policies.   See  "The
Agreements--Hazard  Insurance".  Each Special Hazard  Insurance Policy will not
cover  losses  occasioned  by fraud or  conversion  by the  Trustee  or  Master
Servicer, war, insurrection,  civil war, certain governmental action, errors in
design,  faulty workmanship or materials (except under certain  circumstances),
nuclear or chemical reactions, flood (if the Property is located in a federally
designated  flood area),  nuclear or chemical  contamination  and certain other
risks. The amount of coverage under any Special Hazard Insurance Policy will be
specified in the related Prospectus  Supplement.  Each Special Hazard Insurance
Policy will provide that no claim may be paid unless hazard and, if applicable,
flood  insurance on the Property  securing the Loan have been kept in force and
other protection and preservation expenses have been paid.

          Subject to the foregoing limitations,  and unless otherwise specified
in the related Prospectus Supplement, each Special Hazard Insurance Policy will
provide that where there has been damage to Property securing a foreclosed Loan
(title to which has been acquired by the insured) and to the extent such damage
is not covered by the hazard  insurance  policy or flood insurance  policy,  if
any,  maintained  by the borrower or the Master  Servicer,  the Special  Hazard
Insurer  will pay the lesser of (i) the cost of repair or  replacement  of such
property or (ii) upon transfer of the Property to the Special  Hazard  Insurer,
the unpaid  principal  balance of such Loan at the time of  acquisition of such
Property by foreclosure or deed in lieu of foreclosure,  plus accrued  interest
to the date of claim  settlement  and certain  expenses  incurred by the Master
Servicer with respect to such Property.  If the unpaid  principal  balance of a
Loan plus accrued  interest and certain  expenses is paid by the Special Hazard
Insurer,  the amount of  further  coverage  under the  related  Special  Hazard
Insurance  Policy will be reduced by such amount less any net proceeds from the
sale of the  Property.  Any amount  paid as the cost of repair of the  Property
will further reduce coverage by such amount.

          The Master Servicer may deposit cash, an irrevocable letter of credit
or any other instrument  acceptable to each Rating Agency rating the Securities
of the related Series in a special trust account to provide  protection in lieu
of or in addition to that provided by a Special Hazard  Insurance  Policy.  The
amount of any Special Hazard  Insurance Policy or of the deposit to the special
trust  account  relating to such  Securities  in lieu thereof may be reduced so
long as any such  reduction  will not result in a downgrading  of the rating of
such Securities by any such Rating Agency.

BANKRUPTCY BONDS

          A  bankruptcy  bond  ("Bankruptcy  Bond") for  proceedings  under the
federal  Bankruptcy  Code may be issued by an insurer named in such  Prospectus
Supplement.  Each  Bankruptcy  Bond will cover certain losses  resulting from a
reduction by a bankruptcy court of scheduled payments of principal and interest
on a Loan or a reduction  by such court of the  principal  amount of a Loan and
will cover certain unpaid interest on the amount of such a principal  reduction
from the date of the filing of a bankruptcy  petition.  The required  amount of
coverage under each Bankruptcy Bond will be set forth in the related Prospectus
Supplement.  The Master  Servicer may deposit  cash, an  irrevocable  letter of
credit or any other  instrument  acceptable  to each Rating  Agency  rating the
Securities  of the  related  Series  in a  special  trust  account  to  provide
protection  in lieu of or in addition to that  provided by a  Bankruptcy  Bond.
Coverage  under a  Bankruptcy  Bond may be  cancelled  or reduced by the Master
Servicer if such  cancellation or reduction would not adversely affect the then
current rating or ratings of the related Securities. See "Certain Legal Aspects
of the Loans--Anti-Deficiency Legislation and Other Limitations on Lenders".

RESERVE ACCOUNTS

          Credit support with respect to a Series of Securities may be provided
by the  establishment  and  maintenance  with the  Trustee  for such  Series of
Securities,  in trust,  of one or more Reserve  Accounts  for such Series.  The
related  Prospectus  Supplement  will  specify  whether or not any such Reserve
Accounts will be included in the Trust Fund for such Series.

          The  Reserve  Account  for a Series will be funded (i) by the deposit
therein of cash,  United States  Treasury  securities,  instruments  evidencing
ownership of principal or interest payments thereon,  letters of credit, demand
notes, certificates of deposit or a combination thereof in the aggregate amount
specified in the related  Prospectus  Supplement,  (ii) by the deposit  therein
from time to time of certain  amounts,  as specified in the related  Prospectus
Supplement to which the Subordinate Securityholders, if any, would otherwise be
entitled  or (iii) in such  other  manner as may be  specified  in the  related
Prospectus Supplement.

          Any amounts on deposit in the Reserve Account and the proceeds of any
other  instrument  upon  maturity  will be held in cash or will be  invested in
Permitted  Investments  which may include  obligations of the United States and
certain agencies thereof,  certificates of deposit,  certain  commercial paper,
time deposits and bankers  acceptances  sold by eligible  commercial  banks and
certain  repurchase  agreements of United  States  government  securities  with
eligible commercial banks. If a letter of credit is deposited with the Trustee,
such letter of credit will be  irrevocable.  Any instrument  deposited  therein
will name the  Trustee,  in its  capacity  as  trustee  for the  holders of the
Securities,  as beneficiary and will be issued by an entity  acceptable to each
Rating Agency that rates the Securities. Additional information with respect to
such  instruments  deposited in the Reserve  Accounts  will be set forth in the
related Prospectus Supplement.

          Any amounts so  deposited  and payments on  instruments  so deposited
will be available for withdrawal from the Reserve  Account for  distribution to
the  holders of  Securities  for the  purposes,  in the manner and at the times
specified in the related Prospectus Supplement.

POOL INSURANCE POLICIES

          A separate pool  insurance  policy ("Pool  Insurance  Policy") may be
obtained for the Pool and issued by the insurer (the "Pool  Insurer")  named in
the related Prospectus Supplement.  Each Pool Insurance Policy will, subject to
the limitations  described below, cover loss by reason of default in payment on
Loans  in the  Pool  in an  amount  equal  to a  percentage  specified  in such
Prospectus  Supplement of the aggregate  principal balance of such Loans on the
Cut-off  Date which are not covered as to their  entire  outstanding  principal
balances by Primary Mortgage Insurance Policies. As more fully described below,
the Master  Servicer  will  present  claims  thereunder  to the Pool Insurer on
behalf of itself,  the  Trustee  and the  holders of the  Securities.  The Pool
Insurance  Policies,  however,  are not blanket  policies  against loss,  since
claims  thereunder may only be made respecting  particular  defaulted Loans and
only upon satisfaction of certain conditions  precedent described below. Unless
otherwise  specified in the related Prospectus  Supplement,  the Pool Insurance
Policies  will not cover  losses  due to a failure  to pay or denial of a claim
under a Primary Mortgage Insurance Policy.

          Unless otherwise specified in the related Prospectus Supplement,  the
Pool  Insurance  Policy will  provide  that no claims may be validly  presented
unless (i) any required Primary Mortgage  Insurance Policy is in effect for the
defaulted  Loan and a claim  thereunder  has been  submitted and settled;  (ii)
hazard insurance on the related Property has been kept in force and real estate
taxes and other protection and  preservation  expenses have been paid; (iii) if
there has been physical loss or damage to the Property, it has been restored to
its  physical  condition  (reasonable  wear and tear  excepted)  at the time of
issuance of the policy; and (iv) the insured has acquired good and merchantable
title  to the  Property  free  and  clear of  liens  except  certain  permitted
encumbrances. Upon satisfaction of these conditions, the Pool Insurer will have
the option either (a) to purchase the property securing the defaulted Loan at a
price equal to the principal  balance  thereof plus accrued and unpaid interest
at the Loan Rate to the date of purchase and certain  expenses  incurred by the
Master Servicer on behalf of the Trustee and Securityholders, or (b) to pay the
amount by which the sum of the  principal  balance of the  defaulted  Loan plus
accrued  and  unpaid  interest  at the Loan Rate to the date of  payment of the
claim and the  aforementioned  expenses  exceeds the proceeds  received from an
approved  sale of the Property,  in either case net of certain  amounts paid or
assumed to have been paid under the related Primary Mortgage  Insurance Policy.
If any Property securing a defaulted Loan is damaged and proceeds, if any, from
the related hazard insurance policy or the applicable  Special Hazard Insurance
Policy  are  insufficient  to  restore  the  damaged  Property  to a  condition
sufficient  to permit  recovery  under the Pool  Insurance  Policy,  the Master
Servicer  will not be  required  to expend its own funds to restore the damaged
Property  unless it  determines  that (i) such  restoration  will  increase the
proceeds to securityholders  on liquidation of the Loan after  reimbursement of
the Master Servicer for its expenses and (ii) such expenses will be recoverable
by it through  proceeds of the sale of the  Property or proceeds of the related
Pool Insurance Policy or any related Primary Mortgage Insurance Policy.

          Unless otherwise specified in the related Prospectus Supplement,  the
Pool  Insurance  Policy will not insure (and many  Primary  Mortgage  Insurance
Policies do not insure)  against loss sustained by reason of a default  arising
from,  among  other  things,  (i) fraud or  negligence  in the  origination  or
servicing  of  a  Loan,  including   misrepresentation  by  the  borrower,  the
originator or persons involved in the origination  thereof,  or (ii) failure to
construct a Property in accordance with plans and specifications.  A failure of
coverage  attributable to one of the foregoing  events might result in a breach
of the related Seller's  representations  described above,  and, in such events
might give rise to an  obligation  on the part of such Seller to  purchase  the
defaulted Loan if the breach cannot be cured by such Seller.  No Pool Insurance
Policy will cover (and many Primary Mortgage Insurance Policies do not cover) a
claim in respect of a defaulted  Loan occurring when the servicer of such Loan,
at the time of  default  or  thereafter,  was not  approved  by the  applicable
insurer.

          Unless otherwise specified in the related Prospectus Supplement,  the
original  amount of coverage under each Pool  Insurance  Policy will be reduced
over the life of the  related  Securities  by the  aggregate  dollar  amount of
claims paid less the aggregate of the net amounts  realized by the Pool Insurer
upon  disposition of all foreclosed  properties.  The amount of claims paid may
include  certain  expenses  incurred by the Master  Servicer as well as accrued
interest on delinquent Loans to the date of payment of the claim.  Accordingly,
if aggregate net claims paid under any Pool Insurance Policy reach the original
policy limit,  coverage under that Pool Insurance  Policy will be exhausted and
any further losses will be borne by the Securityholders.

FHA INSURANCE; VA GUARANTEES

          Loans designated in the related  Prospectus  Supplement as insured by
the FHA will be  insured  by the FHA as  authorized  under  the  United  States
Housing Act of 1934, as amended. In addition to the Title I Program of the FHA,
see "Certain Legal  Considerations  -- Title I Program",  certain Loans will be
insured under various FHA programs including the standard FHA 203(b) program to
finance the  acquisition of one- to  four-family  housing units and the FHA 245
graduated  payment  mortgage  program.   These  programs  generally  limit  the
principal amount and interest rates of the mortgage loans insured.

          The insurance  premiums for Loans insured by the FHA are collected by
lenders approved by the Department of Housing and Urban Development  ("HUD") or
by the  Master  Servicer  or any  Sub-Servicer  and are  paid to the  FHA.  The
regulations  governing FHA single-family  mortgage  insurance  programs provide
that  insurance   benefits  are  payable  either  upon  foreclosure  (or  other
acquisition  of  possession)  and  conveyance of the mortgaged  premises to the
United States of America or upon assignment of the defaulted Loan to the United
States of America.  With respect to a defaulted  FHA-insured  Loan,  the Master
Servicer or any Sub-Servicer is limited in its ability to initiate  foreclosure
proceedings.  When it is  determined,  either  by the  Master  Servicer  or any
Sub-Servicer  or HUD,  that  default  was  caused by  circumstances  beyond the
mortgagor's  control,  the Master  Servicer or any  Sub-Servicer is expected to
make an effort to avoid  foreclosure  by entering,  if feasible,  into one of a
number of available forms of forbearance  plans with the mortgagor.  Such plans
may involve the  reduction or  suspension  of regular  mortgage  payments for a
specified  period,  with such  payments to be made upon or before the  maturity
date of the mortgage, or the recasting of payments due under the mortgage up to
or, other than Loans  originated  under the Title I Program of the FHA,  beyond
the maturity date. In addition,  when a default caused by such circumstances is
accompanied  by  certain  other  criteria,  HUD may  provide  relief  by making
payments  to the  Master  Servicer  or any  Sub-Servicer  in  partial  or  full
satisfaction  of amounts due under the Loan (which payments are to be repaid by
the  mortgagor to HUD) or by accepting  assignment  of the loan from the Master
Servicer or any  Sub-Servicer.  With  certain  exceptions,  at least three full
monthly  installments  must be due and unpaid under the Loan, and HUD must have
rejected any request for relief from the mortgagor  before the Master  Servicer
or any Sub-Servicer may initiate foreclosure proceedings.

          HUD has the option, in most cases, to pay insurance claims in cash or
in  debentures  issued by HUD.  Currently,  claims are being paid in cash,  and
claims have not been paid in debentures  since 1965. HUD  debentures  issued in
satisfaction  of FHA  insurance  claims  bear  interest at the  applicable  HUD
debentures  interest  rate.  The Master  Servicer or any  Sub-Servicer  of each
FHA-insured Single Family Loan will be obligated to purchase any such debenture
issued in  satisfaction  of such Loan upon  default for an amount  equal to the
principal amount of any such debenture.

          Other than in relation to the Title I Program of the FHA,  the amount
of insurance  benefits  generally paid by the FHA is equal to the entire unpaid
principal  amount of the  defaulted  Loan  adjusted  to  reimburse  the  Master
Servicer or  Sub-Servicer  for certain costs and expenses and to deduct certain
amounts  received  or retained by the Master  Servicer  or  Sub-Servicer  after
default.  When  entitlement to insurance  benefits results from foreclosure (or
other  acquisition of possession) and conveyance to HUD, the Master Servicer or
Sub-Servicer  is  compensated  for no more than  two-thirds of its  foreclosure
costs,  and is compensated  for interest  accrued and unpaid prior to such date
but in general only to the extent it was allowed pursuant to a forbearance plan
approved by HUD. When entitlement to insurance benefits results from assignment
of the Loan to HUD,  the  insurance  payment  includes  full  compensation  for
interest  accrued and unpaid to the  assignment  date.  The  insurance  payment
itself,  upon foreclosure of an FHA-insured Loan, bears interest from a date 30
days after the borrower's first  uncorrected  failure to perform any obligation
to make any payment due under the mortgage and, upon assignment,  from the date
of  assignment  to the date of payment  of the claim,  in each case at the same
interest rate as the applicable HUD debenture interest rate as described above.

          Loans designated in the related  Prospectus  Supplement as guaranteed
by the VA  will  be  partially  guaranteed  by the VA  under  the  Serviceman's
Readjustment Act of 1944, as amended (a "VA Guaranty Policy"). The Serviceman's
Readjustment  Act of  1944,  as  amended,  permits  a  veteran  (or in  certain
instances the spouse of a veteran) to obtain a mortgage  loan  guarantee by the
VA  covering  mortgage  financing  of the  purchase  of a one-  to  four-family
dwelling  unit at  interest  rates  permitted  by the VA.  The  program  has no
mortgage  loan limits,  requires no down payment from the purchaser and permits
the guarantee of mortgage loans of up to 30 years' duration.  However,  no Loan
guaranteed by the VA will have an original  principal  amount greater than five
times the partial VA guarantee for such Loan.

          The  maximum  guarantee  that  may be  issued  by the VA  under  a VA
guaranteed  mortgage  loan depends upon the  original  principal  amount of the
mortgage loan, as further  described in 38 United States Code Section  1803(a),
as amended.  As of January 1, 1990, the maximum guarantee that may be issued by
the VA under a VA guaranteed  mortgage loan of more than $144,000 is the lesser
of 25% of the original  principal amount of the mortgage loan and $46,000.  The
liability on the  guarantee is reduced or increased pro rata with any reduction
or  increase  in the  amount of  indebtedness,  but in no event will the amount
payable on the guarantee  exceed the amount of the original  guarantee.  The VA
may, at its option and without regard to the guarantee,  make full payment to a
mortgage  holder of unsatisfied  indebtedness on a mortgage upon its assignment
to the VA.

          With respect to a defaulted VA guaranteed  Loan, the Master  Servicer
or Sub-Servicer is, absent  exceptional  circumstances,  authorized to announce
its  intention  to  foreclose  only when the  default has  continued  for three
months.  Generally, a claim for the guarantee is submitted after liquidation of
the Property.

          The amount  payable under the guarantee will be the percentage of the
VA-insured Loan originally guaranteed applied to indebtedness outstanding as of
the applicable date of computation  specified in the VA  regulations.  Payments
under the guarantee will be equal to the unpaid  principal  amount of the Loan,
interest  accrued on the unpaid balance of the Loan to the appropriate  date of
computation and limited expenses of the mortgagee, but in each case only to the
extent that such amounts have not been  recovered  through  liquidation  of the
Property.  The amount  payable  under the  guarantee may in no event exceed the
amount of the original guarantee.

CROSS-SUPPORT

          The beneficial  ownership of separate  groups of assets included in a
Trust  Fund may be  evidenced  by  separate  classes of the  related  Series of
Securities.  In such case,  credit  support may be provided by a  cross-support
feature which  requires that  distributions  be made with respect to Securities
evidencing  a  beneficial  ownership  interest  in, or secured by,  other asset
groups  within the same Trust Fund.  The related  Prospectus  Supplement  for a
Series which  includes a  cross-support  feature  will  describe the manner and
conditions for applying such cross-support feature.

          The  coverage  provided  by one or more forms of credit  support  may
apply  concurrently  to two or more related  Trust Funds.  If  applicable,  the
related  Prospectus  Supplement  will  identify  the Trust  Funds to which such
credit support relates and the manner of determining the amount of the coverage
provided  thereby and of the  application  of such  coverage to the  identified
Trust Funds.

OTHER INSURANCE, SURETY BONDS, GUARANTIES, LETTERS OF CREDIT AND 
SIMILAR INSTRUMENTS OR AGREEMENTS

          A Trust Fund may also include  insurance,  guaranties,  surety bonds,
letters of credit or similar  arrangements  for the purpose of (i)  maintaining
timely payments or providing additional protection against losses on the assets
included  in such Trust  Fund,  (ii)  paying  administrative  expenses or (iii)
establishing  a minimum  reinvestment  rate on the payments  made in respect of
such assets or principal  payment rate on such assets.  Such  arrangements  may
include agreements under which  Securityholders are entitled to receive amounts
deposited in various  accounts held by the Trustee upon the terms  specified in
such Prospectus Supplement.

                      YIELD AND PREPAYMENT CONSIDERATIONS

          The yields to maturity and weighted  average lives of the  Securities
will be  affected  primarily  by the amount and  timing of  principal  payments
received  on or in respect of the Trust Fund  Assets  included  in the  related
Trust Fund.  With respect to a Trust Fund which  includes  Private Asset Backed
Securities, the possible effects of the amount and timing of principal payments
received with respect to the underlying mortgage loans will be described in the
related Prospectus Supplement. The original terms to maturity of the Loans in a
given Pool will vary depending upon the type of Loans  included  therein.  Each
Prospectus  Supplement  will contain  information  with respect to the type and
maturities of the Loans in the related Pool. Unless otherwise  specified in the
related Prospectus Supplement,  Loans may be prepaid without penalty in full or
in part at any  time.  The  prepayment  experience  on the Loans in a Pool will
affect the life of the related Series of Securities.

          The rate of prepayment on the Loans cannot be predicted.  Home equity
loans and home improvement contracts have been originated in significant volume
only during the past few years and the  Depositor  is not aware of any publicly
available  studies  or  statistics  on the rate of  prepayment  of such  loans.
Generally,  home equity loans and home improvement  contracts are not viewed by
borrowers  as  permanent  financing.  Accordingly,  the Loans may  experience a
higher rate of prepayment than  traditional  first mortgage loans. On the other
hand,  because  home  equity  loans  such as the  Revolving  Credit  Line Loans
generally  are  not  fully  amortizing,   the  absence  of  voluntary  borrower
prepayments could cause rates of principal  payments lower than, or similar to,
those  of  traditional   fully-amortizing   first  mortgages.   The  prepayment
experience  of the  related  Trust Fund may be  affected  by a wide  variety of
factors,  including  general  economic  conditions,  prevailing  interest  rate
levels,  the availability of alternative  financing and homeowner  mobility and
the  frequency  and amount of any future  draws on any  Revolving  Credit  Line
Loans.  Other factors that might be expected to affect the prepayment rate of a
pool of home equity mortgage loans or home  improvement  contracts  include the
amounts of, and interest rates on, the underlying  senior mortgage  loans,  and
the use of first  mortgage  loans as long-term  financing for home purchase and
subordinate mortgage loans as shorter-term financing for a variety of purposes,
including  home  improvement,  education  expenses  and  purchases  of consumer
durables such as  automobiles.  Accordingly,  the Loans may experience a higher
rate of prepayment than traditional fixed-rate mortgage loans. In addition, any
future  limitations  on the right of borrowers to deduct  interest  payments on
home equity loans for federal income tax purposes may further increase the rate
of prepayments of the Loans.  The enforcement of a "due-on-sale"  provision (as
described below) will have the same effect as a prepayment of the related Loan.
See "Certain Legal Aspects of the Loans--Due-on-Sale  Clauses". The yield to an
investor who purchases Securities in the secondary market at a price other than
par will vary from the anticipated yield if the rate of prepayment on the Loans
is actually  different  than the rate  anticipated by such investor at the time
such Securities were purchased.

          Collections  on Revolving  Credit Line Loans may vary because,  among
other things,  borrowers  may (i) make payments  during any month as low as the
minimum monthly payment for such month or, during the interest-only  period for
certain  Revolving  Credit  Line  Loans  and,  in more  limited  circumstances,
Closed-End  Loans,  with respect to which an  interest-only  payment option has
been  selected,  the  interest  and the fees and charges for such month or (ii)
make payments as high as the entire outstanding  principal balance plus accrued
interest and the fees and charges  thereon.  It is possible that  borrowers may
fail to make the required periodic  payments.  In addition,  collections on the
Loans may vary due to seasonal purchasing and the payment habits of borrowers.

          Unless otherwise specified in the related Prospectus Supplement,  the
Loans  will  contain  due-on-sale   provisions   permitting  the  mortgagee  to
accelerate  the  maturity  of the loan upon sale or  certain  transfers  by the
borrower.  Loans  insured  by  the  FHA,  and  Single  Family  Loans  partially
guaranteed  by the VA, are  assumable  with the  consent of the FHA and the VA,
respectively.  Thus,  the rate of  prepayments  on such Loans may be lower than
that of conventional Loans bearing comparable  interest rates. Unless otherwise
specified in the related Prospectus  Supplement,  the Master Servicer generally
will enforce any due-on-sale or due-on-encumbrance clause, to the extent it has
knowledge of the conveyance or further  encumbrance or the proposed  conveyance
or proposed further encumbrance of the Property and reasonably believes that it
is entitled to do so under applicable law; provided,  however,  that the Master
Servicer will not take any enforcement  action that would impair or threaten to
impair  any   recovery   under  any   related   insurance   policy.   See  "The
Agreements--Collection Procedures" and "Certain Legal Aspects of the Loans" for
a  description  of certain  provisions  of each  Agreement  and  certain  legal
developments that may affect the prepayment experience on the Loans.

          The rate of prepayments  with respect to conventional  mortgage loans
has  fluctuated  significantly  in  recent  years.  If  prevailing  rates  fall
significantly  below  the Loan  Rates  borne by the  Loans,  such  Loans may be
subject to higher prepayment rates than if prevailing  interest rates remain at
or above  such Loan  Rates.  Conversely,  if  prevailing  interest  rates  rise
appreciably  above the Loan Rates borne by the Loans, such Loans may experience
a lower  prepayment rate than if prevailing  rates remain at or below such Loan
Rates. However, there can be no assurance that such will be the case.

          When a full  prepayment  is made on a Loan,  the  borrower is charged
interest on the principal  amount of the Loan so prepaid only for the number of
days in the month  actually  elapsed up to the date of the  prepayment,  rather
than for a full month.  Unless the Master  Servicer  remits  amounts  otherwise
payable   to  it  as   servicing   compensation,   see   "Description   of  the
Securities--Compensating  Interest",  the effect of prepayments in full will be
to reduce the amount of  interest  passed  through  in the  following  month to
holders of Securities  because  interest on the principal amount of any Loan so
prepaid will be paid only to the date of prepayment.  Partial  prepayments in a
given month may be applied to the outstanding  principal  balances of the Loans
so  prepaid  on the first day of the month of  receipt  or the month  following
receipt.  In the latter case, partial prepayments will not reduce the amount of
interest  passed  through in such  month.  Unless  otherwise  specified  in the
related  Prospectus  Supplement,  neither full nor partial  prepayments will be
passed through until the month following receipt.

          Even assuming that the Properties  provide adequate  security for the
Loans,   substantial  delays  could  be  encountered  in  connection  with  the
liquidation  of  defaulted  Loans and  corresponding  delays in the  receipt of
related  proceeds by  Securityholders  could occur. An action to foreclose on a
Property  securing  a Loan is  regulated  by state  statutes  and  rules and is
subject to many of the delays and  expenses  of other  lawsuits  if defenses or
counterclaims  are interposed,  sometimes  requiring several years to complete.
Furthermore,  in some states an action to obtain a  deficiency  judgment is not
permitted following a nonjudicial sale of a property. In the event of a default
by a borrower, these restrictions among other things, may impede the ability of
the  Master  Servicer  to  foreclose  on or  sell  the  Property  or to  obtain
liquidation  proceeds  sufficient to repay all amounts due on the related Loan.
In  addition,  the Master  Servicer  will be entitled  to deduct  from  related
liquidation  proceeds all expenses reasonably incurred in attempting to recover
amounts due on defaulted Loans and not yet repaid, including payments to senior
lienholders,  legal  fees and  costs of legal  action,  real  estate  taxes and
maintenance and preservation expenses.

          Liquidation  expenses with respect to defaulted mortgage loans do not
vary directly with the outstanding principal balance of the loan at the time of
default.  Therefore,  assuming that a servicer took the same steps in realizing
upon a defaulted mortgage loan having a small remaining principal balance as it
would  in the  case of a  defaulted  mortgage  loan  having  a large  remaining
principal  balance,  the amount realized after expenses of liquidation would be
smaller  as a  percentage  of the  remaining  principal  balance  of the  small
mortgage  loan than would be the case with the other  defaulted  mortgage  loan
having a large remaining principal balance.

          Applicable  state laws  generally  regulate  interest rates and other
charges,  require  certain  disclosures,   and  require  licensing  of  certain
originators and servicers of Loans. In addition,  most have other laws,  public
policy  and  general  principles  of  equity  relating  to  the  protection  of
consumers,  unfair and deceptive practices and practices which may apply to the
origination, servicing and collection of the Loans. Depending on the provisions
of the  applicable  law and the  specific  facts  and  circumstances  involved,
violations of these laws,  policies and principles may limit the ability of the
Master  Servicer to collect all or part of the  principal of or interest on the
Loans, may entitle the borrower to a refund of amounts  previously paid and, in
addition,  could  subject the Master  Servicer  to damages  and  administrative
sanctions.

          If the rate at which  interest  is passed  through to the  holders of
Securities of a Series is calculated on a Loan-by-Loan basis,  disproportionate
principal  prepayments  among Loans with  different  Loan Rates will affect the
yield on such Securities. In most cases, the effective yield to Securityholders
will be lower than the yield otherwise produced by the applicable  Pass-Through
Rate and purchase  price,  because while interest will accrue on each Loan from
the  first  day  of the  month  (unless  otherwise  specified  in  the  related
Prospectus  Supplement),  the  distribution  of such  interest will not be made
earlier than the month following the month of accrual.

          Under certain circumstances,  the Master Servicer, the holders of the
residual interests in a REMIC or any person specified in the related Prospectus
Supplement  may have the option to purchase  the assets of a Trust Fund thereby
effecting  earlier  retirement of the related  Series of  Securities.  See "The
Agreements--Termination; Optional Termination".

          Factors  other  than  those  identified  herein  and in  the  related
Prospectus  Supplement could significantly affect principal  prepayments at any
time and over the lives of the  Securities.  The relative  contribution  of the
various factors affecting prepayment may also vary from time to time. There can
be no assurance as to the rate of payment of principal of the Trust Fund Assets
at any time or over the lives of the Securities.

          The  Prospectus  Supplement  relating to a Series of Securities  will
discuss  in  greater  detail  the  effect of the rate and  timing of  principal
payments  (including  prepayments),  delinquencies  and  losses  on the  yield,
weighted average lives and maturities of such Securities.

                                 THE AGREEMENTS

          Set forth below is a summary of certain  provisions of each Agreement
which are not  described  elsewhere  in this  Prospectus.  The summary does not
purport to be complete  and is subject  to, and  qualified  in its  entirety by
reference to, the provisions of each Agreement.  Where particular provisions or
terms used in the Agreements  are referred to, such  provisions or terms are as
specified in the  Agreements.  Except as  otherwise  specified,  the  Agreement
described  herein  contemplates a Trust Fund comprised of Loans. The provisions
of an  Agreement  with  respect to a Trust Fund which  consists  of or includes
Private  Asset  Backed  Securities  may  contain  provisions  similar  to those
described  herein but will be more fully  described  in the related  Prospectus
Supplement.

