FINANCIAL ASSET SECURITIES CORP
424B5, 1998-12-16
ASSET-BACKED SECURITIES
Previous: VARIABLE ANNUITY ACCOUNT FIVE, N-4/A, 1998-12-16
Next: FINANCIAL ASSET SECURITIES CORP, 8-K, 1998-12-16





PROSPECTUS SUPPLEMENT

(To Prospectus dated December 4, 1998)

(LOGO)   C-BASS (SERVICE MARK)
         CREDIT-BASED ASSET SERVICING
         AND SECURITIZATION LLC

   
CONSIDER  CAREFULLY THE RISK FACTORS  BEGINNING ON PAGE S-11 IN THIS  PROSPECTUS
SUPPLEMENT AND IN PAGE 4 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.,  Credit-Based
Asset Servicing and Securitization LLC or any of their affiliates.

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


                           $120,121,722 (Approximate)

                               C-BASS TRUST 1998-3
                    ASSET-BACKED CERTIFICATES, SERIES 1998-3

           $64,898,563      Class AF        6.50% Pass-Through Rate
           $52,393,913      Class AV        Variable Pass-Through Rate
            $1,324,460      Class BF        6.50% Pass Through Rate
            $1,504,786      Class BV        Variable Pass-Through Rate

                        FINANCIAL ASSET SECURITIES CORP.
                                    Depositor

                             ----------------------
               CREDIT-BASED ASSET SERVICING AND SECURITIZATION LLC
                                     Seller

                             ----------------------
                            LITTON LOAN SERVICING LP
                                    Servicer

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

Only the four classes of certificates identified above are being offered by this
prospectus supplement and the accompanying prospectus.

THE CERTIFICATES

o        Represent ownership interests in a trust consisting primarily of a pool
         of first lien  residential  mortgage loans.  The mortgage loans will be
         segregated into two groups,  one for the fixed-rate  mortgage loans and
         one for the adjustable-rate mortgage loans.
o        The Class AF and Class AV Certificates will be senior certificates.
o        The Class BF and Class BV  Certificates  are subordinate to and provide
         credit enhancement for the Class AF and Class AV Certificates.
o        The Class AV and Class BV  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        MBIA Insurance  Corporation will issue a certificate guaranty insurance
         policy guaranteeing payments on the Class AF and Class AV Certificates.
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        Crosscollateralization  - certain funds  received on the mortgage loans
         in one mortgage  loan group may be  available  to pay the  certificates
         related to the other mortgage loan group.
o        Approximately  17.64%  of the  mortgage  loans by  aggregate  principal
         balance will be covered by either  insurance  from the Federal  Housing
         Administration  or a guaranty  from the  United  States  Department  of
         Veterans Affairs.

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 Class AF and Class AV  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.  The Class BF and Class BV
Certificates will be transferred to the Seller as partial  consideration for the
mortgage loans. Proceeds to the depositor with respect to the Class AF and Class
AV Certificates are expected to be approximately $116,706,350,  before deducting
issuance  expenses  payable by the  depositor,  estimated  to be  $300,000.  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,  Cedelbank and the Euroclear System
on or about December 15 1998.

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

[GRAPHIC OMITTED]

December 14, 1998

                                TABLE OF CONTENTS

PROSPECTUS SUPPLEMENT

                                            Page

Summary of Terms............................S-3
Risk Factors................................S-11
The Certificate Insurer.....................S-16
The Mortgage Pool...........................S-17
The Seller..................................S-42
The 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
Experts.....................................S-85
Method of Distribution......................S-66
Legal Matters...............................S-67
Ratings.....................................S-67
Index of Defined Terms......................S-68

PROSPECTUS

                                            Page
Risk Factors................................4
The Trust Fund..............................13
Use of Proceeds.............................20
The Depositor...............................20
Loan Program................................21
Description of The
   Securities ..............................23
Credit Enhancement..........................36
Yield and Prepayment
   Considerations...........................43
The Agreements..............................46
Certain Legal Aspects
   of the Loans.............................62
Certain Material Federal Income
   Tax Considerations.......................78
State Tax Considerations....................107
ERISA Considerations........................107
Legal Investment............................112
Method of Distribution......................113
Legal Matters...............................114
Financial Information.......................115
Rating......................................115
Index of Defined Terms......................117

                                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.


OFFERED CERTIFICATES

On  the  closing  date,   C-BASS  Trust  1998-3  will  issue  seven  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  1,546  fixed-rate  and
adjustable-rate   mortgage  loans  with  an  aggregate   principal   balance  of
approximately $120,942,515 as of November 1, 1998.

The offered  certificates  will be book-entry  securities  clearing  through The
Depository  Trust Company (in the United  States) or Cedelbank and the Euroclear
System (in Europe) in minimum denominations of $50,000.

OTHER CERTIFICATES

The  trust  will  issue  three  additional   classes  of   certificates.   These
certificates  will be  designated  the  Class  OC-I,  Class  OC-II  and  Class R
Certificates and are not being offered to the public pursuant to this prospectus
supplement  and  the  prospectus.  The  Class  OC-I,  Class  OC-II  and  Class R
Certificates  will  not  have  original  principal  balances.  See  "Description
otificates--   General"  and  "--Book-Entry   Certificate"  in  this  prospectus
supplement;  and "The  Mortgage  Pool" in this  prospectus  supplement  and rust
Fund--The Loans--General" in the prospectus.

CUT-OFF DATE November 1, 1998.

CLOSING DATE On or about December 15, 1998.

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

SELLER

Credit-Based Asset Servicing and Securitization LLC.

We refer  you to "The  Seller"  in this  prospectus  supplement  for  additional
information.

SERVICER

Litton Loan Servicing LP, an affiliate of the Seller.

We refer you to "The  Servicer" in this  prospectus  supplement  for  additional
information.

TRUSTEE

Norwest Bank Minnesota, National Association.

We refer you to "The  Poolitee" in this  prospectus  supplement  for  additional
information.

CERTIFICATE INSURER
MBIA Insurance Corporation.

We refer you to "The  Certificate  Insurer" in this  prospectus  supplement  for
additional information.

DESIGNATIONS

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

o        Class A Certificates
           Class AF and Class AV Certificates.

o        Class B Certificates
           Class BF and Class BV Certificates.

o        Class OC Certificates
           Class OC-I and Class OC-II Certificates.

o        Group I Certificates

         Class AF and Class BF  Certificates.  Except  under  the  circumstances
         described herein under "Description of the Certificates - Allocation of
         Available Funds", the Class AF and Class BF Certificates  receive their
         distributions from Loan Group I.

o        Group II Certificates

         Class AV and Class BV  Certificates.  Except  under  the  circumstances
         described herein under "Description of the Certificates - Allocation of
         Available Funds", the Class AV and Class BV Certificates  receive their
         distributions from Loan Group II.

o        Senior Certificates
          Class A Certificates.

o        Subordinate Certificates
          Class B Certificates.

o        Residual Certificates
          Class R Certificates.

o        Excess Reserve Fund Support Certificates
          Class OC-II Certificates.

o        Book-Entry Certificates
          Class A and Class B Certificates.

o        Physical Certificates
          Class OC and Class R Certificates.

o        Loan Group I
          The mortgage loans that accrue interest at fixed rates.

o        Loan Group II
          The mortgage loans that accrue interest at adjustable rates.

MORTGAGE LOANS

On the Closing Date the trust will acquire a pool of mortgage loans that will be
divided  into two loan  groups,  Loan  Group I and Loan  Group II.  Loan Group I
consists of 1,055 mortgage loans with an aggregate outstanding principal balance
as of the Cut-off Date of approximately  $66,223,023.  Loan Group II consists of
491 mortgage  loans with an aggregate  outstanding  principal  balance as of the
Cut-off Date of approximately $54,719,492.

Loan  Group I will  consist of  fixed-rate  mortgage  loans  with the  following
characteristics:

Loans With Prepayment                           16.05%
Penalties(1):
Range of Remaining Term to
Stated Maturities(1):                     2-410 months
Weighted Average Remaining Term
to Stated Maturity(1):                      247 months
Range of Original Principal       $6,135 to $1,155,000
Balances(1):

Average Original Principal                     $68,533
Balance(1):
Range of Outstanding Principal
Balances(1):                        $1,129 to $955,102
Average Outstanding Principal
Balance(1):                                    $62,771
Range of Loan Rates(1):                 5.000%-15.500%

Weighted Average Loan Rate(1):                  9.529%

Weighted    Average   Net   Loan                9.154%
Rate(1):

Geographic Concentrations in
Excess of 5%(1):

      Texas                                     13.21%
      New York                                   7.36%
      New Jersey                                 6.30%
      California                                 6.11%
      Florida                                    5.90%
- -----------
(1) Approximate

Loan Group II will consist of adjustable-rate  mortgage loans with the following
characteristics:

Loans With Prepayment                           43.74%
Penalties(1):
Range of Remaining Term to
Stated Maturities(1):                     6-386 months
Weighted Average Remaining Term
to Stated Maturity (1):                     326 months
Range of Original Principal
Balances(1):                       $12,000 to $962,500
Average Original Principal
Balance(1):                                   $115,397
Range of Outstanding Principal
Balances(1):                        $5,617 to $956,204
Average Outstanding Principal
Balance(1):                                   $111,445
Current Range of Loan Rates(1):         4.940%-14.850%
Current Weighted Average Loan
Rate(1):                                        9.284%
Current   Weighted  Average  Net
Loan Rate(1):                                   8.909%
Weighted Average Gross                          5.415%
Margin(1):

Weighted Average Maximum Loan

Rate(1):                                       15.376%
Weighted Average Minimum Loan
Rate(1):                                        8.939%
Weighted Average Initial Rate
Adjustment Cap(1):                              1.497%
Weighted Average Periodic Rate
Adjustment Cap(1):                              1.207%
Weighted Average Time Until
Next Adjustment Date(1):                     15 months
Loans With Negative
Amortization(1):                                 8.39%
Geographic Concentrations in
Excess of 5%(1):
      California                                32.50%
      Illinois                                  15.39%
      Colorado                                   7.55%
- -----------
(1) Approximate

DISTRIBUTION DATES

The trustee will make  distributions on the certificates on the 25th day of each
calendar  month  beginning  in  December  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 per annum rates specified  below,  subject to the  limitations  described
under "Description of the Certificates -- Pass-Through Rates" in this prospectus
supplement:

Class AF          6.50%
Class AV          One-Month LIBOR + 65 basis points
Class BF          6.50%
Class BV          One-Month LIBOR + 65 basis points

In  addition,  if the Seller and the  Certificate  Insurer each fail to exercise
their  option  to  terminate  the  trust  as  described  below  under  "Optional
Termination",  the pass-through rates on the offered  certificates will increase
by the percentages indicated below:

Class AF          1.00%
Class AV          0.65%
Class BF          1.00%
Class BV          0.65%

Interest  payable on the  certificates  accrues  during an accrual  period.  The
accrual period for the Class AF and Class BF  Certificates is the prior calendar
month.  Except for the first accrual period, the accrual period for the Class AV
and Class BV Certificates is the period from the distribution  date in the prior
month to the day prior to the  current  distribution  date.  The  first  accrual
period,  with respect to the Class AV and Class BV  Certificates,  will begin on
the Closing Date and end on December 27, 1998.  Interest will be calculated  for
the Class AF and Class BF Certificates on the basis of a 360-day year consisting
of twelve 30-day months.  Interest will be calculated for the Class AV and Class
BV Certificates on the basis of the actual number of days in the accrual period,
based on a 360-day year.

We refer you to "Description of the Certificates" in this prospectus  supplement
for additional information.

Principal  Payments

Principal will be distributed to the Class A Certificates  on each  Distribution
Date in the amounts  described  herein under  "Description  of the  Certificates
- -Allocation  of  Available   Funds."  It  is  not  expected  that  the  Class  B
Certificates  will receive a principal  distribution  prior to the  Distribution
Date in December 2001.

Payment  Priorities

Group I Certificates

In general,  on any distribution  date,  funds available for  distribution  from
payments and other amounts  received on the mortgage  loans in Loan Group I will
be  distributed  in the  following  order:

     first, to interest on the Class AF Certificates;

     second, to interest on the Class BF Certificates;

     third, to principal on the Class AF Certificates;

     and  fourth,   to  principal  on  the  Class  BF  Certificates.

Group  II Certificates

In general,  on any distribution  date,  funds available for  distribution  from
payments and other amounts  received on the mortgage loans in Loan Group II will
be  distributed  in the  following  order:

     first, to interest on the Class AV Certificates;

     second, to interest on the Class BV Certificates;

     third, to principal on the Class AV Certificates;

     and fourth,  to principal on the Class BV Certificates.

In certain  limited  circumstances  described  herein,  payments on the mortgage
loans in one Loan Group may be used to make certain distributions to the offered
certificates  relating to the other Loan Group.

We refer you to "Description of the Certificates" in this prospectus  supplement
for additional information.

ADVANCES

The Servicer  will make cash  advances  with respect to  delinquent  payments of
principal and interest to the extent the 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.

We  refer  you to  "The  Pooling  and  Servicing  Agreement--Advances"  in  this
prospectus supplement for additional information.

OPTIONAL TERMINATION

The Seller or the Certificate Insurer may purchase all of the mortgage loans and
retire the certificates when the current principal balance of the mortgage loans
in either loan group is less than 10% of the  principal  balance of the mortgage
loans  in  that  loan  group  as of  November  1,  1998.

We  refer  you  to  "The  Pooling  and  Servicing   Agreement--Termination"  and
"Description  of the  Certificates  --  Pass-Through  Rates" in this  prospectus
supplement for additional information.

CREDIT ENHANCEMENT
1.   THE POLICY

The policy will  guaranty the payment of  principal  and interest on the class a
certificates.  If the  certificate  insurer were unable to pay under the policy,
the class a certificates could be subject to losses.

We refer you to "The  Certificate  Insurer" in this  prospectus  supplement  for
additional information.

2.   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 will be applied  initially to pay principal on the class a
certificates  (until the required  level of  overcollateralization  is reached),
which reduces the principal  balance of such  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.

We refer you to "Description of the  Certificates --  Overcollateralization"  in
this prospectus supplement for additional information.

3.   SUBORDINATION AND ALLOCATION OF LOSSES

There are two types of subordination features in this transaction:

(A) The  Class A  Certificates  will have a  payment  priority  over the Class B
Certificates.

(B) Losses that are  realized  when the unpaid  principal  balance on a mortgage
loan exceeds the proceeds  recovered upon  liquidation  will first be applied to
reduce the  overcollateralization  amount of the related loan group. If there is
no  overcollateralization  at that time,  losses on the  mortgage  loans will be
allocated  to the  subordinate  certificates  related to the loan group in which
such loss occurs, until the principal amount of the subordinate  certificates is
reduced to zero. The outstanding  principal  balance of the Class A Certificates
will not be reduced as a result of realized losses.

SEE "Description of the Certificates" in this prospectus supplement.

4.   CROSSCOLLATERALIZATION

Funds  available  with  respect  to one loan  group may be used to make  certain
distributions to the offered  certificates  relating to the other loan group. We
refer you to "Description of the  Certificates--Crosscollateralization"  in this
prospectus supplement for additional information.

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 Moody's Investors Service, Inc.

("Moody's"):

                                 S&P              MOODY'S
           CLASS                RATING            RATING
           -----                ------            -------
            AF                   AAA                 AAA
            AV                   AAA                 AAA
            BF                   BBB                BAA3
            BV                   BBB                BAA3

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.

We  refer  you  to  "Ratings"  in  this  prospectus  supplement  for  additional
information.

TAX STATUS

In the opinion of Brown & Wood LLP,  for federal  income tax purposes the trust,
exclusive of the assets held in the excess  reserve fund account,  will comprise
several "real estate mortgage  investment  conduits"  ("REMICs")  organized in a
tiered REMIC structure.  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 and the sole class of residual  interests in each
subsidiary  REMIC.

The Class AV, Class AF and Class BF  Certificates  will also represent the right
to receive  payments from an excess  reserve fund account.  This 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 Class AV,
Class AF and Class BF  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  Class  AV,  Class  AF  and  Class  BF   Certificates,   as  applicable.   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  Class  AV,  Class  AF and  Class BF  Certificates  and
beneficial  owners of such  certificates  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. Any interest paid to beneficial owners of the Class AF and
Class BF  certificates  in excess of the weighted  average net mortgage  rate of
Loan  Group I will be  treated  as paid from the  Excess  Reserve  Fund  Account
pursuant  to an  interest  rate cap  agreement  treated as a notional  principal
contract.

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 AV 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 AF, Class BF and Class BV
certificates  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.

                                  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.

o    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.

o    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.

o    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.
o    Approximately  28.57% of the mortgage loans (by aggregate principal balance
     as of the Cut-off Date) in the mortgage pool 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.

o    The Seller may be required to purchase mortgage loans from the trust in the
     event certain  breaches of  representations  and  warranties  have not been
     cured.  In addition,  the Seller has the option to purchase  mortgage loans
     sixty days or more delinquent. These purchases will have the same effect on
     the holders of the offered  certificates  as a  prepayment  of the mortgage
     loans.

o    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.

o    The   overcollateralization   provisions  are  intended  to  result  in  an
     accelerated  rate of  principal  distributions  to  holders  of the Class A
     Certificates.

o    Approximately 8.39% of the Group II mortgage loans (by principal balance in
     Loan Group II as of the Cut-off  Date) have  monthly  payments  that do not
     adjust with  changes in the loan rates.  Payments  on such  mortgage  loans
     could  result in either an  accelerated  amortization  of  principal if the
     interest  rate is lowered or in negative  amortization  of principal if the
     monthly payment is insufficient to pay the accrued  interest as a result of
     an increase in the loan rate.

     See "Yield,  Prepayment and Maturity  Considerations"  for a description of
factors that may  influence the rate and timing of  prepayments  on the mortgage
loans.

BALLOON LOAN RISK

     Balloon  loans pose a risk  because a  borrower  must make a large lump sum
payment of principal  at the end of the loan term.  If the borrower is unable to
pay the  lump  sum or  refinance  such  amount,  you  will  suffer a loss if the
Certificate   Insurer  fails  to  perform  its  obligations  under  the  policy.
Approximately  9.05% of the mortgage loans in Loan Group I are balloon loans (by
aggregate principal balance of Loan Group I as of the Cut-off Date).

POTENTIAL INADEQUACY OF CREDIT ENHANCEMENT FOR THE CLASS A CERTIFICATES

         The credit  enhancement  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
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,  and the Certificate  Insurer were unable to pay
under the certificate guaranty insurance policy, you may suffer losses.

INTEREST PAYMENTS MAY BE INSUFFICIENT TO CREATE 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  in full,  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.

o    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.

o    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  Class AV and Class BV
     Certificates may increase  relative to interest rates on the mortgage loans
     in Loan Group II,  requiring  that more of the  interest  generated  by the
     mortgage  loans in Loan Group II be applied to cover  interest on the Class
     AV and Class BV Certificates.

RATING OF THE CLASS A CERTIFICATES  BASED PRIMARILY ON CLAIMS-PAYING  ABILITY OF
THE CERTIFICATE INSURER

         The ratings on the Class A Certificates  depend primarily on the claims
paying ability of the Certificate Insurer.  Therefore, a reduction of the rating
assigned  to the claims  paying  ability of the  Certificate  Insurer may have a
corresponding reduction on the ratings assigned to the Class A Certificates.  In
general,  the ratings  address  credit risk and do not address the likelihood of
prepayments.

RISKS OF HOLDING SUBORDINATE CERTIFICATES

         The protections  afforded the Senior  Certificates in this  transaction
create  risks  for  the  Subordinate  Certificates.  Prior  to any  purchase  of
Subordinate  Certificates,  consider the following  factors that may  negatively
impact your yield:

o    Because  the  Subordinate   Certificates  receive  interest  and  principal
     distributions  after the Senior  Certificates  receive such  distributions,
     there is a greater  likelihood that the Subordinate  Certificates  will not
     receive the  distributions  to which they are entitled on any  Distribution
     Date.

o    If the Servicer determines not to advance a delinquent payment because such
     amount is not  recoverable  from a  mortgagor,  there may be a shortfall in
     distributions  on  the  certificates  which  will  impact  the  Subordinate
     Certificates.

o    The  Subordinate   Certificates  are  not  expected  to  receive  principal
     distributions until, at the earliest, December 2001.

o    Payments on the mortgage  loans in a loan group may be  distributed  to the
     Senior  Certificates of the other loan group and would not be available for
     distribution to the Subordinate Certificates.

o    Losses  resulting  from the  liquidation  of defaulted  mortgage loans will
     first reduce the level of overcollateralization for the related loan group.
     If there  is no  overcollateralization,  losses  will be  allocated  to the
     Subordinate  Certificates.  A loss  allocation  results in a reduction in a
     certificate  balance  without a  corresponding  distribution of cash to the
     holder. A lower  certificate  balance will result in less interest accruing
     on the certificate.

o    The earlier in the transaction  that a loss on a mortgage loan occurs,  the
     greater the impact on yield.

         Please review "Description of the Certificates" and "Yield,  Prepayment
and Maturity Considerations" in this prospectus supplement for more detail.

EFFECT OF MORTGAGE LOAN RATES ON THE GROUP II CERTIFICATES

         The Group II Certificates  accrue interest at pass-through  rates based
on the one-month LIBOR index plus a specified margin,  but are subject to a cap.
The cap on interest paid on the Group II  Certificates  is based on the weighted
average  of the  interest  rates on the  mortgage  loans in Loan Group II net of
certain trust expenses.  The mortgage loans in Loan Group II have interest rates
that are based on various  indices.  Substantially  all of the Group II mortgage
loans have periodic and maximum  limitations on adjustments to the mortgage loan
rate. As a result,  the Group II 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.

         A variety of factors could limit the pass-through rates on the Group II
Certificates. Some of these factors are described below:

o    The  pass-through  rates  adjust  monthly  while  the  loan  rates  on  the
     adjustable-rate  mortgage loans adjust less frequently.  Consequently,  the
     cap on the certificates  may limit increases in the pass-through  rates for
     extended periods in a rising interest rate environment.

o    The loan rate on certain  mortgage loans may respond to different  economic
     and market factors than one-month LIBOR. It is possible that interest rates
     on certain of the adjustable-rate mortgage loans may decline while interest
     rates  on the  Group II  Certificates  are  stable  or  rising.  It is also
     possible that interest rates on both the adjustable-rate  mortgage loans in
     Loan Group II and the Group II Certificates  may decline or increase during
     the same period,  but that the interest rates on the Group II  Certificates
     may decline more slowly or increase more rapidly.
o    These factors may  adversely  affect the yields to maturity on the Group II
     Certificates.

INTEREST PAYMENTS MAY BE INSUFFICIENT

         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  Servicer  is  required to cover a
portion of the  shortfall  in  interest  collections  that are  attributable  to
prepayments in full, but only up to one-half of the Servicer's servicing fee for
the related  accrual period.  The  Certificate  Insurer is not required to cover
this  shortfall.  If the other credit  enhancement is insufficient to cover this
shortfall in excess of one-half of the servicing fee, you may incur a loss.

          In addition,  certain shortfalls in interest  collections arising from
the  application of the Soldiers' and Sailors' Civil Relief Act of 1940 will not
be covered by either the Servicer or the Certificate Insurer.

DELAY IN RECEIPT OF LIQUIDATION PROCEEDS;  LIQUIDATION PROCEEDS MAY BE LESS THAN
MORTGAGE LOAN BALANCE

          Substantial  delays  could  be  encountered  in  connection  with  the
liquidation of delinquent mortgage loans. Further,  liquidation expenses such as
legal fees,  real estate taxes and maintenance  and  preservation  expenses will
reduce the  portion of  liquidation  proceeds  payable  to you.  If a  mortgaged
property  fails to provide  adequate  security for the mortgage  loan,  you will
incur a loss on your investment if the Certificate  Insurer fails to perform its
obligations  under  the  certificate  insurance  policy  and  the  other  credit
enhancements are insufficient to cover the loss.

HIGH LOAN-TO-VALUE RATIOS INCREASE RISK OF LOSS

         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  62.52% of the  mortgage  loans in Loan  Group I and 38.91% of the
mortgage loans in Loan Group II (in each case, based on the aggregate  principal
balance of the mortgage loans in that Loan Group as of the Cut-off Date),  had a
loan-to-value ratio in excess of 80% at origination.

GEOGRAPHIC CONCENTRATION

         The following chart lists the states with the highest concentrations of
mortgage loans for each Loan Group, based on the aggregate  principal balance of
the mortgage loans in each Loan Group as of the Cut-off Date.

       Loan Group I                               Loan Group II

  ----------------------                     ----------------------
  Texas           13.21%                     California      32.50%
  New York         7.36%                     Illinois        15.39%
  New Jersey       6.30%                     Colorado        7.55%
  California       6.11%
  Florida          5.90%

         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:

o    Economic conditions in states listed above which may or may not affect real
     property values may affect the ability of borrowers to repay their loans on
     time.

o    Declines in the residential  real estate markets in the states listed above
     may reduce the values of properties  located in those  states,  which would
     result in an increase in the loan-to-value ratios.

o    Any increase in the market value of properties located in the states listed
     above 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.

RISKS ASSOCIATED WITH YEAR 2000 COMPLIANCE

         The  Servicer  is faced  with  the task of  completing  its  goals  for
compliance  in connection  with the year 2000 issue.  The year 2000 issue is the
result of prior  computer  programs being written using two digits to define the
applicable  year.  Any  computer  program that has  time-sensitive  software may
recognize a date using "00" as the year 1900 rather than the year 2000. Any such
occurrence  could  result  in  miscalculations  or in a  major  computer  system
failure.  Although  the Servicer  believes  its  computer  systems are year 2000
compliant,  it is presently  engaged in various  procedures  to determine if the
computer  systems and software of its suppliers,  customers,  brokers and agents
will be year 2000 compliant.  In the event that the Servicer, any subservicer or
any of their  suppliers,  customers,  brokers or agents do not  successfully and
timely  achieve  year  2000  compliance,   the  Servicer's  performance  of  its
obligations could be adversely affected.

         The year  2000 is also an issue  for  almost  all  entities  which  use
computers.  To the extent any entity related to this transaction  (including the
Servicer,  any  depository  and the  trustee)  is  unable to  achieve  year 2000
compliance,  there could be delays in processing  payments on the mortgage loans
and consequently delays in distributions to you.

LACK OF LIQUIDITY

         Greenwich  Capital Markets,  Inc. 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.

CONSEQUENCES OF OWNING BOOK-ENTRY CERTIFICATES

         Limit  On  Liquidity  Of  Certificates.   Issuance  of  the  Book-Entry
Certificates in book-entry form may reduce the liquidity of such certificates in
the  secondary  trading  market  since  investors  may be  unwilling to purchase
certificates for which they cannot obtain physical certificates.

         Limit On  Ability To  Transfer  Or Pledge.  Since  transactions  in the
Book-Entry  Certificates  can be  effected  only  though  certain  depositories,
participating  organizations,  indirect  participants  and certain  banks,  your
ability to transfer or pledge a  Book-Entry  Certificate  to persons or entities
that are not affiliated with these organizations or otherwise to take actions in
respect  of  such  certificates,  may be  limited  due  to  lack  of a  physical
certificate representing the Book-Entry Certificates.

         Delays In  Distributions.  You may experience some delay in the receipt
of distributions on the Book-Entry  Certificates since the distributions will be
forwarded  by  the  Trustee  to a  depository  to  credit  the  accounts  of its
participants  which will thereafter  credit them to your account either directly
or indirectly through indirect participants, as applicable.

         Please  review   "Description   Of  The   Certificates   --  Book-Entry
Certificates" in this prospectus supplement for more detail.

NATURE OF THE MORTGAGE LOANS

         Almost half of the mortgage loans in the trust are of sub-prime  credit
quality.  In addition,  the trust  contains some  mortgage  loans that have been
severely delinquent, in bankruptcy or are in a forbearance period. Delinquencies
and liquidation  proceedings are more likely with these mortgage loans than with
mortgage  loans that do not have such  histories.  In the event  these  mortgage
loans do become  delinquent  or subject to  liquidation,  you may face delays in
receiving payment and losses if the Certificate  Insurer is unable to pay on the
certificate  insurance policy and the other credit enhancements are insufficient
to cover the delays and losses.

RISKS RELATED TO OWNER-FINANCED MORTGAGE LOANS

Reduced Underwriting Standards

         Approximately  5.22% of the mortgage  loans by the aggregate  principal
balance of the mortgage loans as of the Cut-off Date are owner-financed mortgage
loans.  These  mortgage loans were  originated by the individual  sellers of the
related mortgaged property who generally are inexperienced in matters pertaining
to mortgage  banking.  These mortgage loans were  originated with less stringent
standards than the other mortgage  loans.  The borrower under an  owner-financed
mortgage loan  generally does not complete a mortgage loan  application  and the
seller  of the  related  property  generally  does  not  verify  the  income  or
employment of the related  borrower,  nor obtain other  information  customarily
obtained  during the  mortgage  loan  origination  process.  Credit-Based  Asset
Servicing and  Securitization  LLC did obtain and review in  connection  with an
acquisition of an owner-financed  loan the credit history and payment history of
the borrower,  as well as conduct an assessment of the value of the property. As
a result, certain information concerning the owner-financed  mortgage loans that
may be of interest to you is not available.

Appraisals May Be Inaccurate

         In acquiring  owner-financed  mortgage  loans,  the Seller assesses the
value of a property,  generally  using either a prior  appraisal,  which must be
re-certified  if older  than six  months,  or a drive-by  appraisal.  A drive-by
appraisal  is not as  accurate  as a full  real  estate  appraisal  because  the
appraiser does not have access to the interior of the mortgaged property and may
not  have  access  to the  rear of the  mortgaged  property.  As a  result,  the
appraisal may reflect  assumptions made by the appraiser  regarding the interior
or the rear of the mortgaged  property  which may not be accurate.  In addition,
for approximately  1.12% (by aggregate principal balance as of the Cut-off Date)
of the owner-financed mortgage loans, no full or drive-by appraisal is available
and the value of such  property  was based upon the sale  price for the  related
mortgaged  property.  To the extent the Seller has over-appraised the value of a
property, such amount may not be recovered during a liquidation proceeding.

SERVICER ALTERNATIVES TO FORECLOSURE

         Many of the Mortgage Loans are delinquent as of the Closing Date. Other
Mortgage  Loans may become  delinquent  after the Closing Date. The Servicer may
either  foreclose on any such  mortgage  loan or work out an agreement  with the
mortgagor, which may involve waiving or modifying any term of the mortgage loan.
If the  Servicer  extends  the  payment  period or accepts a lesser  amount than
stated in the mortgage note in satisfaction of the mortgage note, your yield may
be reduced.

RECOVERY OF DEFAULTED AMOUNTS UNDER FHA AND VA PROGRAMS IS UNCERTAIN

         Approximately 31.74% of the mortgage loans in Loan Group I and 0.57% of
the mortgage loans in Loan Group II, in each case by the  respective  loan group
principal  balance as of the Cut-off Date, are covered by either  insurance from
the  Federal  Housing  Administration  or a  guaranty  from  the  United  States
Department of Veterans Affairs.  Recovery of insured amounts from these agencies
is dependent  upon  material  compliance by the  originator  and the Servicer to
applicable   regulations.   These  regulations  are  subject  to  interpretative
uncertainties.  If upon filing a claim for recovery of a defaulted amount, it is
discovered that the mortgage loan did not comply with a regulation, the Servicer
may not be able to fully recover the insured  amounts.  See "The Mortgage Pool -
FHA Mortgage Loans and VA Mortgage Loans" herein.

                             THE CERTIFICATE INSURER

     MBIA Insurance  Corporation  ("MBIA") is the principal operating subsidiary
of MBIA Inc., a New York Stock  Exchange  listed  company (the  "Company").  The
Company is not  obligated to pay the debts of or claims  against  MBIA.  MBIA is
domiciled in the State of New York and licensed to do business in and subject to
regulation  under the laws of all 50  states,  the  District  of  Columbia,  the
Commonwealth of Puerto Rico, the  Commonwealth of the Northern  Mariana Islands,
the Virgin Islands of the United States and the Territory of Guam.  MBIA has two
European branches, one in the Republic of France and the other in the Kingdom of
Spain.  New York has laws  prescribing  minimum capital  requirements,  limiting
classes and  concentrations  of investments and requiring the approval of policy
rates and forms.  State laws also  regulate the amount of both the aggregate and
individual risks that may be insured,  the payment of dividends by MBIA, changes
in control and transactions among affiliates.  Additionally, MBIA is required to
maintain  contingency  reserves on its  liabilities  in certain  amounts and for
certain periods of time.

     Effective  February 17, 1998, the Company  acquired all of the  outstanding
stock of Capital Markets  Assurance  Corporation  ("CMAC") through a merger with
its parent CapMAC Holdings Inc.  Pursuant to a reinsurance  agreement,  CMAC has
ceded all of its net insured  risks  (including  any amounts due but unpaid from
third  party  reinsurers),  as well as its  unearned  premiums  and  contingency
reserves,  to MBIA.  The Company is not  obligated to pay the debts of or claims
against CMAC.

     The consolidated financial statements of MBIA, a wholly owned subsidiary of
the Company and its  subsidiaries  as of December 31, 1997 and December 31, 1996
and for each of the three years in the period ended December 31, 1997,  prepared
in accordance with generally  accepted  accounting  principles,  included in the
Annual  Report on Form 10-K of the Company for the year ended  December 31, 1997
and the  consolidated  financial  statements of MBIA and its  subsidiaries as of
September 30, 1998 and for the nine month  periods ended  September 30, 1998 and
September 30, 1997 included in the Quarterly  Report on Form 10-Q of the Company
for the period ended  September 30, 1998, are hereby  incorporated  by reference
into this  Prospectus  Supplement  and shall be deemed to be a part hereof.  Any
statement  contained in a document  incorporated  by  reference  herein shall be
modified or superseded for purposes of this Prospectus  Supplement to the extent
that a statement  contained herein or in any other  subsequently  filed document
which also is  incorporated  by reference  herein  modifies or  supersedes  such
statement.  Any statement so modified or superseded shall not be deemed,  except
as  so  modified  or  superseded,  to  constitute  a  part  of  this  Prospectus
Supplement.

     All financial statements of MBIA and its subsidiaries included in documents
filed by the  Company  pursuant  to  Section  13(a),  13(c),  14 or 15(d) of the
Securities  Exchange  Act of 1934,  as amended,  subsequent  to the date of this
Prospectus  Supplement and prior to the termination of the offering of the Class
AF Certificates and Class AV Certificates  shall be deemed to be incorporated by
reference  into this  Prospectus  Supplement  and to be a part  hereof  from the
respective dates of filing such documents.

     The tables below present selected financial  information of MBIA determined
in accordance  with statutory  accounting  practices  prescribed or permitted by
insurance  regulatory  authorities  ("SAP") and  generally  accepted  accounting
principles ("GAAP"):

<TABLE>
<CAPTION>
                                                                                          SAP

                                                                 -----------------------------------------------------
                                                                     December 31, 1997         September 30, 1998
                                                                         (Audited)                 (Unaudited)

                                                                                    (In millions)

<S>                                                                         <C>                        <C>   
         Admitted Assets.......................................             $5,256                     $6,318
         Liabilities...........................................              3,496                      4,114
         Capital and Surplus...................................              1,760                      2,204

                                                                                         GAAP

                                                                 -----------------------------------------------------
                                                                     December 31, 1997         September 30, 1998
                                                                         (Audited)                 (Unaudited)

                                                                                    (In millions)

         Assets................................................             $5,988                     $7,439
         Liabilities...........................................              2,624                      3,268
         Shareholder's Equity..................................              3,364                      4,171
</TABLE>

     Copies of the financial statements of MBIA incorporated by reference herein
and copies of MBIA's 1997  year-end  audited  financial  statements  prepared in
accordance with statutory  accounting  practices are available,  without charge,
from MBIA. The address of MBIA is 113 King Street,  Armonk,  New York 10504. The
telephone number of MBIA is (914) 273-4545.

     MBIA does not accept any responsibility for the accuracy or completeness of
this Prospectus Supplement or any information or disclosure contained herein, or
omitted  herefrom,  other than with respect to the  accuracy of the  information
regarding  MBIA set forth  under the  headings  "The  Certificate  Insurer"  and
"Description of the  Certificates - The Policy" in this  Prospectus  Supplement.
Additionally,  MBIA makes no  representation  regarding the  Certificates or the
advisability of investing in the Certificates.

     The Policy is not covered by the Property/Casualty  Insurance Security Fund
specified in Article 76 of the New York Insurance Law.

     Moody's Investors Service, Inc. rates the financial strength of MBIA "Aaa."

     Standard  &  Poor's  Ratings  Services,   a  division  of  The  McGraw-Hill
Companies, Inc. rates the financial strength of MBIA "AAA."

     Fitch IBCA, Inc.  (formerly known as Fitch Investors  Service,  L.P.) rates
the financial strength of MBIA "AAA."