ASSIGNMENT OF THE TRUST FUND ASSETS

          ASSIGNMENT OF THE LOANS. At the time of issuance of the Securities of
a Series,  the Depositor will cause the Loans comprising the related Trust Fund
to be  assigned  to the  Trustee,  together  with all  principal  and  interest
received  by or on behalf of the  Depositor  on or with  respect  to such Loans
after the Cut-off Date,  other than principal and interest due on or before the
Cut-off  Date and other than any  Retained  Interest  specified  in the related
Prospectus  Supplement.  The Trustee will,  concurrently  with such assignment,
deliver the  Securities to the  Depositor in exchange for the Loans.  Each Loan
will be  identified  in a  schedule  appearing  as an  exhibit  to the  related
Agreement.  Such  schedule  will  include  information  as to  the  outstanding
principal  balance of each Loan after  application of payments due on or before
the Cut-off  Date, as well as  information  regarding the Loan Rate or APR, the
current  scheduled  monthly payment of principal and interest,  the maturity of
the Loan, the Combined  Loan-to-Value  Ratios at origination  and certain other
information.

          Unless otherwise specified in the related Prospectus Supplement,  the
Depositor will, as to each Home  Improvement  Contract,  deliver or cause to be
delivered to the Trustee the original Home  Improvement  Contract and copies of
documents and instruments related to each Home Improvement  Contract and, other
than in the case of unsecured Home Improvement Contracts, the security interest
in the  Property  securing  such Home  Improvement  Contract.  In order to give
notice  of the  right,  title  and  interest  of  Securityholders  to the  Home
Improvement Contracts,  the Depositor will cause a UCC-1 financing statement to
be  executed  by the  Depositor  or the Seller  identifying  the Trustee as the
secured party and  identifying  all Home  Improvement  Contracts as collateral.
Unless  otherwise  specified  in the related  Prospectus  Supplement,  the Home
Improvement  Contracts will not be stamped or otherwise marked to reflect their
assignment  to  the  Trustee.  Therefore,  if,  through  negligence,  fraud  or
otherwise,  a subsequent purchaser were able to take physical possession of the
Home Improvement  Contracts without notice of such assignment,  the interest of
Securityholders  in the  Home  Improvement  Contracts  could be  defeated.  See
"Certain Legal Aspects of the Loans--The Home Improvement Contracts".

          Unless otherwise specified in the related Prospectus Supplement,  the
Agreement  will require that,  within the time period  specified  therein,  the
Depositor  will also deliver or cause to be delivered to the Trustee (or to the
custodian  hereinafter  referred to) as to each Home Equity  Loan,  among other
things, (i) the mortgage note or contract endorsed without recourse in blank or
to the  order of the  Trustee,  (ii)  the  mortgage,  deed of trust or  similar
instrument (a "Mortgage") with evidence of recording  indicated thereon (except
for any Mortgage not returned from the public recording  office,  in which case
the  Depositor  will deliver or cause to be  delivered a copy of such  Mortgage
together with a certificate that the original of such Mortgage was delivered to
such  recording  office),  (iii) an  assignment of the Mortgage to the Trustee,
which  assignment  will  be in  recordable  form  in  the  case  of a  Mortgage
assignment, and (iv) such other security documents, including those relating to
any senior  interests  in the  Property,  as may be  specified  in the  related
Prospectus  Supplement.  Unless otherwise  specified in the related  Prospectus
Supplement,  the Depositor will promptly  cause the  assignments of the related
Loans to be  recorded  in the  appropriate  public  office  for  real  property
records, except in states in which, in the opinion of counsel acceptable to the
Trustee,  such  recording is not required to protect the Trustee's  interest in
such Loans against the claim of any  subsequent  transferee or any successor to
or creditor of the Depositor or the originator of such Loans.

          The Trustee (or the  custodian  hereinafter  referred to) will review
such Loan documents within the time period specified in the related  Prospectus
Supplement after receipt  thereof,  and the Trustee will hold such documents in
trust for the benefit of the Securityholders. Unless otherwise specified in the
related Prospectus  Supplement,  if any such document is found to be missing or
defective in any material respect,  the Trustee (or such custodian) will notify
the Master Servicer and the Depositor,  and the Master Servicer will notify the
related  Seller.  If the Seller  cannot cure the  omission  or defect  within a
specified  number of days after receipt of such notice (or such other period as
may be  specified  in the related  Prospectus  Supplement),  the Seller will be
obligated  either  (i) to  purchase  the  related  Loan  from the  Trust at the
Purchase  Price or (ii) to remove such Loan from the Trust Fund and  substitute
in its place one or more other Loans.  There can be no assurance  that a Seller
will  fulfill this  purchase or  substitution  obligation.  Although the Master
Servicer may be obligated to enforce such  obligation  to the extent  described
above under "Loan  Program--Representations by Sellers;  Repurchases",  neither
the Master  Servicer nor the Depositor will be obligated to purchase or replace
such Loan if the Seller  defaults  on its  obligation,  unless such breach also
constitutes  a  breach  of the  representations  or  warranties  of the  Master
Servicer or the Depositor,  as the case may be. Unless  otherwise  specified in
the related Prospectus  Supplement,  this purchase  obligation  constitutes the
sole remedy available to the Securityholders or the Trustee for omission of, or
a material defect in, a constituent document.

          The Trustee will be authorized  to appoint a custodian  pursuant to a
custodial agreement to maintain possession of and, if applicable, to review the
documents relating to the Loans as agent of the Trustee.

          The Master Servicer will make certain  representations and warranties
regarding  its  authority  to  enter  into,  and its  ability  to  perform  its
obligations under, the Agreement.  Upon a breach of any such  representation of
the Master Servicer which materially and adversely affects the interests of the
Securityholders in a Loan, the Master Servicer will be obligated either to cure
the breach in all  material  respects or to purchase or replace the Loan at the
Purchase  Price.   Unless  otherwise   specified  in  the  related   Prospectus
Supplement,  this  obligation to cure,  purchase or substitute  constitutes the
sole remedy available to the  Securityholders  or the Trustee for such a breach
of representation by the Master Servicer.

          ASSIGNMENT OF PRIVATE  ASSET BACKED  SECURITIES.  The Depositor  will
cause  Private  Asset Backed  Securities  to be  registered  in the name of the
Trustee.   The  Trustee  (or  the  custodian)   will  have  possession  of  any
certificated Private Asset Backed Securities. Unless otherwise specified in the
related Prospectus  Supplement,  the Trustee will not be in possession of or be
assignee  of  record  of any  underlying  assets  for a  Private  Asset  Backed
Security.  See "The Trust  Fund--Private  Asset Backed Securities" herein. Each
Private Asset Backed Security will be identified in a schedule  appearing as an
exhibit to the related  Agreement  which will  specify the  original  principal
amount,   outstanding   principal  balance  as  of  the  Cut-off  Date,  annual
pass-through  rate or  interest  rate  and  maturity  date  and  certain  other
pertinent  information for each Private Asset Backed  Security  conveyed to the
Trustee.

         Notwithstanding the foregoing provisions, with respect to a Trust Fund
for which a REMIC election is to be made, no purchase or substitution of a Loan
will be made if such  purchase or  substitution  would  result in a  prohibited
transaction tax under the Code.

PAYMENTS ON LOANS; DEPOSITS TO SECURITY ACCOUNT

          Each  Sub-Servicer  servicing  a  Loan  pursuant  to a  Sub-Servicing
Agreement (as defined below under  "--Sub-Servicing  of Loans") will  establish
and maintain an account (the "Sub-Servicing Account") which meets the following
requirements   and  is  otherwise   acceptable  to  the  Master   Servicer.   A
Sub-Servicing Account must be established with a Federal Home Loan Bank or with
a depository institution (including the Sub-Servicer itself) whose accounts are
insured  by  either  the Bank  Insurance  Fund  (the  "BIF") of the FDIC or the
Savings  Association  Insurance  Fund (as successor to the Federal  Savings and
Loan Insurance Corporation ("SAIF")) of the FDIC. If a Sub-Servicing Account is
maintained  at  an  institution  that  is  a  Federal  Home  Loan  Bank  or  an
FDIC-insured  institution  and,  in either  case,  the amount on deposit in the
Sub-Servicing  Account exceeds the FDIC insurance  coverage  amount,  then such
excess amount must be remitted to the Master  Servicer  within one business day
of receipt. In addition,  the Sub-Servicer must maintain a separate account for
escrow and impound funds relating to the Loans.  Each  Sub-Servicer is required
to  deposit  into  its  Sub-Servicing  Account  on a daily  basis  all  amounts
described  below under  "--Sub-Servicing  of Loans" that are  received by it in
respect of the Loans,  less its servicing or other  compensation.  On or before
the date specified in the Sub-Servicing  Agreement, the Sub-Servicer will remit
or cause to be remitted to the Master Servicer or the Trustee all funds held in
the  Sub-Servicing  Account  with  respect to Loans that are  required to be so
remitted.  The  Sub-Servicer  may also be required to advance on the  scheduled
date of  remittance  an amount  corresponding  to any  monthly  installment  of
interest and/or  principal,  less its servicing or other  compensation,  on any
Loan for which payment was not received from the  mortgagor.  Unless  otherwise
specified in the related  Prospectus  Supplement,  any such  obligation  of the
Sub-Servicer  to advance  will  continue up to and  including  the first of the
month following the date on which the related Property is sold at a foreclosure
sale  or is  acquired  on  behalf  of the  Securityholders  by  deed in lieu of
foreclosure, or until the related Loan is liquidated.

          The  Master  Servicer  will  establish  and  maintain  or cause to be
established  and  maintained  with respect to the related Trust Fund a separate
account or accounts for the  collection  of payments on the related  Trust Fund
Assets in the Trust Fund (the "Security Account") must be either (i) maintained
with a depository  institution the debt obligations of which (or in the case of
a depository institution that is the principal subsidiary of a holding company,
the obligations of which) are rated in one of the two highest rating categories
by the Rating  Agency or Rating  Agencies that rated one or more classes of the
related Series of Securities, (ii) an account or accounts the deposits in which
are fully  insured by either the BIF or SAIF,  (iii) an account or accounts the
deposits in which are insured by the BIF or SAIF (to the limits  established by
the FDIC), and the uninsured deposits in which are otherwise secured such that,
as evidenced by an opinion of counsel,  the  Securityholders  have a claim with
respect to the funds in the  Security  Account or a  perfected  first  priority
security  interest against any collateral  securing such funds that is superior
to the claims of any other  depositors or general  creditors of the  depository
institution with which the Security  Account is maintained,  or (iv) an account
or accounts otherwise acceptable to each Rating Agency. The collateral eligible
to  secure  amounts  in the  Security  Account  is  limited  to  United  States
government   securities   and  other   high-quality   investments   ("Permitted
Investments").  A Security  Account may be  maintained  as an interest  bearing
account or the funds held  therein  may be  invested  pending  each  succeeding
Distribution Date in Permitted  Investments.  Unless otherwise specified in the
related  Prospectus  Supplement,  the Master  Servicer or its designee  will be
entitled to receive any such  interest or other  income  earned on funds in the
Security Account as additional compensation and will be obligated to deposit in
the  Security  Account  the amount of any loss  immediately  as  realized.  The
Security  Account  may  be  maintained  with  the  Master  Servicer  or  with a
depository institution that is an affiliate of the Master Servicer, provided it
meets the standards set forth above.

          The Master  Servicer  will  deposit or cause to be  deposited  in the
Security Account for each Trust Fund on a daily basis, to the extent applicable
and provided in the Agreement,  the following payments and collections received
or advances  made by or on behalf of it  subsequent  to the Cut-off Date (other
than  payments due on or before the Cut-off  Date and  exclusive of any amounts
representing Retained Interest):

               (i) all payments on account of  principal,  including  Principal
               Prepayments  and any  applicable  prepayment  penalties,  on the
               Loans;

               (ii) all  payments on account of  interest on the Loans,  net of
               applicable servicing compensation;

               (iii) all  proceeds  (net of  unreimbursed  payments of property
               taxes, insurance premiums and similar items ("Insured Expenses")
               incurred,   and  unreimbursed  advances  made,  by  the  related
               Sub-Servicer,  if any) of the hazard insurance  policies and any
               Primary Mortgage Insurance Policies, to the extent such proceeds
               are not applied to the  restoration  of the property or released
               to the Mortgagor in accordance with the Master Servicer's normal
               servicing procedures  (collectively,  "Insurance  Proceeds") and
               all other cash amounts (net of unreimbursed expenses incurred in
               connection   with   liquidation  or  foreclosure   ("Liquidation
               Expenses")  and  unreimbursed  advances  made,  by  the  related
               Sub-Servicer,  if any) received and retained in connection  with
               the liquidation of defaulted  Loans, by foreclosure or otherwise
               ("Liquidation   Proceeds"),   together  with  any  net  proceeds
               received  on a monthly  basis  with  respect  to any  properties
               acquired on behalf of the Securityholders by foreclosure or deed
               in lieu of foreclosure;

               (iv) all  proceeds of any Loan or  property  in respect  thereof
               purchased   by  the  Master   Servicer,   the   Depositor,   any
               Sub-Servicer   or  any   Seller   as   described   under   "Loan
               Program--Representations    by    Sellers;    Repurchases"    or
               "--Assignment  of Trust Fund  Assets"  above and all proceeds of
               any Loan repurchased as described under "--Termination; Optional
               Termination" below;

               (v)  all  payments  required  to be  deposited  in the  Security
               Account  with  respect to any  deductible  clause in any blanket
               insurance policy described under "--Hazard Insurance" below;

               (vi) any amount  required to be deposited by the Master Servicer
               in  connection  with  losses  realized  on  investments  for the
               benefit of the  Master  Servicer  of funds held in the  Security
               Account; and

               (vii) all other amounts required to be deposited in the Security
               Account pursuant to the Agreement.

PRE-FUNDING ACCOUNT

          If so  provided  in the  related  Prospectus  Supplement,  the Master
Servicer will establish and maintain a Pre-Funding  Account, in the name of the
related  Trustee  on  behalf of the  related  Securityholders,  into  which the
Depositor will deposit the Pre-Funded  Amount on the related  Closing Date. The
Pre-Funded Amount will not exceed 25% of the initial aggregate principal amount
of the Certificates and Notes of the related Series. The Pre-Funded Amount will
be used by the related Trustee to purchase  Subsequent Loans from the Depositor
from time to time during the Funding Period.  The Funding Period, if any, for a
Trust  Fund will  begin on the  related  Closing  Date and will end on the date
specified in the related Prospectus Supplement, which in no event will be later
than  the date  that is three  months  after  the  Closing  Date.  Any  amounts
remaining in the  Pre-Funding  Account at the end of the Funding Period will be
distributed to the related Securityholders in the manner and priority specified
in the related  Prospectus  Supplement,  as a  prepayment  of  principal of the
related Securities.

SUB-SERVICING OF LOANS

          Each  Seller of a Loan or any other  servicing  entity may act as the
Sub-Servicer  for such Loan pursuant to an agreement  (each,  a  "Sub-Servicing
Agreement"),  which will not  contain any terms  inconsistent  with the related
Agreement. While each Sub-Servicing Agreement will be a contract solely between
the Master  Servicer and the  Sub-Servicer,  the Agreement  pursuant to which a
Series of  Securities is issued will provide that, if for any reason the Master
Servicer for such Series of Securities is no longer the Master  Servicer of the
related Loans,  the Trustee or any successor Master Servicer must recognize the
Sub-Servicer's rights and obligations under such Sub-Servicing Agreement.

          With the approval of the Master Servicer, a Sub-Servicer may delegate
its servicing obligations to third-party servicers,  but such Sub-Servicer will
remain obligated under the related Sub-Servicing  Agreement.  Each Sub-Servicer
will be required to perform the  customary  functions of a servicer of mortgage
loans. Such functions  generally include collecting payments from mortgagors or
obligors and remitting  such  collections to the Master  Servicer;  maintaining
hazard  insurance  policies as described  herein and in any related  Prospectus
Supplement, and filing and settling claims thereunder, subject in certain cases
to the right of the Master Servicer to approve in advance any such  settlement;
maintaining  escrow or  impoundment  accounts of  mortgagors  or  obligors  for
payment  of  taxes,  insurance  and  other  items  required  to be  paid by the
mortgagor or obligor  pursuant to the related Loan;  processing  assumptions or
substitutions,  although, the Master Servicer is generally required to exercise
due-on-sale  clauses to the extent such  exercise is permitted by law and would
not adversely  affect  insurance  coverage;  attempting to cure  delinquencies;
supervising  foreclosures;  inspecting  and managing  Properties  under certain
circumstances;  maintaining  accounting  records relating to the Loans; and, to
the  extent  specified  in  the  related  Prospectus  Supplement,   maintaining
additional  insurance  policies or credit  support  instruments  and filing and
settling  claims  thereunder.  A  Sub-Servicer  will also be  obligated to make
advances in respect of delinquent  installments of interest and/or principal on
Loans,  as described more fully above under  "--Payments on Loans;  Deposits to
Security  Account",  and in respect of certain taxes and insurance premiums not
paid on a timely basis by mortgagors or obligors.

          As compensation for its servicing  duties,  each Sub-Servicer will be
entitled to a monthly servicing fee (to the extent the scheduled payment on the
related  Loan  has been  collected)  in the  amount  set  forth in the  related
Prospectus  Supplement.  Each  Sub-Servicer  is also  entitled  to collect  and
retain, as part of its servicing  compensation,  any prepayment or late charges
provided in the Mortgage Note or related instruments. 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 the
Agreement.  The Master  Servicer  may  purchase  the  servicing of Loans if the
Sub-Servicer  elects to  release  the  servicing  of such  Loans to the  Master
Servicer. See "--Servicing and Other Compensation and Payment of Expenses".

          Each  Sub-Servicer  may be required to agree to indemnify  the Master
Servicer for any  liability or obligation  sustained by the Master  Servicer in
connection with any act or failure to act by the  Sub-Servicer in its servicing
capacity. Each Sub-Servicer will be required to maintain a fidelity bond and an
errors and omissions  policy with respect to its officers,  employees and other
persons acting on its behalf or on behalf of the Master Servicer.

          Each  Sub-Servicer  will be required to service each Loan pursuant to
the terms of the  Sub-Servicing  Agreement  for the  entire  term of such Loan,
unless the Sub-Servicing Agreement is earlier terminated by the Master Servicer
or unless servicing is released to the Master Servicer. The Master Servicer may
terminate a Sub-Servicing  Agreement  without cause, upon written notice to the
Sub-Servicer in the manner specified in such Sub-Servicing Agreement.

          The  Master  Servicer  may  agree  with a  Sub-Servicer  to  amend  a
Sub-Servicing  Agreement or, upon termination of the  Sub-Servicing  Agreement,
the Master  Servicer may act as servicer of the related Loans or enter into new
Sub-Servicing Agreements with other Sub-Servicers.  If the Master Servicer acts
as  servicer,  it  will  not  assume  liability  for  the  representations  and
warranties of the Sub-Servicer  which it replaces.  Each Sub-Servicer must be a
Seller or meet the  standards  for  becoming  a Seller  or have such  servicing
experience  as to be  otherwise  satisfactory  to the Master  Servicer  and the
Depositor.  The Master  Servicer will make  reasonable  efforts to have the new
Sub-Servicer  assume  liability for the  representations  and warranties of the
terminated Sub-Servicer,  but no assurance can be given that such an assumption
will occur. In the event of such an assumption,  the Master Servicer may in the
exercise of its business  judgment  release the  terminated  Sub-Servicer  from
liability in respect of such representations and warranties.  Any amendments to
a  Sub-Servicing   Agreement  or  new  Sub-Servicing   Agreements  may  contain
provisions   different   from  those  which  are  in  effect  in  the  original
Sub-Servicing  Agreement.  However,  each  Agreement will provide that any such
amendment  or new  agreement  may  not be  inconsistent  with or  violate  such
Agreement.

COLLECTION PROCEDURES

          The Master Servicer,  directly or through one or more  Sub-Servicers,
will make reasonable efforts to collect all payments called for under the Loans
and will, consistent with each Agreement and any Pool Insurance Policy, Primary
Mortgage  Insurance  Policy,  FHA Insurance,  VA Guaranty Policy and Bankruptcy
Bond or  alternative  arrangements,  follow such  collection  procedures as are
customary  with respect to loans that are  comparable to the Loans.  Consistent
with the above,  the Master  Servicer  may,  in its  discretion,  (i) waive any
assumption fee, late payment or other charge in connection with a Loan and (ii)
to the  extent  not  inconsistent  with  the  coverage  of such  Loan by a Pool
Insurance Policy, Primary Mortgage Insurance Policy, FHA Insurance, VA Guaranty
or Bankruptcy Bond or alternative arrangements,  if applicable,  arrange with a
borrower a schedule for the  liquidation of  delinquencies  running for no more
than 125 days  after  the  applicable  due  date  for  each  payment.  Both the
Sub-Servicer  and the Master  Servicer may be obligated to make Advances during
any period of such an arrangement.

          Except as otherwise  specified in the related Prospectus  Supplement,
in any case in which  property  securing  a Loan has  been,  or is about to be,
conveyed by the mortgagor or obligor,  the Master  Servicer will, to the extent
it has knowledge of such conveyance or proposed  conveyance,  exercise or cause
to be exercised  its rights to  accelerate  the maturity of such Loan under any
due-on-sale clause applicable thereto,  but only if the exercise of such rights
is  permitted  by  applicable  law. If these  conditions  are not met or if the
Master  Servicer  reasonably  believes  it is unable  under  applicable  law to
enforce such  due-on-sale  clause,  or the Master  Servicer  will enter into or
cause to be entered into an  assumption  and  modification  agreement  with the
person to whom such  property has been or is about to be conveyed,  pursuant to
which such person  becomes  liable for repayment of the Loan and, to the extent
permitted by applicable  law, the mortgagor  remains  liable  thereon.  Any fee
collected  by or on  behalf  of  the  Master  Servicer  for  entering  into  an
assumption agreement will be retained by or on behalf of the Master Servicer as
additional   servicing   compensation.   See  "Certain  Legal  Aspects  of  the
Loans--Due-on-Sale Clauses".  In connection with any such assumption, the terms
of the related Loan may not be changed.

HAZARD INSURANCE

          Except as otherwise  specified in the related Prospectus  Supplement,
the Master  Servicer  will  require  the  mortgagor  or obligor on each Loan to
maintain a hazard  insurance  policy providing for no less than the coverage of
the standard form of fire insurance policy with extended coverage customary for
the type of  Property  in the state in which  such  Property  is  located.  All
amounts  collected by the Master  Servicer  under any hazard policy (except for
amounts to be applied to the  restoration or repair of the Property or released
to the mortgagor or obligor in  accordance  with the Master  Servicer's  normal
servicing procedures) will be deposited in the related Security Account. In the
event that the Master  Servicer  maintains a blanket  policy  insuring  against
hazard  losses  on all the  Loans  comprising  part of a  Trust  Fund,  it will
conclusively  be  deemed  to have  satisfied  its  obligation  relating  to the
maintenance of hazard  insurance.  Such blanket policy may contain a deductible
clause,  in which case the Master Servicer will be required to deposit from its
own funds into the related  Security  Account the amounts which would have been
deposited therein but for such clause.

          In general,  the standard form of fire and extended  coverage  policy
covers physical damage to or destruction of the improvements securing a Loan by
fire, lightning,  explosion,  smoke, windstorm and hail, riot, strike and civil
commotion,  subject to the  conditions and  exclusions  particularized  in each
policy.  Although the policies relating to the Loans may have been underwritten
by different  insurers under  different state laws in accordance with different
applicable forms and therefore may not contain  identical terms and conditions,
the basic terms  thereof are dictated by respective  state laws,  and most such
policies  typically  do not  cover  any  physical  damage  resulting  from  the
following:   war,   revolution,   governmental   actions,   floods   and  other
water-related causes, earth movement (including earthquakes, landslides and mud
flows), nuclear reactions, wet or dry rot, vermin, rodents, insects or domestic
animals, theft and, in certain cases,  vandalism.  The foregoing list is merely
indicative  of certain  kinds of uninsured  risks and is not intended to be all
inclusive. If the Property securing a Loan is located in a federally designated
special flood area at the time of origination, the Master Servicer will require
the mortgagor or obligor to obtain and maintain flood insurance.

          The hazard insurance policies covering  properties securing the Loans
typically  contain a clause which in effect requires the insured at all time to
carry insurance of a specified  percentage of the full replacement value of the
insured  property in order to recover the full amount of any partial  loss.  If
the  insured's  coverage  falls  below  this  specified  percentage,  then  the
insurer's  liability in the event of partial loss will not exceed the larger of
(i) the actual cash value  (generally  defined as replacement  cost at the time
and place of loss, less physical  depreciation) of the improvements  damaged or
destroyed  or (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.  Since the amount of hazard  insurance  the Master  Servicer  may
cause to be maintained on the  improvements  securing the Loans declines as the
principal  balances  owing  thereon  decrease,  and since  improved real estate
generally has  appreciated  in value over time in the past,  the effect of this
requirement in the event of partial loss may be that hazard insurance  proceeds
will be insufficient to restore fully the damaged property. If specified in the
related  Prospectus  Supplement,  a special  hazard  insurance  policy  will be
obtained to insure against certain of the uninsured risks described  above. See
"Credit Enhancement--Special Hazard Insurance Policies".

          If the Property securing a defaulted Loan is damaged and proceeds, if
any, from the related hazard  insurance  policy are insufficient to restore the
damaged  Property,  the Master Servicer is not required to expend its own funds
to restore the damaged  Property unless it determines (i) that such restoration
will increase the proceeds to  Securityholders on liquidation of the 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.

          If recovery on a defaulted Loan under any related Insurance Policy is
not available for the reasons set forth in the preceding  paragraph,  or if the
defaulted Loan is not covered by an Insurance Policy,  the Master Servicer will
be  obligated  to follow or cause to be  followed  such  normal  practices  and
procedures  as it deems  necessary or  advisable to realize upon the  defaulted
Loan. If the proceeds of any liquidation of the Property securing the defaulted
Loan are less than the  principal  balance of such Loan plus  interest  accrued
thereon that is payable to Securityholders,  the Trust Fund will realize a loss
in the amount of such difference plus the aggregate of expenses incurred by the
Master Servicer in connection with such  proceedings and which are reimbursable
under the Agreement.  In the unlikely event that any such proceedings result in
a total recovery which is, after  reimbursement  to the Master  Servicer of its
expenses, in excess of the principal balance of such Loan plus interest accrued
thereon  that is  payable  to  Securityholders,  the  Master  Servicer  will be
entitled to withdraw or retain from the Security  Account amounts  representing
its  normal  servicing  compensation  with  respect  to such Loan  and,  unless
otherwise specified in the related Prospectus Supplement,  amounts representing
the  balance of such  excess,  exclusive  of any amount  required  by law to be
forwarded to the related borrower, as additional servicing compensation.

          Unless otherwise specified in the related Prospectus  Supplement,  if
the Master Servicer or its designee  recovers  Insurance  Proceeds which,  when
added to any  related  Liquidation  Proceeds  and after  deduction  of  certain
expenses  reimbursable to the Master Servicer,  exceed the principal balance of
such Loan plus interest accrued thereon that is payable to Securityholders, the
Master  Servicer  will be entitled  to  withdraw  or retain  from the  Security
Account amounts representing its normal servicing  compensation with respect to
such Loan. In the event that the Master  Servicer has expended its own funds to
restore the damaged  Property and such funds have not been reimbursed under the
related  hazard  insurance  policy,  it will be entitled  to withdraw  from the
Security Account out of related  Liquidation  Proceeds or Insurance Proceeds in
an amount equal to such expenses  incurred by it, in which event the Trust Fund
may realize a loss up to the amount so charged. Since Insurance Proceeds cannot
exceed  deficiency claims and certain expenses incurred by the Master Servicer,
no such  payment or recovery  will result in a recovery to the Trust Fund which
exceeds the  principal  balance of the  defaulted  Loan  together  with accrued
interest thereon. See "Credit Enhancement".

REALIZATION UPON DEFAULTED LOANS

          PRIMARY  MORTGAGE  INSURANCE  POLICIES.   The  Master  Servicer  will
maintain or cause each  Sub-Servicer  to maintain,  as the case may be, in full
force and effect, to the extent specified in the related Prospectus Supplement,
a Primary  Mortgage  Insurance  Policy  with regard to each Loan for which such
coverage is required.  The Master  Servicer  will not cancel or refuse to renew
any such Primary Mortgage Insurance Policy in effect at the time of the initial
issuance of a Series of  Securities  that is required to be kept in force under
the applicable  Agreement  unless the replacement  Primary  Mortgage  Insurance
Policy for such  cancelled or nonrenewed  policy is maintained  with an insurer
whose claims-paying ability is sufficient to maintain the current rating of the
classes of Securities of such Series that have been rated.

          Although the terms and conditions of primary mortgage insurance vary,
the amount of a claim for benefits under a Primary  Mortgage  Insurance  Policy
covering a Loan will consist of the insured  percentage of the unpaid principal
amount  of the  covered  Loan and  accrued  and  unpaid  interest  thereon  and
reimbursement  of  certain  expenses,  less (i) all  rents  or  other  payments
collected  or  received  by the  insured  (other  than the  proceeds  of hazard
insurance)  that are derived from or in any way related to the  Property,  (ii)
hazard  insurance  proceeds  in excess of the amount  required  to restore  the
Property  and which  have not been  applied to the  payment of the Loan,  (iii)
amounts expended but not approved by the issuer of the related Primary Mortgage
Insurance Policy (the "Primary  Insurer"),  (iv) claim payments previously made
by the Primary Insurer and (v) unpaid premiums.