     Each rating of MBIA should be evaluated independently.  The ratings reflect
the respective  rating agency's current  assessment of the  creditworthiness  of
MBIA and its  ability to pay claims on its  policies of  insurance.  Any further
explanation  as to the  significance  of the above  ratings may be obtained only
from the applicable rating agency.

     The  above  ratings  are  not  recommendations  to buy,  sell  or hold  the
securities,  and such  ratings may be subject to revision or  withdrawal  at any
time by the rating agencies.  Any downward  revision or withdrawal of any of the
above ratings may have an adverse effect on the market price of the  securities.
MBIA does not guaranty the market price of the  securities  nor does it guaranty
that the ratings on the securities will not be revised or withdrawn.

YEAR 2000 READINESS

     An area of potential risk to MBIA's financial  guarantee  business would be
the inability of an issuer or its trustee or paying agent to make payments on an
MBIA  insured  transaction  because of their  failure to be Year 2000 ready.  To
mitigate this risk, the Certificate Insurer has been surveying all trustees, all
paying  agents and  selected  high volume  issuers to  determine  their state of
readiness.  While the survey is not  complete,  the results to date are that all
respondents  are either  ready or planning to be ready by late 1999.  If MBIA is
asked to pay in those  situations where the issuer's system fails, it will do so
and would expect to recover any such  payment in a fairly short time period.  It
is not  possible  at this time to  evaluate  the extent of such  payments.  MBIA
believes that it has adequate sources of liquidity to cover these payments.

                                THE MORTGAGE POOL

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

         Certain  information  with respect to the Mortgage Loans to be included
in each Loan Group is set forth  herein.  Prior to the  Closing  Date,  Mortgage
Loans  may  be  removed  from a Loan  Group  and  other  Mortgage  Loans  may be
substituted therefor.  The Seller believes that the information set forth herein
with respect to each Loan Group as presently  constituted is  representative  of
the  characteristics of each Loan Group as it will be constituted at the Closing
Date, although certain characteristics of the Mortgage Loans in a Loan Group may
vary.

GENERAL

     C-BASS  Trust  1998-3  (the "Trust  Fund") will  consist of a pool of 1,546
closed-end,  fixed-rate and adjustable-rate mortgage loans (the "Mortgage Pool")
having original terms to maturity  ranging from 1.5 to 40.5 years (the "Mortgage
Loans") and an aggregate  principal balance as of November 1, 1998 (the "Cut-off
Date") of  approximately  $120,942,515.  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 the Cut-off Date. All weighted
averages  specified  herein are based on the principal  balances of the Mortgage
Loans in the related  Loan Group as of the  Cut-off  Date,  as adjusted  for the
principal  payments  received or advanced on or before such date,  plus Deferred
Interest (each, a "Cut-off Date Principal Balance").  The "Principal Balance" of
a  Mortgage  Loan,  as of any date,  is equal to the  principal  balance of such
Mortgage  Loan at its  origination,  less the sum of scheduled  and  unscheduled
payments in respect of  principal  made on such  Mortgage  Loan.  References  to
percentages of the Mortgage Loans mean percentages based on the aggregate of the
Cut-off Date Principal Balances of the Mortgage Loans in the related Loan Group,
unless  otherwise  specified.  The  "Pool  Balance"  is equal  to the  aggregate
Principal Balances of the Mortgage Loans in both Loan Groups.

     The Depositor will purchase the Mortgage Loans from the Seller  pursuant to
the Mortgage Loan Purchase  Agreement (the  "Mortgage Loan Purchase  Agreement")
dated as of the Cut-off Date between the Seller and the  Depositor.  Pursuant to
the Pooling and Servicing Agreement, the Depositor will cause the Mortgage Loans
to be assigned to the  Trustee  for the benefit of the  Certificateholders.  See
"The Pooling and Servicing Agreement" herein.

     Each of the  Mortgage  Loans in the  Mortgage  Pool was  selected  from the
Seller's  portfolio of mortgage  loans.  The Mortgage Loans were acquired by the
Seller in the  secondary  market in the  ordinary  course  of its  business  and
re-underwritten  by the Seller in accordance with its underwriting  standards as
described in "The Seller  Underwriting  Standards".  The  Mortgage  Loans in the
Mortgage Pool were originated by various mortgage loan originators.  Originators
representing  more than ten percent of the Mortgage  Loans by Pool Balance as of
the Cut-off Date include:  Fieldstone Mortgage Company,  22.10%, Mellon Mortgage
Company, 16.19% and The Money Store, 10.48%.

     Under the Pooling and  Servicing  Agreement,  the Seller will make  certain
representations  and  covenants to the Trustee  relating to, among other things,
the due execution and enforceability of the Pooling and Servicing  Agreement and
certain   characteristics   of  the  Mortgage  Loans  and,  subject  to  certain
limitations,  will be obligated to repurchase  or substitute a similar  mortgage
loan for any Mortgage Loan as to which there exists  deficient  documentation or
an uncured  breach of any such  representation,  warranty or  covenant,  if such
breach of any such representation, warranty or covenant materially and adversely
affects the  Certificateholders'  interests in such Mortgage Loan. The Depositor
will make no  representations  or warranties  with respect to the Mortgage Loans
and will have no obligation to  repurchase  or  substitute  Mortgage  Loans with
deficient  documentation or that are otherwise defective.  The Seller is selling
the Mortgage Loans without  recourse and will have no obligation with respect to
the  Certificates  in its  capacity  as  Seller  other  than the  repurchase  or
substitution obligations described above.

     The Mortgage Pool will consist of two loan groups ("Loan Group I" and "Loan
Group II",  respectively  and each a "Loan  Group").  The Mortgage Loans in Loan
Group I (the  "Group I Mortgage  Loans")  consist of 1,055  fixed-rate  Mortgage
Loans with an  aggregate  principal  balance  (the  "Group I Loan  Balance")  of
approximately  $66,223,023  as of the Cut-off Date.  The Mortgage  Loans in Loan
Group II (the "Group II Mortgage Loans") consist of 491 adjustable-rate Mortgage
Loans with an aggregate principal balance (the "Group II Loan Balance", and each
of the  Group I Loan  Balance  and the  Group  II Loan  Balance,  a "Loan  Group
Balance") of approximately $54,719,492 as of the Cut-off Date.

     Each of Loan  Group I and Loan Group II  consists  of  Performing  Mortgage
Loans,  Sub-Performing  Mortgage Loans and Re-Performing Mortgage Loans, each as
defined below:

o    A  "Performing  Mortgage  Loan" is a  Mortgage  Loan  pursuant  to which no
     payment due under the related mortgage note (or any  modification  thereto)
     prior to the Cut-off Date, is 30 days Delinquent.

o    A  "Sub-Performing  Mortgage  Loan" is a Mortgage  Loan pursuant to which a
     payment  due prior to the  Cut-off  Date  under  the  terms of the  related
     mortgage note (or any  modification  thereto),  is at least 30 but not more
     than 89 days Delinquent.  Certain  Sub-Performing  Mortgage Loans have been
     modified in writing and are also characterized as follows:

     (i)       If a Sub-Performing Mortgage Loan is a "Forbearance Plan Mortgage
               Loan",   the  related   mortgagor  must  make  monthly   payments
               ("Modified  Scheduled  Payments")  in an amount at least equal to
               the sum of (i) the  amount of the  monthly  scheduled  payment of
               principal  and  interest   determined  in  accordance  with  such
               mortgage  loan's   original   amortization   schedule   ("Regular
               Scheduled Payments") plus (ii) an additional amount to be applied
               to pay down the total  amount of scheduled  monthly  payments due
               thereon on or before the Cut-off Date but not  received  prior to
               the Cut-off Date plus the  aggregate  amount of tax and insurance
               advances  made with respect to such  Mortgage  Loan to the extent
               remaining outstanding as of the Cut-off Date.

    (ii)       If a Sub-Performing  Mortgage Loan is a "Bankruptcy Plan Mortgage
               Loan," the related mortgagor defaulted and, after default, became
               the  subject of a case under  Title 11 of the United  States Code
               (the  "Bankruptcy  Code")  and,  as of the  Cut-off  Date,  had a
               confirmed  bankruptcy  plan.  Each such bankruptcy plan generally
               requires  the  related  mortgagor  to  make  Modified   Scheduled
               Payments in an amount at least equal to (i) the Regular Scheduled
               Payment plus (ii) an  additional  amount  sufficient  to pay down
               overdue amounts  resulting from the period of default,  generally
               over a period of three to five  years  from the  commencement  of
               such bankruptcy plan.

o    A  "Re-Performing  Mortgage  Loan"  is a  mortgage  loan  (that  might be a
     Forbearance  Plan Mortgage Loan or a Bankruptcy  Plan Mortgage  Loan) which
     had  defaulted  in the  past  and  which  is  currently  at  least  60 days
     Delinquent  with respect to certain  Regular  Scheduled  Payments but which
     satisfies one of the following criteria (the "Re-Performance Test"):

               (i)         the  mortgagor  has  made at  least  three  aggregate
                           Regular  Scheduled  Payments  in the  three  calendar
                           months  preceding  the Cut-off  Date  (regardless  of
                           either the timing of receipt of such  payments or the
                           payment  history  of such  loans  prior to  August 1,
                           1998), or

               (ii)        the  mortgagor  has  made  at  least  four  aggregate
                           Regular  Scheduled  Payments  in  the  four  calendar
                           months  preceding  the Cut-off  Date  (regardless  of
                           either the timing of receipt of such  payments or the
                           payment history of such loans prior to July 1, 1998),
                           or

               (iii)       the  mortgagor  has  made  at  least  five  aggregate
                           Regular  Scheduled  Payments  in  the  five  calendar
                           months  preceding  the Cut-off  Date  (regardless  of
                           either the timing of receipt of such  payments or the
                           payment history of such loans prior to June 1, 1998).

     A Mortgage Loan is  "Delinquent," if a monthly payment due on a due date is
not  paid by the  close of  business  on the  next  scheduled  due date for such
Mortgage  Loans.  Delinquency  status is  determined  as of the last day of each
calendar month.  Thus, a Mortgage Loan for which the borrower failed to make the
monthly  payment  due on  November  1, 1998 will be  reported  as current in the
calculation  of  delinquency  status on November 30, 1998 and  delinquent  as of
December 1, 1998 if the payment is not made on such date.

     With  respect to certain  Delinquent  Mortgage  Loans,  the total amount of
scheduled  monthly  payments  due thereon on or before the Cut-off  Date but not
received  prior to the Cut-off  Date,  together with any  outstanding  servicing
advances on such Mortgage Loans, is referred to as the "Arrearage." The Servicer
has previously made advances in respect of the  Arrearages.  Any Arrearage shall
not be  included  as part of the Trust  Fund  and,  accordingly,  payments  with
respect to Arrearage will not be payable to the  Certificateholders  as and when
received.  However, the Servicer shall be required to make servicing advances on
Delinquent  Mortgage Loans and make advances of delinquent payments of principal
and interest on Delinquent  Mortgage Loans, each to the extent such advances are
deemed recoverable, until such Mortgage Loans become current.

GROUP I MORTGAGE LOANS STATISTICS

     Loan Group I consists of 1,055 fixed-rate  Mortgage Loans. The Group I Loan
Balance as of the Cut-off Date is equal to approximately $66,223,023.  The Group
I Mortgage Loans have original terms to maturity  ranging from 1.5 years to 40.5
years. The following  statistical  information,  unless otherwise specified,  is
based upon the Group I Loan Balance as of the Cut-off Date.

     The Group I 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  (each,  a  "Mortgaged  Property").  Approximately  62.52%  of the Group I
Mortgage  Loans had a  Loan-to-Value  Ratio at  origination in excess of 80.00%.
Approximately  39.41% of the Group I 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 Group I Mortgage Loan  determined at any time after  origination is
less than or equal to its original Loan-to-Value Ratio. Except for 14.93% of the
Group I Mortgage Loans, all of the Group I Mortgage Loans have scheduled monthly
payments due on the first day of the month (with respect to each Mortgage Loan ,
a "Due Date").

     Approximately  20.99% of the Group I Mortgage Loans are FHA Mortgage Loans.
Approximately 11.40% of the Group I Mortgage Loans are VA Mortgage Loans.

Sees and VA Mortgage Loans."

     Approximately  63.54% of the Group I Mortgage Loans are Performing Mortgage
Loans.  Approximately  22.77% of the Group I Mortgage  Loans are  Sub-Performing
Mortgage  Loans,  including  2.97%  (of  the  Group  I Loan  Balance)  that  are
Forbearance Plan Mortgage Loans and 1.88% (of the Group I Loan Balance) that are
Bankruptcy  Plan Mortgage  Loans.  Approximately  13.69% of the Group I Mortgage
Loans are  Re-Performing  Mortgage  Loans  including  2.06% (of the Group I Loan
Balance) that are Forbearance Plan Mortgage Loans and 8.27% (of the Group I Loan
Balance) that are Bankruptcy Plan Mortgage Loans.

     Approximately  16.05% of the Group I Mortgage  Loans provide for payment by
the  mortgagor  of a  prepayment  charge in  limited  circumstances  on  certain
prepayments.  Generally, each such Group I 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 Group I 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 91 Group I Mortgage Loans  (representing  approximately  9.05% of
the Group I Loan  Balance)  that are balloon  payment  mortgage  loans (each,  a
"Balloon  Loan").  The  monthly  payment  for each  Balloon  Loan is based on an
amortization  schedule  ranging  from 120 months to 510  months,  except for the
final payment (the "Balloon  Payment") which is due and payable between the 18th
month and the 216th month following origination of such Mortgage Loan, depending
on the terms of the related  Mortgage Note.  With respect to the majority of the
Balloon  Loans,  the monthly  payments for such Balloon Loans  amortize over 360
months,  but the Balloon  Payment is due 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 for such Mortgage Loan.

     There are 163 Group I Mortgage Loans  (representing  approximately 9.42% of
the Group I Loan Balance) that were  originated by the individual  seller of the
related mortgaged property (each, an "Owner-Financed Mortgage Loan").

     Each Group I Mortgage Loan accrues interest at a rate (each, a "Loan Rate")
of not less than  5.00% per annum and not more than  15.50%  per annum and as of
the Cut-off  Date the weighted  average Loan Rate of the Group I Mortgage  Loans
was approximately 9.53% per annum.

     The  weighted  average  remaining  term to maturity of the Group I Mortgage
Loans will be approximately 247 months as of the Cut-off Date. None of the Group
I Mortgage  Loans had a first Due Date prior to August  1971 or after  September
1998 or will have a remaining  term to maturity of less than 2 months or greater
than 34.2 years as of the Cut-off Date. The month of the latest maturity date of
any Group I Mortgage Loan is December 2032.

     The average  Principal Balance of the Group I Mortgage Loans at origination
was  approximately  $68,533.  The average Cut-off Date Principal  Balance of the
Group I Mortgage Loans was approximately $62,771.

     No Group I Mortgage  Loan had a Cut-off Date  Principal  Balance of greater
than  approximately  $955,103  or less than  approximately  $1,129.  The Group I
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):

        CUT-OFF DATE PRINCIPAL BALANCES OF THE GROUP I MORTGAGE LOANS (1)

<TABLE>
<CAPTION>

                                                                                          % OF AGGREGATE PRINCIPAL

                                                  NUMBER OF       PRINCIPAL BALANCE        BALANCE OF LOAN GROUP
                                                  MORTGAGE        OUTSTANDING AS OF          OUTSTANDING AS OF

            PRINCIPAL BALANCE ($)                   LOANS          THE CUT-OFF DATE           THE CUT-OFF DATE
   -----------------------------------------    --------------   ---------------------   ---------------------------
<S>      <C>         <C>                             <C>              <C>                         <C>   
         1,129 -     50,000................          511              $ 15,768,172.89             23.81%
        50,001 -    100,000.................         392                26,886,222.43             40.60
       100,001 -    150,000.................         103                12,451,820.25             18.80
       150,001 -    200,000.................          26                 4,354,587.44              6.58
       200,001 -    250,000.................          15                 3,372,498.97              5.09
       250,001 -    300,000.................           3                   838,606.91              1.27
       300,001 -    350,000.................           2                   646,510.49              0.98
       400,001 -    450,000.................           1                   434,027.01              0.66
       500,001 -    550,000..................          1                   515,474.47              0.78
       950,001 -    955,102..................          1                   955,102.36              1.44

                                                ==============   =====================   ===========================
        Total...............................       1,055               $66,223,023.22            100.00%
                                                ==============   =====================   ===========================
</TABLE>

- ----------------------
(1)  The average  Cut-off Date  Principal  Balance of the Group I Mortgage Loans
     was approximately $62,770.64.

           ORIGINAL TERMS TO MATURITY OF THE GROUP I MORTGAGE LOANS(1)

<TABLE>
<CAPTION>

                                                                                              % OF AGGREGATE
                                                                                           PRINCIPAL BALANCE OF

                                                                PRINCIPAL BALANCE               LOAN GROUP

                                          NUMBER                OUTSTANDING AS OF           OUTSTANDING AS OF

ORIGINAL TERM (MONTHS)              OF MORTGAGE LOANS           THE CUT-OFF DATE             THE CUT-OFF DATE
- -------------------------------     -------------------      ------------------------     -----------------------
<S>   <C>                                     <C>                     <C>                            <C>  
   18-60.....................                 17                      $ 901,734.49                   1.36%
   61-120....................                 47                      2,013,675.93                   3.04
  121-180....................                201                     10,945,651.42                  16.53
  181-240....................                 73                      3,915,839.17                   5.91
  241-300....................                 40                      3,750,165.26                   5.66
  301-360....................                676                     44,605,772.08                  67.36
  481-485....................                  1                         90,184.87                   0.14

                                    -------------------      ------------------------     -----------------------
     Total.....................           1,055                    $66,223,023.22                 100.00%
                                    ===================      ========================     =======================
</TABLE>

- --------------------
(1)  The  weighted  average  original  term of the  Group I  Mortgage  Loans was
     approximately 307 months.

                  PROPERTY TYPES OF THE GROUP I MORTGAGE LOANS

<TABLE>
<CAPTION>

                                                                                          % OF AGGREGATE
                                                                                           PRINCIPAL BALANCE OF

                                          NUMBER                PRINCIPAL BALANCE            LOAN GROUP
                                       OF MORTGAGE              OUTSTANDING AS OF         OUTSTANDING AS OF

        PROPERTY TYPE                     LOANS                 THE CUT-OFF DATE             THE CUT-OFF DATE

- -------------------------------     -------------------      ------------------------     -----------------------
<S>                                       <C>                      <C>                             <C>
Single Family Detached.......             1,009                    $62,707,771.63                  94.69%
Two Family...................                20                      1,563,300.29                   2.36
Condo Low-Rise...............                15                        927,504.66                   1.40
Townhouse....................                 5                        552,306.71                   0.83
PUD(1).......................                 1                        249,068.91                   0.38
Three Family.................                 3                        114,177.59                   0.17
 Four Family.................                 2                        108,893.43                   0.16
                                    -------------------      ------------------------     -----------------------
     Total.....................           1,055                    $66,223,023.22                 100.00%
                                    ===================      ========================     =======================
</TABLE>

- --------------------
(1)      PUD refers to a Planned Unit Development.