          Primary  Mortgage   Insurance   Policies   reimburse  certain  losses
sustained  by reason of defaults in payments  by  borrowers.  Primary  Mortgage
Insurance Policies will not insure against,  and exclude from coverage,  a loss
sustained by reason of a default  arising from or  involving  certain  matters,
including  (i) fraud or negligence  in  origination  or servicing of the Loans,
including  misrepresentation  by the  originator,  borrower  or  other  persons
involved  in the  origination  of the  Loans;  (ii)  failure to  construct  the
Property subject to the Loan in accordance with specified plans; (iii) physical
damage to the Property;  and (iv) the related Master  Servicer or  Sub-Servicer
not being approved as a servicer by the Primary Insurer.

          RECOVERIES UNDER A PRIMARY MORTGAGE  INSURANCE  POLICY. As conditions
precedent  to the  filing of or  payment  of a claim  under a Primary  Mortgage
Insurance  Policy covering a Loan, the insured will be required to: (i) advance
or discharge (a) all hazard  insurance policy premiums and (b) as necessary and
approved in advance by the Primary Insurer, (1) real estate property taxes, (2)
all expenses  required to maintain  the related  Property in at least as good a
condition as existed at the effective date of such Primary  Mortgage  Insurance
Policy,  ordinary wear and tear excepted,  (3) Property sales expenses, (4) any
outstanding liens (as defined in such Primary Mortgage Insurance Policy) on the
Property  and (5)  foreclosure  costs,  including  court  costs and  reasonable
attorneys'  fees;  (ii) in the  event of any  physical  loss or  damage  to the
Property,  to have the  Property  restored  and  repaired to at least as good a
condition as existed at the effective date of such Primary  Mortgage  Insurance
Policy,  ordinary  wear and tear  excepted;  and (iii)  tender  to the  Primary
Insurer good and merchantable title to and possession of the Property.

          In those  cases in which a Loan is serviced  by a  Sub-Servicer,  the
Sub-Servicer,  on behalf of  itself,  the  Trustee  and  Securityholders,  will
present claims to the Primary  Insurer,  and all collection  thereunder will be
deposited  in  the  Sub-Servicing  Account.  In all  other  cases,  the  Master
Servicer,  on behalf of  itself,  the  Trustee  and the  Securityholders,  will
present claims to the insurer under each Primary Mortgage Insurance Policy, and
will take such  reasonable  steps as are  necessary  to  receive  payment or to
permit recovery thereunder with respect to defaulted Loans. As set forth above,
all  collections  by or on  behalf of the  Master  Servicer  under any  Primary
Mortgage  Insurance  Policy and, when the Property has not been  restored,  the
hazard insurance policy,  are to be deposited in the Security Account,  subject
to withdrawal as heretofore described.

          If the Property securing a defaulted Loan is damaged and proceeds, if
any, from the related hazard  insurance  policy are insufficient to restore the
damaged Property to a condition sufficient to permit recovery under the related
Primary Mortgage  Insurance Policy, if any, the Master Servicer is not required
to expend its own funds to restore the damaged  Property  unless it  determines
(i) that such  restoration  will  increase the proceeds to  Securityholders  on
liquidation  of the 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.

          If recovery on a defaulted  Loan under any related  Primary  Mortgage
Insurance  Policy is not  available  for the reasons set forth in the preceding
paragraph,  or if the  defaulted  Loan is not  covered  by a  Primary  Mortgage
Insurance  Policy,  the Master Servicer will be obligated to follow or cause to
be followed  such normal  practices  and  procedures  as it deems  necessary or
advisable  to  realize  upon  the  defaulted  Loan.  If  the  proceeds  of  any
liquidation  of the  Property  securing  the  defaulted  Loan are less than the
principal balance of such Loan plus interest accrued thereon that is payable to
Securityholders,  the  Trust  Fund will  realize  a loss in the  amount of such
difference  plus the aggregate of expenses  incurred by the Master  Servicer in
connection  with  such  proceedings  and  which  are  reimbursable   under  the
Agreement.  In the unlikely event that any such  proceedings  result in a total
recovery which is, after  reimbursement to the Master Servicer of its expenses,
in excess of the principal  balance of such Loan plus interest  accrued thereon
that is payable to  Securityholders,  the Master  Servicer  will be entitled to
withdraw or retain from the Security  Account amounts  representing  its normal
servicing  compensation  with  respect  to such Loan and,  except as  otherwise
specified in the Prospectus  Supplement,  amounts  representing  the balance of
such  excess,  exclusive  of any amount  required by law to be forwarded to the
related borrower, as additional servicing compensation.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

          Unless otherwise specified in the related Prospectus Supplement,  the
Master Servicer's  primary  servicing  compensation with respect to a Series of
Securities  will come from the  monthly  payment  to it,  out of each  interest
payment on a Loan, of an amount equal to the percentage per annum  specified in
the related Prospectus Supplement of the outstanding principal balance thereof.
Since  the  Master  Servicer's  primary  compensation  is a  percentage  of the
outstanding  principal  balance of each Loan, such amounts will decrease as the
Loans amortize. In addition to primary compensation, the Master Servicer or the
Sub-Servicers  may be entitled to retain all  assumption  fees and late payment
charges,  to the extent  collected from  borrowers,  and, if so provided in the
related  Prospectus  Supplement,  any prepayment  penalties and any interest or
other income  which may be earned on funds held in the Security  Account or any
Sub-Servicing  Account.  Unless otherwise  specified in the related  Prospectus
Supplement,  any Sub-Servicer  will receive a portion of the Master  Servicer's
primary compensation as its sub-servicing compensation.

          In  addition  to  amounts  payable  to any  Sub-Servicer,  the Master
Servicer will, unless otherwise specified in the related Prospectus Supplement,
pay from its servicing  compensation  certain  expenses  incurred in connection
with its servicing of the Loans, including, without limitation,  payment of any
premium  for any  insurance  policy,  guaranty,  surety or other form of credit
enhancement as specified in the related Prospectus  Supplement,  payment of the
fees and disbursements of the Trustee and independent  accountants,  payment of
expenses   incurred   in   connection   with   distributions   and  reports  to
Securityholders,  and payment of any other  expenses  described  in the related
Prospectus Supplement.

EVIDENCE AS TO COMPLIANCE

          Each  Agreement  will provide  that on or before a specified  date in
each year, a firm of independent public accountants will furnish a statement to
the Trustee to the effect that,  on the basis of the  examination  by such firm
conducted substantially in compliance with 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 or private
asset  backed   securities,   or  under   pooling  and   servicing   agreements
substantially  similar to each other  (including  the  related  Agreement)  was
conducted  in  compliance  with  such  agreements  except  for any  significant
exceptions  or errors in records  that,  in the opinion of the firm,  the Audit
Program for Mortgages  serviced for FHLMC,  or the Uniform Single Audit Program
for Mortgage Bankers, it is required to report. In rendering its statement such
firm may rely,  as to  matters  relating  to the direct  servicing  of Loans or
Private Asset Backed  Securities by Sub-Servicers,  upon comparable  statements
for examinations conducted  substantially in compliance with the Uniform Single
Audit Program for Mortgage Bankers or the Audit Program for Mortgages  serviced
for FHLMC (rendered  within one year of such statement) of firms of independent
public accountants with respect to the related Sub-Servicer.

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

          Copies of the annual  accountants'  statement  and the  statement  of
officers  of the Master  Servicer  may be obtained  by  Securityholders  of the
related Series without  charge upon written  request to the Master  Servicer at
the address set forth in the related Prospectus Supplement.

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITOR

          The Master Servicer under each Agreement will be named in the related
Prospectus  Supplement.  The entity serving as Master  Servicer may have normal
business relationships with the Depositor or the Depositor's affiliates.

          Each Agreement  will provide that the Master  Servicer may not resign
from its obligations and duties under the Agreement except upon a determination
that its duties thereunder are no longer  permissible under applicable law. The
Master Servicer may, however, be removed from its obligations and duties as set
forth in the 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 Agreement.

          Each Agreement will further provide that neither the Master Servicer,
the  Depositor  nor any  director,  officer,  employee,  or agent of the Master
Servicer or the Depositor will be under any liability to the related Trust Fund
or  Securityholders  for any action taken or for refraining  from the taking of
any action in good faith pursuant to the Agreement,  or for errors in judgment;
provided, however, that neither the Master Servicer, the Depositor nor any such
person will be protected against any liability which would otherwise be imposed
by reason of wilful  misfeasance  or gross  negligence  in the  performance  of
duties thereunder or by reasons of reckless disregard of obligations and duties
thereunder.  To the  extent  provided  in the  related  Agreement,  the  Master
Servicer,  the Depositor and any  director,  officer,  employee or agent of the
Master  Servicer or the  Depositor  may be entitled to  indemnification  by the
related  Trust Fund and may be held  harmless  against any loss,  liability  or
expense  incurred in connection with any legal action relating to the Agreement
or the  Securities,  other than any loss,  liability or expense  related to any
specific  Loan or Loans (except any such loss,  liability or expense  otherwise
reimbursable  pursuant to the  Agreement)  and any loss,  liability  or expense
incurred  by  reason  of  willful   misfeasance  or  gross  negligence  in  the
performance  of  duties  thereunder  or by  reason  of  reckless  disregard  of
obligations  and duties  thereunder.  In addition,  each 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 which is not  incidental to
its  respective  responsibilities  under the Agreement and which in its opinion
may  involve  it in any  expense  or  liability.  The  Master  Servicer  or the
Depositor may,  however,  in its discretion  undertake any such action which it
may deem  necessary or desirable  with respect to the  Agreement and the rights
and duties of the parties  thereto  and the  interests  of the  Securityholders
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
Trust Fund and the Master  Servicer or the Depositor,  as the case may be, will
be entitled to be reimbursed  therefor out of funds otherwise  distributable to
Securityholders.

          Except as otherwise  specified in the related Prospectus  Supplement,
any person into which the Master Servicer may be merged or consolidated, or any
person  resulting from any merger or consolidation to which the Master Servicer
is a party,  or any person  succeeding to the business of the Master  Servicer,
will be the successor of the Master Servicer under each Agreement.

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

          POOLING  AND  SERVICING  AGREEMENT;  SERVICING  AGREEMENT.  Except as
otherwise  specified in the related  Prospectus  Supplement,  Events of Default
under each Agreement will consist of (i) any failure by the Master  Servicer to
distribute  or cause to be  distributed  to  Securityholders  of any  class any
required  payment (other than an Advance) which  continues  unremedied for five
Business Days after the giving of written  notice of such failure to the Master
Servicer  by the  Trustee  or the  Depositor,  or to the Master  Servicer,  the
Depositor and the Trustee by the holders of Securities of such class evidencing
not less  than 25% of the  aggregate  Percentage  Interests  evidenced  by such
class;  (ii) any failure by the Master  Servicer to make an Advance as required
under the Agreement,  unless cured as specified  therein;  (iii) any failure by
the Master  Servicer duly to observe or perform in any material  respect any of
its other covenants or agreements in the Agreement  which continues  unremedied
for  thirty  days after the  giving of  written  notice of such  failure to the
Master Servicer by the Trustee or the Depositor, or to the Master Servicer, the
Depositor and the Trustee by the holders of Securities of any class  evidencing
not less  than 25% of the  aggregate  Percentage  Interests  constituting  such
class; and (iv) certain events of insolvency, readjustment of debt, marshalling
of assets and  liabilities or similar  proceeding and certain  actions by or on
behalf of the Master  Servicer  indicating its  insolvency,  reorganization  or
inability to pay its obligations.

          If specified in the related Prospectus Supplement, the Agreement will
permit the  Trustee to sell the Trust Fund  Assets and the other  assets of the
Trust Fund in the event that payments in respect  thereto are  insufficient  to
make payments  required in the Agreement.  The assets of the Trust Fund will be
sold only under the  circumstances  and in the manner  specified in the related
Prospectus Supplement.

          So long as an Event of Default under an Agreement remains unremedied,
the Depositor or the Trustee may, and at the direction of holders of Securities
of any class evidencing not less than 51% of the aggregate Percentage Interests
constituting such class and under such other  circumstances as may be specified
in  such  Agreement,  the  Trustee  shall,  terminate  all  of its  rights  and
obligations of the Master  Servicer under the Agreement  relating to such Trust
Fund and in and to the Trust Fund Assets, whereupon the Trustee will succeed to
all of the  responsibilities,  duties and  liabilities  of the Master  Servicer
under  the  Agreement,  including,  if  specified  in  the  related  Prospectus
Supplement,  the obligation to make  advances,  and will be entitled to similar
compensation arrangements. In the event that the Trustee is unwilling or unable
so to act, it may appoint,  or petition a court of competent  jurisdiction  for
the appointment of, a mortgage loan servicing institution with a net worth of a
least  $10,000,000  to act  as  successor  to the  Master  Servicer  under  the
Agreement.  Pending such  appointment,  the Trustee is obligated to act in such
capacity.  The  Trustee  and any such  successor  may agree upon the  servicing
compensation to be paid, which in no event may be greater than the compensation
payable to the Master Servicer under the Agreement.

          No  Securityholder,  solely by virtue  of such  holder's  status as a
Securityholder,  will  have any right  under any  Agreement  to  institute  any
proceeding  with respect to such Agreement,  unless such holder  previously has
given to the  Trustee  written  notice of default  and  unless  the  holders of
Securities  of any  class of such  Series  evidencing  not less than 25% of the
aggregate  Percentage  Interests  constituting  such  class  have made  written
request  upon the  Trustee  to  institute  such  proceeding  in its own name as
Trustee  thereunder and have offered to the Trustee reasonable  indemnity,  and
the  Trustee  for 60 days  has  neglected  or  refused  to  institute  any such
proceeding.

          INDENTURE.  Except as otherwise  specified in the related  Prospectus
Supplement,  Events of Default  under the  Indenture  for each  Series of Notes
include:  (i) a  default  for  five  (5)  days or more  in the  payment  of any
principal  of or interest on any Note of such  Series;  (ii) failure to perform
any other  covenant of the Depositor or the Trust Fund in the  Indenture  which
continues  for a period of thirty  (30) days after  notice  thereof is given in
accordance with the procedures described in the related Prospectus  Supplement;
(iii) any representation or warranty made by the Depositor or the Trust Fund in
the Indenture or in any certificate or other writing delivered pursuant thereto
or in connection therewith with respect to or affecting such Series having been
incorrect  in a material  respect as of the time made,  and such  breach is not
cured within thirty (30) days after notice thereof is given in accordance  with
the procedures  described in the related  Prospectus  Supplement;  (iv) certain
events of bankruptcy, insolvency,  receivership or liquidation of the Depositor
or the Trust Fund;  or (v) any other Event of Default  provided with respect to
Notes of that Series.

          If an Event of Default with respect to the Notes of any Series at the
time outstanding occurs and is continuing, either the Trustee or the holders of
a majority of the then aggregate outstanding amount of the Notes of such Series
may  declare  the  principal  amount  (or,  if the Notes of that  Series have a
Pass-Through  Rate  of 0%,  such  portion  of the  principal  amount  as may be
specified  in the terms of that Series,  as provided in the related  Prospectus
Supplement) of all the Notes of such Series to be due and payable  immediately.
Such declaration may, under certain circumstances, be rescinded and annulled by
the holders of more than 50% of the  Percentage  Interests of the Notes of such
Series.

          If,  following  an Event of  Default  with  respect  to any Series of
Notes,  the Notes of such Series have been declared to be due and payable,  the
Trustee may, in its discretion,  notwithstanding  such  acceleration,  elect to
maintain  possession of the collateral securing the Notes of such Series and to
continue  to apply  distributions  on such  collateral  as if there had been no
declaration of acceleration if such collateral  continues to provide sufficient
funds for the payment of  principal of and interest on the Notes of such Series
as they would  have  become  due if there had not been such a  declaration.  In
addition,  the  Trustee  may not sell or  otherwise  liquidate  the  collateral
securing the Notes of a Series  following  an Event of Default,  unless (a) the
holders of 100% of the Percentage Interests of the Notes of such Series consent
to such sale,  (b) the proceeds of such sale or  liquidation  are sufficient to
pay in full the  principal  of and accrued  interest,  due and  unpaid,  on the
outstanding  Notes of such  Series at the date of such sale or (c) the  Trustee
determines that such collateral  would not be sufficient on an ongoing basis to
make all payments on such Notes as such payments  would have become due if such
Notes had not been  declared  due and  payable,  and the  Trustee  obtains  the
consent of the  holders of 66K% of the  Percentage  Interests  of each Class of
Notes of such Series.

          Except as otherwise  specified in the related Prospectus  Supplement,
in the  event  the  principal  of the  Notes of a Series  is  declared  due and
payable, as described above, the holders of any such Notes issued at a discount
from par may be entitled to receive no more than an amount  equal to the unpaid
principal amount thereof less the amount of such discount which is unamortized.

          Subject to the provisions of the Indenture  relating to the duties of
the Trustee,  in case an Event of Default  shall occur and be  continuing  with
respect  to a Series of Notes,  the  Trustee  shall be under no  obligation  to
exercise  any of the rights or powers  under the  Indenture  at the  request or
direction  of any of the holders of Notes of such  Series,  unless such holders
offered to the Trustee  security or  indemnity  satisfactory  to it against the
costs, expenses and liabilities which might be incurred by it in complying with
such request or direction.  Subject to such provisions for  indemnification and
certain  limitations  contained in the Indenture,  the holders of a majority of
the then  aggregate  outstanding  amount of the Notes of such Series shall have
the right to direct the time, method and place of conducting any proceeding for
any remedy  available to the Trustee or exercising any trust or power conferred
on the Trustee with  respect to the Notes of such Series,  and the holders of a
majority of the then aggregate  outstanding  amount of the Notes of such Series
may, in certain cases, waive any default with respect thereto, except a default
in the payment of  principal  or interest or a default in respect of a covenant
or provision  of the  Indenture  that cannot be modified  without the waiver or
consent of all the holders of the  outstanding  Notes of such  Series  affected
thereby.

AMENDMENT

          Except as otherwise  specified in the related Prospectus  Supplement,
each  Agreement may be amended by the  Depositor,  the Master  Servicer and the
Trustee,  without  the consent of any of the  Securityholders,  (i) to cure any
ambiguity;  (ii) to correct or supplement  any  provision  therein which may be
defective or inconsistent  with any other provision  therein;  or (iii) to make
any other  revisions  with  respect to matters or questions  arising  under the
Agreement which are not inconsistent with the provisions thereof, provided that
such action will not adversely  affect in any material respect the interests of
any  Securityholder.  In  addition,  to the  extent  provided  in  the  related
Agreement,  an  Agreement  may be  amended  without  the  consent of any of the
Securityholders,  to  change  the  manner  in which  the  Security  Account  is
maintained,  provided that any such change does not  adversely  affect the then
current  rating on the class or classes of  Securities of such Series that have
been rated.  In addition,  if a REMIC  election is made with respect to a Trust
Fund, the related  Agreement may be amended to modify,  eliminate or add to any
of its  provisions  to  such  extent  as  may  be  necessary  to  maintain  the
qualification  of the related Trust Fund as a REMIC,  provided that the Trustee
has  received an opinion of counsel to the effect that such action is necessary
or helpful to maintain such qualification. Except as otherwise specified in the
related  Prospectus  Supplement,  each  Agreement  may also be  amended  by the
Depositor,  the Master  Servicer  and the  Trustee  with  consent of holders of
Securities  of such  Series  evidencing  not  less  than  66% of the  aggregate
Percentage  Interests of each class affected  thereby for the purpose of adding
any  provisions  to or  changing  in  any  manner  or  eliminating  any  of the
provisions  of the  Agreement  or of  modifying in any manner the rights of the
holders of the related Securities;  provided,  however,  that no such amendment
may (i) reduce in any  manner  the  amount of or delay the timing of,  payments
received on Loans which are required to be distributed on any Security  without
the  consent  of the holder of such  Security,  or (ii)  reduce  the  aforesaid
percentage  of Securities of any class of holders which are required to consent
to any such  amendment  without the consent of the holders of all Securities of
such class covered by such Agreement then  outstanding.  If a REMIC election is
made with respect to a Trust Fund,  the Trustee will not be entitled to consent
to an  amendment to the related  Agreement  without  having  first  received an
opinion of counsel to the effect that such  amendment will not cause such Trust
Fund to fail to qualify as a REMIC.

TERMINATIONS; OPTIONAL TERMINATION

          POOLING AND SERVICING  AGREEMENT;  TRUST AGREEMENT.  Unless otherwise
specified in the related Agreement, the obligations created by each Pooling and
Servicing  Agreement and Trust  Agreement  for each Series of  Securities  will
terminate upon the payment to the related  Securityholders  of all amounts held
in the  Security  Account or by the Master  Servicer and required to be paid to
them pursuant to such Agreement following the later of (i) the final payment of
or other  liquidation of the last of the Trust Fund Assets  subject  thereto or
the  disposition  of all property  acquired upon  foreclosure of any such Trust
Fund  Assets  remaining  in the Trust Fund and (ii) the  purchase by the Master
Servicer  or, if REMIC  treatment  has been  elected  and if  specified  in the
related  Prospectus  Supplement,  by the holder of the residual interest in the
REMIC (see "Certain Material Federal Income Tax  Considerations"  below),  from
the  related  Trust  Fund of all of the  remaining  Trust  Fund  Assets and all
property acquired in respect of such Trust Fund Assets.

          Unless otherwise specified by the related Prospectus Supplement,  any
such  purchase of Trust Fund Assets and  property  acquired in respect of Trust
Fund Assets  evidenced by a Series of Securities  will be made at the option of
the  Master  Servicer  or, if  applicable,  such  holder of the REMIC  residual
interest,  at a price, and in accordance with the procedures,  specified in the
related  Prospectus  Supplement.  The  exercise of such right will effect early
retirement  of the  Securities  of that  Series,  but the  right of the  Master
Servicer or, if applicable,  such holder of the REMIC residual interest,  to so
purchase is subject to the  principal  balance of the related Trust Fund Assets
being less than the percentage  specified in the related Prospectus  Supplement
of the aggregate principal balance of the Trust Fund Assets at the Cut-off Date
for the  Series.  The  foregoing  is subject to the  provision  that if a REMIC
election  is made with  respect to a Trust  Fund,  any  repurchase  pursuant to
clause  (ii)  above  will  be  made  only  in  connection   with  a  "qualified
liquidation" of the REMIC within the meaning of Section 860F(g)(4) of the Code.

          INDENTURE.  The Indenture will be discharged with respect to a Series
of Notes  (except with respect to certain  continuing  rights  specified in the
Indenture)  upon the delivery to the Trustee for  cancellation of all the Notes
of such Series or, with certain  limitations,  upon deposit with the Trustee of
funds sufficient for the payment in full of all of the Notes of such Series.

          In addition to such discharge with certain limitations, the Indenture
will provide that, if so specified with respect to the Notes of any Series, the
related Trust Fund will be discharged  from any and all  obligations in respect
of the  Notes of such  Series  (except  for  certain  obligations  relating  to
temporary  Notes and exchange of Notes, to register the transfer of or exchange
Notes of such  Series,  to  replace  stolen,  lost or  mutilated  Notes of such
Series,  to maintain  paying  agencies and to hold monies for payment in trust)
upon the deposit with the Trustee, in trust, of money and/or direct obligations
of or obligations  guaranteed by the United States of America which through the
payment of interest and principal in respect  thereof in accordance  with their
terms will provide  money in an amount  sufficient  to pay the principal of and
each  installment of interest on the Notes of such Series on the last scheduled
Distribution  Date for such Notes and any installment of interest on such Notes
in accordance with the terms of the Indenture and the Notes of such Series.  In
the event of any such defeasance and discharge of Notes of such Series, holders
of Notes of such Series would be able to look only to such money and/or  direct
obligations for payment of principal and interest, if any, on their Notes until
maturity.

THE TRUSTEE

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

                       CERTAIN LEGAL ASPECTS OF THE LOANS

          The following  discussion  contains  summaries,  which are general in
nature,  of certain  legal  matters  relating to the Loans.  Because such legal
aspects are governed  primarily by applicable  state law (which laws may differ
substantially),  the summaries do not purport to be complete nor to reflect the
laws of any particular  state, nor to encompass the laws of all states in which
the security for the Loans is situated.  The  summaries  are qualified in their
entirety by reference to the applicable  federal laws and the appropriate  laws
of the states in which Loans may be originated.

GENERAL

          The Loans for a Series may be  secured by deeds of trust,  mortgages,
security deeds or deeds to secure debt,  depending upon the prevailing practice
in the state in which the property  subject to the loan is located.  A mortgage
creates a lien upon the real property encumbered by the mortgage, which lien is
generally not prior to the lien for real estate taxes and assessments. Priority
between  mortgages  depends  on  their  terms  and  generally  on the  order of
recording with a state or county  office.  There are two parties to a mortgage,
the mortgagor, who is the borrower and owner of the mortgaged property, and the
mortgagee,  who is the lender.  Under the mortgage  instrument,  the  mortgagor
delivers to the mortgagee a note or bond and the  mortgage.  Although a deed of
trust is similar to a mortgage, a deed of trust formally has three parties, the
borrower-property  owner called the trustor (similar to a mortgagor),  a lender
(similar to a mortgagee)  called the  beneficiary,  and a  third-party  grantee
called the trustee.  Under a deed of trust,  the borrower  grants the property,
irrevocably  until the debt is paid, in trust,  generally with a power of sale,
to the trustee to secure payment of the obligation.  A security deed and a deed
to secure  debt are special  types of deeds  which  indicate on their face that
they are granted to secure an underlying  debt. By executing a security deed or
deed to secure  debt,  the  grantor  conveys  title to,  as  opposed  to merely
creating a lien upon,  the subject  property to the grantee  until such time as
the underlying debt is repaid.  The trustee's  authority under a deed of trust,
the mortgagee's  authority under a mortgage and the grantee's authority under a
security  deed or deed to secure debt are governed by law and,  with respect to
some deeds of trust, the directions of the beneficiary.

FORECLOSURE/REPOSSESSION

          Foreclosure  of a  deed  of  trust  is  generally  accomplished  by a
non-judicial  sale  under a  specific  provision  in the  deed of  trust  which
authorizes  the trustee to sell the property at public auction upon any default
by the  borrower  under the terms of the note or deed of trust.  In addition to
any notice  requirements  contained  in a deed of trust,  in some  states,  the
trustee   must   record  a  notice   of   default   and  send  a  copy  to  the
borrower-trustor,  to any person who has  recorded a request  for a copy of any
notice of default  and notice of sale,  to any  successor  in  interest  to the
borrower-trustor, to the beneficiary of any junior deed of trust and to certain
other persons.  In general,  the borrower,  or any other person having a junior
encumbrance  on  the  real  estate,   may,  during  a  statutorily   prescribed
reinstatement  period,  cure a monetary  default by paying the entire amount in
arrears  plus other  designated  costs and expenses  incurred in enforcing  the
obligation.  Generally,  state law controls the amount of foreclosure  expenses
and costs, including attorneys' fees, which may be recovered by a lender. After
the reinstatement period has expired without the default having been cured, the
borrower or junior lienholder no longer has the right to reinstate the loan and
must pay the loan in full to prevent the  scheduled  foreclosure  sale.  If the
deed of trust is not  reinstated,  a notice  of sale must be posted in a public
place and, in most states,  published  for a specific  period of time in one or
more newspapers. In addition, some state laws require that a copy of the notice
of sale be posted on the property and sent to all parties having an interest in
the real property.

          Foreclosure  of a mortgage  is  generally  accomplished  by  judicial
action.  The action is  initiated  by the service of legal  pleadings  upon all
parties  having an interest in the real  property.  Delays in completion of the
foreclosure may  occasionally  result from  difficulties in locating  necessary
parties. Judicial foreclosure proceedings are often not contested by any of the
parties.  When the  mortgagee's  right to foreclosure  is contested,  the legal
proceedings  necessary  to resolve the issue can be time  consuming.  After the
completion of a judicial foreclosure  proceeding,  the court generally issues a
judgment  of  foreclosure  and  appoints  a referee or other  court  officer to
conduct  the  sale of the  property.  In some  states,  mortgages  may  also be
foreclosed  by  advertisement,  pursuant  to a power  of sale  provided  in the
mortgage.

          Although foreclosure sales are typically public sales,  frequently no
third  party  purchaser  bids in excess of the  lender's  lien  because  of the
difficulty  of  determining  the  exact  status of title to the  property,  the
possible deterioration of the property during the foreclosure proceedings and a
requirement  that the  purchaser  pay for the  property in cash or by cashier's
check.  Thus the  foreclosing  lender often  purchases  the  property  from the
trustee or referee  for an amount  equal to the  principal  amount  outstanding
under the loan,  accrued and unpaid interest and the expenses of foreclosure in
which  event  the  mortgagor's  debt will be  extinguished  or the  lender  may
purchase for a lesser  amount in order to preserve its right against a borrower
to seek a  deficiency  judgment in states  where such  judgment  is  available.
Thereafter,  subject to the right of the  borrower  in some states to remain in
possession during the redemption  period,  the lender will assume the burden of
ownership,  including obtaining hazard insurance and making such repairs at its
own expense as are  necessary  to render the property  suitable  for sale.  The
lender will  commonly  obtain the services of a real estate  broker and pay the
broker's commission in connection with the sale of the property. Depending upon
market  conditions,  the ultimate  proceeds of the sale of the property may not
equal the lender's  investment in the property.  Any loss may be reduced by the
receipt of any mortgage guaranty insurance proceeds.