                 OCCUPANCY STATUS OF THE GROUP I MORTGAGE LOANS
<TABLE>
<CAPTION>

                                                                                              % OF AGGREGATE
                                                                                           PRINCIPAL BALANCE OF
                                                                PRINCIPAL BALANCE               LOAN GROUP
                                          NUMBER                OUTSTANDING AS OF           OUTSTANDING AS OF
OCCUPANCY STATUS                    OF MORTGAGE LOANS           THE CUT-OFF DATE             THE CUT-OFF DATE
- -------------------------------     -------------------      ------------------------     -----------------------
<S>                                       <C>                      <C>                             <C>
Primary......................             1,000                    $63,094,025.24                  95.28%
Investor.....................                55                      3,128,997.98                   4.72
                                    ===================      ========================     =======================
     Total.....................           1,055                    $66,223,023.22                 100.00%
                                    ===================      ========================     =======================
</TABLE>

                      PURPOSE OF THE GROUP I MORTGAGE LOANS

<TABLE>
<CAPTION>

                                                                                              % OF AGGREGATE
                                                                                           PRINCIPAL BALANCE OF
                                          NUMBER                PRINCIPAL BALANCE               LOAN GROUP
                                       OF MORTGAGE              OUTSTANDING AS OF           OUTSTANDING AS OF
           PURPOSE                        LOANS                 THE CUT-OFF DATE             THE CUT-OFF DATE
- -------------------------------     -------------------      ------------------------     -----------------------
<S>                                         <C>                   <C>                               <C>   
Purchase.....................               711                   $39,362,267.21                    59.44%
Rate/Term Refinance..........               337                    25,873,458.67                    39.07
Cash Out Refinance...........                 7                       987,297.34                     1.49
                                    -------------------      ------------------------     -----------------------
     Total.....................           1,055                   $66,223,023.22                   100.00%
                                    ===================      ========================     =======================
</TABLE>

                   LOAN RATES OF THE GROUP I MORTGAGE LOANS(1)

<TABLE>
<CAPTION>

                                                                                              % OF AGGREGATE
                                                                                           PRINCIPAL BALANCE OF
                                                                PRINCIPAL BALANCE               LOAN GROUP
                                          NUMBER                OUTSTANDING AS OF           OUTSTANDING AS OF
        LOAN RATE (%)               OF MORTGAGE LOANS           THE CUT-OFF DATE             THE CUT-OFF DATE
- -------------------------------     -------------------      ------------------------     -----------------------
<S>          <C>                            <C>                      <C>                              <C>  
   5.00  -   5.50............               1                        $  19,320.58                     0.03%
   5.51  -   6.00............               1                          185,985.16                     0.28
   6.01  -   6.50............               3                          118,019.00                     0.18
   6.51  -   7.00............              18                        1,097,641.21                     1.66
   7.01  -   7.50............              14                        1,108,508.04                     1.67
   7.51  -   8.00............              81                        7,017,322.80                    10.60
   8.01  -   8.50............             162                       11,656,087.31                    17.60
   8.51  -   9.00............             142                        8,853,400.91                    13.37
   9.01  -   9.50............             159                        9,094,313.17                    13.73
   9.51  -  10.00............             158                        7,912,843.67                    11.95
  10.01  -  10.50............              84                        6,066,595.68                     9.16
  10.51  -  11.00............              65                        5,395,461.05                     8.15
  11.01  -  11.50............              44                        2,226,208.90                     3.36
  11.51  -  12.00............              37                        1,632,471.49                     2.47
  12.01  -  12.50............              23                        1,006,520.90                     1.52
  12.51  -  13.00............              22                        1,012,661.73                     1.53
  13.01  -  13.50............              13                          757,460.50                     1.14
  13.51  -  14.00............              12                          547,217.71                     0.83
  14.01  -  14.50............               6                          218,657.38                     0.33
  14.51  -  15.00............               6                          182,602.23                     0.28
  15.01  -  15.50............               4                          113,723.80                     0.17
                                    -------------------      ------------------------     -----------------------
     Total.....................         1,055                      $66,223,023.22                   100.00%
                                    ===================      ========================     =======================
</TABLE>

- ------------------
(1)  The  weighted  average  Loan Rate of the Group I  Mortgage  Loans as of the
     Cut-off Date was approximately 9.53% per annum.

         ORIGINAL LOAN-TO-VALUE RATIOS OF THE GROUP I MORTGAGE LOANS(1)

<TABLE>
<CAPTION>

                                                                                               % OF AGGREGATE
                                                                                              PRINCIPAL BALANCE
                                                                     PRINCIPAL BALANCE          OF LOAN GROUP
                                                   NUMBER            OUTSTANDING AS OF        OUTSTANDING AS OF
     ORIGINAL LOAN-TO-VALUE RATIO (%)         OF MORTGAGE LOANS      THE CUT-OFF DATE         THE CUT-OFF DATE
- -------------------------------------------   ------------------   ----------------------    --------------------
<S>  <C>      <C>                                       <C>               <C>                       <C>  
     5.16  -  10.00......................               2                 $  10,768.21              0.02%
   10.01  -  15.00........................              5                    69,703.19              0.11
   20.01  -  25.00........................              2                    36,866.90              0.06
   25.01  -  30.00........................              1                    25,023.39              0.04
   30.01  -  35.00........................              2                    31,359.14              0.05
   35.01  -  40.00........................              4                   114,653.32              0.17
   40.01  -  45.00........................              4                   307,018.56              0.46
   45.01  -  50.00........................              9                   290,722.29              0.44
   50.01  -  55.00........................             12                   926,767.44              1.40
   55.01  -  60.00........................             15                   617,691.59              0.93
   60.01  -  65.00........................             39                 2,876,825.84              4.34
   65.01  -  70.00........................             40                 2,918,211.55              4.41
   70.01  -  75.00........................             89                 7,591,230.55             11.46
   75.01  -  80.00........................            123                 9,002,377.66             13.59
   80.01  -  85.00........................            121                 8,318,729.50             12.56
   85.01  -  90.00........................            100                 6,989,259.89             10.55
   90.01  -  95.00........................             54                 2,985,464.89              4.51
   95.01  - 100.00........................            197                10,694,806.64             16.15
  100.01  - 105.00........................            221                11,753,607.92             17.75
  105.01  - 110.00........................             14                   643,739.24              0.97
  110.01  - 113.51........................              1                    18,195.51              0.03
                                              ------------------   ----------------------    --------------------
     Total................................          1,055               $66,223,023.22            100.00%
                                              ==================   ======================    ====================
</TABLE>

- ------------------
(1)  The weighted average original  Loan-to-Value  Ratio of the Group I Mortgage
     Loans as of the Cut-off Date was approximately 85.94%.



         GEOGRAPHIC DISTRIBUTION OF THE GROUP I MORTGAGED PROPERTIES(1)

<TABLE>
<CAPTION>

                                                                                               % OF AGGREGATE
                                                                                              PRINCIPAL BALANCE
                                                                     PRINCIPAL BALANCE          OF LOAN GROUP
                                                   NUMBER            OUTSTANDING AS OF        OUTSTANDING AS OF
LOCATION                                      OF MORTGAGE LOANS      THE CUT-OFF DATE         THE CUT-OFF DATE
- -------------------------------------------   ------------------   ----------------------    --------------------
<S>                                                  <C>                 <C>                       <C>  
 Alabama.................................            10                  $485,401.45               0.73%
 Alaska..................................             5                   192,094.64               0.29
 Arizona.................................            34                 2,448,523.37               3.70
 Arkansas................................             3                   106,117.84               0.16
 California..............................            53                 4,049,353.05               6.11
 Colorado................................            11                   638,177.97               0.96
 Connecticut.............................             6                   708,460.68               1.07
 Delaware................................             5                   496,291.11               0.75
 District of Columbia....................             4                   335,136.16               0.51
 Florida.................................            67                 3,905,087.96               5.90
 Georgia.................................            43                 2,294,806.54               3.47
 Hawaii..................................             1                   129,351.13               0.20
 Idaho...................................             5                   157,079.38               0.24
 Illinois................................            37                 2,353,187.41               3.55
 Indiana.................................            29                 1,436,934.25               2.17
 Iowa....................................             2                   164,339.01               0.25
 Kansas..................................             5                   292,232.81               0.44
 Kentucky................................             7                   406,323.42               0.61
 Louisiana...............................            19                   938,279.97               1.42
 Maine...................................             2                   118,064.00               0.18
 Maryland................................            33                 3,136,159.38               4.74
 Massachusetts...........................             9                 1,340,210.05               2.02
 Michigan................................            41                 1,704,485.54               2.57
 Minnesota...............................            15                 1,003,118.23               1.51
 Mississippi.............................             4                   227,839.04               0.34
 Missouri................................            17                 1,008,362.94               1.52
 Montana.................................             8                   395,178.21               0.60
 Nebraska................................             4                   194,483.48               0.29
 Nevada..................................            10                   611,121.67               0.92
 New Hampshire...........................             4                   381,393.62               0.58
 New Jersey..............................            41                 4,171,965.96               6.30
 New Mexico..............................             6                   564,546.68               0.85
 New York................................            51                 4,877,063.79               7.36
 North Carolina..........................            48                 2,975,558.22               4.49
 Ohio....................................            32                 1,795,004.21               2.71
 Oklahoma................................            12                   589,492.90               0.89
 Oregon..................................            10                   758,209.88               1.14
 Pennsylvania............................            43                 2,547,035.36               3.85
 Rhode Island............................             2                   197,576.15               0.30
 South Carolina..........................            25                 1,394,480.46               2.11
 Tennessee...............................            40                 2,315,568.93               3.50
 Texas...................................           200                 8,746,938.64              13.21
 Utah....................................             7                   690,238.78               1.04
 Vermont.................................             1                    57,339.49               0.09
 Virginia................................            20                 1,366,313.87               2.06
 Washington..............................            18                 1,059,800.98               1.60
 West Virginia...........................             2                   127,269.34               0.19
 Wisconsin...............................             3                   261,421.21               0.39
 Wyoming.................................             1                    69,604.06               0.11
                                              ------------------   ----------------------    --------------------
 Total...................................         1,055               $66,223,023.22             100.00%
                                              ==================   ======================    ====================
</TABLE>

- -------------------
(1)  The greatest ZIP Code geographic  concentration  of Group I Mortgage Loans,
     by Cut-off Date Principal Balance, was approximately 1.44% in the 21043 ZIP
     Code.

              DOCUMENTATION LEVEL OF THE GROUP I MORTGAGE LOANS(1)

<TABLE>
<CAPTION>

                                                                                               % OF AGGREGATE
                                                                                              PRINCIPAL BALANCE
                                                                     PRINCIPAL BALANCE          OF LOAN GROUP
                                                   NUMBER            OUTSTANDING AS OF        OUTSTANDING AS OF
DOCUMENTATION LEVEL                           OF MORTGAGE LOANS      THE CUT-OFF DATE         THE CUT-OFF DATE
- -------------------------------------------   ------------------   ----------------------    --------------------
<S>                                                   <C>             <C>                           <C>   
Full Documentation.......................             569             $35,894,362.07                54.20%
No Documentation.........................             207              10,305,562.93                15.56
Limited Documentation....................             133              10,262,499.56                15.50
Alternative Documentation................             146               9,760,598.66                14.74
                                              ==================   ======================    ====================
     Total................................          1,055             $66,223,023.22               100.00%
                                              ==================   ======================    ====================
</TABLE>

- --------------------
(1)  For a description of each documentation level, see "The Seller Underwriting
     Standards" herein.

GROUP II MORTGAGE LOANS STATISTICS

     Loan Group II consists of 491 adjustable-rate  Mortgage Loans. The Group II
Loan Balance as of the Cut-off Date is equal to approximately  $54,719,492.  The
Group II Mortgage Loans have original terms to maturity ranging from 10 years to
40 years. The following statistical information,  unless otherwise specified, is
based upon the Group II Loan Balance as of the Cut-off Date.

     The Group II Mortgage Loans are secured by first  mortgages  creating first
liens  on  Mortgaged  Properties  or by  the  proprietary  leases  or  occupancy
agreements  relating to specific  dwellings within a cooperative and the related
shares issued by such cooperative. Approximately 38.91% of the Group II Mortgage
Loans  had  a   Loan-to-Value   Ratio  at   origination  in  excess  of  80.00%.
Approximately  7.64% of the Group II 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 Group II Mortgage Loan determined at any time after  origination is
less than or equal to its original  Loan-to-Value Ratio. Except for 3.58% of the
Group II Mortgage  Loans,  all of the Group II Mortgage  Loans have Due Dates on
the first day of the month.

     Approximately  1.54% of the Group II Mortgage Loans are FHA Mortgage Loans.
Approximately  0.46% of the Group II Mortgage Loans are VA Mortgage Loans.  Sees
and VA Mortgage Loans."

     None of the Group II Mortgage Loans are Balloon Loans.

     Approximately 77.84% of the Group II Mortgage Loans are Performing Mortgage
Loans.  Approximately  17.92% of the Group II Mortgage Loans are  Sub-Performing
Mortgage  Loans,  including  0.18%  (of the  Group  II Loan  Balance)  that  are
Forbearance  Plan  Mortgage  Loans and 1.65% (of the Group II Loan Balance) that
are Bankruptcy Plan Mortgage Loans. Approximately 4.24% of the Group II Mortgage
Loans are  Re-Performing  Mortgage Loans  including  0.19% (of the Group II Loan
Balance) that are  Forbearance  Plan  Mortgage  Loans and 2.97% (of the Group II
Loan Balance) that are Bankruptcy Plan Mortgage Loans.

     Approximately  43.74% of the Group II Mortgage Loans provide for payment by
the  Mortgagor  of a  prepayment  charge in  limited  circumstances  on  certain
prepayments. Generally, each such Group II 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 Group II 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.

     The weighted  average  remaining  term to maturity of the Group II Mortgage
Loans will be approximately 326 months as of the Cut-off Date. None of the Group
II Mortgage  Loans had a first Due Date prior to September  1979 or after August
1998 or will have a remaining  term to maturity of less than 6 months or greater
than 32.2 years as of the Cut-off Date. The month of the latest maturity date of
any Group II Mortgage Loan is December 2030.

     The average Principal Balance of the Group II Mortgage Loans at origination
was  approximately  $115,397.  The average Cut-off Date Principal Balance of the
Group II Mortgage Loans was approximately $111,445.

     Generally,  the Group II Mortgage Loans provide for semi-annual  adjustment
to the Loan Rate  thereon and  (except for the Group II Mortgage  Loans that are
Negative  Amortization  Mortgage  Loans) 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 Loans will occur after an initial period of
one year, in the case of 3.33% of the Group II Mortgage Loans, two years, in the
case of 56.12% of the Group II Mortgage Loans, three years, in the case of 3.27%
of the Group II  Mortgage  Loans,  and five  years,  in the case of 0.26% of the
Group II Mortgage Loans (each such Mortgage  Loan, a "Delayed  First  Adjustment
Mortgage Loan "). On each  Adjustment  Date for each Group II Mortgage Loan, the
Loan Rate  thereon  will be  adjusted  to equal the sum,  rounded to the nearest
multiple of 0.125%, of the index applicable to determining the Loan Rate on each
Mortgage Loan (the "Index") and a fixed percentage amount (the "Gross Margin"").
The Loan Rate on each such Group II Mortgage  Loan will not increase or decrease
by more than 6.00% per annum on the first related  Adjustment Date (the "Initial
Periodic Rate Cap") and 3.00% on any Adjustment  Date  thereafter (the "Periodic
Rate Cap"); provided, however, 36 Group II Mortgage Loans do not have an Initial
Periodic  Rate Cap or a Periodic  Rate Cap.  The Group II Mortgage  Loans have a
weighted average Initial Periodic Rate Cap of approximately  1.50% per annum and
a weighted average Periodic Rate Cap of approximately 1.21% per annum thereafter
(excluding those loans without periodic caps). Each Loan Rate on each such Group
II Mortgage Loan will not exceed a specified  maximum Loan Rate over the life of
such  Group II  Mortgage  Loan  (the  "Maximum  Loan  Rate")  or be less  than a
specified  minimum  Loan Rate over the life of such Group II Mortgage  Loan (the
"Minimum Loan Rate"), except that 14 and 109 Group II Mortgage Loans do not have
Maximum  Loan Rates and Minimum  Loan  Rates,  respectively.  The Delayed  First
Adjustment  Mortgage Loans have a weighted  average Initial Periodic Rate Cap of
approximately  1.40% per  annum  and a  weighted  average  Periodic  Rate Cap of
approximately  1.07%  per annum  thereafter.  Effective  with the first  monthly
payment  due on each Group II  Mortgage  Loan  (other than any Group II Mortgage
Loan  that  is  a  Negative  Amortization  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 Group II
Mortgage Loans permits the related mortgagor to convert the adjustable Loan Rate
thereon to a fixed Loan Rate.

     The Group II Mortgage  Loans had Loan Rates as of the  Cut-off  Date of not
less than 4.94% per annum and not more than  14.85%  per annum and the  weighted
average Loan Rate was approximately 9.28% per annum. As of the Cut-off Date, the
Group II Mortgage Loans had Gross Margins ranging from -0.50% to 11.25%, Minimum
Loan Rates  ranging from 0% per annum to 14.30% per annum and Maximum Loan Rates
ranging  from  10.50%  per annum to 21.85%  per  annum  (except  for 14 Group II
Mortgage Loans that do not have Maximum Loan Rates). As of the Cut-off Date, the
weighted  average Gross Margin was  approximately  5.41%,  the weighted  average
Minimum Loan Rate was  approximately  8.94% per annum (exclusive of the Mortgage
Loans that do not have a Minimum  Loan Rate) and the  weighted  average  Maximum
Loan Rate was  approximately  15.38% per annum  (exclusive of the Mortgage Loans
that do not have a Maximum Loan Rate). The latest next Adjustment Date following
the Cut-off Date on any Group II Mortgage  Loan occurs in November  2005 and the
weighted  average next  Adjustment  Date for all of the Group II Mortgage  Loans
following the Cut-off Date is February 2000.