          Courts have imposed general  equitable  principles upon  foreclosure,
which are generally designed to mitigate the legal consequences to the borrower
of the  borrower's  defaults  under the loan  documents.  Some courts have been
faced with the issue of  whether  federal  or state  constitutional  provisions
reflecting due process  concerns for fair notice  require that borrowers  under
deeds of trust receive notice longer than that  prescribed by statute.  For the
most part, these cases have upheld the notice provisions as being reasonable or
have  found that the sale by a trustee  under a deed of trust does not  involve
sufficient state action to afford constitutional protection to the borrower.

         When the  beneficiary  under a junior  mortgage or deed of trust cures
the default and  reinstates  or redeems by paying the full amount of the senior
mortgage  or deed of trust,  the amount paid by the  beneficiary  so to cure or
redeem  becomes a part of the  indebtedness  secured by the junior  mortgage or
deed of trust. See "Junior Mortgages; Rights of Senior Mortgagees".

ENVIRONMENTAL RISKS

          Federal,  state and local laws and regulations impose a wide range of
requirements on activities that may affect the environment,  health and safety.
These include laws and regulations governing air pollutant emissions, hazardous
and toxic  substances,  impacts to  wetlands,  leaks from  underground  storage
tanks,   and   the   management,    removal   and   disposal   of   lead-   and
asbestos-containing  materials.  In  certain  circumstances,   these  laws  and
regulations  impose  obligations  on the  owners or  operators  of  residential
properties such as those subject to the Loans.  The failure to comply with such
laws and regulations may result in fines and penalties.

          Moreover,   under   various   federal,   state  and  local  laws  and
regulations, an owner or operator of real estate may be liable for the costs of
addressing  hazardous  substances  on, in or beneath such  property and related
costs.  Such  liability may be imposed  without  regard to whether the owner or
operator knew of, or was responsible for, the presence of such substances,  and
could exceed the value of the property and the aggregate assets of the owner or
operator.   In  addition,   persons  who  transport  or  dispose  of  hazardous
substances,  or  arrange  for the  transportation,  disposal  or  treatment  of
hazardous  substances,  at off-site  locations may also be held liable if there
are releases or  threatened  releases of hazardous  substances at such off-site
locations.

          In  addition,  under the laws of some  states  and under the  federal
Comprehensive   Environmental   Response,   Compensation   and   Liability  Act
("CERCLA"),  contamination  of property may give rise to a lien on the property
to assure the payment of the costs of clean-up.  In several states, such a lien
has priority over the lien of an existing mortgage against such property. Under
CERCLA,  such  a  lien  is  subordinate  to  pre-existing,  perfected  security
interests.

          Under  the  laws  of  some  states,  and  under  CERCLA,  there  is a
possibility  that a lender  may be held  liable as an "owner or  operator"  for
costs of addressing releases or threatened releases of hazardous  substances at
a property, regardless of whether or not the environmental damage or threat was
caused by a current  or prior  owner or  operator.  CERCLA  and some state laws
provide an exemption  from the  definition of "owner or operator" for a secured
creditor who, without  "participating  in the management" of a facility,  holds
indicia  of  ownership  primarily  to  protect  its  security  interest  in the
facility.  The Solid Waste Disposal Act ("SWDA") provides similar protection to
secured  creditors in connection  with liability for releases of petroleum from
certain  underground storage tanks.  However, if a lender  "participates in the
management"  of the  facility  in  question  or is found  not to have  held its
interest primarily to protect a security  interest,  the lender may forfeit its
secured creditor exemption status.

         A regulation promulgated by the U.S.  Environmental  Protection Agency
("EPA") in April 1992  attempted  to clarify the  activities  in which  lenders
could engage both prior to and subsequent to foreclosure of a security interest
without  forfeiting the secured creditor  exemption under CERCLA.  The rule was
struck down in 1994 by the United  States  Court of Appeals for the District of
Columbia Circuit in KELLEY EX REL STATE OF MICHIGAN V. ENVIRONMENTAL PROTECTION
AGENCY, 15 F.3d 1100 (D.C Cir. 1994),  REH'G DENIED, 25 F.3d 1088, CERT. DENIED
SUB NOM.  AM.  BANKERS  ASS'N V.  KELLEY,  115 S.Ct.  900  (1995).  Another EPA
regulation  promulgated  in 1995  clarifies the activities in which lenders may
engage without  forfeiting the secured creditor exemption under the underground
storage tank provisions of the SWDA. That regulation has not been struck down.

          On September 30, 1996,  Congress  amended both CERCLA and the SWDA to
provide  additional  clarification  regarding the scope of the lender liability
exemptions  under the two  statutes.  Among other things,  the 1996  amendments
specify the circumstances  under which a lender will be protected by the CERCLA
and SWDA  exemptions,  both while the  borrower is still in  possession  of the
secured property and following foreclosure on the secured property.

          Generally,  the  amendments  state that a lender who holds indicia of
ownership  primarily  to protect a  security  interest  in a  facility  will be
considered to participate in management only if, while the borrower is still in
possession of the facility encumbered by the security interest,  the lender (i)
exercises  decision-making control over environmental compliance related to the
facility  such that the  lender has  undertaken  responsibility  for  hazardous
substance  handling  or  disposal  practices  related to the  facility  or (ii)
exercises  control at a level  comparable  to that of a manager of the facility
such that the lender has assumed or manifested  responsibility  for (x) overall
management of the facility  encompassing  daily decision making with respect to
environmental compliance or (y) overall or substantially all of the operational
functions (as distinguished from financial or administrative  functions) of the
facility other than the function of  environmental  compliance.  The amendments
also specify certain activities that are not considered to be "participation in
management",  including  monitoring  or enforcing the terms of the extension of
credit or security  interest,  inspecting the facility,  and requiring a lawful
means of addressing the release or threatened release of a hazardous substance.

          The  1996   amendments  also  specify  that  a  lender  who  did  not
participate  in  management  of a  facility  prior to  foreclosure  will not be
considered  an  "owner  or  operator",  even if the  lender  forecloses  on the
facility and after  foreclosure  sells or liquidates  the  facility,  maintains
business  activities,  winds up operations,  undertakes an appropriate response
action,  or takes any other  measure  to  preserve,  protect,  or  prepare  the
facility prior to sale or disposition, if the lender seeks to sell or otherwise
divest the facility at the earliest practicable,  commercially reasonable time,
on commercially  reasonable  terms,  taking into account market  conditions and
legal and regulatory requirements.

          The CERCLA and SWDA lender liability amendments  specifically address
the potential  liability of lenders who hold mortgages or similar  conventional
security interests in real property,  such as the Trust Fund does in connection
with the Home Equity Loans and the Home Improvement  Contracts.  The amendments
do not clearly  address the  potential  liability  of lenders who retain  legal
title to a property  and enter into an  agreement  with the  purchaser  for the
payment of the purchase price and interest over the term of the contract,  such
as the Trust Fund does in connection with the Installment Contracts.

          If a lender (including a lender under an Installment  Contract) is or
becomes liable under CERCLA,  it may be authorized to bring a statutory  action
for contribution against any other "responsible parties",  including a previous
owner or  operator.  However,  such  persons or  entities  may be  bankrupt  or
otherwise judgment proof, and the costs associated with  environmental  cleanup
and related  actions may be  substantial.  Moreover,  some state laws  imposing
liability for addressing  hazardous  substances do not contain  exemptions from
liability for lenders.  Whether the costs of addressing a release or threatened
release  at a  property  pledged  as  collateral  for one of the Loans (or at a
property  subject to an  Installment  Contract),  would be imposed on the Trust
Fund, and thus occasion a loss to the Securityholders, therefore depends on the
specific factual and legal circumstances at issue.

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  from the  foreclosure  sale.  In some
states,  redemption may occur only upon payment of the entire principal balance
of the loan,  accrued  interest and expenses of  foreclosure.  In other states,
redemption may be authorized if the former  borrower pays only a portion of the
sums due. The effect of a statutory right of redemption  would defeat the title
of any purchaser from the lender subsequent to foreclosure or sale under a deed
of trust.  Consequently,  the practical  effect of the  redemption  right is to
force the lender to retain the property and pay the expenses of ownership until
the  redemption  period has run.  In some  states,  there is no right to redeem
property after a trustee's sale under a deed of trust.

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

          Certain states have adopted  statutory  prohibitions  restricting the
right of the beneficiary or mortgagee to obtain a deficiency  judgment  against
borrowers  financing the purchase of their  residence or following sale under a
deed of trust or certain other foreclosure  proceedings.  A deficiency judgment
is a  personal  judgment  against  the  borrower  equal  in most  cases  to the
difference  between the amount due to the lender and the fair  market  value of
the real property sold at the  foreclosure  sale.  Other  statutes  require the
beneficiary or mortgagee to exhaust the security afforded under a deed of trust
or  mortgage  by  foreclosure  in an attempt to  satisfy  the full debt  before
bringing a personal action against the borrower.  In certain 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 these states,
the lender,  following  judgment on such personal action, may be deemed to have
elected a remedy and may be precluded from exercising  remedies with respect to
the security.  Consequently,  the practical effect of the election requirement,
when  applicable,  is that  lenders  will  usually  proceed  first  against the
security rather than bringing a personal action against the borrower.  Finally,
other statutory  provisions  limit any deficiency  judgment  against the former
borrower  following a foreclosure  sale to the excess of the  outstanding  debt
over the fair market value of the property at the time of the public sale.  The
purpose of these  statutes is generally to prevent a beneficiary or a mortgagee
from obtaining a large  deficiency  judgment  against the former  borrower as a
result of low or no bids at the foreclosure sale.

          In addition to  anti-deficiency  and  related  legislation,  numerous
other federal and state statutory provisions,  including the federal bankruptcy
laws, the federal  Soldiers' and Sailors' Civil Relief Act of 1940 (the "Relief
Act") and state laws affording relief to debtors,  may interfere with or affect
the ability of the secured  mortgage  lender to realize upon its security.  For
example,  in a proceeding  under the federal  Bankruptcy Code, a lender may not
foreclose on the Property  without the permission of the bankruptcy  court. The
rehabilitation  plan proposed by the debtor may provide, if the Property is not
the debtor's principal residence and the court determines that the value of the
Property  is less than the  principal  balance of the  mortgage  loan,  for the
reduction  of the secured  indebtedness  to the value of the Property as of the
date of the  commencement  of the  bankruptcy,  rendering  the lender a general
unsecured creditor for the difference, and also may reduce the monthly payments
due  under  such  mortgage  loan,  change  the rate of  interest  and alter the
mortgage loan repayment schedule.  The effect of any such proceedings under the
federal Bankruptcy Code, including but not limited to any automatic stay, could
result in delays in  receiving  payments  on the Loans  underlying  a Series of
Securities and possible reductions in the aggregate amount of such payments.

          The federal tax laws  provide  priority to certain tax liens over the
lien of a mortgage  or  secured  party.  Numerous  federal  and state  consumer
protection  laws  impose  substantive  requirements  upon  mortgage  lenders in
connection with the origination,  servicing and enforcement of loans secured by
Single Family Properties.  These laws include the federal Truth-in-Lending Act,
Real Estate  Settlement  Procedures  Act,  Equal Credit  Opportunity  Act, Fair
Credit  Billing  Act,  Fair  Credit  Reporting  Act and  related  statutes  and
regulations. These federal and state laws impose specific statutory liabilities
upon lenders who fail to comply with the  provisions of the law. In some cases,
this liability may affect assignees of the loans or contracts.

DUE-ON-SALE CLAUSES

          Unless otherwise specified in the related Prospectus Supplement, each
conventional Loan will contain a due-on-sale  clause which will provide that if
the mortgagor or obligor sells,  transfers or conveys the Property, the loan or
contract may be  accelerated  by the mortgagee or secured  party.  The Garn-St.
Germain  Depository  Institutions  Act of 1982 (the  "Garn-St.  Germain  Act"),
subject to certain  exceptions,  preempts state  constitutional,  statutory and
case law  prohibiting  the  enforcement  of due-on-sale  clauses.  As a result,
due-on-sale  clauses have become generally  enforceable  except in those states
whose legislatures  exercised their authority to regulate the enforceability of
such clauses with respect to mortgage loans that were (i) originated or assumed
during the "window  period"  under the Garn-St.  Germain Act which ended in all
cases not later than October 15, 1982,  and (ii)  originated  by lenders  other
than national banks,  federal savings  institutions  and federal credit unions.
FHLMC has taken the  position in its  published  mortgage  servicing  standards
that, out of a total of eleven "window period  states",  five states  (Arizona,
Michigan,  Minnesota,  New Mexico and Utah) have enacted statutes extending, on
various  terms and for varying  periods,  the  prohibition  on  enforcement  of
due-on-sale  clauses with respect to certain categories of window period loans.
Also, the Garn-St. Germain Act does "encourage" lenders to permit assumption of
loans at the  original  rate of  interest  or at some  other rate less than the
average of the original rate and the market rate.

          As to loans  secured by an  owner-occupied  residence,  the  Garn-St.
Germain Act sets forth nine specific  instances in which a mortgagee covered by
the Act may not exercise its rights under a due-on-sale clause, notwithstanding
the fact that a transfer of the property may have  occurred.  The  inability to
enforce a due-on-sale  clause may result in transfer of the related Property to
an uncreditworthy person, which could increase the likelihood of default or may
result in a mortgage  bearing an interest  rate below the  current  market rate
being  assumed by a new home buyer,  which may affect the  average  life of the
Loans and the number of Loans which may extend to maturity.

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

ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES

          Forms of notes,  mortgages  and deeds of trust  used by  lenders  may
contain provisions obligating the borrower to pay a late charge if payments are
not timely made, and in some  circumstances  may provide for prepayment fees or
penalties if the obligation is paid prior to maturity. 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. Late charges and prepayment fees are typically retained by
servicers as additional servicing compensation.

EQUITABLE LIMITATIONS ON REMEDIES

          In connection with lenders'  attempts to realize upon their security,
courts have invoked general equitable principles.  The equitable principles are
generally  designed  to  relieve  the  borrower  from the  legal  effect of his
defaults under the loan documents. Examples of judicial remedies that have been
fashioned include judicial  requirements that the lender undertake  affirmative
and expensive actions to determine the causes of the borrower's default and the
likelihood that the borrower will be able to reinstate the loan. In some cases,
courts have  substituted  their  judgment  for the  lender's  judgment and have
required that lenders  reinstate loans or recast payment  schedules in order to
accommodate borrowers who are suffering from temporary financial disability. In
other  cases,  courts have  limited  the right of a lender to realize  upon his
security if the default under the security  agreement is not monetary,  such as
the  borrower's  failure to adequately  maintain the property or the borrower's
execution of secondary financing affecting the property.  Finally,  some courts
have  been  faced   with  the  issue  of  whether  or  not   federal  or  state
constitutional  provisions  reflecting due process concerns for adequate notice
require that borrowers under security agreements receive notices in addition to
the statutorily-prescribed minimums. For the most part, these cases have upheld
the notice  provisions  as being  reasonable  or have found that, in some cases
involving the sale by a trustee under a deed of trust or by a mortgagee under a
mortgage having a power of sale,  there is insufficient  state action to afford
constitutional protections to the borrower.

          Most conventional single-family mortgage loans may be prepaid in full
or in part without penalty. The regulations of the Federal Home Loan Bank Board
(the "FHLBB") prohibit the imposition of a prepayment penalty or equivalent fee
in  connection  with the  acceleration  of a loan by exercise of a  due-on-sale
clause.  A mortgagee  to whom a  prepayment  in full has been  tendered  may be
compelled to give either a release of the mortgage or an  instrument  assigning
the existing mortgage.  The absence of a restraint on prepayment,  particularly
with respect to Loans having higher mortgage rates, may increase the likelihood
of refinancing or other early retirements of the Loans.

APPLICABILITY OF USURY LAWS

          Title V of the  Depository  Institutions  Deregulation  and  Monetary
Control  Act of 1980,  enacted in March 1980  ("Title V")  provides  that state
usury  limitations  shall  not  apply to  certain  types of  residential  first
mortgage loans  originated by certain  lenders after March 31, 1980. The Office
of Thrift  Supervision,  as successor  to the Federal Home Loan Bank Board,  is
authorized  to issue  rules  and  regulations  and to  publish  interpretations
governing  implementation  of Title V. The  statute  authorized  the  states to
reimpose  interest  rate limits by  adopting,  before  April 1, 1983,  a law or
constitutional  provision which expressly rejects an application of the federal
law. Fifteen states adopted such a law prior to the April 1, 1993 deadline.  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.

THE HOME IMPROVEMENT CONTRACTS

          GENERAL.  The Home  Improvement  Contracts,  other  than  those  Home
Improvement Contracts that are unsecured or secured by mortgages on real estate
(such Home Improvement Contracts are hereinafter referred to in this section as
"contracts")  generally  are  "chattel  paper" or  constitute  "purchase  money
security interests" each as defined in the Uniform Commercial Code (the "UCC").
Pursuant to the UCC, the sale of chattel  paper is treated in a manner  similar
to  perfection  of a security  interest  in chattel  paper.  Under the  related
Agreement,  the Depositor will transfer physical possession of the contracts to
the Trustee or a designated custodian or may retain possession of the contracts
as  custodian  for  the  Trustee.  In  addition,  the  Depositor  will  make an
appropriate filing of a UCC-1 financing  statement in the appropriate states to
give notice of the  Trustee's  ownership  of the  contracts.  Unless  otherwise
specified  in the related  Prospectus  Supplement,  the  contracts  will not be
stamped or otherwise  marked to reflect their  assignment from the Depositor to
the Trustee. Therefore, if through negligence, fraud or otherwise, a subsequent
purchaser were able to take physical possession of the contracts without notice
of such assignment, the Trustee's interest in the contracts could be defeated.

          SECURITY  INTERESTS  IN HOME  IMPROVEMENTS.  The  contracts  that are
secured by the Home  Improvements  financed  thereby grant to the originator of
such contracts a purchase money security  interest in such Home Improvements to
secure all or part of the purchase price of such Home  Improvements and related
services.  A  financing  statement  generally  is not  required  to be filed to
perfect a purchase money  security  interest in consumer  goods.  Such purchase
money security interests are assignable.  In general, a purchase money security
interest  grants to the holder a security  interest  that has  priority  over a
conflicting  security  interest in the same collateral and the proceeds of such
collateral.  However,  to the extent that the collateral  subject to a purchase
money security  interest  becomes a fixture,  in order for the related purchase
money  security  interest to take priority  over a conflicting  interest in the
fixture,  the  holder's  interest in such Home  Improvement  must  generally be
perfected by a timely fixture filing. In general,  a security interest does not
exist  under  the  UCC in  ordinary  building  material  incorporated  into  an
improvement on land. Home  Improvement  Contracts that finance lumber,  bricks,
other  types of  ordinary  building  material or other goods that are deemed to
lose  such  characterization  upon  incorporation  of such  materials  into the
related property,  will not be secured by a purchase money security interest in
the Home Improvement being financed.

          ENFORCEMENT OF SECURITY INTEREST IN HOME IMPROVEMENTS. So long as the
Home  Improvement has not become subject to the real estate law, a creditor can
repossess a Home  Improvement  securing a contract by voluntary  surrender,  by
"self-help" repossession that is "peaceful" (i.e., without breach of the peace)
or, in the absence of voluntary  surrender and the ability to repossess without
breach of the peace,  by judicial  process.  The holder of a contract must give
the debtor a number of days' notice,  which varies from 10 to 30 days depending
on the state,  prior to commencement of any repossession.  The UCC and consumer
protection  laws in most  states  place  restrictions  on  repossession  sales,
including requiring prior notice to the debtor and commercial reasonableness in
effecting  such a sale. The law in most states also requires that the debtor be
given notice of any sale prior to resale of the unit that the debtor may redeem
at or before such resale.

          Under the laws  applicable in most states,  a creditor is entitled to
obtain a deficiency  judgment from a debtor for any deficiency on  repossession
and resale of the property  securing the debtor's  loan.  However,  some states
impose prohibitions or limitations on deficiency  judgments,  and in many cases
the defaulting borrower would have no assets with which to pay a judgment.

          Certain  other  statutory  provisions,  including  federal  and state
bankruptcy and insolvency laws and general equitable  principles,  may limit or
delay the ability of a lender to repossess  and resell  collateral or enforce a
deficiency judgment.

          CONSUMER PROTECTION LAWS. The so-called  "Holder-in-Due  Course" rule
of the  Federal  Trade  Commission  is  intended  to defeat the  ability of the
transferor  of a consumer  credit  contract  which is the seller of goods which
gave rise to the  transaction  (and certain  related  lenders and assignees) to
transfer such contract free of notice of claims by the debtor  thereunder.  The
effect of this rule is to subject the assignee of such a contract to all claims
and  defenses  which the  debtor  could  assert  against  the  seller of goods.
Liability under this rule is limited to amounts paid under a contract; however,
the obligor  also may be able to assert the rule to set off  remaining  amounts
due as a defense  against a claim brought by the Trustee  against such obligor.
Numerous other federal and state consumer  protection laws impose  requirements
applicable to the origination and lending pursuant to the contracts,  including
the Truth in Lending Act,  the Federal  Trade  Commission  Act, the Fair Credit
Billing Act, the Fair Credit  Reporting Act, the Equal Credit  Opportunity Act,
the Fair Debt Collection Practices Act and the Uniform Consumer Credit Code. In
the case of some of these laws, the failure to comply with their provisions may
affect the enforceability of the related contract.

          APPLICABILITY OF USURY LAWS.  Title V of the Depository  Institutions
Deregulation and Monetary Control Act of 1980, as amended ("Title V"), provides
that,  subject to the following  conditions,  state usury limitations shall not
apply to any  contract  which is secured  by a first  lien on certain  kinds of
consumer  goods.  The  contracts  would  be  covered  if they  satisfy  certain
conditions,  among other things,  governing the terms of any prepayments,  late
charges  and  deferral  fees and  requiring  a 30-day  notice  period  prior to
instituting any action leading to repossession of the related unit.

          Title V  authorized  any state to  reimpose  limitations  on interest
rates  and  finance  charges  by  adopting  before  April  1,  1983  a  law  or
constitutional  provision  which expressly  rejects  application of the federal
law. Fifteen states adopted such a law prior to the April 1, 1983 deadline.  In
addition,  even where Title V was not so rejected,  any state is  authorized by
the law to adopt a provision limiting discount points or other charges on loans
covered by Title V.

INSTALLMENT CONTRACTS

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

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

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT

          Generally, 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 Loan (including a borrower who
is a member of the  National  Guard or is in reserve  status at the time of the
origination  of the Loan and is later called to active duty) may not be charged
interest 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. It
is possible  that such interest rate  limitation  could have an effect,  for an
indeterminate  period of time, on the ability of the Master Servicer to collect
full  amounts of interest on certain of the Loans.  Any  shortfall  in interest
collections  resulting  from the  application of the Relief Act could result in
losses to the  Securityholders.  The Relief Act also imposes  limitations which
would  impair the ability of the Master  Servicer to  foreclose  on an affected
Loan during the borrower's period of active duty status.  Moreover,  the Relief
Act permits the  extension of a Loan's  maturity and the  re-adjustment  of its
payment schedule beyond the completion of military service.  Thus, in the event
that such a Loan goes into default,  there may be delays and losses  occasioned
by the inability to realize upon the Property in a timely fashion.

JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGEES

          To the extent that the Loans  comprising  the Trust Fund for a Series
are  secured by  mortgages  which are junior to other  mortgages  held by other
lenders or institutional investors, the rights of the Trust Fund (and therefore
the  Securityholders),  as  mortgagee  under  any  such  junior  mortgage,  are
subordinate  to those of any mortgagee  under any senior  mortgage.  The senior
mortgagee has the right to receive hazard insurance and  condemnation  proceeds
and to cause the  property  securing  the Loan to be sold upon  default  of the
mortgagor,  thereby extinguishing the junior mortgagee's lien unless the junior
mortgagee  asserts  its  subordinate  interest in the  property in  foreclosure
litigation and,  possibly,  satisfies the defaulted senior  mortgage.  A junior
mortgagee may satisfy a defaulted senior loan in full and, in some states,  may
cure such default and bring the senior loan current, in either event adding the
amounts expended to the balance due on the junior loan. In most states,  absent
a provision in the mortgage or deed of trust,  no notice of default is required
to be given to a junior mortgagee.

          The standard form of the mortgage used by most institutional  lenders
confers on the mortgagee the right both to receive all proceeds collected under
any hazard insurance policy and all awards made in connection with condemnation
proceedings,  and to apply such proceeds and awards to any indebtedness secured
by the mortgage,  in such order as the mortgagee  may  determine.  Thus, in the
event  improvements  on the  property are damaged or destroyed by fire or other
casualty, or in the event the property is taken by condemnation,  the mortgagee
or beneficiary  under underlying  senior mortgages will have the prior right to
collect any insurance  proceeds payable under a hazard insurance policy and any
award of damages in connection with the  condemnation  and to apply the same to
the  indebtedness  secured by the senior  mortgages.  Proceeds in excess of the
amount of senior mortgage  indebtedness,  in most cases,  may be applied to the
indebtedness of a junior mortgage.

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

          The form of credit line trust deed or mortgage generally used by most
institutional lenders which make Revolving Credit Line Loans typically contains
a "future advance" clause, which provides,  in essence, that additional amounts
advanced to or on behalf of the borrower by the beneficiary or lender are to be
secured by the deed of trust or  mortgage.  Any amounts so  advanced  after the
Cut-off  Date with  respect to any  mortgage  will not be included in the Trust
Fund.  The priority of the lien  securing any advance made under the clause may
depend in most  states on whether  the deed of trust or  mortgage is called and
recorded  as a credit line deed of trust or  mortgage.  If the  beneficiary  or
lender advances additional amounts, the advance is entitled to receive the same
priority  as  amounts  initially  advanced  under the trust  deed or  mortgage,
notwithstanding  the fact that there may be junior trust deeds or mortgages and
other liens which intervene  between the date of recording of the trust deed or
mortgage  and the date of the  future  advance,  and  notwithstanding  that the
beneficiary  or lender had actual  knowledge of such  intervening  junior trust
deeds or mortgages and other liens at the time of the advance.  In most states,
the trust  deed or  mortgage  lien  securing  mortgage  loans of the type which
includes  home equity  credit lines  applies  retroactively  to the date of the
original  recording  of the trust  deed or  mortgage,  provided  that the total
amount of  advances  under the home  equity  credit  line does not  exceed  the
maximum  specified  principal  amount of the  recorded  trust deed or mortgage,
except as to advances made after  receipt by the lender of a written  notice of
lien from a judgment lien creditor of the trustor.

THE TITLE I PROGRAM

         GENERAL.  Certain of the Loans  contained in a Trust Fund may be loans
insured  under the FHA Title I Credit  Insurance  program  created  pursuant to
Sections  1 and  2(a)  of the  National  Housing  Act of  1934  (the  "Title  I
Program").  Under the Title I Program,  the FHA is authorized  and empowered to
insure  qualified  lending  institutions  against losses on eligible loans. The
Title I Program  operates as a coinsurance  program in which the FHA insures up
to 90% of certain losses incurred on an individual insured loan,  including the
unpaid  principal  balance of the loan, but only to the extent of the insurance
coverage available in the lender's FHA insurance coverage reserve account.  The
owner of the loan bears the uninsured loss on each loan.

          The types of loans which are eligible for  insurance by the FHA under
the Title I Program include property  improvement loans ("Property  Improvement
Loans" or "Title I Loans"). A Property Improvement Loan or Title I Loan means a
loan made to finance actions or items that substantially protect or improve the
basic   livability  or  utility  of  a  property  and  includes  single  family
improvement loans.

          There are two basic  methods  of lending  or  originating  such loans
which  include a "direct  loan" or a "dealer  loan".  With  respect to a direct
loan,  the  borrower  makes  application  directly  to  a  lender  without  any
assistance from a dealer,  which  application may be filled out by the borrower
or by a person  acting at the  direction  of the  borrower  who does not have a
financial  interest in the loan  transaction,  and the lender may  disburse the
loan  proceeds  solely to the  borrower  or jointly to the  borrower  and other
parties to the transaction.  With respect to a dealer loan, the dealer, who has
a direct or indirect  financial  interest in the loan transaction,  assists the
borrower in preparing the loan application or otherwise assists the borrower in
obtaining the loan from the lender.  The lender may disburse proceeds solely to
the dealer or the  borrower or jointly to the  borrower and the dealer or other
parties to the transaction. With respect to a dealer Title I Loan, a dealer may
include a seller, a contractor or supplier of goods or services.

          Loans  insured  under the Title I Program are  required to have fixed
interest rates and generally provide for equal installment payments due weekly,
biweekly,  semi-monthly or monthly, except that a loan may be payable quarterly
or semi-annually where a borrower has an irregular flow of income. The first or
last  payments  (or  both) may vary in amount  but may not  exceed  150% of the
regular installment payment, and the first payment may be due no later than two
months from the date of the loan. The note must contain a provision  permitting
full or partial  prepayment  of the loan.  The interest rate must be negotiated
and agreed to by the  borrower and the lender and must be fixed for the term of
the loan and recited in the note.  Interest on an insured loan must accrue from
the date of the loan and be calculated  according to the actuarial method.  The
lender must assure that the note and all other  documents  evidencing  the loan
are in compliance with applicable federal, state and local laws.

          Each insured lender is required to use prudent  lending  standards in
underwriting  individual loans and to satisfy the applicable loan  underwriting
requirements  under the Title I Program  prior to its  approval of the loan and
disbursement of loan proceeds. Generally, the lender must exercise prudence and
diligence to determine  whether the borrower and any co-maker is solvent and an
acceptable credit risk, with a reasonable  ability to make payments on the loan
obligation.  The lender's credit  application and review must determine whether
the borrower's  income will be adequate to meet the periodic  payments required
by the loan, as well as the  borrower's  other housing and recurring  expenses,
which  determination  must be made in  accordance  with  the  expense-to-income
ratios  published  by the  Secretary  of HUD unless the lender  determines  and
documents in the loan file the existence of compensating factors concerning the
borrower's creditworthiness which support approval of the loan.