     For  a  description  of  the  Negative  Amortization  Mortgage  Loans,  see
"--Negative Amortization" below.

     No Group II Mortgage Loan had a Cut-off Date  Principal  Balance of greater
than  approximately  $956,204 or less than  approximately  $5,617.  The Group II
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):

        CUT-OFF DATE PRINCIPAL BALANCES OF THE GROUP II MORTGAGE LOANS(1)

<TABLE>
<CAPTION>

                                                                                          % OF AGGREGATE PRINCIPAL
                                                  NUMBER OF       PRINCIPAL BALANCE        BALANCE OF LOAN GROUP
                                                  MORTGAGE        OUTSTANDING AS OF          OUTSTANDING AS OF
            PRINCIPAL BALANCE ($)                   LOANS          THE CUT-OFF DATE           THE CUT-OFF DATE
   -----------------------------------------    --------------   ---------------------   ---------------------------
<S>      <C>       <C>                                <C>             <C>                          <C>  
         5,617 -   50,000..................           72              $  2,476,113.73              4.53%
       50,001 - 100,000.....................         198                14,648,237.23             26.77
     100,001 - 150,000......................         117                14,165,336.46             25.89
     150,001 - 200,000......................          61                10,205,159.46             18.65
     200,001 - 250,000......................          21                 4,809,233.85              8.79
     250,001 - 300,000......................           7                 1,892,886.81              3.46
     300,001 - 350,000......................           3                   955,183.12              1.75
     350,001 - 400,000......................           5                 1,810,797.43              3.31
     400,001 - 450,000.......................          2                   853,404.15              1.56
     450,001 - 500,000.......................          2                   935,290.35              1.71
     500,001 - 550,000.......................          2                 1,011,645.42              1.85
     950,001 - 956,204.......................          1                   956,203.61              1.75
                                                ==============   =====================   ===========================
        Total...............................         491               $54,719,491.62            100.00%
                                                ==============   =====================   ===========================
</TABLE>

- ----------------------
(1)  The average  Cut-off Date Principal  Balance of the Group II Mortgage Loans
     was approximately $111,445.

          ORIGINAL TERMS TO MATURITY OF THE GROUP II MORTGAGE LOANS(1)

<TABLE>
<CAPTION>

                                                                                              % OF AGGREGATE
                                                                                           PRINCIPAL BALANCE OF
                                                                PRINCIPAL BALANCE               LOAN GROUP
                                          NUMBER                OUTSTANDING AS OF           OUTSTANDING AS OF
ORIGINAL TERM (MONTHS)              OF MORTGAGE LOANS           THE CUT-OFF DATE             THE CUT-OFF DATE
- -------------------------------     -------------------      ------------------------     -----------------------
<S>   <C>                                      <C>                <C>                                <C>  
Up to 120....................                  1                  $   374,183.82                     0.68%
121 - 180....................                  7                      765,128.47                     1.40
181 - 240....................                  5                       93,558.16                     0.17
241 - 300....................                  9                      529,039.52                     0.97
301 - 360....................                462                   51,965,475.06                    94.97
421 - 480....................                  7                      992,106.59                     1.81
                                    -------------------      ------------------------     -----------------------
     Total.....................              491                  $54,719,491.62                   100.00%
                                    ===================      ========================     =======================
</TABLE>

- --------------------
(1)  The  weighted  average  original  term of the Group II  Mortgage  Loans was
     approximately 357 months.

                  PROPERTY TYPES OF THE GROUP II MORTGAGE LOANS

<TABLE>
<CAPTION>

                                                                                          % OF AGGREGATE
                                                                                           PRINCIPAL BALANCE OF
                                          NUMBER                PRINCIPAL BALANCE            LOAN GROUP
                                       OF MORTGAGE              OUTSTANDING AS OF         OUTSTANDING AS OF
        PROPERTY TYPE                     LOANS                 THE CUT-OFF DATE             THE CUT-OFF DATE
- -------------------------------     -------------------      ------------------------     -----------------------
<S>                                         <C>                    <C>                             <C>   
Single Family Detached.......               390                    $42,699,294.80                  78.03%
PUD(1).......................                30                      4,686,081.54                   8.56
Condo Low-Rise...............                25                      2,716,929.03                   4.97
Two Family...................                23                      1,958,304.92                   3.58
Four Family..................                 8                      1,178,747.81                   2.15
Townhouse....................                 7                        748,465.94                   1.37
Three Family.................                 4                        592,012.54                   1.08
Condo High-Rise..............                 3                        104,106.31                   0.19
 Cooperative.................                 1                         35,548.73                   0.06
                                    -------------------      ------------------------     -----------------------
                                    ===================      ========================     =======================
     Total.....................             491                    $54,719,491.62                 100.00%
                                    ===================      ========================     =======================
</TABLE>

- --------------------
(1) PUD refers to a Planned Unit Development.

                 OCCUPANCY STATUS OF THE GROUP II MORTGAGE LOANS

<TABLE>
<CAPTION>

                                                                                              % OF AGGREGATE
                                                                                           PRINCIPAL BALANCE OF
                                                                PRINCIPAL BALANCE               LOAN GROUP
                                          NUMBER                OUTSTANDING AS OF           OUTSTANDING AS OF
OCCUPANCY STATUS                    OF MORTGAGE LOANS           THE CUT-OFF DATE             THE CUT-OFF DATE
- -------------------------------     -------------------      ------------------------     -----------------------
<S>                                         <C>                    <C>                             <C>   
Primary......................               445                    $50,268,956.82                  91.87%
Investor.....................                45                      4,386,801.36                   8.02
Second Home..................                 1                         63,733.44                   0.12
                                    -------------------      ------------------------     -----------------------
     Total.....................             491                    $54,719,491.62                 100.00%
                                    ===================      ========================     =======================
</TABLE>

                     PURPOSE OF THE GROUP II MORTGAGE LOANS

<TABLE>
<CAPTION>

                                                                                              % OF AGGREGATE
                                                                                           PRINCIPAL BALANCE OF
                                          NUMBER                PRINCIPAL BALANCE               LOAN GROUP
                                       OF MORTGAGE              OUTSTANDING AS OF           OUTSTANDING AS OF
           PURPOSE                        LOANS                 THE CUT-OFF DATE             THE CUT-OFF DATE
- -------------------------------     -------------------      ------------------------     -----------------------
<S>                                         <C>                   <C>                               <C>   
Purchase.....................               217                   $23,921,060.98                    43.72%
Rate/Term Refinance..........               168                    18,336,752.83                    33.51
Cash Out Refinance...........               106                    12,461,677.81                    22.77
                                    -------------------      ------------------------     -----------------------
     Total.....................             491                   $54,719,491.62                   100.00%
                                    ===================      ========================     =======================
</TABLE>

              CURRENT LOAN RATES OF THE GROUP II MORTGAGE LOANS (1)

<TABLE>
<CAPTION>

                                                                                              % OF AGGREGATE
                                                                                           PRINCIPAL BALANCE OF
                                                                PRINCIPAL BALANCE               LOAN GROUP
                                          NUMBER                OUTSTANDING AS OF           OUTSTANDING AS OF
    CURRENT LOAN RATE (%)           OF MORTGAGE LOANS           THE CUT-OFF DATE             THE CUT-OFF DATE
- -------------------------------     -------------------      ------------------------     -----------------------
<S>        <C>                              <C>                    <C>                               <C>  
   4.94 -  5.00..............               1                      $    80,423.69                    0.15%
   5.01 -  5.50..............               1                           25,202.81                    0.05
   6.01 -  6.50..............               1                          166,731.72                    0.30
   6.51 -  7.00..............               8                        1,061,413.61                    1.94
   7.01 -  7.50..............              28                        4,181,852.27                    7.64
   7.51 -  8.00..............              52                        5,330,935.23                    9.74
   8.01 -  8.50..............              51                        4,939,269.62                    9.03
   8.51 -  9.00..............              74                       10,114,611.09                   18.48
   9.01 -  9.50..............              61                        8,088,022.50                   14.78
   9.51 - 10.00..............              66                        7,592,136.65                   13.87
  10.01 - 10.50...............             32                        3,208,544.89                    5.86
  10.51 - 11.00...............             55                        5,084,652.56                    9.29
  11.01 - 11.50...............             21                        1,811,317.29                    3.31
  11.51 - 12.00...............             16                        1,404,005.03                    2.57
  12.01 - 12.50...............              7                          463,480.14                    0.85
  12.51 - 13.00...............              6                          354,416.04                    0.65
  13.01 - 13.50...............              2                          174,380.56                    0.32
  13.51 - 14.00...............              4                          283,009.52                    0.52
  14.01 - 14.50...............              4                          287,640.06                    0.53
  14.51 - 14.85...............              1                           67,446.34                    0.12
                                    -------------------      ------------------------     -----------------------
     Total.....................           491                      $54,719,491.62                  100.00%
                                    ===================      ========================     =======================
</TABLE>
- ------------------
(1)  The  weighted  average  Loan Rate of the Group II Mortgage  Loans as of the
     Cut-off Date was approximately 9.28% per annum.

         ORIGINAL LOAN-TO-VALUE RATIOS OF THE GROUP II MORTGAGE LOANS(1)

<TABLE>
<CAPTION>

                                                                                               % OF AGGREGATE
                                                                                              PRINCIPAL BALANCE
                                                                     PRINCIPAL BALANCE          OF LOAN GROUP
                                                   NUMBER            OUTSTANDING AS OF        OUTSTANDING AS OF
     ORIGINAL LOAN-TO-VALUE RATIO (%)         OF MORTGAGE LOANS      THE CUT-OFF DATE         THE CUT-OFF DATE
- -------------------------------------------   ------------------   ----------------------    --------------------
<S>          <C>                                        <C>            <C>                          <C>  
   29.43 -   30.00.......................               1              $     35,548.73              0.06%
   30.01 -   35.00.............                         2                    73,221.49              0.13
   35.01 -   40.00.............                         2                   172,829.42              0.32
   40.01 -   45.00.............                         3                   136,752.28              0.25
   45.01 -   50.00.............                         8                   439,620.01              0.80
   50.01 -   55.00.............                         7                 1,343,959.99              2.46
   55.01 -   60.00.............                        13                 1,788,905.84              3.27
   60.01 -   65.00.............                        21                 1,686,534.38              3.08
   65.01 -   70.00.............                        37                 3,755,920.30              6.86
   70.01 -   75.00.............                        64                 7,337,486.35             13.41
   75.01 -   80.00.............                       141                16,657,624.58             30.44
   80.01 -   85.00.............                        81                10,195,318.09             18.63
   85.01 -   90.00.............                        60                 6,915,241.38             12.64
   90.01 -   95.00.............                        18                 1,745,370.38              3.19
   95.01 -  100.00.............                        22                 1,805,784.86              3.30
  100.01 -  105.00.............                         8                   484,900.59              0.89
  105.01 -  108.33.............                         3                   144,472.95              0.26
                                              ==================   ======================    ====================
     Total................................            491               $54,719,491.62            100.00%
                                              ==================   ======================    ====================
</TABLE>
- ------------------
(1)  The weighted average original  Loan-to-Value Ratio of the Group II Mortgage
     Loans as of the Cut-off Date was approximately 79.32%.

         GEOGRAPHIC DISTRIBUTION OF THE GROUP II MORTGAGED PROPERTIES(1)

<TABLE>
<CAPTION>

                                                                                               % OF AGGREGATE
                                                                                              PRINCIPAL BALANCE
                                                                     PRINCIPAL BALANCE          OF LOAN GROUP
                                                   NUMBER            OUTSTANDING AS OF        OUTSTANDING AS OF
LOCATION                                      OF MORTGAGE LOANS      THE CUT-OFF DATE         THE CUT-OFF DATE
- -------------------------------------------   ------------------   ----------------------    --------------------
<S>                                                   <C>             <C>                          <C>  
 Alaska..................................             1               $    25,362.99               0.05%
 Arizona.................................            20                 1,943,460.81               3.55
 Arkansas................................             1                    22,751.69               0.04
 California..............................           104                17,786,564.16              32.50
 Colorado................................            31                 4,132,514.97               7.55
 Connecticut.............................            10                   990,330.90               1.81
 Delaware................................             4                   362,665.06               0.66
 District of Columbia....................             4                   378,513.47               0.69
 Florida.................................            24                 1,714,790.94               3.13
 Georgia.................................             8                   750,184.25               1.37
 Idaho...................................             2                   109,494.47               0.20
 Illinois................................            87                 8,419,400.46              15.39
 Indiana.................................            10                   586,234.19               1.07
 Iowa....................................             1                    80,762.15               0.15
 Kansas..................................             3                   112,133.11               0.20
 Kentucky................................             5                   457,488.03               0.84
 Louisiana...............................             6                   498,508.16               0.91
 Maryland................................            15                 1,896,295.51               3.47
 Massachusetts...........................             3                   345,717.67               0.63
 Michigan................................            13                   921,299.75               1.68
 Minnesota...............................             8                   942,352.45               1.72
 Missouri................................             2                   159,409.41               0.29
 Montana.................................             1                    74,862.71               0.14
 Nevada..................................             6                   870,686.34               1.59
 New Jersey..............................            13                 1,547,138.43               2.83
 New York................................            18                 2,344,028.20               4.28
 North Carolina..........................             3                   227,308.81               0.42
 Ohio....................................            22                 1,411,072.81               2.58
 Oklahoma................................             1                    13,331.51               0.02
 Oregon..................................             8                   670,528.28               1.23
 Pennsylvania............................             7                   615,161.77               1.12
 Rhode Island............................             5                   484,781.74               0.89
 Texas...................................            17                 1,450,955.96               2.65
 Utah....................................            10                 1,067,086.30               1.95
 Virginia................................             8                   504,223.72               0.92
 Washington..............................             7                   650,840.14               1.19
 Wisconsin...............................             2                   135,374.52               0.25
 Wyoming.................................             1                    15,875.78               0.03
                                              ------------------   ----------------------    --------------------
     Total................................          491               $54,719,491.62             100.00%
                                              ==================   ======================    ====================
</TABLE>
- -------------------
(1)  The greatest ZIP Code geographic  concentration of Group II Mortgage Loans,
     by Group II Loan Balance as of the Cut-off Date, was approximately 1.78% in
     the 94065 ZIP Code.

             DOCUMENTATION LEVELS OF THE GROUP II MORTGAGE LOANS(1)

<TABLE>
<CAPTION>
                                                                                               % OF AGGREGATE
                                                                                              PRINCIPAL BALANCE
                                                                     PRINCIPAL BALANCE          OF LOAN GROUP
                                                   NUMBER            OUTSTANDING AS OF        OUTSTANDING AS OF
DOCUMENTATION LEVEL                           OF MORTGAGE LOANS      THE CUT-OFF DATE         THE CUT-OFF DATE
- -------------------------------------------   ------------------   ----------------------    --------------------
<S>                                                   <C>             <C>                           <C>   
Full Documentation.......................             350             $38,534,376.79                70.42%
Limited Documentation....................              61               7,398,988.23                13.52
Alternative Documentation................              59               6,644,910.97                12.14
No Documentation.........................              21               2,141,215.63                 3.91
                                              ==================   ======================    ====================
     Total................................            491             $54,719,491.62               100.00%
                                              ==================   ======================    ====================
</TABLE>

- --------------------
(1)  For  a  description  of  each  documentation  level,  see  "The  Seller  --
     Underwriting Standards" herein.

              MAXIMUM LOAN RATES OF THE GROUP II MORTGAGE LOANS(1)

<TABLE>
<CAPTION>
                                                                                             % OF AGGREGATE
                                                                                          PRINCIPAL BALANCE OF
                                                                  PRINCIPAL BALANCE            LOAN GROUP
                                              NUMBER OF           OUTSTANDING AS OF         OUTSTANDING AS OF
     MAXIMUM LOAN RATE (%)                  MORTGAGE LOANS         THE CUT-OFF DATE         THE CUT-OFF DATE
     -----------------------------------   -----------------   -------------------------  ----------------------
<S>  <C>       <C>                                <C>              <C>                          <C>  
     10.50 -   11.00....................          14               $  1,375,011.75              2.51%
     11.01 -   12.00....................          13                  1,335,280.18              2.44
     12.01 -   13.00....................          15                  1,479,675.31              2.70
     13.01 -   14.00....................          49                  5,902,923.30             10.79
     14.01 -   15.00....................          93                 11,919,664.45             21.78
     15.01 -   16.00....................         128                 15,686,281.35             28.67
     16.01 -   17.00....................          87                  8,882,240.02             16.23
     17.01 -   18.00....................          50                  4,622,107.52              8.45
     18.01 -   19.00....................          15                  1,122,510.13              2.05
     19.01 -   20.00....................           8                    658,064.53              1.20
     20.01 -   21.00....................           3                    214,891.88              0.39
     21.01 -   22.00....................           2                    157,527.54              0.29
     No Maximum.........................          14                  1,363,313.66              2.49
                                             --------------      -----------------        ---------------
        Total...........................         491                $54,719,491.62            100.00%
                                             ==============      =================        ===============
</TABLE>

(1)  The weighted average Maximum Loan Rate of the Group II Mortgage Loans as of
     the Cut-off Date was approximately  15.38% per annum (excluding those Group
     II Mortgage Loans with no Maximum Loan Rate).

              MINIMUM LOAN RATES OF THE GROUP II MORTGAGE LOANS(1)

<TABLE>
<CAPTION>
                                                                                             % OF AGGREGATE
                                                                                          PRINCIPAL BALANCE OF
                                                                  PRINCIPAL BALANCE            LOAN GROUP
                                              NUMBER OF           OUTSTANDING AS OF         OUTSTANDING AS OF
     MINIMUM LOAN RATE (%)                  MORTGAGE LOANS         THE CUT-OFF DATE         THE CUT-OFF DATE
     -----------------------------------   -----------------   -------------------------  ----------------------
<S>      <C>                                    <C>               <C>                         <C>
             No Minimum.................         109               $11,055,801.02              20.20%
             0.01  -  1.00..............           8                   700,651.71               1.28
             1.01 -   2.00.............           13                 1,179,719.98               2.16
             2.00 -   3.00.............            2                   340,163.70               0.62
             3.01 -   4.00.............            5                   339,162.98               0.62
             4.01 -   5.00.............            3                   324,640.70               0.59
             5.01 -   6.00.............            9                   884,466.04               1.62
             6.01 -   7.00.............            8                 1,613,533.26               2.95
             7.01 -   8.00.............           15                 1,569,067.18               2.87
             8.01 -   9.00.............           83                11,911,239.82              21.77
             9.01 -  10.00.............          122                14,881,952.31              27.20
           10.01 -   11.00.............           81                 7,412,723.68              13.55
           11.01 -   12.00.............           20                 1,526,438.80               2.79
           12.01 -   13.00.............            4                   290,502.59               0.53
           13.01 -   14.00.............            7                   573,983.66               1.05
           14.01 -   14.30.............            2                   115,444.19               0.21
                                           -----------------   -------------------------  ----------------------
         Total..........................         491               $54,719,491.62             100.00%
                                           =================   =========================  ======================
</TABLE>
- --------------------
(1)  The weighted average Minimum Loan Rate of the Group II Mortgage Loans as of
     the Cut-off Date was  approximately  8.94% per annum (excluding those Group
     II Mortgage Loans with no Minimum Loan Rate).

                 GROSS MARGINS OF THE GROUP II MORTGAGE LOANS(1)

<TABLE>
<CAPTION>
                                                                                            % OF AGGREGATE
                                                                                         PRINCIPAL BALANCE OF
                                               NUMBER           PRINCIPAL BALANCE             LOAN GROUP
                                            OF MORTGAGE         OUTSTANDING AS OF          OUTSTANDING AS OF
           GROSS MARGINS (%)                   LOANS            THE CUT-OFF DATE           THE CUT-OFF DATE
           ----------------------------   -----------------  ------------------------   ------------------------
<S>         <C>     <C>                             <C>          <C>                           <C>  
           -0.50 -  0.00.............               2            $    76,371.74                0.14%
            0.01 -  1.00.............               5                972,379.14                1.78
            1.01 -  2.00.............               4                327,971.64                0.60
            2.01 -  3.00.............             113             11,958,798.85               21.85
            3.01 -  4.00.............              11                767,004.77                1.40
            4.01 -  5.00.............              27              2,898,085.30                5.30
            5.01 -  6.00.............              99             12,591,105.52               23.01
            6.01 -  7.00.............             138             15,222,960.44               27.82
            7.01 -  8.00.............              69              8,010,868.93               14.64
            8.01 -  9.00.............              14              1,178,380.60                2.15
            9.01 - 10.00.............               4                391,528.20                0.72
           10.01 - 11.00.............               4                298,673.50                0.55
           11.01 - 11.25.............               1                 25,362.99                0.05
                                          =================  ========================   ========================
              Total..................             491            $54,719,491.62              100.00%
                                          =================  ========================   ========================
</TABLE>
- ------------------
(1)  The weighted  average Gross Margin of the Group II Mortgage Loans as of the
     Cut-off Date was approximately 5.41%.

              NEXT ADJUSTMENT DATE FOR THE GROUP II MORTGAGE LOANS

<TABLE>
<CAPTION>

                                                                                          % OF AGGREGATE PRINCIPAL
                                                                PRINCIPAL BALANCE           BALANCE OF LOAN GROUP
                                             NUMBER OF          OUTSTANDING AS OF           OUTSTANDING AS OF THE
           NEXT ADJUSTMENT DATE            MORTGAGE LOANS        THE CUT-OFF DATE               CUT-OFF DATE
           ----------------------------   -----------------   -----------------------   --------------------------------
<S>        <C>                               <C>              <C>                                 <C>
           12/01/98...................            9                $ 1,183,378.67                      2.16%
           12/20/98...................            1                    181,202.50                      0.33
           01/01/99...................           28                  2,677,148.56                      4.89
           01/10/99...................            1                     79,526.36                      0.15
           02/01/99...................           13                    966,701.89                      1.77
           03/01/99...................           12                  1,604,153.99                      2.93
           03/10/99...................            1                     56,263.85                      0.10
           03/20/99...................            1                     89,494.32                      0.16
           04/01/99...................           21                  2,477,552.51                      4.53
           05/01/99...................           11                    928,366.13                      1.70
           05/10/99...................            3                    599,255.57                      1.10
           06/01/99...................           16                  1,787,297.71                      3.27
           06/10/99...................            1                    239,954.92                      0.44
           07/01/99...................           31                  2,901,863.65                      5.30
           08/01/99...................           19                  1,293,963.64                      2.36
           08/15/99...................            2                     39,480.93                      0.07
           09/01/99...................           25                  3,480,457.25                      6.36
           09/05/99...................            1                     80,423.69                      0.15
           09/23/99...................            1                     26,072.57                      0.05
           10/01/99...................           27                  3,153,193.75                      5.76
           10/10/99...................            1                    227,466.35                      0.42
           11/01/99...................            4                    565,032.80                      1.03
           12/01/99...................            5                    399,220.85                      0.73
           12/05/99...................            1                     73,365.92                      0.13
           01/01/00...................            1                    114,571.72                      0.21
           01/05/00...................            1                     96,476.24                      0.18
           02/01/00...................            4                    252,900.75                      0.46
           03/01/00...................            3                    191,167.22                      0.35
           04/01/00...................            2                    493,545.21                      0.90
           05/01/00...................            7                    851,868.19                      1.56
           06/01/00...................           39                  4,212,603.83                      7.70
           06/30/00...................            1                     67,392.42                      0.12
           07/01/00...................          165                 19,730,137.59                     36.06
           08/01/00...................            1                     36,976.07                      0.07
           09/01/00...................            2                    128,913.82                      0.24
           10/01/00...................            1                     86,966.58                      0.16
           11/01/00...................            1                    117,959.67                      0.22
           12/01/00...................            1                     53,453.76                      0.10
           01/01/01...................            3                    233,252.20                      0.43
           03/01/01...................            1                    166,731.72                      0.30
           05/01/01...................            2                    124,639.57                      0.23
           06/01/01...................            2                    197,569.77                      0.36
           07/01/01...................           10                  1,430,477.66                      2.61
           08/01/01...................            1                     47,762.36                      0.09
           11/01/01...................            1                     54,522.05                      0.10
           12/01/01...................            1                    110,536.51                      0.20
           01/01/02...................            1                    121,256.40                      0.22
           02/01/02...................            1                     62,168.82                      0.11
           04/01/02...................            1                     43,818.87                      0.08
           06/01/02...................            1                    152,423.01                      0.28
           08/01/02...................            1                    141,791.77                      0.26
           11/01/05...................            1                    286,769.46                      0.52
                                          -----------------   -----------------------   --------------------------------
           Total                                491                $54,719,491.62                    100.00%
                                          =================   =======================   ================================
</TABLE>

                     INDICES OF THE GROUP II MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                              % OF AGGREGATE
                                                                                             PRINCIPAL BALANCE
                                                   NUMBER OF       PRINCIPAL BALANCE           OF LOAN GROUP
                                                    MORTGAGE       OUTSTANDING AS OF         OUTSTANDING AS OF
                         INDEX(1)                    LOANS          THE CUT-OFF DATE         THE CUT-OFF DATE
           -------------------------------------  -------------  -----------------------  ----------------------
<S>        <C>                                     <C>             <C>                          <C>
           Six Month LIBOR(2).................        350             $40,271,442.63               73.60%
           One Year CMT.......................         75               6,829,613.81               12.48
           Eleventh District COFI.............         29               4,360,504.32                7.97
           National Monthly Median COFI.......         13               1,096,158.42                2.00
           Other(3)...........................         24               2,161,772.44                3.95
                                                  -------------  -----------------------  ----------------------
                Total.........................        491             $54,719,491.62              100.00%
                                                  ============   =======================  =======================
</TABLE>

(1)  Each of these Indices are described under "--The Index."

(2)  Of  the  Group  II  Mortgage  Loans  with  an  Index  of  Six-Month  LIBOR,
     approximately  3.33%,  56.12%,  3.27%,  and 0.26% (in each case by Group II
     Loan Balance as of the Cut-off  Date) have initial fixed Loan Rates for one
     year, two years, three years and five years, respectively.

(3)  Includes 8 other  Indices,  each of which  represents  1.50% or less of the
     Group II Loan Balance as of the Cut-off Date.

          INITIAL PERIODIC RATE CAPS OF THE GROUP II MORTGAGE LOANS(1)

<TABLE>
<CAPTION>

                                                                                               % OF AGGREGATE
                                                                                             PRINCIPAL BALANCE
                                                                  PRINCIPAL BALANCE            OF LOAN GROUP
                                               NUMBER OF          OUTSTANDING AS OF          OUTSTANDING AS OF
INITIAL PERIODIC RATE CAP (%)                MORTGAGE LOANS        THE CUT-OFF DATE           THE CUT-OFF DATE
- ----------------------------------------    -----------------   -----------------------   -------------------------
<S>                                               <C>             <C>                               <C>  
None...................................           36              $   5,206,551.83                  9.51%
1.00...................................          275                 31,033,524.89                 56.71
1.50...................................           29                  3,644,782.53                  6.66
2.00...................................           80                  7,335,741.93                 13.41
3.00...................................           70                  7,340,350.25                 13.41
6.00...................................            1                    158,540.19                  0.29
                                            ---------------   -------------------------   -------------------------
     Total..............................         491                $54,719,491.62                100.00%
                                            ===============   =========================   =========================
</TABLE>

- ------------------
(1) Relates solely to initial rate adjustments.

         SUBSEQUENT PERIODIC RATE CAPS OF THE GROUP II MORTGAGE LOANS(1)

<TABLE>
<CAPTION>

                                                                                               % OF AGGREGATE
                                                                                             PRINCIPAL BALANCE
                                                                 PRINCIPAL BALANCE             OF LOAN GROUP
                                              NUMBER OF          OUTSTANDING AS OF           OUTSTANDING AS OF
PERIODIC RATE CAP (%)                       MORTGAGE LOANS        THE CUT-OFF DATE            THE CUT-OFF DATE
- ----------------------------------------    ---------------   -------------------------   -------------------------
<S>                                               <C>             <C>                               <C>  
None ................................             36              $   5,206,551.83                  9.51%
1.00.................................            332                 36,305,305.67                 66.35
1.50.................................             47                  6,112,230.32                 11.17
2.00.................................             75                  7,022,037.88                 12.83
3.00.................................              1                     73,365.92                  0.13
                                            ===============   =========================   =========================
     Total..............................         491                $54,719,491.62                100.00%
                                            ===============   =========================   =========================
</TABLE>

- ------------------
(1) Relates to all rate adjustments subsequent to initial rate adjustments.

THE INDEX

         With respect to  approximately  12.48% of the Group II Mortgage  Loans,
the Index is the  weekly  average  yield on United  States  Treasury  securities
adjusted to a constant  maturity of one year as published by the Federal Reserve
Board in Statistical  Release H.15(519) and most recently  available as of a day
specified  in the related note ("One Year CMT");  with respect to  approximately
7.97% of the Group II Mortgage Loans,  the Index is the monthly weighted average
cost of funds for  depository  institutions  that have home  offices  located in
Arizona,  California or Nevada and that are members of the Eleventh  District of
the Federal  Home Loan Bank System as computed  from  statistics  tabulated  and
published  by the  Federal  Home Loan  Bank of San  Francisco  as most  recently
available  generally  as of a day  specified  in  the  related  note  ("Eleventh
District COFI");  with respect to approximately  73.60% of the Group II Mortgage
Loans,  the Index is the average of interbank  offered rates for six-month  U.S.
dollar  deposits in the London market based on  quotations  of major banks,  and
most  recently  available as of a day specified in the related note as published
by Fannie Mae ("Six Month LIBOR");  with respect to  approximately  2.00% of the
Group II  Mortgage  Loans,  the Index is the cost of funds index  tabulated  and
published by the Office of Thrift Supervision  ("National Monthly Median COFI");
and approximately  3.95% of the Group II Mortgage Loans are based upon a variety
of  indices,  none of which  comprise  more than 1.50% of the Group II  Mortgage
Loans. Listed below are some historical values for the months indicated of three
of the indices.

<TABLE>
<CAPTION>

                                             ONE YEAR CMT
                                                                              Year
                                             -------------------------------------------------------------------
Month                                         1998      1997      1996       1995      1994      1993       1992
- -----                                         ----      ----      ----       ----      ----      ----       ----
<S>                                          <C>        <C>       <C>       <C>        <C>       <C>       <C>
January                                      5.24%      5.61%     5.09%     7.05%      3.54%     3.50%     4.15%
February                                     5.31%      5.53%     4.94%     6.70%      3.87%     3.39%     4.29%
March                                        5.39%      5.80%     5.34%     6.43%      4.32%     3.33%     4.63%
April                                        5.38%      5.99%     5.54%     6.27%      4.82%     3.24%     4.30%
May                                          5.44%      5.87%     5.64%     6.00%      5.31%     3.36%     4.19%
June                                         5.41%      5.69%     5.81%     5.64%      5.27%     3.54%     4.17%
July                                         5.36%      5.54%     5.85%     5.59%      5.48%     3.47%     3.60%
August                                       5.21%      5.56%     5.67%     5.75%      5.56%     3.44%     3.47%
September                                    4.71%      5.52%     5.83%     5.62%      5.76%     3.36%     3.18%
October                                      4.12%      5.46%     5.55%     5.59%      6.11%     3.39%     3.30%
November                                     4.53%      5.46%     5.42%     5.43%      6.54%     3.58%     3.68%
December                                      N/A       5.53%     5.47%     5.31%      7.14%     3.61%     3.71%
</TABLE>

<TABLE>
<CAPTION>

                                           Eleventh District COFI
                                                                              Year
                                           -------------------------------------------------------------------------
Month                                           1998      1997      1996       1995      1994      1993       1992
- -----                                           ----      ----      ----       ----      ----      ----       ----
<S>                                             <C>       <C>       <C>        <C>       <C>       <C>        <C>
January                                         4.99%     4.82%     5.03%      4.75%     3.71%     4.36%      6.00%
February                                        4.97%     4.76%     4.98%      4.93%     3.69%     4.33%      5.80%
March                                           4.92%     4.78%     4.87%      5.01%     3.63%     4.25%      5.61%
April                                           4.90%     4.82%     4.84%      5.06%     3.67%     4.17%      5.43%
May                                             4.88%     4.86%     4.82%      5.14%     3.73%     4.10%      5.29%
June                                            4.88%     4.85%     4.81%      5.18%     3.80%     4.05%      5.26%
July                                            4.91%     4.89%     4.82%      5.14%     3.86%     4.00%      5.07%
August                                          4.90%     4.90%     4.84%      5.13%     3.95%     3.96%      4.87%
September                                       4.88%     4.94%     4.83%      5.11%     4.04%     3.88%      4.81%
October                                         4.76%     4.96%     4.85%      5.12%     4.19%     3.82%      4.60%
November                                          N/A     4.95%     4.84%      5.12%     4.37%     3.82%      4.51%
December                                          N/A     4.96%     4.84%      5.06%     4.59%     3.88%      4.43%
</TABLE>

<TABLE>
<CAPTION>
                                           Six Month LIBOR
                                                                              Year
                                           -------------------------------------------------------------------------
Month                                         1998      1997      1996       1995      1994      1993       1992
- -----                                         ----      ----      ----       ----      ----      ----       ----
<S>                                          <C>        <C>       <C>       <C>        <C>       <C>       <C>  
January                                      5.63%      5.69%     5.34%     6.69%      3.39%     3.44%     4.31%
February                                     5.70%      5.68%     5.29%     6.44%      4.00%     3.33%     4.38%
March                                        5.75%      5.94%     5.52%     6.44%      4.25%     3.38%     4.50%
April                                        5.81%      6.00%     5.42%     6.31%      4.63%     3.31%     4.25%
May                                          5.75%      6.00%     5.64%     6.06%      5.00%     3.44%     4.19%
June                                         5.78%      5.91%     5.84%     5.88%      5.25%     3.56%     4.00%
July                                         5.75%      5.80%     5.92%     5.88%      5.33%     3.56%     3.63%
August                                       5.59%      5.84%     5.74%     5.94%      5.33%     3.44%     3.56%
September                                    5.25%      5.84%     5.75%     5.99%      5.69%     3.38%     3.19%
October                                      4.98%      5.79%     5.58%     5.95%      6.00%     3.50%     3.56%
November                                     5.15%      5.91%     5.55%     5.74%      6.44%     3.52%     4.00%
December                                      N/A       5.84%     5.62%     5.56%      7.00%     3.50%      3.63%
</TABLE>

         If any Index  becomes  unpublished  or is  otherwise  unavailable,  the
Servicer  will  select  an  alternative  index  which is based  upon  comparable
information.

NEGATIVE AMORTIZATION

         With respect to approximately 8.39% of the Group II Mortgage Loans (the
"Negative Amortization Mortgage Loans"), the Loan Rate thereon adjusts on a date
which is different than the date on which monthly  payments are adjusted and/or,
any  increase or  decrease  in the amount of the monthly  payment on the date of
adjustment is generally limited to an amount not greater than 10% of the monthly
payment  due on the  immediately  preceding  Due Date (a  "Payment  Cap").  Such
provisions may result in accelerated  or negative  amortization  with respect to
such  Negative   Amortization  Mortgage  Loans.  Certain  Negative  Amortization
Mortgage  Loans do not apply the Payment  Cap in setting the monthly  payment on
each five year  anniversary of such loan's  origination date or if the principal
balance of any such  mortgage  loan exceeds the initial  principal  balance by a
particular percentage.  In such event a monthly payment is established that will
fully amortize the principal balance over its then remaining term at the current
Loan Rate.

         Since the Loan Rates on the Negative Amortization Mortgage Loans adjust
at a different time than the monthly  payments  thereon and the Payment Caps may
limit the  amount by which the  monthly  payments  may  adjust,  the amount of a
monthly payment may be more or less than the amount  necessary to fully amortize
the principal balance of the Negative  Amortization  Mortgage Loan over its then
remaining term at the applicable Loan Rate.  Accordingly,  Negative Amortization
Mortgage Loans may be subject to reduced  amortization  (if the monthly  payment
due on a Due Date is  sufficient  to pay  interest  accrued  during the  related
accrual  period  at the  applicable  Loan Rate but is not  sufficient  to reduce
principal in accordance with a fully amortizing schedule); negative amortization
(if interest  accrued during the related  accrual period at the applicable  Loan
Rate is greater  than the entire  monthly  payment  due on the  related Due Date
(such  excess   accrued   interest,   "Deferred   Interest"));   or  accelerated
amortization  (if the  monthly  payment  due on a Due Date is  greater  than the
amount  necessary to pay interest  accrued during the related  accrual period at
the  applicable  Loan Rate and to reduce  principal in  accordance  with a fully
amortizing  schedule).  In the event the Loan  Rate on a  Negative  Amortization
Mortgage Loan is increased,  Deferred Interest is added to the principal balance
of any Negative  Amortization  Mortgage Loan, and, if such Deferred  Interest is
not offset by subsequent accelerated amortization, it may result in a final lump
sum payment at maturity  greater than,  and  potentially  substantially  greater
than, the monthly payment due on the immediately preceding Due Date.