          Under the Title I Program,  the FHA does not  review or  approve  for
qualification for insurance the individual loans insured thereunder at the time
of approval by the lending  institution  (as is  typically  the case with other
federal  loan  programs).  If,  after a loan has been  made  and  reported  for
insurance  under  the  Title I  Program,  the  lender  discovers  any  material
misstatement  of fact or that  the  loan  proceeds  have  been  misused  by the
borrower,  dealer or any other party, it shall promptly report this to the FHA.
In such case,  provided  that the  validity of any lien on the property has not
been impaired,  the insurance of the loan under the Title I Program will not be
affected unless such material  misstatements of fact or misuse of loan proceeds
was caused by (or was knowingly sanctioned by) the lender or its employees.

         REQUIREMENTS FOR TITLE I LOANS. The maximum principal amount for Title
I Loans must not exceed the actual cost of the project plus any applicable fees
and  charges  allowed  under the Title I Program;  provided  that such  maximum
amount does not exceed $25,000 (or the current  applicable amount) for a single
family property improvement loan. Generally, the term of a Title I Loan may not
be less than six months nor greater  than 20 years and 32 days.  A borrower may
obtain  multiple  Title I Loans with  respect  to  multiple  properties,  and a
borrower  may  obtain  more  than one  Title I Loan  with  respect  to a single
property,  in each case as long as the total outstanding balance of all Title I
Loans in the same property does not exceed the maximum loan amount for the type
of Title I Loan thereon having the highest permissible loan amount.

          Borrower  eligibility  for a Title I Loan  requires that the borrower
have at least a  one-half  interest  in  either  fee  simple  title to the real
property,  a lease  thereof for a term  expiring at least six months  after the
final maturity of the Title I Loan or a recorded land installment  contract for
the purchase of the real  property.  In the case of a Title I Loan with a total
principal balance in excess of $15,000,  if the property is not occupied by the
owner,  the borrower must have equity in the property  being  improved at least
equal to the  principal  amount  of the  loan,  as  demonstrated  by a  current
appraisal.  Any Title I Loan in excess of $7,500  must be secured by a recorded
lien on the improved property which is evidenced by a mortgage or deed of trust
executed by the borrower and all other owners in fee simple.

          The proceeds from a Title I Loan may be used only to finance property
improvements  which  substantially  protect or improve the basic  livability or
utility of the property as disclosed in the loan application.  The Secretary of
HUD has published a list of items and activities  which cannot be financed with
proceeds  from any Title I Loan and from time to time the  Secretary of HUD may
amend such list of items and  activities.  With  respect to any dealer  Title I
Loan,  before the  lender  may  disburse  funds,  the  lender  must have in its
possession  a completion  certificate  on a HUD  approved  form,  signed by the
borrower and the dealer. With respect to any direct Title I Loan, the lender is
required to obtain,  promptly upon completion of the improvements but not later
than 6  months  after  disbursement  of the  loan  proceeds  with  one 6  month
extension if necessary, a completion  certificate,  signed by the borrower. The
lender is required to conduct an on-site  inspection  on any Title I Loan where
the  principal  obligation  is $7,500 or more,  and on any direct  Title I Loan
where the borrower fails to submit a completion certificate.

          FHA  INSURANCE  COVERAGE.   Under  the  Title  I  Program,   the  FHA
establishes  an insurance  coverage  reserve  account for each lender which has
been granted a Title I contract of insurance.  The amount of insurance coverage
in this  account  is a maximum  of 10% of the  amount  disbursed,  advanced  or
expended by the lender in originating or purchasing  eligible loans  registered
with the FHA for Title I insurance,  with certain  adjustments.  The balance in
the  insurance  coverage  reserve  account is the maximum  amount of  insurance
claims the FHA is  required  to pay to the Title I lender.  Loans to be insured
under the Title I Program will be  registered  for insurance by the FHA and the
insurance coverage attributable to such loans will be included in the insurance
coverage reserve account for the originating or purchasing lender following the
receipt and  acknowledgment  by the FHA of a loan report on the prescribed form
pursuant  to the Title I  regulations.  For each  eligible  loan  reported  and
acknowledged for insurance,  the FHA charges a fee (the  "Premium").  For loans
having a maturity of 25 months or less, the FHA bills the lender for the entire
Premium in an amount equal to the product of 0.50% of the original  loan amount
and the loan term. For home  improvement  loans with a maturity greater than 25
months,  each year that a loan is  outstanding  the FHA bills the  lender for a
Premium in an amount equal to 0.50% of the original  loan amount.  If a loan is
prepaid  during the year, the FHA will not refund or abate the Premium paid for
such year.

          Under the Title I Program the FHA will reduce the insurance  coverage
available in the lender's FHA insurance  coverage  reserve account with respect
to loans insured under the lender's  contract of insurance by (i) the amount of
the FHA insurance  claims  approved for payment  relating to such insured loans
and (ii) the amount of insurance coverage attributable to insured loans sold by
the lender,  and such  insurance  coverage may be reduced for any FHA insurance
claims rejected by the FHA. The balance of the lender's FHA insurance  coverage
reserve  account will be further  adjusted as required  under Title I or by the
FHA, and the insurance  coverage  therein may be earmarked with respect to each
or any eligible loans insured  thereunder,  if a  determination  is made by the
Secretary  of  HUD  that  it is in its  interest  to do  so.  Originations  and
acquisitions  of new  eligible  loans  will  continue  to  increase  a lender's
insurance  coverage  reserve  account  balance by 10% of the amount  disbursed,
advanced or expended in originating or acquiring such eligible loans registered
with the FHA for insurance under the Title I Program.  The Secretary of HUD may
transfer  insurance  coverage between insurance  coverage reserve accounts with
earmarking with respect to a particular  insured loan or group of insured loans
when a determination is made that it is in the Secretary's interest to do so.

         The  lender  may  transfer  (except  as  collateral  in  a  bona  fide
transaction)  insured loans and loans  reported for  insurance  only to another
qualified lender under a valid Title I contract of insurance. Unless an insured
loan is transferred  with recourse or with a guaranty or repurchase  agreement,
the FHA, upon receipt of written  notification  of the transfer of such loan in
accordance  with the Title I regulations,  will transfer from the  transferor's
insurance  coverage  reserve  account to the  transferee's  insurance  coverage
reserve  account an amount,  if available,  equal to 10% of the actual purchase
price or the net unpaid  principal  balance of such loan  (whichever  is less).
However,  under the Title I Program not more than $5,000 in insurance  coverage
shall be transferred to or from a lender's  insurance  coverage reserve account
during any October 1 to September 30 period  without the prior  approval of the
Secretary of HUD.  Amounts which may be recovered by the Secretary of HUD after
payment of an insurance claim are not added to the amount of insurance coverage
in the related lender's insurance coverage reserve account.

          CLAIMS PROCEDURES UNDER TITLE I. Under the Title I Program the lender
may  accelerate an insured loan following a default on such loan only after the
lender or its agent has contacted the borrower in a face-to-face  meeting or by
telephone  to discuss the reasons for the default and to seek its cure.  If the
borrower  does not cure the  default or agree to a  modification  agreement  or
repayment  plan,  the lender will notify the borrower in writing  that,  unless
within 30 days the default is cured or the borrower  enters into a modification
agreement or repayment  plan,  the loan will be  accelerated  and that,  if the
default persists,  the lender will report the default to an appropriate  credit
agency.  The lender may rescind the acceleration of maturity after full payment
is due and  reinstate  the loan only if the borrower  brings the loan  current,
executes a modification agreement or agrees to an acceptable repayment plan.

          Following  acceleration  of maturity upon a secured Title I Loan, the
lender  may  either  (a)  proceed  against  the  property  under  any  security
instrument,  or (b) make a claim under the lender's  contract of insurance.  If
the lender chooses to proceed against the property under a security  instrument
(or if it accepts a voluntary  conveyance  or surrender of the  property),  the
lender  may file an  insurance  claim  only  with  the  prior  approval  of the
Secretary of HUD.

          When a lender files an insurance claim with the FHA under the Title I
Program, the FHA reviews the claim, the complete loan file and documentation of
the  lender's  efforts  to obtain  recourse  against  any dealer who has agreed
thereto,  certification  of compliance with applicable  state and local laws in
carrying out any foreclosure or repossession,  and evidence that the lender has
properly  filed  proofs of claims,  where the borrower is bankrupt or deceased.
Generally, a claim for reimbursement for loss on any Title I Loan must be filed
with the FHA no later  than 9 months  after the date of  default  of such loan.
Concurrently  with filing the insurance  claim,  the lender shall assign to the
United  States of America the lender's  entire  interest in the loan note (or a
judgment in lien of the note),  in any security  held and in any claim filed in
any legal  proceedings.  If,  at the time the note is  assigned  to the  United
States,  the  Secretary  has  reason to  believe  that the note is not valid or
enforceable  against the borrower,  the FHA may deny the claim and reassign the
note to the lender.  If either such defect is discovered after the FHA has paid
a claim,  the FHA may  require the lender to  repurchase  the paid claim and to
accept a reassignment  of the loan note. If the lender  subsequently  obtains a
valid and enforceable judgment against the borrower,  the lender may resubmit a
new insurance  claim with an  assignment of the judgment.  Although the FHA may
contest any insurance claim and make a demand for repurchase of the loan at any
time up to two years from the date the claim was  certified for payment and may
do so thereafter in the event of fraud or  misrepresentation on the part of the
lender,  the FHA has  expressed an intention to limit the period of time within
which it will  take  such  action  to one year  from  the  date the  claim  was
certified for payment.

          Under the  Title I  Program  the  amount  of an FHA  insurance  claim
payment,  when  made,  is equal to the  Claimable  Amount,  up to the amount of
insurance coverage in the lender's insurance coverage reserve account.  For the
purposes hereof, the "Claimable Amount" means an amount equal to 90% of the sum
of: (a) the unpaid loan  obligation  (net unpaid  principal and the uncollected
interest earned to the date of default) with adjustments  thereto if the lender
has proceeded  against  property  securing  such loan;  (b) the interest on the
unpaid  amount of the loan  obligation  from the date of default to the date of
the claim's  initial  submission  for payment plus 15 calendar days (but not to
exceed 9 months  from the date of  default),  calculated  at the rate of 7% per
annum;  (c) the uncollected  court costs; (d) the attorney's fees not to exceed
$500;  and (e) the expenses for recording the assignment of the security to the
United States.

          The  Secretary  of HUD may deny a claim for  insurance in whole or in
part for any  violations  of the  regulations  governing  the Title I  Program;
however,  the Secretary of HUD may waive such  violations if it determines that
enforcement  of the  regulations  would impose an injustice upon a lender which
has substantially complied with the regulations in good faith.

OTHER LEGAL CONSIDERATIONS

          The Loans are also subject to federal laws, including: (i) Regulation
Z, which requires certain  disclosures to the borrowers  regarding the terms of
the  Loans;  (ii)  the  Equal  Opportunity  Act and  Regulation  B  promulgated
thereunder,  which prohibit  discrimination  on the basis of age, race,  color,
sex, religion, marital status, national origin, receipt of public assistance or
the  exercise of any right under the  Consumer  Credit  Protection  Act, in the
extension of credit;  and (iii) the Fair Credit  Reporting Act, which regulates
the  use  and  reporting  of  information  related  to  the  borrower's  credit
experience.  Violations  of certain  provisions of these federal laws may limit
the  ability  of the  Sellers  to collect  all or part of the  principal  of or
interest on the Loans and in addition  could subject the Sellers to damages and
administrative enforcement.

               CERTAIN MATERIAL FEDERAL INCOME TAX CONSIDERATIONS

GENERAL

         The  following is a summary of certain  anticipated  material  federal
income tax  consequences  of the purchase,  ownership,  and  disposition of the
Securities and is based on the opinion of Brown & Wood LLP,  special counsel to
the Depositor (in such capacity, "Tax Counsel").  The summary is based upon the
provisions of the Code,  the  regulations  promulgated  thereunder,  including,
where applicable,  proposed  regulations,  and the judicial and  administrative
rulings  and  decisions  now in effect,  all of which are  subject to change or
possible differing interpretations.  The statutory provisions, regulations, and
interpretations  on which this  interpretation  is based are subject to change,
and such a change could apply retroactively.

         The  summary  does not  purport  to deal with all  aspects  of federal
income  taxation  that  may  affect  particular  investors  in  light  of their
individual  circumstances.  This summary  focuses  primarily upon investors who
will  hold  Securities  as  "capital  assets"  (generally,  property  held  for
investment)  within  the  meaning  of  Section  1221 of the  Code.  Prospective
investors  may wish to consult their own tax advisers  concerning  the federal,
state,  local and any other tax  consequences  as relates  specifically to such
investors in connection  with the purchase,  ownership and  disposition  of the
Securities.

          The federal income tax consequences to holders will vary depending on
whether (i) the Securities of a Series are classified as indebtedness;  (ii) an
election  is made to treat the Trust Fund  relating to a  particular  Series of
Securities as a real estate  mortgage  investment  conduit  ("REMIC") under the
Internal  Revenue Code of 1986, as amended (the "Code");  (iii) the  Securities
represent  an ownership  interest in some or all of the assets  included in the
Trust Fund for a Series;  or (iv) an  election  is made to treat the Trust Fund
relating  to  a  particular  Series  of  Certificates  as  a  partnership.  The
Prospectus  Supplement  for each  Series of  Securities  will  specify  how the
Securities  will be treated for federal  income tax  purposes  and will discuss
whether a REMIC election, if any, will be made with respect to such Series.

          As used herein, the term "U.S. Person" means a citizen or resident of
the United  States,  a  corporation,  partnership  or other  entity  created or
organized in or under the laws of the United  States,  any state thereof or the
District of Columbia (other than a partnership  that is not treated as a United
States  person  under any  applicable  Treasury  regulations),  an estate whose
income is  subject  to U.S.  federal  income  tax  regardless  of its source of
income,  or a trust if a court  within  the United  States is able to  exercise
primary  supervision of the authority to control all  substantial  decisions of
the trust.  Notwithstanding the preceding  sentence,  to the extent provided in
regulations,  certain  trusts in  existence  on August 20,  1996 and treated as
United  States  Persons prior to such date that elect to continue to be treated
as United States persons shall be considered U.S. Persons as well.

TAXATION OF DEBT SECURITIES

          STATUS  AS  REAL  PROPERTY  LOANS.  Except  to the  extent  otherwise
provided in the related  Prospectus  Supplement,  if the Securities are regular
interests in a REMIC ("Regular Interest  Securities") or represent interests in
a grantor trust,  Tax Counsel is of the opinion that: (i) Securities  held by a
domestic building and loan association will constitute "loans ... secured by an
interest   in   real   property"   within   the   meaning   of   Code   Section
7701(a)(19)(C)(v);  and (ii) Securities held by a real estate  investment trust
will  constitute  "real  estate  assets"  within the  meaning  of Code  Section
856(c)(4)(A)  and  interest  on  Securities  will be  considered  "interest  on
obligations  secured by  mortgages  on real  property or on  interests  in real
property" within the meaning of Code Section 856(c)(3)(B).

          INTEREST  AND  ACQUISITION  DISCOUNT.  In the opinion of Tax Counsel,
Regular Interest Securities are generally taxable to holders in the same manner
as  evidences  of  indebtedness  issued by the REMIC.  Stated  interest  on the
Regular  Interest  Securities will be taxable as ordinary income and taken into
account  using the accrual  method of  accounting,  regardless  of the holder's
normal  accounting  method.  Interest  (other than original issue  discount) on
Securities  (other than Regular Interest  Securities) that are characterized as
indebtedness  for federal  income tax purposes  will be includible in income by
holders   thereof  in  accordance  with  their  usual  methods  of  accounting.
Securities  characterized  as debt for federal  income tax purposes and Regular
Interest  Securities  will be referred  to  hereinafter  collectively  as "Debt
Securities".

          Tax Counsel is of the opinion that Debt  Securities that are Compound
Interest  Securities will, and certain of the other Debt Securities issued at a
discount may, be issued with "original issue discount"  ("OID").  The following
discussion  is based in part on the rules  governing OID which are set forth in
Sections  1271-1275 of the Code and the Treasury  regulations issued thereunder
on February 2, 1994,  as amended on June 11,  1996 (the "OID  Regulations").  A
holder should be aware,  however,  that the OID  Regulations  do not adequately
address  certain  issues  relevant to prepayable  securities,  such as the Debt
Securities.

          In general, OID, if any, will equal the difference between the stated
redemption  price at maturity of a Debt  Security and its issue  price.  In the
opinion of Tax Counsel,  a holder of a Debt  Security  must include such OID in
gross income as ordinary  interest  income as it accrues  under a method taking
into  account an economic  accrual of the  discount.  In  general,  OID must be
included  in income in advance of the  receipt  of the cash  representing  that
income.  The amount of OID on a Debt  Security will be considered to be zero if
it is less than a DE MINIMIS amount determined under the Code.

          The issue  price of a Debt  Security  is the  first  price at which a
substantial  amount of Debt  Securities  of that  class are sold to the  public
(excluding bond houses, brokers,  underwriters or wholesalers).  If less than a
substantial amount of a particular class of Debt Securities is sold for cash on
or prior to the Closing Date, the issue price for such class will be treated as
the fair market value of such class on the Closing  Date.  The issue price of a
Debt Security also includes the amount paid by an initial Debt Security  holder
for accrued  interest  that  relates to a period prior to the issue date of the
Debt  Security.  The stated  redemption  price at maturity  of a Debt  Security
includes the original principal amount of the Debt Security, but generally will
not  include  distributions  of  interest  if  such  distributions   constitute
"qualified stated interest".

          Under the OID Regulations,  qualified stated interest generally means
interest  payable  at a  single  fixed  rate or  qualified  variable  rate  (as
described  below)  provided  that such  interest  payments are  unconditionally
payable at  intervals  of one year or less  during the entire  term of the Debt
Security.  The OID Regulations state that interest payments are unconditionally
payable  only if a late  payment or  nonpayment  is expected to be penalized or
reasonable  remedies  exist to compel  payment.  Certain  Debt  Securities  may
provide for  default  remedies in the event of late  payment or  nonpayment  of
interest.  In the opinion of Tax Counsel,  the interest on such Debt Securities
will be unconditionally  payable and constitute qualified stated interest,  not
OID.  However,  absent  clarification  of  the  OID  Regulations,   where  Debt
Securities do not provide for default  remedies,  the interest payments will be
included in the Debt Security's  stated  redemption price at maturity and taxed
as  OID.  Interest  is  payable  at a  single  fixed  rate  only  if  the  rate
appropriately  takes into account the length of the interval between  payments.
Distributions  of interest on Debt  Securities  with respect to which  deferred
interest will accrue,  will not constitute  qualified stated interest payments,
in which case the stated  redemption  price at maturity of such Debt Securities
includes all distributions of interest as well as principal thereon.  Where the
interval  between  the  issue  date and the first  Distribution  Date on a Debt
Security  is either  longer or shorter  than the  interval  between  subsequent
Distribution  Dates, all or part of the interest  foregone,  in the case of the
longer interval, and all of the additional interest, in the case of the shorter
interval,  will be included  in the stated  redemption  price at  maturity  and
tested  under  the DE  MINIMIS  rule  described  below.  In the  case of a Debt
Security  with a long first  period  which has non-DE  MINIMIS  OID, all stated
interest in excess of interest  payable at the effective  interest rate for the
long first period will be included in the stated  redemption  price at maturity
and the Debt  Security  will  generally  have OID.  Holders of Debt  Securities
should  consult  their own tax advisors to determine the issue price and stated
redemption price at maturity of a Debt Security.

         Under the DE MINIMIS  rule,  OID on a Debt Security will be considered
to be zero if such OID is less than  0.25% of the  stated  redemption  price at
maturity of the Debt Security  multiplied by the weighted  average  maturity of
the Debt Security.  For this purpose, the weighted average maturity of the Debt
Security is computed as the sum of the amounts  determined by  multiplying  the
number of full years (I.E.,  rounding  down partial  years) from the issue date
until each  distribution in reduction of stated redemption price at maturity is
scheduled  to be made by a fraction,  the  numerator  of which is the amount of
each  distribution  included in the stated  redemption price at maturity of the
Debt Security and the  denominator of which is the stated  redemption  price at
maturity of the Debt Security. Holders generally must report DE MINIMIS OID pro
rata as principal  payments are received,  and such income will be capital gain
if the Debt  Security  is held as a  capital  asset.  However,  accrual  method
holders may elect to accrue all DE MINIMIS OID as well as market discount under
a constant interest method.

          Debt  Securities  may  provide  for  interest  based  on a  qualified
variable rate. Under the OID  Regulations,  interest is treated as payable at a
qualified variable rate and not as contingent interest if, generally,  (i) such
interest is unconditionally  payable at least annually, (ii) the issue price of
the debt instrument does not exceed the total noncontingent  principal payments
and (iii)  interest is based on a  "qualified  floating  rate",  an  "objective
rate", or a combination of "qualified  floating rates" that do not operate in a
manner that significantly  accelerates or defers interest payments on such Debt
Security.  In the  case  of  Compound  Interest  Securities,  certain  Interest
Weighted  Securities,  and  certain of the other Debt  Securities,  none of the
payments under the instrument will be considered qualified stated interest, and
thus the  aggregate  amount of all  payments  will be  included  in the  stated
redemption price.

          The Internal  Revenue  Service (the "IRS")  issued  regulations  (the
"Contingent  Regulations")  governing  the  calculation  of OID on  instruments
having contingent interest payments.  The Contingent  Regulations represent the
only  guidance  regarding  the  views of the IRS  with  respect  to  contingent
interest  instruments and specifically do not apply for purposes of calculating
OID on debt instruments  subject to Code Section  1272(a)(6),  such as the Debt
Security.   Additionally,   the  OID  Regulations  do  not  contain  provisions
specifically  interpreting Code Section  1272(a)(6).  Until the Treasury issues
guidance to the contrary,  the Trustee  intends to base its computation on Code
Section  1272(a)(6) and the OID  Regulations  as described in this  Prospectus.
However,  because no regulatory  guidance  currently  exists under Code Section
1272(a)(6),  there can be no assurance  that such  methodology  represents  the
correct manner of calculating OID.

          The holder of a Debt  Security  issued with OID must include in gross
income,  for all days  during  its  taxable  year on which it holds  such  Debt
Security,  the sum of the "daily portions" of such original issue discount. The
amount of OID  includible  in income by a holder will be computed by allocating
to each day  during a taxable  year a pro rata  portion of the  original  issue
discount that accrued during the relevant accrual period. In the case of a Debt
Security that is not a Regular Interest Security and the principal  payments on
which are not subject to acceleration  resulting from prepayments on the Loans,
the  amount  of OID  includible  in income of a holder  for an  accrual  period
(generally the period over which interest  accrues on the debt instrument) will
equal  the  product  of the  yield to  maturity  of the Debt  Security  and the
adjusted issue price of the Debt Security, reduced by any payments of qualified
stated  interest.  The adjusted  issue price is the sum of its issue price plus
prior accruals or OID,  reduced by the total payments made with respect to such
Debt  Security  in all prior  periods,  other than  qualified  stated  interest
payments.

          The  amount  of OID to be  included  in  income by a holder of a debt
instrument,  such as certain Classes of the Debt Securities, that is subject to
acceleration  due to  prepayments  on  other  debt  obligations  securing  such
instruments (a "Pay-Through Security"),  is computed by taking into account the
anticipated  rate of prepayments  assumed in pricing the debt  instrument  (the
"Prepayment Assumption").  The amount of OID that will accrue during an accrual
period on a  Pay-Through  Security is the excess (if any) of the sum of (a) the
present value of all payments remaining to be made on the Pay-Through  Security
as of the close of the accrual  period and (b) the payments  during the accrual
period of amounts  included in the stated  redemption  price of the Pay-Through
Security,  over the  adjusted  issue price of the  Pay-Through  Security at the
beginning of the accrual period. The present value of the remaining payments is
to be  determined  on the basis of three  factors:  (i) the  original  yield to
maturity of the Pay-Through Security (determined on the basis of compounding at
the end of each  accrual  period and  properly  adjusted  for the length of the
accrual period),  (ii) events which have occurred before the end of the accrual
period and (iii) the  assumption  that the  remaining  payments will be made in
accordance with the original Prepayment  Assumption.  The effect of this method
is to  increase  the  portions  of OID  required  to be included in income by a
holder to take into  account  prepayments  with  respect to the Loans at a rate
that exceeds the Prepayment Assumption, and to decrease (but not below zero for
any period) the portions of original issue discount  required to be included in
income by a holder of a Pay-Through  Security to take into account  prepayments
with  respect  to the  Loans  at a rate  that is  slower  than  the  Prepayment
Assumption.  Although  original  issue  discount will be reported to holders of
Pay-Through Securities based on the Prepayment Assumption, no representation is
made to holders that Loans will be prepaid at that rate or at any other rate.

          The  Depositor  may adjust  the  accrual of OID on a Class of Regular
Interest Securities (or other regular interests in a REMIC) in a manner that it
believes to be  appropriate,  to take account of realized  losses on the Loans,
although  the OID  Regulations  do not  provide  for such  adjustments.  If the
Internal  Revenue  Service  were to require  that OID be accrued  without  such
adjustments,  the  rate  of  accrual  of OID for a Class  of  Regular  Interest
Securities could increase.

          Certain  classes of Regular  Interest  Securities  may represent more
than one class of REMIC regular  interests.  Unless  otherwise  provided in the
related  Prospectus   Supplement,   the  Trustee  intends,  based  on  the  OID
Regulations, to calculate OID on such Securities as if, solely for the purposes
of computing OID, the separate regular interests were a single debt instrument.

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

          EFFECTS OF DEFAULTS AND DELINQUENCIES. In the opinion of Tax Counsel,
holders  will  be  required  to  report  income  with  respect  to the  related
Securities  under an  accrual  method  without  giving  effect  to  delays  and
reductions in  distributions  attributable  to a default or  delinquency on the
Loans,  except  possibly  to the extent  that it can be  established  that such
amounts are  uncollectible.  As a result,  the amount of income (including OID)
reported  by a holder of such a  Security  in any  period  could  significantly
exceed the amount of cash distributed to such holder in that period. The holder
will eventually be allowed a loss (or will be allowed to report a lesser amount
of income) to the extent  that the  aggregate  amount of  distributions  on the
Securities  is deduced as a result of a Loan default.  However,  the timing and
character  of  such  losses  or  reductions   in  income  are  uncertain   and,
accordingly,  holders of  Securities  should  consult their own tax advisors on
this point.

          INTEREST  WEIGHTED  SECURITIES.  It is not clear how income should be
accrued with respect to Regular Interest  Securities or Stripped Securities (as
defined under "--Tax Status as a Grantor Trust;  General"  herein) the payments
on which  consist  solely or primarily  of a specified  portion of the interest
payments  on  qualified  mortgages  held by the  REMIC or on  Loans  underlying
Pass-Through Securities ("Interest Weighted Securities"). The Issuer intends to
take the  position  that all of the income  derived  from an Interest  Weighted
Security  should be  treated  as OID and that the amount and rate of accrual of
such OID should be calculated by treating the Interest  Weighted  Security as a
Compound  Interest  Security.   However,  in  the  case  of  Interest  Weighted
Securities that are entitled to some payments of principal and that are Regular
Interest  Securities  the  Internal  Revenue  Service  could assert that income
derived  from an Interest  Weighted  Security  should be  calculated  as if the
Security  were a  security  purchased  at a premium  equal to the excess of the
price paid by such holder for such Security over its stated  principal  amount,
if any.  Under this  approach,  a holder  would be entitled  to  amortize  such
premium only if it has in effect an election under Section 171 of the Code with
respect to all taxable  debt  instruments  held by such  holder,  as  described
below.  Alternatively,  the  Internal  Revenue  Service  could  assert  that an
Interest  Weighted  Security  should be taxable under the rules governing bonds
issued with contingent payments.  Such treatment may be more likely in the case
of Interest  Weighted  Securities  that are  Stripped  Securities  as described
below.  See  "--Tax  Status  as  a  Grantor   Trust--Discount   or  Premium  on
Pass-Through Securities".

          VARIABLE RATE DEBT SECURITIES.  In the opinion of Tax Counsel, in the
case of Debt  Securities  bearing  interest  at a rate  that  varies  directly,
according to a fixed formula,  with an objective index, it appears that (i) the
yield to maturity of such Debt  Securities  and (ii) in the case of Pay-Through
Securities, the present value of all payments remaining to be made on such Debt
Securities, should be calculated as if the interest index remained at its value
as of the issue date of such Securities. Because the proper method of adjusting
accruals  of OID on a variable  rate Debt  Security  is  uncertain,  holders of
variable rate Debt Securities  should consult their own tax advisers  regarding
the appropriate treatment of such Securities for federal income tax purposes.