FHA MORTGAGE LOANS AND VA MORTGAGE LOANS

         As noted above, (i) 31.74% of the Group I Mortgage Loans are subject to
either FHA  insurance  as  described  herein (the "FHA  Mortgage  Loans") or are
subject to a VA guarantee as described herein (the "VA Mortgage Loans") and (ii)
0.57% of the Group II  Mortgage  Loans  are FHA  Mortgage  Loans or VA  Mortgage
Loans.  All FHA Mortgage  Loans and VA Mortgage  Loans must conform to HUD or VA
origination guidelines, as the case may be, at the time of origination.  The FHA
Mortgage Loans will be insured by the Federal Housing  Administration ("FHA") of
the  United  States  Department  of  Housing  and Urban  Development  ("HUD") as
authorized  under the National  Housing Act of 1934,  as amended (the  "National
Housing  Act"),  and the United  States  Housing  Act of 1937,  as amended  (the
"United States Housing Act").  No FHA Mortgage Loan may have an interest rate or
original  principal  amount  exceeding the  applicable FHA limits at the time of
origination of such FHA Mortgage Loan.

         The VA Mortgage Loans will be partially guaranteed by The United States
Department of Veterans  Affairs (the "VA") under the  Servicemen's  Readjustment
Act of 1944, as amended. The Servicemen'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 a current mortgage loan limit of $203,000,  requires no down payment
from the purchaser  and permits the guarantee of mortgage  loans of generally up
to 30 years'  duration.  However,  no VA  Mortgage  Loan  will have an  original
principal amount greater than five times the amount of the related guarantee.

         Insurance  premiums  for the FHA  Mortgage  Loans are  collected by the
Servicer  and  are  paid  to the  FHA.  The  regulations  governing  FHA-insured
single-family  mortgage  insurance  programs  generally  provide that  insurance
benefits are payable upon  foreclosure (or other  acquisition of possession) and
conveyance  of the  mortgaged  premises to HUD.  With respect to a defaulted FHA
Mortgage  Loan,  the  Servicer  may  be  limited  in  its  ability  to  initiate
foreclosure  proceedings.  Historically,  pursuant to an assignment program (the
"Assignment Program"), HUD in certain circumstances offered qualified mortgagors
who had  defaulted  on an FHA  insured  mortgage  loan an  opportunity  to avoid
foreclosure  and retain  their  homes.  Under the  Assignment  Program,  the FHA
serviced  FHA-insured mortgage loans that had defaulted and been assigned to HUD
under the Assignment Program. In addition,  HUD gave forbearance for a period of
no  longer  than 36  months  to  mortgagors  who had  demonstrated  a  temporary
inability to make full  payments  due to  circumstances  beyond the  mortgagor's
control such as a reduction in income or increase in  expenses.  The  Assignment
Program was terminated and replaced with mandatory loss mitigation procedures in
April 1996 whereby servicers of defaulted FHA-insured mortgage loans must choose
from a  variety  of tools to cure a default  prior to  filing  an FHA  insurance
claim.

         HUD has the option,  in most cases, to pay insurance  claims in cash or
in debentures issued by HUD. Presently,  claims for most programs are being paid
in cash and, for the most part,  claims have not been paid in  debentures  since
1965.  HUD  debentures  issued in  satisfaction  of FHA  insurance  claims  bear
interest at the applicable HUD debenture interest rate.

         The amount of insurance  benefits generally paid by the FHA is equal to
the entire unpaid principal amount of the defaulted FHA Mortgage Loan,  adjusted
to  reimburse  the  Servicer of that FHA  Mortgage  Loan for  certain  costs and
expenses  and to deduct  certain  amounts  received or retained by the  Servicer
after default.  When entitlement to insurance  benefits results from foreclosure
(or other  acquisition  of  possession)  and  conveyance to HUD, the Servicer is
generally  compensated for no more than two-thirds of its foreclosure  costs and
attorneys'  fees (which  costs are  evaluated  based upon Fannie Mae  guidelines
(which are state specific)),  and is compensated for accrued and unpaid mortgage
interest for a limited  period prior to the  institution of foreclosure or other
acquisition  in  general  only  to the  extent  it  was  allowed  pursuant  to a
forbearance  plan  approved by HUD,  and the  Servicer is  otherwise in material
compliance  with FHA  regulations.  Provided  that the  Servicer  is in material
compliance with FHA regulations,  the Servicer will generally be entitled to the
debenture interest which would have been earned, as of the date the cash payment
is  received,  had the  benefits  been paid in  debentures.  Except where unpaid
mortgage  interest is recoverable  pursuant to an approved  special  forbearance
plan, such debenture interest is generally payable from a date 60 days after the
mortgagor's  first  uncorrected  failure to perform any  obligation  or make any
payment due under the mortgage  loan,  which  results in no recovery of interest
accrued during the first two months of delinquency.

         Under certain  circumstances,  as set forth in the regulations,  HUD is
authorized  to request or require the Servicer to pursue a  deficiency  judgment
against any defaulting mortgagor. In this regard, HUD may request or require the
Servicer  (as the case may be under  the  regulations)  to  pursue a  deficiency
judgment  in  connection  with the  foreclosure.  Under  neither  case would the
Servicer be responsible for collecting on the judgment.  Further,  in all cases,
HUD may reimburse the Servicer for all additional costs of seeking the judgment.

         As of the date hereof, the maximum guarantees that may be issued by the
VA under a VA  Mortgage  Loan are  generally  (a) as to loans  with an  original
principal  amount of $45,000 or less,  50% of such loan, (b) as to loans with an
original  principal  amount of greater than $45,000,  but not more than $56,250,
$22,500; (c) as to loans with an original principal amount of more than $56,250,
but not more than $144,000, the lesser of $36,000 or 40% of the loan, and (d) as
to loans  with an  original  principal  amount  of more  than  $144,000  (for an
owner-occupied,  single-family  home or condominium unit), the lesser of $50,750
or 25% of the loan.  The  liability on the guaranty 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 guaranty  exceed the amount of the original
guaranty.  The VA may, at its option and without  regard to the  guaranty,  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 Mortgage  Loan,  the Servicer is, absent
exceptional  circumstances,  authorized  to announce its  intention to foreclose
only when the default has continued for three months.  However,  notwithstanding
the foregoing,  the regulations require the Servicer to take immediate action if
it determines  that the property to be foreclosed upon has been abandoned by the
debtor or has been or may be subject to  extraordinary  waste or if there  exist
conditions justifying the appointment of a receiver for the property. Generally,
a claim  for the  guaranty  is  submitted  after  liquidation  of the  mortgaged
property.  Upon default and subsequent  termination of a VA-guaranteed loan by a
servicer, the VA makes a determination,  using a formula, whether it will reduce
its maximum claim liability by acquiring and reselling the property or by paying
the claim on its guaranty without such acquisition. If the VA determines it will
acquire the property,  it will establish a maximum price, known as the specified
amount,  which the  servicer  may bid at the  foreclosure  sale in order for the
servicer  to  subsequently  convey  the  property  to the  VA.  If the  servicer
purchases the property at the sale for no more than such  specified  amount,  it
may convey the property to the VA in return for the payment of such amount.  The
VA also pays, up to the maximum amount of the loan  guaranty,  the claim for the
difference  between the price paid for the property and any balance remaining on
the loan.  If,  however,  the VA determines  that acquiring and disposing of the
property would increase  rather than reduce the  government's  loss, it will not
establish  a maximum  bid price for the  holder to bid at the  foreclosure  sale
(thus,  a  "no-bid"),  but rather will solely pay the  guaranty  claim up to the
maximum amount of the guaranty,  once the loss on the loan has been established.
In the event of a no-bid,  the  Servicer  must  foreclose  on the  defaulted  VA
Mortgage Loan and thus a loss may be incurred on such mortgage loan in an amount
equal to the difference  between (a) the total  indebtedness  and (b) the sum of
(i) the guaranteed amount and (ii) the proceeds of any foreclosure.

          The amount payable under the guaranty will be the percentage of the VA
Mortgage Loan originally  guaranteed applied to the indebtedness  outstanding as
of the applicable date of computation specified in the VA regulations.  Payments
under  the  guaranty  will be equal to the  unpaid  principal  amount  of the VA
Mortgage Loan, interest accrued on the unpaid balance thereof 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 mortgaged  property.  The amount  payable under the guaranty may in no event
exceed the amount of the original guaranty.

                                   THE SELLER

GENERAL

     Credit-Based  Asset Servicing and  Securitization LLC is a Delaware limited
liability  company with its principal  place of business in New York,  New York.
The information  set forth in the following  paragraphs has been provided by the
Seller and neither the Depositor nor any other party makes any representation as
to the accuracy or completeness of such information.

     The Seller was  established in July 1996 as a venture of Mortgage  Guaranty
Insurance Corporation ("MGIC"),  Enhance Financial Services Group, Inc. ("EFSG")
and  certain  members of  management  of the  Seller.  Each of MGIC and EFSG has
approximately  a 48%  interest  in  the  Seller  with  the  remainder  owned  by
management of the Seller.  At September 30, 1998,  the Seller had  approximately
$400  million  in  assets,   approximately   $308  million  in  liabilities  and
approximately $92 million in equity.

     The  Seller's   principal   business  is  the   purchasing  of  performing,
sub-performing  and  non-performing  residential  mortgage  loans from banks and
other financial  institutions and individuals and  mortgage-related  securities,
including  non-investment  grade  subordinated  securities,  for  investment and
securitization.  All  mortgage  loans  owned by the Seller are  serviced  by its
affiliate, Litton Loan Servicing LP. The Seller does not originate mortgages.

The Seller is a HUD-approved investing mortgagee.

UNDERWRITING STANDARDS

     Each  Mortgage  Loan  included in the Trust Fund has  satisfied the credit,
appraisal  and  underwriting  guidelines  established  by the  Seller  that  are
described below. To determine  satisfaction of such guidelines,  the Seller or a
loan  reviewer  reviewed the files  related to the Mortgage  Loans in connection
with the  acquisition of the Mortgage  Loans by the Seller.  These files include
the   documentation   pursuant  to  which  the  mortgage  loan  was   originally
underwritten,  as well as the mortgagor's  payment history on the mortgage loan.
The Seller's  underwriting  guidelines  when  reunderwriting  mortgage loans are
intended to evaluate  the  borrower's  credit  standing,  repayment  ability and
willingness  to repay debt,  as well as the value and adequacy of the  mortgaged
property as collateral.  In general,  to establish the adequacy of the mortgaged
property as  collateral,  the Seller will obtain a current  appraisal,  broker's
price opinion, and/or drive-by or desk review of such property,  prepared within
six months of the Seller's  purchase.  A borrower's  ability and  willingness to
repay  debts  (including  the  Mortgage  Loan)  in  a  timely  fashion  must  be
demonstrated by the quality,  quantity and durability of income history, history
of debt  management,  history  of debt  repayment,  and net worth  accumulation.
Accordingly, the Seller also obtains and reviews a current credit report for the
mortgagor.

     The Seller purchases mortgage loans that were originated pursuant to one of
the following documentation programs:

     Full  Documentation.  Mortgage  loans  originally  underwritten  with "Full
Documentation"  include a detailed  application  designed  to provide  pertinent
credit  information.  As part of the  description of the  mortgagor's  financial
condition,  the  mortgagor  was  required  to fill  out a  detailed  application
designed to provide pertinent credit information.  As part of the description of
the mortgagor's  financial  condition,  the mortgagor  provided a balance sheet,
current  as of the  origination  of the  mortgage  loan,  describing  assets and
liabilities  and a statement of income and expenses,  as well as authorizing the
originator to obtain a credit report which  summarizes  the  mortgagor's  credit
history  with local  merchants  and  lenders  and any record of  bankruptcy.  In
addition, an employment  verification was obtained wherein the employer reported
the length of employment with that  organization,  the mortgagor's  salary as of
the mortgage loan's origination,  and an indication as to whether it is expected
that the  mortgagor  will  continue such  employment  after the mortgage  loan's
origination.  If a mortgagor was  self-employed  when such  mortgagor's loan was
originated, the mortgagor submitted copies of signed tax returns. The originator
was also provided with deposit verification at all financial  institutions where
the mortgagor had demand or savings accounts.

     In determining  the adequacy of the property as collateral at  origination,
an independent appraisal was made of each property considered for financing. The
appraiser  inspected the property and verified that it was in good condition and
that  construction,  if new,  had  been  completed  at the  time  of the  loan's
origination.  Such  appraisal was based on the  appraiser's  judgment of values,
giving  appropriate weight to both the then market value of comparable homes and
the cost of replacing the property.

     Other  Levels  of   Documentation.   Other  mortgage  loans  purchased  and
reunderwritten   by  the  Seller  were  originally   underwritten   pursuant  to
alternative   documentation   programs  that  require  less   documentation  and
verification than do traditional "full  documentation"  programs,  including "No
Documentation," "Limited Documentation" and "Alternative Documentation" programs
for certain qualifying  mortgage loans. Under a "No Documentation"  program,  no
verification of a mortgagor's  income or assets is undertaken by the originator.
Under a "Limited  Documentation"  program,  certain  underwriting  documentation
concerning   income  and  employment   verification   is  waived.   "Alternative
Documentation"  programs  allow a mortgagor to provide W-2 forms  instead of tax
returns, permits bank statements in lieu of verification of deposits and permits
alternative methods of employment verification.  These are underwriting programs
designed to streamline the  underwriting  process by eliminating the requirement
for  income  verification.  Depending  on  the  facts  and  circumstances  of  a
particular  case,  the  originator of the mortgage loan may have accepted  other
mortgage  loans  based on limited  documentation  that  eliminated  the need for
either  income  verification  and/or asset  verification.  The  objective use of
limited  documentation is to shift the emphasis of the underwriting process from
the credit  standing of the mortgagor to the value and adequacy of the mortgaged
property as collateral.

OWNER-FINANCED MORTGAGE LOANS

         The Seller routinely  purchases mortgage loans which are owner-financed
mortgage loans.  Owner-financed  mortgage loans are originated by the individual
sellers of the related  mortgaged  property who generally are  inexperienced  in
matters  pertaining to mortgage  banking.  These mortgage loans were  originated
with less stringent  standards than the other mortgage loans typically purchased
by the Seller. The borrower under an owner-financed mortgage loan generally does
not complete a mortgage loan  application and the seller of the related property
generally does not verify the income or employment of the related  borrower.  In
connection with the Seller's acquisition of an owner-financed mortgage loan, the
Seller did obtain and review  the  credit  history  and  payment  history of the
borrower.  In deciding to purchase  owner-financed  mortgage  loans,  the Seller
generally places  considerable  emphasis on the value of the mortgaged property.
The Seller,  in connection with its underwriting of an  owner-financed  mortgage
loan,  calculates  the  loan-to-value  ratio of the mortgage loan at the time of
acquisition for underwriting purposes to determine the mortgagor's equity in the
related  mortgaged  property.  A drive-by  appraisal of the market value of each
mortgaged  property  relating to an  owner-financed  mortgage loan generally was
obtained  within 90 days prior to the  purchase  by the Seller of such  mortgage
loan.  However,  in certain  instances,  the Seller may have utilized a previous
appraisal  if it was  completed  within  one year prior to the  purchase  by the
Seller,  in which  case the Seller  will  generally  require  the  appraiser  to
recertify  the  value  in such  appraisal.  The  Seller  may  have  acquired  an
owner-financed  mortgage  loan based upon a  statistical  valuation  provided by
independent data providers of the mortgaged property and subsequently obtained a
drive-by  appraisal,  generally  within  three  months of  acquisition.  For all
Owner-Financed  Mortgage  Loans  included  in either Loan Group  acquired  using
statistical  valuations,  appraisals  (which generally are drive-by  appraisals)
have been subsequently obtained.

         For a  discussion  of  the  certain  risks  related  to  owner-financed
mortgage loans that a Certificateholder  should consider prior to purchase,  see
"Risk Factors - Risks Related to Owner-Financed Mortgage Loans."

                                  THE SERVICER

         The information set forth in the following paragraphs has been provided
by Litton Loan Servicing LP. None of the Depositor, the Seller, 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.

         Litton Loan Servicing LP ("Litton") a Delaware limited partnership, and
an  affiliate  of the Seller,  will act as the  servicer of the  Mortgage  Loans
pursuant to the Pooling and Servicing  Agreement.  Litton Loan  Servicing LP was
formed in July 1996, with all of the general and limited  partnership  interests
owned by EFSG,  MGIC and C-BASS  Holding  LLC.  On October 1, 1998  Litton  Loan
Servicing,  Inc., a wholly-owned subsidiary of EFSG, transferred its business to
Litton Loan Servicing LP. From and after October 1, 1998 all activities formerly
conducted by Litton Servicing, Inc. are being conducted by Litton Loan Servicing
LP. The Servicer  currently  employs  approximately  160  individuals.  The main
office of the Servicer is located at 5373 W. Alabama,  Houston, Texas 77056. The
Servicer is  currently a Fannie Mae and Freddie  Mac  approved  servicer  and an
approved  FHA and VA  lender  with a  servicing  portfolio  in  excess of $2.625
billion.  Litton  specializes  in servicing  sub-performing  mortgage  loans and
entering into workouts with the related mortgagors. Other transactions for which
the Servicer acts as servicer include Housing Securities,  Inc. 1995-RP1, C-BASS
ABS, LLC 1997-1, C-BASS ABS, LLC 1997-3,  C-BASS ABS, LLC 1998-1,  Merrill Lynch
Mortgage Investors,  Inc., Series 1998-G1 and Series 1998-FF2 and The Prudential
Home Mortgage Securities Company, Inc., Series 1990-09,  Series 1990-14,  Series
1991-05,  Series 1991-10, Series 1991-14, Series 1991-20, Series 1991-20, Series
1992-06, Series 1992-12, Series 1992-16 and Series 1992-23.

         Delinquency and Foreclosure Experience.  The following table sets forth
the  delinquency  and  foreclosure  experience of the mortgage loans serviced by
Litton (doing business as Litton Loan Servicing, Inc.) as of the date indicated.
The  Servicer's  portfolio of mortgage loans may differ  significantly  from the
Mortgage  Loans in terms  of  interest  rates,  principal  balances,  geographic
distribution,  types of properties and other possibly relevant  characteristics.
There can be no assurance,  and no  representation is made, that the delinquency
and foreclosure experience with respect to the Mortgage Loans will be similar to
that reflected in the table below, nor is any representation made as to the rate
at which losses may be experienced on liquidation of defaulted  Mortgage  Loans.
The actual delinquency experience on the Mortgage Loans will depend, among other
things,  upon the value of the real estate  securing such Mortgage Loans and the
ability of the related mortgagor to make required  payments.  It should be noted
that the Servicer's  business  emphasizes to a certain degree the acquisition of
servicing rights with respect to non-performing and subperforming mortgage loans
and the Servicer has been an active participant in the market for such servicing
rights over the past several months.  The  acquisition of such servicing  rights
may have affected the delinquency and foreclosure  experience of the Servicer in
the period  ending on September  30, 1998 as compared  with the period ending on
December 31, 1997.