          MARKET  DISCOUNT.  In the opinion of Tax  Counsel,  a purchaser  of a
Security may be subject to the market  discount rules of Sections  1276-1278 of
the Code. A Holder that acquires a Debt Security with more than a prescribed DE
MINIMIS  amount of "market  discount"  (generally,  the excess of the principal
amount  of the Debt  Security  over the  purchaser's  purchase  price)  will be
required to include  accrued  market  discount in income as ordinary  income in
each month,  but limited to an amount not exceeding  the principal  payments on
the Debt Security  received in that month and, if the  Securities are sold, the
gain realized.  Such market discount would accrue in a manner to be provided in
Treasury  regulations  but,  until such  regulations  are  issued,  such market
discount  would in general  accrue either (i) on the basis of a constant  yield
(in the case of a  Pay-Through  Security,  taking  into  account  a  prepayment
assumption)  or (ii) in the ratio of (a) in the case of  Securities  (or in the
case of a Pass-Through  Security, as set forth below, the Loans underlying such
Security) not originally  issued with original issue discount,  stated interest
payable in the relevant period to total stated interest remaining to be paid at
the beginning of the period or (b) in the case of  Securities  (or, in the case
of a Pass-Through  Security,  as described  below,  the Loans  underlying  such
Security) originally issued at a discount,  OID in the relevant period to total
OID remaining to be paid.

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

          PREMIUM. In the opinion of Tax Counsel, a holder who purchases a Debt
Security  (other than an  Interest  Weighted  Security to the extent  described
above)  at a cost  greater  than  its  stated  redemption  price  at  maturity,
generally will be considered to have purchased the Security at a premium, which
it may elect to amortize as an offset to interest  income on such Security (and
not as a separate  deduction item) on a constant yield method.  The legislative
history  of the 1986 Act  indicates  that  premium is to be accrued in the same
manner as market discount.  Accordingly, it appears that the accrual of premium
on a class of Pay-Through  Securities  will be calculated  using the prepayment
assumption  used in  pricing  such  class.  If a holder  makes an  election  to
amortize  premium on a Debt  Security,  such election will apply to all taxable
debt  instruments  (including all REMIC regular  interests and all pass-through
certificates   representing   ownership  interests  in  a  trust  holding  debt
obligations)  held by the holder at the  beginning of the taxable year in which
the election is made, and to all taxable debt instruments  acquired  thereafter
by such  holder,  and  will be  irrevocable  without  the  consent  of the IRS.
Purchasers  who pay a  premium  for the  Securities  should  consult  their tax
advisers  regarding  the election to amortize  premium and the  application  of
recently finalized regulations under Section 171 issued December 30, 1997.

          ELECTION TO TREAT ALL INTEREST AS ORIGINAL  ISSUE  DISCOUNT.  The OID
Regulations permit a holder of a Debt Security 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 for Debt  Securities
acquired  on or after April 4, 1994.  If such an election  were to be made with
respect  to a Debt  Security  with  market  discount,  the  holder  of the Debt
Security  would be  deemed  to have  made an  election  to  include  in  income
currently  market  discount with respect to all other debt  instruments  having
market discount that such holder of the Debt Security  acquires during the year
of the election or  thereafter.  Similarly,  a holder of a Debt  Security  that
makes this  election for a Debt  Security that is acquired at a premium will be
deemed to have made an election to amortize  bond  premium  with respect to all
debt  instruments  having  amortizable  bond  premium  that such holder owns or
acquires.  The election to accrue interest,  discount and premium on a constant
yield method with respect to a Debt Security is irrevocable.

TAXATION OF THE REMIC AND ITS HOLDERS

          GENERAL.  In the opinion of Tax Counsel,  if a REMIC election is made
with  respect  to a Series of  Securities,  then the  arrangement  by which the
Securities  of that Series are issued will be treated as a REMIC as long as all
of the  provisions  of the  applicable  Agreement  are  complied  with  and the
statutory  and  regulatory  requirements  are  satisfied.  Securities  will  be
designated  as "Regular  Interests"  or  "Residual  Interests"  in a REMIC,  as
specified in the related Prospectus Supplement.

          Except to the extent specified otherwise in a Prospectus  Supplement,
if a REMIC  election  is made with  respect to a Series of  Securities,  in the
opinion of Tax  Counsel (i)  Securities  held by a domestic  building  and loan
association  will  constitute  "a regular or a  residual  interest  in a REMIC"
within the meaning of Code Section  7701(a)(19)(C)(xi)  (assuming that at least
95% of the  REMIC's  assets  consist  of cash,  government  securities,  "loans
secured by an interest in real property",  and other types of assets  described
in Code  Section  7701(a)(19)(C));  and (ii)  Securities  held by a real estate
investment  trust will  constitute  "real estate  assets" within the meaning of
Code Section  856(c)(4)(A),  and income with respect to the Securities  will be
considered "interest on obligations secured by mortgages on real property or on
interests in real  property"  within the meaning of Code  Section  856(c)(3)(B)
(assuming,  for both  purposes,  that at least 95% of the  REMIC's  assets  are
qualifying  assets).  If less than 95% of the REMIC's  assets consist of assets
described in clause (i) or (ii) above, then a Security will qualify for the tax
treatment  described  in clause (i) or (ii) in the  proportion  that such REMIC
assets are qualifying assets.

REMIC EXPENSES; SINGLE CLASS REMICS

          As a general rule, in the opinion of Tax Counsel, all of the expenses
of a REMIC will be taken into  account  by  holders  of the  Residual  Interest
Securities.  In the case of a "single class REMIC",  however, the expenses will
be  allocated,  under  Treasury  regulations,  among the holders of the Regular
Interest  Securities and the holders of the Residual  Interest  Securities on a
daily basis in  proportion to the relative  amounts of income  accruing to each
holder on that day. In the case of a holder of a Regular Interest  Security who
is  an  individual  or a  "pass-through  interest  holder"  (including  certain
pass-through  entities but not including real estate investment  trusts),  such
expenses will be deductible  only to the extent that such expenses,  plus other
"miscellaneous  itemized deductions" of the holder,  exceed 2% of such Holder's
adjusted gross income. In addition,  for taxable years beginning after December
31, 1990, the amount of itemized deductions otherwise allowable for the taxable
year for an  individual  whose  adjusted  gross income  exceeds the  applicable
amount (which amount will be adjusted for inflation for taxable years beginning
after  1990) will be reduced by the lesser of (i) 3% of the excess of  adjusted
gross income over the applicable  amount, or (ii) 80% of the amount of itemized
deductions  otherwise  allowable  for  such  taxable  year.  The  reduction  or
disallowance  of this  deduction may have a significant  impact on the yield of
the Regular  Interest  Security to such a holder.  In general  terms,  a single
class  REMIC is one that  either (i) would  qualify,  under  existing  Treasury
regulations,  as a grantor trust if it were not a REMIC (treating all interests
as ownership  interests,  even if they would be  classified as debt for federal
income tax purposes) or (ii) is similar to such a trust and which is structured
with the  principal  purpose of avoiding the single  class REMIC rules.  Unless
otherwise specified in the related Prospectus  Supplement,  the expenses of the
REMIC will be allocated to holders of the related residual interest securities.

TAXATION OF THE REMIC

          GENERAL. Although a REMIC is a separate entity for federal income tax
purposes,  in the opinion of Tax Counsel,  a REMIC is not generally  subject to
entity-level  tax.  Rather,  the taxable income or net loss of a REMIC is taken
into  account by the holders of residual  interests.  As described  above,  the
regular interests are generally taxable as debt of the REMIC.

          CALCULATION  OF REMIC  INCOME.  In the  opinion of Tax  Counsel,  the
taxable income or net loss of a REMIC is determined  under an accrual method of
accounting and in the same manner as in the case of an individual, with certain
adjustments.  In general, the taxable income or net loss will be the difference
between (i) the gross income produced by the REMIC's assets,  including  stated
interest and any original issue discount or market  discount on loans and other
assets,  and (ii)  deductions,  including  stated  interest and original  issue
discount  accrued on Regular Interest  Securities,  amortization of any premium
with respect to Loans,  and servicing  fees and other  expenses of the REMIC. A
holder of a Residual Interest Security that is an individual or a "pass-through
interest holder" (including certain  pass-through  entities,  but not including
real estate investment  trusts) will be unable to deduct servicing fees payable
on the loans or other administrative  expenses of the REMIC for a given taxable
year,  to the extent that such  expenses,  when  aggregated  with such holder's
other  miscellaneous  itemized  deductions  for that  year,  do not  exceed two
percent of such holder's adjusted gross income.

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

          The  OID  provisions  of the  Code  apply  to  loans  of  individuals
originated on or after March 2, 1984, and the market discount  provisions apply
to loans originated after July 18, 1984. Subject to possible application of the
DE  MINIMIS  rules,  the  method of  accrual by the REMIC of OID income on such
loans will be  equivalent  to the method  under  which  holders of  Pay-Through
Securities  accrue  original  issue  discount  (I.E.,  under the constant yield
method taking into account the  Prepayment  Assumption).  The REMIC will deduct
OID on the Regular  Interest  Securities in the same manner that the holders of
the Regular Interest  Securities  include such discount in income,  but without
regard to the DE  MINIMIS  rules.  See  "Taxation  of Debt  Securities"  above.
However,  a REMIC that  acquires  loans at a market  discount must include such
market  discount in income  currently,  as it accrues,  on a constant  interest
basis.

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

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

INTEREST SECURITIES

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

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

          In any event,  because the holder of a residual  interest is taxed on
the net  income of the  REMIC,  the  taxable  income  derived  from a  Residual
Interest  Security  in a given  taxable  year will not be equal to the  taxable
income  associated with  investment in a corporate bond or stripped  instrument
having  similar cash flow  characteristics  and pretax  yield.  Therefore,  the
after-tax yield on the Residual Interest Security may be less than that of such
a bond or instrument.

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

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

          SALE OR  EXCHANGE.  In the  opinion  of Tax  Counsel,  a holder  of a
Residual  Interest Security will recognize gain or loss on the sale or exchange
of a Residual  Interest  Security equal to the difference,  if any, between the
amount  realized and such  holder's  adjusted  basis in the  Residual  Interest
Security at the time of such sale or exchange. Except to the extent provided in
regulations,  which have not yet been issued,  any loss upon  disposition  of a
Residual  Interest  Security will be disallowed if the selling holder  acquires
any  residual  interest in a REMIC or similar  mortgage  pool within six months
before or after such disposition.

          EXCESS INCLUSIONS.  In the opinion of Tax Counsel, the portion of the
REMIC taxable income of a holder of a Residual Interest Security  consisting of
"excess  inclusion"  income  may not be offset by other  deductions  or losses,
including net operating  losses,  on such holder's  federal  income tax return.
Further,  if the  holder of a Residual  Interest  Security  is an  organization
subject to the tax on unrelated  business  income  imposed by Code Section 511,
such holder's  excess  inclusion  income will be treated as unrelated  business
taxable income of such holder. In addition,  under Treasury  regulations yet to
be issued, if a real estate investment trust, a regulated investment company, a
common  trust fund,  or certain  cooperatives  were to own a Residual  Interest
Security,  a portion of  dividends  (or other  distributions)  paid by the real
estate  investment trust (or other entity) would be treated as excess inclusion
income.  If a Residual  Security is owned by a foreign person excess  inclusion
income is  subject  to tax at a rate of 30% which may not be reduced by treaty,
is not eligible for treatment as "portfolio interest" and is subject to certain
additional  limitations.  See "Tax Treatment of Foreign  Investors".  The Small
Business Job Protection Act of 1996 has eliminated the special rule  permitting
Section 593 institutions  ("thrift  institutions")  to use net operating losses
and other  allowable  deductions to offset their excess  inclusion  income from
REMIC residual certificates that have "significant value" within the meaning of
the REMIC Regulations, effective for taxable years beginning after December 31,
1995,  except with  respect to  residual  certificates  continuously  held by a
thrift institution since November 1, 1995.

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

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

          Under the REMIC Regulations,  in certain circumstances,  transfers of
Residual  Securities may be disregarded.  See  "--Restrictions on Ownership and
Transfer of  Residual  Interest  Securities"  and "--Tax  Treatment  of Foreign
Investors" below.

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

          If a Residual  Interest  Security is  transferred  to a  Disqualified
Organization  after March 31, 1988 (in violation of the  restrictions set forth
above),  a substantial  tax will be imposed on the  transferor of such Residual
Interest Security at the time of the transfer.  In addition,  if a Disqualified
Organization  holds an interest in a  pass-through  entity after March 31, 1988
(including,  among others, a partnership,  trust, real estate investment trust,
regulated  investment company,  or any person holding as nominee),  that owns a
Residual Interest Security,  the pass-through entity will be required to pay an
annual tax on its allocable share of the excess inclusion income of the REMIC.

          Under the REMIC  Regulations,  if a Residual  Interest  Security is a
"noneconomic  residual interest",  as described below, a transfer of a Residual
Interest Security to a United States person will be disregarded for all federal
tax purposes  unless no  significant  purpose of the transfer was to impede the
assessment or collection of tax. A Residual Interest Security is a "noneconomic
residual interest" unless, at the time of the transfer (i) the present value of
the expected future  distributions on the Residual  Interest  Security at least
equals the product of the present value of the  anticipated  excess  inclusions
and the highest rate of tax for the year in which the transfer occurs, and (ii)
the   transferor   reasonably   expects  that  the   transferee   will  receive
distributions  from the REMIC at or after the time at which the taxes accrue on
the  anticipated  excess  inclusions  in an amount  sufficient  to satisfy  the
accrued  taxes.  If a  transfer  of a Residual  Interest  is  disregarded,  the
transferor  would be liable for any  federal  income tax imposed  upon  taxable
income derived by the transferee from the REMIC. The REMIC Regulations  provide
no guidance as to how to determine if a significant purpose of a transfer is to
impede the assessment or collection of tax. A similar type of limitation exists
with respect to certain  transfers of residual  interests by foreign persons to
United States persons. See "--Tax Treatment of Foreign Investors".

          MARK TO MARKET  RULES.  Prospective  purchasers  of a REMIC  Residual
Interest Security should be aware that the IRS recently  finalized  regulations
(the "Mark-to-Market Regulations") which provide that a REMIC Residual Interest
Security acquired after January 3, 1995 cannot be marked-to-market. Prospective
purchasers  of a REMIC  Residual  Interest  Security  should  consult their tax
advisors regarding the possible application of the Mark to Market Regulations.

ADMINISTRATIVE MATTERS

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

TAX STATUS AS A GRANTOR TRUST

          GENERAL.  As further specified in the related Prospectus  Supplement,
if a REMIC  election  is not made and the  Trust  Fund is not  structured  as a
partnership,  then, in the opinion of Tax Counsel, the Trust Fund relating to a
Series of Securities  will be classified  for federal  income tax purposes as a
grantor trust under Subpart E, Part 1 of Subchapter J of the Code and not as an
association   taxable  as  a  corporation   (the  Securities  of  such  Series,
"Pass-Through  Securities").  In some Series there will be no separation of the
principal and interest payments on the Loans. In such  circumstances,  a holder
will be considered to have purchased a pro rata  undivided  interest in each of
the Loans. In other cases ("Stripped Securities"),  sale of the Securities will
produce a  separation  in the  ownership  of all or a portion of the  principal
payments from all or a portion of the interest payments on the Loans.

          In the opinion of Tax Counsel, each holder must report on its federal
income  tax return its share of the gross  income  derived  from the Loans (not
reduced  by the amount  payable as fees to the  Trustee  and the  Servicer  and
similar fees (collectively,  the "Servicing Fee")), at the same time and in the
same  manner as such items  would have been  reported  under the  Holder's  tax
accounting  method had it held its  interest  in the Loans  directly,  received
directly its share of the amounts  received with respect to the Loans, and paid
directly  its  share  of the  Servicing  Fees.  In  the  case  of  Pass-Through
Securities  other than Stripped  Securities,  such income will consist of a pro
rata share of all of the income  derived from all of the Loans and, in the case
of Stripped  Securities,  such  income will  consist of a pro rata share of the
income  derived from each stripped bond or stripped  coupon in which the holder
owns an interest. The holder of a Security will generally be entitled to deduct
such  Servicing Fees under Section 162 or Section 212 of the Code to the extent
that such Servicing Fees represent  "reasonable"  compensation for the services
rendered by the Trustee and the Servicer (or third parties that are compensated
for  the  performance  of  services).  In the  case of a  noncorporate  holder,
however, Servicing Fees (to the extent not otherwise disallowed,  E.G., because
they exceed  reasonable  compensation)  will be  deductible  in computing  such
holder's regular tax liability only to the extent that such fees, when added to
other miscellaneous itemized deductions, exceed 2% of adjusted gross income and
may not be  deductible  to any extent in computing  such  holder's  alternative
minimum tax liability.  In addition, for taxable years beginning after December
31, 1990, the amount of itemized deductions otherwise allowable for the taxable
year for an  individual  whose  adjusted  gross income  exceeds the  applicable
amount (which amount will be adjusted for inflation in taxable years  beginning
after  1990) will be reduced by the lesser of (i) 3% of the excess of  adjusted
gross income over the  applicable  amount or (ii) 80% of the amount of itemized
deductions otherwise allowable for such taxable year.

          DISCOUNT OR PREMIUM ON PASS-THROUGH SECURITIES. In the opinion of Tax
Counsel,  the  holder's  purchase  price of a  Pass-Through  Security  is to be
allocated among the Loans in proportion to their fair market values, determined
as of the time of purchase of the Securities.  In the typical case, the Trustee
(to the extent necessary to fulfill its reporting  obligations) will treat each
Loan as having a fair market value  proportional  to the share of the aggregate
principal  balances  of  all  of  the  Loans  that  it  represents,  since  the
Securities,  unless otherwise  specified in the related Prospectus  Supplement,
will have a relatively uniform interest rate and other common  characteristics.
To the extent that the portion of the purchase price of a Pass-Through Security
allocated  to a Loan (other  than to a right to receive  any  accrued  interest
thereon and any undistributed  principal payments) is less than or greater than
the portion of the principal balance of the Loan allocable to the Security, the
interest in the Loan allocable to the  Pass-Through  Security will be deemed to
have been acquired at a discount or premium, respectively.

          The  treatment  of any  discount  will depend on whether the discount
represents OID or market discount.  In the case of a Loan with OID in excess of
a prescribed DE MINIMIS amount or a Stripped  Security,  a holder of a Security
will be required to report as interest income in each taxable year its share of
the amount of OID that accrues during that year in the manner  described above.
OID with respect to a Loan could arise, for example, by virtue of the financing
of points by the originator of the Loan, or by virtue of the charging of points
by the  originator of the Loan in an amount greater than a statutory DE MINIMIS
exception, in circumstances under which the points are not currently deductible
pursuant to applicable  Code  provisions.  Any market  discount or premium on a
Loan will be includible  in income,  generally in the manner  described  above,
except  that  in the  case  of  Pass-Through  Securities,  market  discount  is
calculated with respect to the Loans  underlying the  Certificate,  rather than
with  respect to the  Security.  A holder  that  acquires an interest in a Loan
originated  after July 18,  1984 with more than a DE  MINIMIS  amount of market
discount  (generally,  the excess of the principal  amount of the Loan over the
purchaser's  allocable  purchase  price) will be  required  to include  accrued
market  discount in income in the manner set forth above.  See  "--Taxation  of
Debt Securities; Market Discount" and "--Premium" above.

          In  the  case  of  market   discount  on  a   Pass-Through   Security
attributable  to Loans  originated  on or  before  July 18,  1984,  the  holder
generally  will be required to allocate  the portion of such  discount  that is
allocable to a loan among the principal payments on the Loan and to include the
discount  allocable to each  principal  payment in ordinary  income at the time
such  principal  payment is made.  Such  treatment  would  generally  result in
discount  being  included  in income at a slower  rate than  discount  would be
required to be included in income using the method  described in the  preceding
paragraph.

          STRIPPED  SECURITIES.  A Stripped  Security may  represent a right to
receive  only a portion  of the  interest  payments  on the  Loans,  a right to
receive only  principal  payments on the Loans,  or a right to receive  certain
payments of both interest and principal.  Certain Stripped  Securities  ("Ratio
Strip  Securities") may represent a right to receive  differing  percentages of
both the interest and  principal on each Loan.  Pursuant to Section 1286 of the
Code,  the  separation  of ownership of the right to receive some or all of the
interest  payments on an obligation from ownership of the right to receive some
or all of the principal  payments  results in the creation of "stripped  bonds"
with  respect to  principal  payments and  "stripped  coupons"  with respect to
interest  payments.  Section 1286 of the Code applies the OID rules to stripped
bonds and stripped coupons.  For purposes of computing original issue discount,
a stripped bond or a stripped coupon is treated as a debt instrument  issued on
the date that such stripped  interest is purchased with an issue price equal to
its purchase  price or, if more than one stripped  interest is  purchased,  the
ratable share of the purchase price allocable to such stripped interest.

          Servicing  fees in  excess  of  reasonable  servicing  fees  ("excess
servicing")  will be  treated  under the  stripped  bond  rules.  If the excess
servicing  fee is less than 100 basis  points  (I.E.,  1%  interest on the Loan
principal  balance)  or the  Securities  are  initially  sold with a DE MINIMIS
discount  (assuming no prepayment  assumption is required),  any non-DE MINIMIS
discount arising from a subsequent transfer of the Securities should be treated
as market discount.  The IRS appears to require that reasonable  servicing fees
be calculated  on a Loan by Loan basis,  which could result in some Loans being
treated as having more than 100 basis points of interest stripped off.

          The Code, OID  Regulations and judicial  decisions  provide no direct
guidance as to how the interest and original  issue discount rules are to apply
to Stripped  Securities  and other  Pass-Through  Securities.  Under the method
described  above for Pay-Through  Securities  (the "Cash Flow Bond Method"),  a
prepayment  assumption is used and periodic  recalculations are made which take
into  account with  respect to each  accrual  period the effect of  prepayments
during  such  period.   However,   the  1986  Act  does  not,  absent  Treasury
regulations,  appear  specifically  to cover  instruments  such as the Stripped
Securities which technically  represent  ownership  interests in the underlying
Loans,   rather  than  being  debt   instruments   "secured  by"  those  loans.
Nevertheless,  it is believed  that the Cash Flow Bond  Method is a  reasonable
method of reporting  income for such  Securities,  and it is expected  that OID
will be  reported  on that basis  unless  otherwise  specified  in the  related
Prospectus Supplement.  In applying the calculation to Pass-Through Securities,
the Trustee  will treat all payments to be received by a holder with respect to
the underlying Loans as payments on a single  installment  obligation.  The IRS
could,  however,  assert  that  original  issue  discount  must  be  calculated
separately for each Loan underlying a Security.

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

          In the  case of a  Stripped  Security  that is an  Interest  Weighted
Security, the Trustee intends,  absent contrary authority,  to report income to
Security  holders as OID, in the manner  described above for Interest  Weighted
Securities.

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

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

          CHARACTER AS QUALIFYING  LOANS.  In the case of Stripped  Securities,
there is no specific legal authority  existing  regarding whether the character
of the  Securities,  for federal  income tax purposes,  will be the same as the
Loans. The IRS could take the position that the Loan's character is not carried
over to the Securities in such circumstances.  Pass-Through Securities will be,
and, although the matter is not free from doubt,  Stripped Securities should be
considered  to  represent  "real estate  assets"  within the meaning of Section
856(c)(4)(A)  of the Code,  and "loans secured by an interest in real property"
within the  meaning  of Section  7701(a)(19)(C)(v)  of the Code;  and  interest
income  attributable  to the  Securities  should  be  considered  to  represent
"interest on obligations  secured by mortgages on real property or on interests
in real  property"  within the  meaning of  Section  856(c)(3)(B)  of the Code.
Reserves or funds underlying the Securities may cause a proportionate reduction
in the above-described qualifying status categories of Securities.

SALE OR EXCHANGE

          Subject to the  discussion  below with  respect to Trust  Funds as to
which a partnership election is made, in the opinion of Tax Counsel, a holder's
tax basis in its  Security is the price such  holder pays for a Security,  plus
amounts of original issue or market discount  included in income and reduced by
any payments  received (other than qualified stated interest  payments) and any
amortized premium.  Gain or loss recognized on a sale, exchange,  or redemption
of a Security,  measured by the difference  between the amount realized and the
Security's  basis as so adjusted  such gain will  generally  be capital gain or
loss,  assuming that the Security is held as a capital asset and will generally
be long-term  capital gain or loss if the holding period of the security is one
year or more.  Non-corporate  taxpayers are subject to reduced maximum rates on
long-term  capital  gains and are generally  subject to tax at ordinary  income
rates on short-term  capital  gains.  The  deductibility  of capital  losses is
subject to certain limitations.  Prospective investors should consult their own
tax advisors concerning these tax law provisions.

          In the  case  of a  Security  held  by a  bank,  thrift,  or  similar
institution  described  in  Section  582 of the  Code,  however,  gain  or loss
realized on the sale or exchange of a Regular Interest Security will be taxable
as ordinary income or loss. In addition, gain from the disposition of a Regular
Interest  Security  that might  otherwise  be  capital  gain will be treated as
ordinary  income to the extent of the  excess,  if any,  of (i) the amount that
would have been  includible in the holder's income if the yield on such Regular
Interest  Security  had equaled 110% of the  applicable  federal rate as of the
beginning of such holder's  holding period,  over the amount of ordinary income
actually  recognized  by the  holder  with  respect  to such  Regular  Interest
Security.

MISCELLANEOUS TAX ASPECTS

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

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

NEW WITHHOLDING REGULATIONS

          On October 6, 1997, the Treasury  Department  issued new  regulations
(the "New  Regulations")  which make certain  modifications to the withholding,
backup  withholding and information  reporting rules described  above.  The New
Regulations  attempt to unify  certification  requirements  and modify reliance
standards.  The New  Regulations  will generally be effective for payments made
after  December  31, 1999,  subject to certain  transition  rules.  Prospective
investors  are  urged to  consult  their  own tax  advisors  regarding  the New
Regulations.

TAX TREATMENT OF FOREIGN INVESTORS

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

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

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

TAX CHARACTERIZATION OF THE TRUST AS A PARTNERSHIP

          Tax  Counsel  is of the  opinion  that a Trust Fund  structured  as a
partnership will not be an association (or publicly traded partnership) taxable
as a corporation for federal income tax purposes.  This opinion is based on the
assumption that the terms of the Trust Agreement and related  documents will be
complied  with, and on counsel's  conclusions  that the nature of the income of
the Trust  Fund  will  exempt it from the rule  that  certain  publicly  traded
partnerships  are taxable as corporations  or the issuance of the  Certificates
has been structured as a private  placement  under an IRS safe harbor,  so that
the Trust  Fund will not be  characterized  as a  publicly  traded  partnership
taxable as a corporation.

          If the Trust Fund were taxable as a  corporation  for federal  income
tax purposes, in the opinion of Tax Counsel, the Trust Fund would be subject to
corporate  income tax on its taxable  income.  The Trust Fund's  taxable income
would include all its income,  possibly  reduced by its interest expense on the
Notes. Any such corporate income tax could materially  reduce cash available to
make  payments  on  the  Notes  and  distributions  on  the  Certificates,  and
Certificateholders could be liable for any such tax that is unpaid by the Trust
Fund.

TAX CONSEQUENCES TO HOLDERS OF THE NOTES

          TREATMENT  OF THE NOTES AS  INDEBTEDNESS.  The Trust Fund will agree,
and the  Noteholders  will agree by their purchase of Notes, to treat the Notes
as debt for federal income tax purposes.  In such a  circumstance,  Tax Counsel
is, except as otherwise provided in the related Prospectus  Supplement,  of the
opinion  that the Notes  will be  classified  as debt for  federal  income  tax
purposes.  The discussion below assumes this  characterization  of the Notes is
correct.

          OID, INDEXED  SECURITIES,  ETC. The discussion below assumes that all
payments on the Notes are denominated in U.S.  dollars,  and that the Notes are
not Indexed  Securities or Strip Notes.  Moreover,  the discussion assumes that
the interest formula for the Notes meets the requirements for "qualified stated
interest" under the OID  regulations,  and that any OID on the Notes (I.E., any
excess of the  principal  amount of the Notes over their issue  price) does not
exceed a DE MINIMIS amount (I.E., 0.25% of their principal amount multiplied by
the number of full years included in their term), all within the meaning of the
OID  regulations.  If these  conditions  are not satisfied  with respect to any
given series of Notes, additional tax considerations with respect to such Notes
will be disclosed in the applicable Prospectus Supplement.

          INTEREST INCOME ON THE NOTES. Based on the above assumptions,  except
as discussed in the  following  paragraph,  in the opinion of Tax Counsel,  the
Notes will not be considered  issued with OID. The stated interest thereon will
be taxable to a Noteholder as ordinary interest income when received or accrued
in accordance with such  Noteholder's  method of tax accounting.  Under the OID
regulations,  a holder of a Note  issued  with a DE MINIMIS  amount of OID must
include such OID in income, on a pro rata basis, as principal payments are made
on the Note. It is believed that any  prepayment  premium paid as a result of a
mandatory  redemption  will be taxable as  contingent  interest when it becomes
fixed and unconditionally payable. A purchaser who buys a Note for more or less
than its  principal  amount will  generally  be subject,  respectively,  to the
premium amortization or market discount rules of the Code.

          A holder  of a Note that has a fixed  maturity  date of not more than
one year from the issue date of such Note (a "Short-Term  Note") may be subject
to special  rules.  An accrual  basis holder of a Short-Term  Note (and certain
cash method holders,  including regulated investment companies, as set forth in
Section 1281 of the Code) generally would be required to report interest income
as interest  accrues on a  straight-line  basis over the term of each  interest
period.  Other cash basis holders of a Short-Term  Note would,  in general,  be
required to report  interest  income as interest is paid (or, if earlier,  upon
the taxable  disposition of the Short-Term Note).  However, a cash basis holder
of a Short-Term Note reporting interest income as it is paid may be required to
defer a portion of any interest  expense  otherwise  deductible on indebtedness
incurred to purchase or carry the Short-Term Note until the taxable disposition
of the  Short-Term  Note. A cash basis taxpayer may elect under Section 1281 of
the Code to accrue interest income on all nongovernment debt obligations with a
term of one year or less, in which case the taxpayer would include  interest on
the  Short-Term  Note in income as it accrues,  but would not be subject to the
interest expense deferral rule referred to in the preceding  sentence.  Certain
special rules apply if a Short-Term Note is purchased for more or less than its
principal amount.

          SALE OR  OTHER  DISPOSITION.  In the  opinion  of Tax  Counsel,  if a
Noteholder  sells a Note,  the holder will  recognize gain or loss in an amount
equal  to the  difference  between  the  amount  realized  on the  sale and the
holder's  adjusted tax basis in the Note. The adjusted tax basis of a Note to a
particular  Noteholder will equal the holder's cost for the Note,  increased by
any market discount,  acquisition discount, OID and gain previously included by
such  Noteholder in income with respect to the Note and decreased by the amount
of bond premium (if any)  previously  amortized  and by the amount of principal
payments  previously received by such Noteholder with respect to such Note. Any
such  gain or loss  will be  capital  gain or loss if the  Note  was  held as a
capital asset, except for gain representing accrued interest and accrued market
discount not previously  included in income.  Capital  losses  generally may be
used only to offset capital gains.

          FOREIGN  HOLDERS.  In the opinion of Tax Counsel,  interest  payments
made  (or  accrued)  to a  Noteholder  who  is  a  nonresident  alien,  foreign
corporation or other non-United  States person (a "foreign  person")  generally
will be considered "portfolio  interest",  and generally will not be subject to
United States  federal income tax and  withholding  tax, if the interest is not
effectively connected with the conduct of a trade or business within the United
States by the  foreign  person and the  foreign  person (i) is not  actually or
constructively a "10 percent shareholder" of the Trust or the Seller (including
a holder  of 10% of the  outstanding  Certificates)  or a  "controlled  foreign
corporation"  with  respect  to which  the Trust or the  Seller  is a  "related
person"  within the meaning of the Code and (ii)  provides the Owner Trustee or
other person who is otherwise required to withhold U.S. tax with respect to the
Notes with an  appropriate  statement (on Form W-8 or a similar  form),  signed
under penalties of perjury, certifying that the beneficial owner of the Note is
a foreign person and providing the foreign person's name and address. If a Note
is held through a securities  clearing  organization or certain other financial
institutions,  the  organization or institution may provide the relevant signed
statement to the withholding agent; in that case, however, the signed statement
must be  accompanied  by a Form W-8 or substitute  form provided by the foreign
person that owns the Note. If such interest is not portfolio interest,  then it
will be subject to United States federal income and  withholding  tax at a rate
of 30 percent,  unless  reduced or  eliminated  pursuant to an  applicable  tax
treaty.

          Any capital  gain  realized on the sale,  redemption,  retirement  or
other  taxable  disposition  of a Note by a foreign  person will be exempt from
United States federal income and withholding  tax,  provided that (i) such gain
is not  effectively  connected  with the  conduct of a trade or business in the
United  States  by the  foreign  person  and (ii) in the case of an  individual
foreign person,  the foreign person is not present in the United States for 183
days or more in the taxable year.

          BACKUP  WITHHOLDING.  Each  holder  of a Note  (other  than an exempt
holder such as a corporation,  tax-exempt  organization,  qualified pension and
profit-sharing  trust,  individual  retirement account or nonresident alien who
provides  certification  as to status as a  nonresident)  will be  required  to
provide,  under  penalties of perjury,  a certificate  containing  the holder's
name, address,  correct federal taxpayer  identification number and a statement
that the  holder is not  subject  to  backup  withholding.  Should a  nonexempt
Noteholder fail to provide the required  certification,  the Trust Fund will be
required to withhold 31 percent of the amount otherwise  payable to the holder,
and  remit the  withheld  amount to the IRS as a credit  against  the  holder's
federal income tax liability.

          POSSIBLE  ALTERNATIVE  TREATMENTS OF THE NOTES.  If,  contrary to the
opinion of Tax Counsel,  the IRS successfully  asserted that one or more of the
Notes did not represent debt for federal  income tax purposes,  the Notes might
be treated as equity interests in the Trust Fund. If so treated, the Trust Fund
might be treated as a publicly traded  partnership that would not be taxable as
a  corporation   because  it  would  meet  certain   qualifying  income  tests.
Nonetheless,  treatment  of the Notes as equity  interests  in such a  publicly
traded partnership could have adverse tax consequences to certain holders.  For
example,  income to certain tax-exempt entities (including pension funds) would
be "unrelated  business  taxable income",  income to foreign holders  generally
would be  subject  to U.S.  tax and U.S.  tax  return  filing  and  withholding
requirements, and individual holders might be subject to certain limitations on
their ability to deduct their share of the Trust Fund's expenses.

TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES

          TREATMENT OF THE TRUST FUND AS A PARTNERSHIP.  The Trust Fund and the
Servicer will agree, and the Certificateholders will agree by their purchase of
Certificates,  to treat the Trust Fund as a partnership for purposes of federal
and state income tax,  franchise  tax and any other tax measured in whole or in
part by income, with the assets of the partnership being the assets held by the
Trust Fund, the partners of the partnership being the  Certificateholders,  and
the Notes being debt of the partnership.  However, the proper  characterization
of the arrangement  involving the Trust Fund, the Certificates,  the Notes, the
Trust Fund and the  Servicer  is not clear  because  there is no  authority  on
transactions closely comparable to that contemplated herein.

          A variety of alternative characterizations are possible. For example,
because the  Certificates  have certain  features  characteristic  of debt, the
Certificates   might  be   considered   debt  of  the  Trust  Fund.   Any  such
characterization  would not result in materially  adverse tax  consequences  to
Certificateholders  as  compared  to the  consequences  from  treatment  of the
Certificates  as  equity  in a  partnership,  described  below.  The  following
discussion  assumes  that the  Certificates  represent  equity  interests  in a
partnership.

          INDEXED  SECURITIES,  ETC. The following  discussion assumes that all
payments on the  Certificates  are  denominated  in U.S.  dollars,  none of the
Certificates are Indexed Securities or Strip Certificates, and that a Series of
Securities includes a single class of Certificates. If these conditions are not
satisfied  with respect to any given  Series of  Certificates,  additional  tax
considerations  with  respect to such  Certificates  will be  disclosed  in the
applicable Prospectus Supplement.

          PARTNERSHIP  TAXATION.  If the Trust  Fund is a  partnership,  in the
opinion of Tax  Counsel,  the Trust Fund will not be subject to federal  income
tax.  Rather,  in the opinion of Tax Counsel,  each  Certificateholder  will be
required to  separately  take into account  such  holder's  allocated  share of
income,  gains,  losses,  deductions  and credits of the Trust Fund.  The Trust
Fund's income will consist  primarily of interest and finance charges earned on
the Loans (including appropriate  adjustments for market discount, OID and bond
premium) and any gain upon collection or disposition of Loans. The Trust Fund's
deductions  will  consist  primarily of interest  accruing  with respect to the
Notes,  servicing and other fees, and losses or deductions  upon  collection or
disposition of Loans.

          In the opinion of Tax  Counsel,  the tax items of a  partnership  are
allocable to the partners in accordance with the Code, Treasury regulations and
the partnership  agreement (here,  the Trust Agreement and related  documents).
The Trust Agreement will provide, in general, that the Certificateholders  will
be allocated  taxable  income of the Trust Fund for each month equal to the sum
of (i) the interest that accrues on the  Certificates  in accordance with their
terms for such month,  including interest accruing at the Pass-Through Rate for
such month and interest on amounts  previously due on the  Certificates but not
yet  distributed;  (ii) any Trust Fund income  attributable  to discount on the
Loans  that   corresponds  to  any  excess  of  the  principal  amount  of  the
Certificates over their initial issue price (iii) prepayment premium payable to
the  Certificateholders  for such month;  and (iv) any other  amounts of income
payable to the  Certificateholders  for such  month.  Such  allocation  will be
reduced  by any  amortization  by the  Trust  Fund of  premium  on  Loans  that
corresponds  to any  excess  of the  issue  price of  Certificates  over  their
principal  amount.  All  remaining  taxable  income of the  Trust  Fund will be
allocated to the Depositor.  Based on the economic  arrangement of the parties,
in the opinion of Tax Counsel,  this approach for allocating  Trust Fund income
should be  permissible  under  applicable  Treasury  regulations,  although  no
assurance  can be given  that the IRS  would not  require  a greater  amount of
income to be allocated to  Certificateholders.  Moreover, in the opinion of Tax
Counsel, even under the foregoing method of allocation,  Certificateholders may
be allocated income equal to the entire  Pass-Through Rate plus the other items
described  above even though the Trust Fund might not have  sufficient  cash to
make current cash  distributions of such amount.  Thus, cash basis holders will
in effect be required to report  income  from the  Certificates  on the accrual
basis and  Certificateholders  may become liable for taxes on Trust Fund income
even if they have not received  cash from the Trust Fund to pay such taxes.  In
addition,  because tax  allocations and tax reporting will be done on a uniform
basis  for all  Certificateholders  but  Certificateholders  may be  purchasing
Certificates at different times and at different prices, Certificateholders may
be required to report on their tax  returns  taxable  income that is greater or
less than the amount reported to them by the Trust Fund.

          In the opinion of Tax Counsel, all of the taxable income allocated to
a Certificateholder that is a pension,  profit sharing or employee benefit plan
or other tax-exempt  entity (including an individual  retirement  account) will
constitute  "unrelated  business  taxable income"  generally  taxable to such a
holder under the Code.

          In the opinion of Tax  Counsel,  an  individual  taxpayer's  share of
expenses of the Trust Fund  (including  fees to the  Servicer  but not interest
expense) would be miscellaneous  itemized deductions.  Such deductions might be
disallowed  to the  individual  in whole or in part and  might  result  in such
holder  being  taxed on an amount of income  that  exceeds  the  amount of cash
actually distributed to such holder over the life of the Trust Fund.

          The Trust  Fund  intends  to make all tax  calculations  relating  to
income and allocations to  Certificateholders on an aggregate basis. If the IRS
were to require that such  calculations  be made  separately for each Loan, the
Trust Fund might be  required  to incur  additional  expense but it is believed
that there would not be a material adverse effect on Certificateholders.

          DISCOUNT AND PREMIUM.  It is believed  that the Loans were not issued
with OID, and, therefore,  the Trust should not have OID income.  However,  the
purchase price paid by the Trust Fund for the Loans may be greater or less than
the remaining principal balance of the Loans at the time of purchase. If so, in
the opinion of Tax  Counsel,  the Loan will have been  acquired at a premium or
discount,  as the case may be. (As  indicated  above,  the Trust Fund will make
this  calculation on an aggregate  basis, but might be required to recompute it
on a Loan by Loan basis.)

          If the Trust Fund acquires the Loans at a market discount or premium,
the Trust Fund will elect to include any such  discount in income  currently as
it  accrues  over the life of the Loans or to offset any such  premium  against
interest  income on the Loans.  As  indicated  above,  a portion of such market
discount income or premium deduction may be allocated to Certificateholders.

          SECTION  708  TERMINATION.  Pursuant  to final  Treasury  regulations
issued  May 9, 1997  under  Section  708 of the Code a sale or  exchange  of 50
percent  or more of the  capital  and  profits in the  issuer  entity  within a
12-month tax period would cause a deemed  contribution  of assets of the issuer
entity (the "old  partnership") to a new partnership (the "new partnership") in
exchange for interest in the new  partnership.  Such interests  would be deemed
distributed  to the partners of the old  partnership  in  liquidation  thereof,
which would not constitute a sale or exchange.

         DISPOSITION OF CERTIFICATES. Generally, in the opinion of Tax Counsel,
capital gain or loss will be recognized on a sale of  Certificates in an amount
equal to the difference  between the amount realized and the seller's tax basis
in the Certificates sold. A Certificateholder's tax basis in a Certificate will
generally equal the holder's cost increased by the holder's share of Trust Fund
income (includible in income) and decreased by any distributions  received with
respect  to  such  Certificate.   In  addition,  both  the  tax  basis  in  the
Certificates  and the amount realized on a sale of a Certificate  would include
the  holder's  share of the Notes and other  liabilities  of the Trust Fund.  A
holder acquiring Certificates at different prices may be required to maintain a
single  aggregate  adjusted tax basis in such  Certificates,  and, upon sale or
other  disposition  of some of the  Certificates,  allocate  a portion  of such
aggregate  tax  basis to the  Certificates  sold  (rather  than  maintaining  a
separate tax basis in each  Certificate  for purposes of computing gain or loss
on a sale of that Certificate).

          Any gain on the sale of a  Certificate  attributable  to the holder's
share  of  unrecognized  accrued  market  discount  on  the  Receivables  would
generally  be treated as  ordinary  income to the holder and would give rise to
special tax reporting requirements.  The Trust Fund does not expect to have any
other assets that would give rise to such special reporting requirements. Thus,
to avoid those  special  reporting  requirements,  the Trust Fund will elect to
include market discount in income as it accrues.

          If a  Certificateholder  is required to recognize an aggregate amount
of income (not including income  attributable to disallowed itemized deductions
described above) over the life of the  Certificates  that exceeds the aggregate
cash distributions  with respect thereto,  such excess will generally give rise
to a capital loss upon the retirement of the Certificates.

          ALLOCATIONS  BETWEEN  TRANSFERORS AND  TRANSFEREES.  In general,  the
Trust Fund's taxable  income and losses will be determined  monthly and the tax
items  for  a  particular   calendar  month  will  be  apportioned   among  the
Certificateholders  in proportion to the principal amount of Certificates owned
by them as of the close of the last day of such  month.  As a result,  a holder
purchasing  Certificates  may be allocated tax items (which will affect its tax
liability and tax basis) attributable to periods before the actual transaction.

          The use of such a monthly convention may not be permitted by existing
regulations.  If a  monthly  convention  is not  allowed  (or only  applies  to
transfers of less than all of the partner's interest), taxable income or losses
of the Trust Fund might be reallocated among the Certificateholders.  The Trust
Fund's method of allocation between  transferors and transferees may be revised
to conform to a method permitted by future regulations.

          SECTION 754 ELECTION. In the event that a Certificateholder sells its
Certificates at a profit (loss), the purchasing  Certificateholder  will have a
higher  (lower) basis in the  Certificates  than the selling  Certificateholder
had. The tax basis of the Trust  Fund's  assets will not be adjusted to reflect
that  higher (or lower)  basis  unless the Trust Fund were to file an  election
under  Section  754  of  the  Code.  In  order  to  avoid  the   administrative
complexities that would be involved in keeping accurate  accounting records, as
well as potentially onerous information reporting requirements,  the Trust Fund
will not make such election. As a result, Certificateholders might be allocated
a greater or lesser amount of Trust Fund income than would be appropriate based
on their own purchase price for Certificates.

          ADMINISTRATIVE MATTERS. The Owner Trustee is required to keep or have
kept  complete  and  accurate  books of the  Trust  Fund.  Such  books  will be
maintained for financial reporting and tax purposes on an accrual basis and the
fiscal year of the Trust will be the  calendar  year.  The Trustee  will file a
partnership  information  return (IRS Form 1065) with the IRS for each  taxable
year of the Trust Fund and will report each Certificateholder's allocable share
of items of Trust Fund  income and  expense to holders  and the IRS on Schedule
K-1. The Trust Fund will provide the Schedule K-l  information to nominees that
fail to provide the Trust Fund with the information  statement  described below
and  such  nominees  will  be  required  to  forward  such  information  to the
beneficial owners of the Certificates. Generally, holders must file tax returns
that are consistent with the  information  return filed by the Trust Fund or be
subject  to  penalties   unless  the  holder  notifies  the  IRS  of  all  such
inconsistencies.

          Under Section 6031 of the Code, any person that holds Certificates as
a nominee at any time  during a calendar  year is required to furnish the Trust
Fund with a  statement  containing  certain  information  on the  nominee,  the
beneficial  owners and the Certificates so held. Such information  includes (i)
the name, address and taxpayer identification number of the nominee and (ii) as
to each beneficial  owner (x) the name,  address and  identification  number of
such person,  (y) whether such person is a United States  person,  a tax-exempt
entity or a foreign government,  an international  organization,  or any wholly
owned agency or  instrumentality  of either of the  foregoing,  and (z) certain
information on  Certificates  that were held,  bought or sold on behalf of such
person  throughout  the year. In addition,  brokers and financial  institutions
that hold  Certificates  through a nominee are required to furnish  directly to
the  Trust  Fund   information  as  to  themselves   and  their   ownership  of
Certificates.  A clearing agency  registered  under Section 17A of the Exchange
Act is not  required to furnish  any such  information  statement  to the Trust
Fund. The information referred to above for any calendar year must be furnished
to the Trust Fund on or before the following January 31. Nominees,  brokers and
financial institutions that fail to provide the Trust Fund with the information
described above may be subject to penalties.

          The Depositor  will be  designated as the tax matters  partner in the
related Trust Agreement and, as such, will be responsible for  representing the
Certificateholders  in  any  dispute  with  the  IRS.  The  Code  provides  for
administrative  examination  of a  partnership  as if  the  partnership  were a
separate and  distinct  taxpayer.  Generally,  the statute of  limitations  for
partnership  items does not expire  before  three years after the date on which
the  partnership   information  return  is  filed.  Any  adverse  determination
following  an audit of the return of the Trust Fund by the  appropriate  taxing
authorities   could   result  in  an   adjustment   of  the   returns   of  the
Certificateholders,  and, under certain circumstances,  a Certificateholder may
be precluded from separately  litigating a proposed  adjustment to the items of
the  Trust  Fund.   An   adjustment   could  also  result  in  an  audit  of  a
Certificateholder's  returns and adjustments of items not related to the income
and losses of the Trust Fund.

          TAX  CONSEQUENCES  TO  FOREIGN  CERTIFICATEHOLDERS.  It is not  clear
whether the Trust Fund would be considered to be engaged in a trade or business
in the United States for purposes of federal  withholding taxes with respect to
non-U.S.  persons because there is no clear  authority  dealing with that issue
under facts substantially similar to those described herein. Although it is not
expected  that the Trust Fund would be  engaged in a trade or  business  in the
United States for such purposes,  the Trust Fund will withhold as if it were so
engaged in order to protect the Trust Fund from possible  adverse  consequences
of a failure to withhold.  The Trust Fund expects to withhold on the portion of
its taxable income that is allocable to foreign Certificateholders  pursuant to
Section  1446 of the Code,  as if such income were  effectively  connected to a
U.S. trade or business,  at a rate of 35% for foreign  holders that are taxable
as corporations and 39.6% for all other foreign holders. Subsequent adoption of
Treasury regulations or the issuance of other administrative pronouncements may
require  the Trust to change  its  withholding  procedures.  In  determining  a
holder's  withholding status, the Trust Fund may rely on IRS Form W-8, IRS Form
W-9 or the holder's  certification of nonforeign  status signed under penalties
of perjury.

          Each foreign  holder might be required to file a U.S.  individual  or
corporate  income  tax return  (including,  in the case of a  corporation,  the
branch  profits  tax) on its share of the Trust  Fund's  income.  Each  foreign
holder  must  obtain a taxpayer  identification  number from the IRS and submit
that number to the Trust on Form W-8 in order to assure  appropriate  crediting
of the taxes  withheld.  A foreign holder  generally  would be entitled to file
with the IRS a claim for refund  with  respect to taxes  withheld  by the Trust
Fund taking the position  that no taxes were due because the Trust Fund was not
engaged  in a U.S.  trade or  business.  However,  interest  payments  made (or
accrued)  to a  Certificateholder  who is a foreign  person  generally  will be
considered  guaranteed  payments to the extent  such  payments  are  determined
without regard to the income of the Trust Fund. If these interest  payments are
properly  characterized as guaranteed  payments,  then the interest will not be
considered  "portfolio  interest".  As a  result,  Certificateholders  will  be
subject to United States federal income tax and withholding tax at a rate of 30
percent, unless reduced or eliminated pursuant to an applicable treaty. In such
case,  a foreign  holder  would  only be  entitled  to claim a refund  for that
portion  of the  taxes in  excess of the taxes  that  should be  withheld  with
respect to the guaranteed payments.

          BACKUP  WITHHOLDING.  Distributions  made  on  the  Certificates  and
proceeds  from the  sale of the  Certificates  will be  subject  to a  "backup"
withholding tax of 31% if, in general,  the  Certificateholder  fails to comply
with  certain  identification  procedures,  unless  the  holder  is  an  exempt
recipient  under  applicable  provisions  of  the  Code.  The  New  Regulations
described  herein make  certain  modifications  to the backup  withholding  and
information  reporting  rules.  The New Regulations will generally be effective
for payments made after December 31, 1999, subject to certain transition rules.
Prospective investors are urged to consult their own tax advisors regarding the
New Regulations.

                                FASIT SECURITIES

          GENERAL.  The FASIT  provisions of the Code were enacted by the Small
Business Job Protection Act of 1996 and create a new elective statutory vehicle
for the issuance of mortgage-backed and asset-backed  securities.  Although the
FASIT provisions of the Code became effective on September 1, 1997, no Treasury
regulations  or other  administrative  guidance has been issued with respect to
those  provisions.  Accordingly,  definitive  guidance  cannot be provided with
respect  to  many  aspects  of the  tax  treatment  of  FASIT  Securityholders.
Investors  also  should  note  that  the  FASIT  discussions  contained  herein
constitutes only a summary of the federal income tax consequences to holders of
FASIT Securities.  With respect to each Series of FASIT Securities, the related
Prospectus  Supplement will provide a detailed discussion regarding the federal
income tax consequences associated with the particular transaction.

          FASIT   Securities   will  be  classified  as  either  FASIT  Regular
Securities,  which  generally  will be treated as debt for  federal  income tax
purposes,  or FASIT  Ownership  Securities,  which generally are not treated as
debt for such purposes,  but rather as representing rights and responsibilities
with  respect  to the  taxable  income  or  loss  of the  related  Series.  The
Prospectus  Supplement for each Series of Securities will indicate  whether one
or more FASIT  elections  will be made for that Series and which  Securities of
such Series will be designated as Regular  Securities,  and which, if any, will
be designated as Ownership Securities.

          QUALIFICATION  AS A FASIT. The Trust Fund underlying a Series (or one
or more  designated  pools of assets held in the Trust Fund) will qualify under
the  Code as a FASIT  in which  the  FASIT  Regular  Securities  and the  FASIT
Ownership Securities will constitute the "regular interests" and the "ownership
interests",  respectively,  if (i) a FASIT election is in effect,  (ii) certain
tests  concerning (A) the  composition of the FASIT's assets and (B) the nature
of the  Securityholders'  interest in the FASIT are met on a continuing  basis,
and (iii) the Trust  Fund is not a  regulated  company  as  defined  in Section
851(a) of the Code.

          ASSET  COMPOSITION.  In  order  for a  Trust  Fund  (or  one or  more
designated  pools of  assets  held by a Trust  Fund) to be  eligible  for FASIT
status,  substantially  all of the assets of the Trust Fund (or the  designated
pool) must  consist of  "permitted  assets" as of the close of the third  month
beginning  after the  closing  date and at all  times  thereafter  (the  "FASIT
Qualification  Test").  Permitted assets include (i) cash or cash  equivalents,
(ii) debt  instruments  with fixed  terms that would  qualify as REMIC  regular
interests  if  issued  by a REMIC  (generally,  instruments  that  provide  for
interest  at a  fixed  rate,  a  qualifying  variable  rate,  or  a  qualifying
interest-only  ("IO")  type rate,  (iii)  foreclosure  property,  (iv)  certain
hedging  instruments  (generally,  interest and currency  rate swaps and credit
enhancement  contracts)  that are  reasonably  required to  guarantee  or hedge
against the FASIT's risks associated with being the obligor on FASIT interests,
(v)  contract  rights to acquire  qualifying  debt  instruments  or  qualifying
hedging  instruments,  (vi) FASIT  regular  interests,  and (vii) REMIC regular
interests.  Permitted assets do not include any debt instruments  issued by the
holder of the  FASIT's  ownership  interest  or by any  person  related to such
holder.

          INTERESTS   IN  A  FASIT.   In  addition  to  the   foregoing   asset
qualification  requirements,  the  interests  in a FASIT also must meet certain
requirements.  All of the  interests  in a FASIT  must  belong to either of the
following:  (i) one or more classes of regular interests or (ii) a single class
of ownership interest that is held by a fully taxable domestic corporation.  In
the case of Series that  include  FASIT  Ownership  Securities,  the  ownership
interest will be represented by the FASIT Ownership Securities.

          A FASIT interest generally  qualifies as a regular interest if (i) it
is designated as a regular  interest,  (ii) it has a stated maturity no greater
than  thirty  years,  (iii) it  entitles  its holder to a  specified  principal
amount, (iv) the issue price of the interest does not exceed 125% of its stated
principal  amount,  (v) the yield to maturity of the  interest is less than the
applicable  Treasury  rate  published  by the IRS plus 5%,  and (vi) if it pays
interest,  such  interest is payable at either (a) a fixed rate with respect to
the principal amount of the regular interest or (b) a permissible variable rate
with respect to such  principal  amount.  Permissible  variable rates for FASIT
regular  interests  are the same as those for  REMIC  regular  interest  (I.E.,
certain  qualified  floating rates and weighted  average  rates).  See "Certain
Material    Federal    Income    Tax     Considerations--Taxation    of    Debt
Securities--Variable Rate Debt Securities".

          If a FASIT Security fails to meet one or more of the requirements set
out in  clause  (iii),  (iv)  or (v)  above,  but  otherwise  meets  the  above
requirements,  it may still  qualify as a type of regular  interest  known as a
"High-Yield  Interest".  In  addition,  if a FASIT  Security  fails to meet the
requirements of clause (vi), but the interest payable on the Security  consists
of a specified  portion of the interest  payments on permitted  assets and that
portion does not vary over the life of the  Security,  the  Security  also will
qualify as a High-Yield  Interest.  A  High-Yield  Interest may be held only by
domestic corporations that are fully subject to corporate income tax ("Eligible
Corporations"),  other  FASITs  and  dealers in  securities  who  acquire  such
interests as inventory,  rather than for  investment.  In addition,  holders of
High-Yield  Interests are subject to  limitations  on offset of income  derived
from   such   interest.    See   "Certain    Material    Federal   Income   Tax
Considerations--FASIT    Securities--Tax    Treatment    of    FASIT    Regular
Securities--Treatment of High-Yield Interests."

          CONSEQUENCES  OF  DISQUALIFICATION.  If a Series of FASIT  Securities
fails to comply with one or more of the Code's ongoing  requirements  for FASIT
status during any taxable year,  the Code provides that its FASIT status may be
lost for that year and  thereafter.  If FASIT status is lost,  the treatment of
the former FASIT and the interests  therein for federal  income tax purposes is
uncertain.  The former FASIT might be treated as a grantor trust, as a separate
association  taxed as a  corporation,  or as a  partnership.  The FASIT Regular
Securities could be treated as debt instruments for federal income tax purposes
or as equity  interests.  Although  the Code  authorizes  the Treasury to issue
regulations  that address  situations  where a failure to meet the requirements
for FASIT status occurs  inadvertently and in good faith, such regulations have
not yet been  issued.  It is possible  that  disqualification  relief  might be
accompanied by sanctions, such as the imposition of a corporate tax on all or a
portion of the  FASIT's  income for a period of time in which the  requirements
for FASIT status are not satisfied.

          TAX  TREATMENT  OF FASIT  REGULAR  SECURITIES.  Payments  received by
holders of FASIT Regular  Securities  generally should be accorded the same tax
treatment under the Code as payments  received on other taxable  corporate debt
instruments and on REMIC Regular Securities. As in the case of holders of REMIC
Regular Securities, holders of FASIT Regular Securities must report income from
such Securities  under an accrual method of accounting,  even if they otherwise
would have used the case receipts and disbursements  method. Except in the case
of FASIT Regular  Securities  issued with original  issue  discount or acquired
with market  discount or premium,  interest  paid or accrued on a FASIT Regular
Security generally will be treated as ordinary income to the Securityholder and
a principal  payment on such Security will be treated as a return of capital to
the extent that the Securityholder's  basis is allocable to that payment. FASIT
Regular  Securities issued with original issue discount or acquired with market
discount or premium  generally  will treat  interest and principal  payments on
such Securities in the same manner described for REMIC Regular Securities.  See
"Certain   Material  Federal  Income  Tax   Considerations--Taxation   of  Debt
Securities," "--Market Discount," and "--Premium" above.  High-Yield Securities
may be held only by fully taxable  domestic  corporations,  other  FASITs,  and
certain  securities  dealers.  Holders of High-Yield  Securities are subject to
limitations  on their  ability  to use  current  losses or net  operating  loss
carryforwards or carrybacks to offset any income derived from those Securities.

          If a FASIT Regular Security is sold or exchanged,  the Securityholder
generally  will  recognize  gain or loss upon the sale in the manner  described
above for REMIC Regular  Securities.  See "Certain  Material Federal Income Tax
Considerations--Sale  or Exchange".  In addition,  if a FASIT Regular  Security
becomes wholly or partially  worthless as a result of Default and Delinquencies
of the  underlying  Assets,  the holder of such  Security  should be allowed to
deduct the loss sustained (or  alternatively  be able to report a lesser amount
of income).  See "Certain Material Federal Income Tax  Considerations--Taxation
of Debt Instruments--Effects of Default and Delinquencies".

          FASIT Regular  Securities held by a REIT will qualify as "real estate
assets" within the meaning of section 856(c)(4)(A) of the Code, and interest on
such Securities will be considered  Qualifying REIT Interest to the same extent
that REMIC Securities would be so considered.  FASIT Regular Securities held by
a Thrift  Institution taxed as a "domestic  building and loan association" will
represent qualifying assets for purposes of the qualification  requirements set
forth in Code  Section  7701(a)(19)  to the same extent  that REMIC  Securities
would  be  so   considered.   See   "Certain   Material   Federal   Income  Tax
Considerations--Taxation of Debt Securities--Status as Real Property Loans". In
addition,  FASIT Regular  Securities  held by a financial  institution to which
Section 585 of the Code applies  will be treated as  evidences of  indebtedness
for  purposes  of Section  582(c)(1)  of the Code.  FASIT  Securities  will not
qualify  as  "Government  Securities"  for  either  REIT  or RIC  qualification
purposes.

          TREATMENT OF HIGH-YIELD  INTERESTS.  High-Yield Interests are subject
to special rules regarding the  eligibility of holders of such  interests,  and
the ability of such holders to offset income  derived from their FASIT Security
with losses.  High-Yield  Interests  may be held only by Eligible  Corporations
other  FASITs,  and  dealers  in  securities  who  acquire  such  interests  as
inventory.  If  a  securities  dealer  (other  than  an  Eligible  Corporation)
initially acquires a High-Yield Interest as inventory, but later begins to hold
it for  investment,  the  dealer  will be subject to an excise tax equal to the
income from the High-Yield  Interest multiplied by the highest corporate income
tax rate.  In addition,  transfers  of  High-Yield  Interests  to  disqualified
holders will be disregarded for federal income tax purposes, and the transferor
still will be treated as the holder of the High-Yield Interest.

          The holder of a  High-Yield  Interest may not use  non-FASIT  current
losses or net operating loss  carryforwards  or carrybacks to offset any income
derived from the High-Yield  Interest,  for either  regular  federal income tax
purposes  or for  alternative  minimum tax  purposes.  In  addition,  the FASIT
provisions  contain an  anti-abuse  rule that imposes  corporate  income tax on
income  derived from a FASIT Regular  Security  that is held by a  pass-through
entity (other than another FASIT) that issues debt or equity  securities backed
by the FASIT  Regular  Security and that have the same  features as  High-Yield
Interests.

         TAX  TREATMENT  OF  FASIT  OWNERSHIP  SECURITIES.  A  FASIT  Ownership
Security  represents  the residual  equity  interest in a FASIT.  As such,  the
holder of a FASIT  Ownership  Security  determines its taxable income by taking
into account all assets, liabilities and items of income, gain, deduction, loss
and credit of a FASIT. In general, the character of the income to the holder of
a FASIT Ownership  Interest will be the same as the character of such income of
the FASIT, except that any tax-exempt interest income taken into account by the
holder  of a FASIT  Ownership  Interest  is  treated  as  ordinary  income.  In
determining that taxable income,  the holder of a FASIT Ownership Security must
determine the amount of interest,  original issue discount, market discount and
premium  recognized  with respect to the FASIT's  assets and the FASIT  Regular
Securities  issued by the FASIT  according to a constant yield  methodology and
under an accrual method of accounting. In addition,  holders of FASIT Ownership
Securities  are subject to the same  limitations on their ability to use losses
to offset  income  from their FASIT  Security as are the holders of  High-Yield
Interests.  See "Certain Material Federal Income Tax  Considerations--Treatment
of High-Yield Interests".

          Rules  similar to the wash sale rules  applicable  to REMIC  Residual
Securities also will apply to FASIT Ownership Securities.  Accordingly,  losses
on  dispositions  of a FASIT  Ownership  Security  generally will be disallowed
where,  within six months before or after the  disposition,  the seller of such
Security acquires any other FASIT Ownership Security or, in the case of a FASIT
holding  mortgage  assets,  any  interest  in a Taxable  Mortgage  Pool that is
economically  comparable to a FASIT  Ownership  Security.  In addition,  if any
security  that is sold or  contributed  to a FASIT by the holder of the related
FASIT Ownership Security was required to be marked-to-market under Code Section
475 by such holder, then Section 475 will continue to apply to such securities,
except  that the  amount  realized  under the  mark-to-market  rules  will be a
greater of the  securities'  value under present law or the  securities'  value
after applying special valuation rules contained in the FASIT provisions. Those
special  valuation rules generally  require that the value of debt  instruments
that are not  traded  on an  established  securities  market be  determined  by
calculating  the present value of the  reasonably  expected  payments under the
instrument  using a  discount  rate of 120%  of the  applicable  federal  rate,
compounded semiannually.

          The  holder of a FASIT  Ownership  Security  will be subject to a tax
equal to 100% of the net  income  derived  by the  FASIT  from any  "prohibited
transactions".  Prohibited  transactions  include  (i) the  receipt  of  income
derived from assets that are not permitted assets, (ii) certain dispositions of
permitted  assets,  (iii)  the  receipt  of any  income  derived  from any loan
originated  by a FASIT,  and (iv) in  certain  cases,  the  receipt  of  income
representing  a  servicing  fee or other  compensation.  Any Series for which a
FASIT  election  is made  generally  will  be  structured  in  order  to  avoid
application of the prohibited transaction tax.

          BACKUP  WITHHOLDING,  REPORTING  AND TAX  ADMINISTRATION.  Holders of
FASIT  Securities  will be subject  to backup  withholding  to the same  extent
holders of REMIC  Securities  would be subject.  See "Certain  Material Federal
Income Tax  Considerations--Miscellaneous Tax Aspects--Backup Withholding". For
purposes  of  reporting  and tax  administration,  holders  of  record of FASIT
Securities  generally  will be treated  in the same  manner as holders of REMIC
Securities.

          DUE TO THE COMPLEXITY OF THE FEDERAL  INCOME TAX RULES  APPLICABLE TO
SECURITYHOLDERS  AND THE  CONSIDERABLE  UNCERTAINTY THAT EXISTS WITH RESPECT TO
MANY ASPECTS OF THOSE RULES,  POTENTIAL  INVESTORS SHOULD CONSULT THEIR OWN TAX
ADVISORS  REGARDING  THE  TAX  TREATMENT  OF THE  ACQUISITION,  OWNERSHIP,  AND
DISPOSITION OF THE SECURITIES.

                            STATE TAX CONSIDERATIONS

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

                              ERISA CONSIDERATIONS

         The following  describes  certain  considerations  under ERISA and the
Code,  which apply only to  Securities  of a Series  that are not divided  into
subclasses.  If Securities are divided into  subclasses the related  Prospectus
Supplement will contain information concerning considerations relating to ERISA
and the Code that are applicable to such Securities.

          ERISA imposes  requirements on employee benefit plans (and on certain
other  retirement  plans  and  arrangements,  including  individual  retirement
accounts  and  annuities,  Keogh  plans  and  collective  investment  funds and
separate  accounts in which such plans,  accounts or arrangements are invested)
(collectively "Plans") subject to ERISA and on persons who are fiduciaries with
respect to such Plans.  Generally,  ERISA applies to investments made by Plans.
Among other  things,  ERISA  requires that the assets of Plans be held in trust
and that the  trustee,  or other  duly  authorized  fiduciary,  have  exclusive
authority and discretion to manage and control the assets of such Plans.  ERISA
also imposes  certain  duties on persons who are  fiduciaries  of Plans.  Under
ERISA,  any person who  exercises  any  authority  or  control  respecting  the
management  or  disposition  of the  assets  of a Plan  is  considered  to be a
fiduciary  of such Plan  (subject  to certain  exceptions  not here  relevant).
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 ERISA  Section  3(33)),  are not subject to
ERISA  requirements.  Accordingly,  assets  of such  plans may be  invested  in
Securities  without  regard to the  ERISA  considerations  described  above and
below,  subject to the provisions of applicable  state law. Any such plan which
is qualified  and exempt from taxation  under Code Sections  401(a) and 501(a),
however,  is  subject  to the  prohibited  transaction  rules set forth in Code
Section 503.

          On November  13, 1986,  the United  States  Department  of Labor (the
"DOL") issued final  regulations  concerning the definition of what constitutes
the assets of a Plan.  (Labor Reg. Section  2510.3-101)  Under this regulation,
the underlying assets and properties of corporations,  partnerships and certain
other entities in which a Plan makes an "equity" investment could be deemed for
purposes of ERISA to be assets of the investing Plan in certain  circumstances.
However, the regulation provides that,  generally,  the assets of a corporation
or partnership in which a Plan invests will not be deemed for purposes of ERISA
to be assets of such Plan if the equity interest acquired by the investing Plan
is a publicly-offered  security. A publicly-offered security, as defined in the
Labor Reg.  Section  2510.3-101,  is a  security  that is widely  held,  freely
transferable  and  registered  under the  Securities  Exchange Act of 1934,  as
amended.

          In addition  to the  imposition  of general  fiduciary  standards  of
investment  prudence  and  diversification,  ERISA  prohibits  a broad range of
transactions  involving Plan assets and persons  ("Parties in Interest") having
certain specified  relationships to a Plan and imposes additional  prohibitions
where Parties in Interest are  fiduciaries  with respect to such Plan.  Because
the Loans may be deemed Plan assets of each Plan that purchases Securities,  an
investment in the Securities by a Plan might be a prohibited  transaction under
ERISA Sections 406 and 407 and subject to an excise tax under Code Section 4975
unless a statutory or administrative exemption applies.

          In Prohibited  Transaction Exemption 83-1 ("PTE 83-1"), which amended
Prohibited Transaction Exemption 81-7, the DOL exempted from ERISA's prohibited
transaction rules certain transactions relating to the operation of residential
mortgage pool investment trusts and the purchase, sale and holding of "mortgage
pool pass-through  certificates" in the initial issuance of such  certificates.
PTE 83-1  permits,  subject to certain  conditions,  transactions  which  might
otherwise be  prohibited  between Plans and Parties in Interest with respect to
those Plans related to the origination, maintenance and termination of mortgage
pools  consisting  of mortgage  loans  secured by first or second  mortgages or
deeds of trust on single-family  residential property,  and the acquisition and
holding of certain  mortgage pool  pass-through  certificates  representing  an
interest in such mortgage pools by Plans. If the general conditions  (discussed
below) of PTE 83-1 are  satisfied,  investments  by a Plan in  Securities  that
represent  interests in a Pool consisting of Loans ("Single Family Securities")
will be exempt from the prohibitions of ERISA Sections 406(a) and 407 (relating
generally to transactions  with Parties in Interest who are not fiduciaries) if
the Plan  purchases  the Single  Family  Securities at no more than fair market
value and will be exempt from the prohibitions of ERISA Sections  406(b)(1) and
(2) (relating generally to transactions with fiduciaries) if, in addition,  the
purchase is approved by an independent  fiduciary,  no sales commission is paid
to the pool  sponsor,  the Plan does not  purchase  more than 25% of all Single
Family  Securities,  and at  least  50% of all  Single  Family  Securities  are
purchased by persons independent of the pool sponsor or pool trustee.  PTE 83-1
does  not  provide  an  exemption  for   transactions   involving   Subordinate
Securities.  Accordingly,  unless otherwise  provided in the related Prospectus
Supplement,  no transfer of a Subordinate Security or a Security which is not a
Single Family Security may be made to a Plan.

          The discussion in this and the next succeeding paragraph applies only
to Single Family  Securities.  The Depositor believes that, for purposes of PTE
83-1,  the  term  "mortgage   pass-through   certificate"  would  include:  (i)
Securities  issued in a Series consisting of only a single class of Securities;
and (ii)  Securities  issued  in a Series  in which  there is only one class of
Trust  Securities;  provided that the  Securities in the case of clause (i), or
the Securities in the case of clause (ii), evidence the beneficial ownership of
both a specified percentage of future interest payments (greater than 0%) and a
specified  percentage  (greater  than 0%) of future  principal  payments on the
Loans.  It is not  clear  whether  a class of  Securities  that  evidences  the
beneficial  ownership  in a Trust Fund  divided  into Loan  groups,  beneficial
ownership  of a specified  percentage  of interest  payments  only or principal
payments only, or a notional amount of either  principal or interest  payments,
or a class of Securities entitled to receive payments of interest and principal
on the Loans only after  payments to other  classes or after the  occurrence of
certain  specified  events would be a "mortgage  pass-through  certificate" for
purposes of PTE 83-1.

          PTE 83-1 sets forth three general  conditions which must be satisfied
for any  transaction  to be eligible for  exemption:  (i) the  maintenance of a
system of  insurance  or other  protection  for the pooled  mortgage  loans and
property  securing such loans,  and for  indemnifying  Securityholders  against
reductions in pass-through  payments due to property damage or defaults in loan
payments in an amount not less than the greater of one percent of the aggregate
principal balance of all covered pooled mortgage loans or the principal balance
of the largest  covered  pooled  mortgage  loan;  (ii) the  existence of a pool
trustee who is not an affiliate of the pool sponsor;  and (iii) a limitation on
the amount of the payment  retained by the pool  sponsor,  together  with other
funds  inuring to its  benefit,  to not more than  adequate  consideration  for
selling the mortgage loans plus reasonable  compensation for services  provided
by the pool sponsor to the Pool. The Depositor  believes that the first general
condition referred to above will be satisfied with respect to the Securities in
a Series issued without a  subordination  feature,  or the Securities only in a
Series issued with a subordination feature, provided that the subordination and
Reserve Account,  subordination by shifting of interests, the pool insurance or
other form of credit  enhancement  described herein (such  subordination,  pool
insurance or other form of credit  enhancement being the system of insurance or
other  protection  referred to above) with respect to a Series of Securities is
maintained  in an  amount  not less  than the  greater  of one  percent  of the
aggregate  principal  balance  of the  Loans or the  principal  balance  of the
largest Loan. See "Description of the Securities"  herein.  In the absence of a
ruling  that the system of  insurance  or other  protection  with  respect to a
Series of Securities  satisfies the first general condition  referred to above,
there can be no assurance that these features will be so viewed by the DOL.
The Trustee will not be affiliated with the Depositor.

          Each Plan  fiduciary  who is  responsible  for making the  investment
decisions  whether to purchase or commit to purchase and to hold Single  Family
Securities  must make its own  determination  as to whether the first and third
general  conditions,  and the  specific  conditions  described  briefly  in the
preceding paragraph, of PTE 83-1 have been satisfied, or as to the availability
of any other prohibited transaction exemptions. Each Plan fiduciary should also
determine whether, under the general fiduciary standards of investment prudence
and  diversification,  an investment in the Securities is  appropriate  for the
Plan,  taking into  account the overall  investment  policy of the Plan and the
composition of the Plan's investment portfolio.

          On  September 6, 1990 the DOL issued to  Greenwich  Capital  Markets,
Inc.,  an  individual  exemption   (Prohibited   Transaction  Exemption  90-59;
Exemption  Application  No.  D-8374,  55 Fed.  Reg.  36724)  (the  "Underwriter
Exemption") which applies to certain sales and servicing of "certificates" that
are obligations of a "trust" with respect to which Greenwich  Capital  Markets,
Inc. is the  underwriter,  manager or co-manager of an underwriting  syndicate.
The Underwriter  Exemption  provides relief which is generally  similar to that
provided by PTE 83-1, but is broader in several respects.

          The Underwriter  Exemption  contains  several  requirements,  some of
which  differ from those in PTE 83-l.  The  Underwriter  Exemption  contains an
expanded  definition of "certificate" which includes an interest which entitles
the  holder to  pass-through  payments  of  principal,  interest  and/or  other
payments.  The Underwriter Exemption contains an expanded definition of "trust"
which permits the trust corpus to consist of secured consumer receivables.  The
definition of "trust",  however,  does not include any investment  pool unless,
INTER ALIA, (i) the  investment  pool consists only of assets of the type which
have been included in other  investment  pools,  (ii)  certificates  evidencing
interests in such other investment pools have been purchased by investors other
than  Plans  for  at  least  one  year  prior  to  the  Plan's  acquisition  of
certificates pursuant to the Underwriter  Exemption,  and (iii) certificates in
such other investment pools have been rated in one of the three highest generic
rating  categories of the four credit rating  agencies noted below.  Generally,
the Underwriter  Exemption holds that the acquisition of the  certificates by a
Plan must be on terms  (including the price for the  certificates)  that are at
least as favorable to the Plan as they would be in an arm's length  transaction
with an unrelated party. The Underwriter Exemption requires that the rights and
interests evidenced by the certificates not be "subordinated" to the rights and
interests  evidenced by other  certificates of the same trust.  The Underwriter
Exemption requires that certificates  acquired by a Plan have received a rating
at the time of their  acquisition  that is in one of the three highest  generic
rating categories of Standard & Poor's Corporation,  Moody's Investors Service,
Inc.,  Duff & Phelps Inc. or Fitch  Investors  Service,  Inc.  The  Underwriter
Exemption  specifies that the pool trustee must not be an affiliate of the pool
sponsor,  nor an affiliate of the Underwriter,  the pool servicer,  any obligor
with respect to mortgage  loans  included in the trust  constituting  more than
five percent of the aggregate  unamortized  principal  balance of the assets in
the  trust,  or any  affiliate  of  such  entities.  Finally,  the  Underwriter
Exemption  stipulates  that any Plan investing in the  certificates  must be an
"accredited  investor"  as defined in Rule  501(a)(1)  of  Regulation  D of the
Securities and Exchange Commission under the Securities Act of 1933.

          Any  Plan  fiduciary  which  proposes  to  cause a Plan  to  purchase
Securities should consult with their counsel concerning the impact of ERISA and
the Code, the applicability of PTE 83-1 and the Underwriter Exemption,  and the
potential  consequences in their specific  circumstances,  prior to making such
investment.  Moreover,  each Plan fiduciary should determine  whether under the
general  fiduciary  standards of investment  procedure and  diversification  an
investment in the Securities is appropriate  for the Plan,  taking into account
the overall  investment  policy of the Plan and the  composition  of the Plan's
investment portfolio.

          On July 21,  1997,  the DOL  published  in the  Federal  Register  an
amendment  to  the  Exemption  which  extends   exemptive   relief  to  certain
mortgage-backed  and asset-backed  securities  transactions  using  pre-funding
accounts for trusts issuing pass-through certificates.  The amendment generally
allows   mortgage   loans   (the   "Obligations")    supporting   payments   to
certificateholders,  and  having  a value  equal  to no more  than  twenty-five
percent (25%) of the total principal amount of the  certificates  being offered
by the trust,  to be  transferred  to the trust within a 90-day or  three-month
period following the closing date ("Pre-Funding Period"),  instead of requiring
that all such Obligations be either  identified or transferred on or before the
closing date. The relief is available when the following conditions are met:

               (1) The ratio of the amount allocated to the pre-funding account
               to the total principal amount of the certificates  being offered
               (the "Pre-Funding  Limit") must not exceed  twenty-five  percent
               (25%).

               (2) All  Obligations  transferred  after the  closing  date (the
               "Additional   Obligations")   must  meet  the  same   terms  and
               conditions for eligibility as the original  Obligations  used to
               create the trust,  which terms and conditions have been approved
               by an Exemption Rating Agency.

               (3) The  transfer of such  Additional  Obligations  to the trust
               during   the   Pre-Funding   Period   must  not  result  in  the
               certificates  to be covered by the  Exemption  receiving a lower
               credit rating from an Exemption  Rating Agency upon  termination
               of the  Pre-Funding  Period than the rating that was obtained at
               the time of the  initial  issuance  of the  certificates  by the
               trust.

               (4) Solely as a result of the use of  pre-funding,  the weighted
               average annual  percentage  interest rate (the "Average Interest
               Rate") for all of the Obligations in the trust at the end of the
               Pre-Funding  Period must not be more than 100 basis points lower
               than the average  interest rate for the  Obligations  which were
               transferred to the trust on the closing date.

               (5) Either:

                         (i) the characteristics of the Additional  Obligations
                    must be  monitored  by an insurer or other  credit  support
                    provider which is independent of the depositor; or

                         (ii)  an  independent   accountant   retained  by  the
                    depositor  must provide the  depositor  with a letter (with
                    copies provided to each Exemption  Rating Agency rating the
                    certificates,  the  related  underwriter  and  the  related
                    trustee) stating whether or not the  characteristics of the
                    Additional   Obligations  conform  to  the  characteristics
                    described   in  the  related   prospectus   or   prospectus
                    supplement  and/or  pooling  and  servicing  agreement.  In
                    preparing such letter, the independent  accountant must use
                    the  same  type of  procedures  as were  applicable  to the
                    Obligations  which were  transferred to the trust as of the
                    closing date.

               (6) The  Pre-Funding  Period must end no later than three months
               or 90  days  after  the  closing  date  or  earlier  in  certain
               circumstances if the pre-funding account falls below the minimum
               level  specified  in the pooling and  servicing  agreement or an
               event of default occurs.

               (7)  Amounts  transferred  to  any  pre-funding  account  and/or
               capitalized   interest  account  used  in  connection  with  the
               pre-funding  may be  invested  only  in  investments  which  are
               permitted  by  the   Exemption   Rating   Agencies   rating  the
               certificates and must:

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

                         (ii) have been rated (or the  obligor  has been rated)
                    in one of the three highest generic rating categories by an
                    Exemption Rating Agency ("Permitted Investments").

               (8)  The  related  prospectus  or  prospectus   supplement  must
               describe:

                         (i)  any   pre-funding   account  and/or   capitalized
                    interest  account  used in  connection  with a  pre-funding
                    account;

                         (ii) the duration of the Pre-Funding Period;

                         (iii)  the  percentage  and/or  dollar  amount  of the
                    Pre-Funding Limit for the trust; and

                         (iv) that the  amounts  remaining  in the  pre-funding
                    account  at the  end  of the  Pre-Funding  Period  will  be
                    remitted to certificateholders as repayments of principal.

               (9) The related  pooling and servicing  agreement  must describe
               the Permitted  Investments  for the  pre-funding  account and/or
               capitalized  interest  account  and,  if  not  disclosed  in the
               related  prospectus  or  prospectus  supplement,  the  terms and
               conditions for eligibility of Additional Obligations.

                                LEGAL INVESTMENT

          The Prospectus  Supplement for each series of Securities will specify
which,  if  any,  of the  classes  of  Securities  offered  thereby  constitute
"mortgage  related  securities"  for purposes of the Secondary  Mortgage Market
Enhancement  Act of 1984  ("SMMEA").  Classes  of  Securities  that  qualify as
"mortgage related  securities" will be legal  investments for persons,  trusts,
corporations,   partnerships,   associations,  business  trusts,  and  business
entities  (including  depository  institutions,  life  insurance  companies and
pension  funds)  created  pursuant to or existing  under the laws of the United
States or of any state  (including  the  District of Columbia  and Puerto Rico)
whose  authorized  investments  are  subject to state  regulations  to the same
extent as, under  applicable  law,  obligations  issued by or  guaranteed as to
principal and interest by the United States or any such entities.  Under SMMEA,
if a state enacted  legislation prior to October 4, 1991 specifically  limiting
the legal  investment  authority of any such entities with respect to "mortgage
related securities",  securities will constitute legal investments for entities
subject to such legislation only to the extent provided therein.  Approximately
twenty-one  states  adopted  such  legislation  prior to the  October  4,  1991
deadline.  SMMEA provides,  however, that in no event will the enactment of any
such legislation affect the validity of any contractual commitment to purchase,
hold or invest in  securities,  or  require  the sale or other  disposition  of
securities,  so long as such contractual commitment was made or such securities
were acquired prior to the enactment of such legislation.

          SMMEA   also    amended   the   legal    investment    authority   of
federally-chartered  depository  institutions  as follows:  federal savings and
loan  associations  and federal  savings banks may invest in, sell or otherwise
deal in Securities  without  limitations  as to the  percentage of their assets
represented  thereby,  federal  credit  unions may invest in  mortgage  related
securities,  and national banks may purchase certificates 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 authority may prescribe. In this connection,  federal
credit unions should review the National Credit Union  Administration  ("NCUA")
Letter to Credit Unions No. 96, as modified by Letter to Credit Unions No. 108,
which includes  guidelines to assist federal credit unions in making investment
decisions for mortgage related securities and the NCUA's regulation "Investment
and  Deposit  Activities"  (12  C.F.R.  Part 703),  which  sets  forth  certain
restrictions  on  investment  by  federal  credit  unions in  mortgage  related
securities.

          All  depository   institutions   considering  an  investment  in  the
Securities  (whether or not the class of  Securities  under  consideration  for
purchase  constitutes a "mortgage related  security") should review the Federal
Financial  Institutions  Examination  Council's Supervisory Policy Statement on
the  Securities   Activities  (to  the  extent  adopted  by  their   respective
regulators) (the "Policy  Statement")  setting forth, in relevant part, certain
securities  trading and sales practices deemed  unsuitable for an institution's
investment  portfolio,  and guidelines for (and  restrictions  on) investing in
mortgage derivative products,  including "mortgage related  securities",  which
are  "high-risk  mortgage  securities"  as  defined  in the  Policy  Statement.
According to the Policy Statement such "high-risk mortgage  securities" include
securities  such as  Securities  not  entitled to  distributions  allocated  to
principal or interest, or Subordinated Securities.  Under the Policy Statement,
it is the responsibility of each depository institution to determine,  prior to
purchase (and at stated intervals  thereafter),  whether a particular  mortgage
derivative product is a "high-risk mortgage security", and whether the purchase
(or retention) of such a product would be consistent with the Policy Statement.

          The foregoing does not take into  consideration  the applicability of
statutes,  rules,  regulations,  orders,  guidelines  or  agreements  generally
governing investments made by a particular investor, including, but not limited
to "prudent investor"  provisions 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 depositors institutions, either to purchase Securities or to purchase
Securities  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 Securities constitute legal investments for such
investors.

                             METHOD OF DISTRIBUTION

          The Securities  offered hereby and by the Prospectus  Supplement will
be offered in Series.  The  distribution of the Securities may be effected from
time to time in one or more transactions, including negotiated transactions, at
a fixed public offering price or at varying prices to be determined at the time
of sale or at the time of commitment  therefor.  If so specified in the related
Prospectus Supplement,  the Securities will be distributed in a firm commitment
underwriting,   subject  to  the  terms  and  conditions  of  the  underwriting
agreement,  by Greenwich  Capital  Markets,  Inc. ("GCM") acting as underwriter
with other  underwriters,  if any,  named therein.  In such event,  the related
Prospectus  Supplement  may  also  specify  that the  underwriters  will not be
obligated  to pay for any  Securities  agreed  to be  purchased  by  purchasers
pursuant to purchase agreements acceptable to the Depositor. In connection with
the sale of the  Securities,  underwriters  may receive  compensation  from the
Depositor  or from  purchasers  of the  Securities  in the  form of  discounts,
concessions or commissions. The related Prospectus Supplement will describe any
such compensation paid by the Depositor.

          Alternatively, the related Prospectus Supplement may specify that the
Securities  will be  distributed  by GCM  acting  as agent or in some  cases as
principal with respect to Securities that it has previously purchased or agreed
to purchase. If GCM acts as agent in the sale of Securities, GCM will receive a
selling  commission  with  respect to each Series of  Securities,  depending on
market conditions, expressed as a percentage of the aggregate principal balance
of the related Trust Fund Assets as of the Cut-off Date.  The exact  percentage
for each Series of  Securities  will be  disclosed  in the  related  Prospectus
Supplement.  To the extent that GCM elects to purchase Securities as principal,
GCM 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 Securities of such Series.

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

          In the ordinary course of business,  GCM and the Depositor may engage
in  various  securities  and  financing   transactions,   including  repurchase
agreements to provide  interim  financing of the  Depositor's  loans or private
asset backed securities, pending the sale of such loans or private asset backed
securities, or interests therein, including the Securities.

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

                                 LEGAL MATTERS

          The  legality of the  Securities  of each Series,  including  certain
material federal income tax consequences  with respect thereto,  will be passed
upon for the Depositor by Brown & Wood LLP, New York, New York 10048.

                             FINANCIAL INFORMATION

          A new Trust  Fund  will be  formed  with  respect  to each  Series of
Securities 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
Securities. 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 the  Securities  of each Series
offered hereby and by the Prospectus Supplement that they shall have been rated
in one of the four  highest  rating  categories  by the  nationally  recognized
statistical  rating agency or agencies (each, a "Rating  Agency")  specified in
the related Prospectus Supplement.

          Any such rating would be based on, among other  things,  the adequacy
of the value of the Trust Fund Assets and any credit  enhancement  with respect
to such class and will reflect such Rating  Agency's  assessment  solely of the
likelihood  that  holders of a class of  Securities  of such class will receive
payments  to  which  such   Securityholders  are  entitled  under  the  related
Agreement. Such rating will not constitute an assessment of the likelihood that
principal  prepayments  on the related Loans will be made,  the degree to which
the rate of such prepayments  might differ from that originally  anticipated or
the likelihood of early optional termination of the Series of Securities.  Such
rating  should  not be  deemed  a  recommendation  to  purchase,  hold  or sell
Securities,  inasmuch as it does not address market price or suitability  for a
particular  investor.  Such  rating  will  not  address  the  possibility  that
prepayment at higher or lower rates than  anticipated  by an investor may cause
such investor to experience a lower than anticipated  yield or that an investor
purchasing a Security at a significant premium might fail to recoup its initial
investment under certain prepayment scenarios.

          There is also no assurance that any such rating will remain in effect
for any  given  period  of time or  that  it may not be  lowered  or  withdrawn
entirely by the Rating Agency in the future if in its judgment circumstances in
the future so warrant.  In addition to being  lowered or  withdrawn  due to any
erosion in the  adequacy  of the value of the Trust  Fund  Assets or any credit
enhancement  with  respect to a Series,  such  rating  might also be lowered or
withdrawn among other reasons, because of an adverse change in the financial or
other condition of a credit  enhancement  provider or a change in the rating of
such credit enhancement provider's long term debt.

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


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