                     DELINQUENCY AND FORECLOSURE EXPERIENCE1

<TABLE>
<CAPTION>

                                      AS OF SEPTEMBER 30, 1998                         AS OF DECEMBER 31, 1997
                          ---------------------------------------------     ---------------------------------------------
                                                                % BY                                              % BY
                            NO. OF                            PRINCIPAL      NO. OF                             PRINCIPAL
                             LOANS     PRINCIPAL BALANCE2      BALANCE        LOANS      PRINCIPAL BALANCE2      BALANCE
                           --------    -----------------      ---------      ------      ------------------     ----------
<S>                          <C>        <C>                     <C>           <C>         <C>                       <C>
Current Loans                36,704     $2,011,253,745.11       76.60%        28,982      $1,360,468,859.99         80.48%
Period of Delinquency3

   30-59 Days                 3,438        187,462,160.31        7.14%         2,534         111,026,183.71          6.57%
   60-89                      1,223         62,597,185.92        2.38%           728          29,739,191.62          1.76%
   90 Days or more            2,773        127,574,244.83        4.86%         1,348          50,772,586.46          3.00%
                             -------     ----------------     ---------     --------      -----------------       --------
    TOTAL DELINQUENCIES       7,434       377,633,591.06        14.38%         4,610         191,537,962.00         11.33%
Foreclosure/Bankruptcies4     2,681        179,333,653.45        6.83%         1,344          98,380,747.30          5.82%

Real Estate Owned               821         57,492,117.66        2.19%           427          39,978,357.34          2.37%
                              ------     ----------------     ---------     --------     ------------------       --------
    TOTAL PORTFOLIO          47,640      2,625,713,107.28      100.00%        35,363       1,690,365,926.42        100.00%
                             ------      ----------------      -------       -------      -----------------        -------
</TABLE>

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


(1)  The  table  shows  mortgage  loans  which  were  delinquent  or  for  which
     foreclosure proceedings had been instituted as of the date indicated.

(2)  For the Real Estate Owned properties,  the principal balance is at the time
     of foreclosure.

(3)  No mortgage  loan is included  in this  section of the table as  delinquent
     until it is 30 days past due.

(4)  Exclusive of the number of loans and  principal  balance shown in Period of
     Delinquency.

     It is  unlikely  that the  delinquency  experience  of the  Mortgage  Loans
comprising the Mortgage Pool will  correspond to the  delinquency  experience of
Litton's mortgage  portfolio set forth in the foregoing  tables.  The statistics
shown above  represent the  delinquency  experience for the 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.  Litton 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 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 POOLING AND SERVICING AGREEMENT

GENERAL

     The  Certificates  will be issued  pursuant to the  Pooling  and  Servicing
Agreement, dated as of November 1, 1998 (the "Pooling and Servicing Agreement"),
among the Depositor,  the Seller,  the 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
mortgages notes endorsed to the Trustee on behalf of the  Certificateholders and
the Related  Documents.  In lieu of delivery of original  mortgages  or mortgage
notes,  if such  original is not  available  or lost,  the Seller may deliver or
cause to be delivered  true and correct  copies  thereof,  or, with respect to a
lost mortgage note, a lost note affidavit executed by the Seller.

     Within 45 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  90  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 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 Group I  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 a Group II 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); (vi) have been reunderwritten by the Seller in accordance with
the same  underwriting  criteria  and  guidelines  as the  Mortgage  Loans being
replaced;  (vii) must be of the same or better  credit  quality as the  Mortgage
Loan being replaced;  and (viii) 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 Certificate  Insurer or the  Certificateholders  in the related
Mortgage  Loan and Related  Documents,  the Seller will have a period of 90 days
after  discovery or notice of the breach to effect a cure.  If the breach cannot
be  cured  within  the  90-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 Certificate Insurer or 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 Servicer will service
and administer the Mortgage Loans as more fully set forth therein.

PAYMENTS ON MORTGAGE  LOANS;  DEPOSITS TO  COLLECTION  ACCOUNT AND  DISTRIBUTION

ACCOUNT

     The  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  Servicer  of amounts in respect of the
Mortgage Loans (excluding amounts representing the Servicing 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 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. 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 and the
Certificate  Insurer  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 and the Certificate  Insurer from time to time as being consistent with
their then current ratings of the Certificates.

ADVANCES

     Subject to the  following  limitations,  the 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 that was due during
the  related  Prepayment  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
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 Servicer will not be required, however, 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.
Subject to the recoverability  standard above, the Servicer's obligation to make
Advances as to any Mortgage Loan will  continue  until the Mortgage Loan is paid
in full or until the recovery of all  Liquidation  Proceeds  thereon;  provided,
however that such  obligation  will cease if title to the Mortgaged  Property is
acquired  by the Trust  Fund in  foreclosure  or by deed in lieu of  foreclosure
("REO Property").

     All Advances will be  reimbursable  to the 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  Servicer  to  be
nonrecoverable from related late collections,  insurance proceeds or liquidation
proceeds may be  reimbursed  to the Servicer out of any funds in the  Collection
Account  prior  to the  distributions  on the  Certificates.  In the  event  the
Servicer fails in its obligation to make any such advance,  the Trustee,  in its
capacity as successor  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 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 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  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 Servicer,  in
which event reimbursement will be made to the Servicer from general funds in the
Collection Account.

THE TRUSTEE

     Norwest  Bank  Minnesota,   National   Association,   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 may
make available each month,  to any interested  party,  the monthly  statement to
Certificateholders via the Trustee's website,  electronic bulletin board and its
fax-on-demand    service.   The   Trustee's   website   can   be   accessed   at
"http://www.ctslink.com".   The  Trustee's  electronic  bulletin  board  may  be
accessed  by  calling  (301)  815-6620,  and its  fax-on-demand  service  may be
accessed  by  calling  (301)  815-6610.  The  Trustee  will also  distribute  to
Certificateholders hard copies of such reports.

     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 0.0175% per annum on the
Principal  Balance of each Mortgage Loan. In addition,  as compensation  for its
services the Trustee will receive certain investment  earnings on the amounts on
deposit in the Distribution  Account.  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 Servicer
in respect  of its  servicing  activities  for the  Certificates  will be at the
"Servicing  Fee  Rate" of  0.375%  per annum on the  Principal  Balance  of each
Mortgage Loan. As additional servicing compensation, the 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
Servicer  is  obligated  to offset  any  Prepayment  Interest  Shortfall  on any
Distribution  Date  (payments  made  by the  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 Servicer is obligated to pay
certain  insurance  premiums and certain  ongoing  expenses  associated with the
Mortgage   Pool  and   incurred  by  the   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 Servicer,  in its capacity as a special servicer is also entitled to an
additional  servicing  fee (the "Special  Servicing  Fee"),  in connection  with
Mortgage Loans that are 90 or more days  delinquent.  As more fully described in
the Pooling and Servicing Agreement,  the Special Servicing Fee is equal to $150
per  Mortgage  Loan 90 or more days  delinquent,  payable  monthly for  eighteen
consecutive months commencing in the first month after the Cut-off Date in which
payments  on such  Mortgage  Loan are 90 or more days  delinquent,  unless  such
Mortgage Loan becomes less than 90 days delinquent.

     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 preceding such
15th day.  With respect to any  Determination  Date and each Mortgage Loan as to
which a  principal  prepayment  in full was  applied  during the prior  calendar
month, 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 prior calendar
month.

VOTING RIGHTS

     With respect to any date of determination, if no Insurer Default exists and
is continuing  and the Class A Certificates  are  outstanding or any amounts are
owed to the Certificate Insurer under the Insurance Agreement, all of the Voting
Rights  allocated to the  Certificateholders  shall be vested in the Certificate
Insurer. However, (i) if an Insurer Default does exist and is continuing or (ii)
the Class A Certificates  are no longer  outstanding  and no amounts are owed to
the Certificate Insurer under the Insurance Agreement, 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
a Class of Offered  Certificates  shall be  allocated  among all holders of each
such  Class  in  proportion  to the  outstanding  certificate  balances  of such
Certificates.  The Class OC Certificates  and the Class R Certificates  will not
have any Voting Rights.

AMENDMENT

     The  Pooling and  Servicing  Agreement  may be amended by the  Seller,  the
Depositor,  the Servicer and the Trustee,  without the consent of the holders of
the Certificates but with the consent of the Certificate  Insurer (if no Insurer
Default exists and is continuing and the Class A Certificates are outstanding or
any amounts are owed to the Certificate Insurer under the Insurance  Agreement),
for any of the  purposes  set forth  under  "The  Agreements--Amendment"  in the
Prospectus.  In  addition,  the Pooling  and  Servicing  Agreement  may with the
written consent of the Certificate  Insurer (if no Insurer Default exists and is
continuing and the Class A Certificates  are outstanding or any amounts are owed
to the  Certificate  Insurer  under the  Insurance  Agreement) be amended by the
Seller,  the  Depositor,  the  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 any Class 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
Class of  Offered  Certificates  without  the  consent  of the  holders  of such
Certificates; (ii) adversely affect in any material respect the interests of the
holders of any Class of Offered Certificates in a manner other than as described
in clause (i) above, without the consent of the holders 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 Seller, or if the Seller does not exercise such option, the Certificate
Insurer,  will have the right to  repurchase  all of the Mortgage  Loans and REO
Properties and thereby effect the early retirement of the  Certificates,  on any
Distribution  Date on which the  aggregate  Principal  Balance of such  Mortgage
Loans and REO  Properties in either Loan Group is less than 10% of the aggregate
Principal  Balance of the  Mortgage  Loans in such Loan Group as of the  Cut-off
Date.  The first  Distribution  Date on which such option  could be exercised is
referred to herein as the  "Optional  Termination  Date".  In the event that the
option is exercised,  the repurchase  will be made at a price (the  "Termination
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 Servicer plus any amounts due to the
Certificate Insurer under the Insurance Agreement. 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 60 days or more,
the Seller may, at its option,  purchase  such Mortgage Loan from the Trust Fund
at the Purchase Price for such Mortgage Loan.

EVENTS OF SERVICING TERMINATION

     Events of Servicing  Termination will consist,  among other things, of: (i)
(a) any failure by the Servicer to make an Advance and (b) any other  failure by
the 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 Servicer;  (ii) any failure
of the  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  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 Servicer has knowledge of such failure or (y) written notice of
such failure is given to the Servicer;  (iv)  insolvency,  readjustment of debt,
marshalling  of assets and  liabilities  or  similar  proceedings,  and  certain
actions by or on behalf of the Servicer  indicating  its insolvency or inability
to pay its obligations; or (v) cumulative Realized Losses or Delinquencies as of
any  Distribution  Date exceed the amount specified in the Pooling and Servicing
Agreement.

RIGHTS UPON EVENT OF SERVICING TERMINATION

     So  long as an  Event  of  Servicing  Termination  under  the  Pooling  and
Servicing  Agreement  remains  unremedied,  the Trustee at the  direction of the
Certificate  Insurer (so long as (i) no Insurer Default exists and is continuing
and (ii) the Class A Certificates are outstanding or any amounts are owed to the
Certificate  Insurer  under the  Insurance  Agreement) or the holders of Offered
Certificates  (if an Insurer  Default  exists and is  continuing  or the Class A
Certificates  are  no  longer  outstanding  and  no  amounts  are  owed  to  the
Certificate Insurer under the Insurance Agreement)  evidencing not less than 51%
of the Voting  Rights may  terminate  all of the rights and  obligations  of the
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  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
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 (i) if no Insurer  Default exists and is  continuing,  the
Certificate  Insurer  so  agrees or (ii) if an  Insurer  Default  exists  and is
continuing,  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  Certificates  will be issued  pursuant to the  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.

     C-BASS  Trust  1998-3  will  issue the  Class AF and Class AV  Certificates
(together, the " Class A Certificates"),  the Class BF and Class BV Certificates
(together,  the  "Class  B  Certificates"),  the  Class  OC-I  and  Class  OC-II
Certificates   (together,   the  "Class  OC  Certificates")   and  the  Class  R
Certificates (the "Residual  Certificates").  The Class A Certificates,  Class B
Certificates,  the  Class OC  Certificates  and the  Residual  Certificates  are
collectively  referred  to  herein as the  "Certificates."  Only the Class A and
Class B Certificates are offered hereby (the "Offered Certificates").

     The  Class  A  Certificates   will  be  covered  by  an   irrevocable   and
unconditional  certificate  guaranty  insurance  policy (the "Policy") issued by
MBIA Insurance  Corporation (the  "Certificate  Insurer") for the benefit of the
holders of the Class A Certificates,  pursuant to which the Certificate  Insurer
will guarantee payments to such Certificateholders as described herein.

     The Offered  Certificates  will have the  respective  Original  Certificate
Principal  Balances  specified  on the  cover  hereof,  subject  to a  permitted
variance  of plus or minus one  percent . The Class OC and Class R  Certificates
will  not  have  Original  Certificate  Principal  Balances  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 (each, an "Assumed
Final Distribution  Date") for the Class AF and Class BF Certificates is January
2033 and for the Class AV and Class BV Certificates is January 2031.

     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  in December 1998 (each,  a  "Distribution
Date"),  to the persons in whose names such  Certificates  are registered at the
close of business on the Record Date.  With respect to the Group I Certificates,
the "Record Date" is the last day of the month  immediately  preceding the month
in which the related  Distribution  Date  occurs.  With  respect to the Group II
Certificates,   the  "Record  Date"  is  the  day  immediately   preceding  such
Distribution Date; provided, however, that if any Group II Certificate becomes a
Definitive Certificate (as defined herein), the Record Date for such Certificate
will be the last day of the month  immediately  preceding the month in which the
related Distribution Date occurs.

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 such Certificates through DTC in
the  United  States,   or  Cedelbank  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  Certificate Principal Balance of
such  Certificates  and will  initially be registered in the name of Cede & Co.,
the nominee of DTC.  Cedelbank  and  Euroclear  will hold  omnibus  positions on
behalf  of  their  participants   through  customers'   securities  accounts  in
Cedelbank'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
Cedelbank 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 Cedelbank or Euroclear, as appropriate).

     Certificate  Owners will  receive all  distributions  of  principal  of and
interest on the  Book-Entry  Certificates  from the Trustee  through DTC and DTC
participants.  While the Book-Entry  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 Book-Entry  Certificates  and is required to receive and transmit
distributions  of principal  of, and interest on, the  Book-Entry  Certificates.
Participants  and  indirect  participants  with  whom  Certificate  Owners  have
accounts with respect to Book-Entry  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
Book-Entry  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 Book-Entry  Certificates,  except
under the limited  circumstances  described  below.  Unless and until Definitive
Certificates  are  issued,  Certificateholders  who  are  not  Participants  may
transfer  ownership of Book-Entry  Certificates  only through  Participants  and
indirect participants by instructing such Participants and indirect participants
to transfer Book-Entry Certificates, by book-entry transfer, through DTC for the
account of the  purchasers  of such  Book-Entry  Certificates,  which account is
maintained with their respective Participants. Under the Rules and in accordance
with DTC's normal procedures,  transfers of ownership of Book-Entry 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
Cedelbank 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 Cedelbank  Participants  on such  business  day.  Cash  received in
Cedelbank  or  Euroclear  as a result  of sales of  securities  by or  through a
Cedelbank  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  Cedelbank 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 Cedelbank  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  Cedelbank
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.  Cedelbank   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.

     Cedelbank   ("Cedelbank"),   67  Bd   Grande-Duchesse   Charlotte,   L-1331
Luxembourg,  was incorporated in 1970 as a limited company under Luxembourg law.
Cedelbank 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
Cedelbank's stock.

     Cedelbank 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.

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

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

     The Euroclear System  ("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 & Co.  Distributions  with  respect  to
Certificates  held through  Cedelbank or Euroclear  will be credited to the cash
accounts of Cedelbank  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 Fund 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  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. Cedelbank 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 Cedelbank
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 Book-Entry Certificates which
conflict with actions taken with respect to other Book-Entry 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,  Cedelbank  and  Euroclear  have  agreed  to  the  foregoing
procedures in order to facilitate  transfers of  Book-Entry  Certificates  among
participants  of DTC,  Cedelbank 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  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.

     DTC management is aware that some computer  applications,  systems, and the
like for processing  date  ("Systems")  that are dependent upon calendar  dates,
including dates before,  on, and after January 1, 2000, may encounter "Year 2000
problems." DTC has informed its  Participants and other members of the financial
community (the  "Industry")  that it has developed and is implementing a program
so that its Systems,  as the same relate to the timely payment of  distributions
(including  principal  and  income  payments)  to  securityholders,   book-entry
deliveries,  and settlement of trades within DTC ("DTC  Services"),  continue to
function  appropriately.  This  program  includes a technical  assessment  and a
remediation plan, each of which is complete. Additionally, DTC's plan includes a
testing phase, which is expected to be completed within appropriate time frames.

     However,  DTC's ability to perform  properly its services is also dependent
upon other  parties,  including but not limited to issuers and their agents,  as
well as third party vendors from whom DTC licenses  software and  hardware,  and
third  party  vendors on whom DTC relies for  information  of the  provision  of
services,  including telecommunication and electrical utility service providers,
among  others.  DTC has informed the Industry  that it is  contacting  (and will
continue to contact) third party vendors from whom DTC acquires services to: (i)
impress upon them the importance of such services being year 2000 compliant; and
(ii)  determine the extent of their efforts for Year 2000  remediation  (and, as
appropriate,  testing) of their services. In addition,  DTC is in the process of
developing such contingency plans as it deems appropriate.

     According to DTC, the  foregoing  information  with respect to DTC has been
provided to the Industry for informational  purposes only and is not intended to
serve as a representation, warranty, or contract modification of any kind.

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  will be
determined for each Loan Group (the "Group I Available  Funds" and the "Group II
Available Funds", respectively) and in each case will be equal to the sum of the
following  amounts with respect to the related  Mortgage  Loans,  net of amounts
reimbursable  therefrom to the 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 three business days prior to the related Distribution Date, after
deduction of the  Servicing  Fee, any accrued and unpaid  Servicing  Fee and the
Successor Servicer Fee, if any, (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) and payments from the Servicer in connection with Advances
and Prepayment Interest Shortfalls for such Distribution Date. "Available Funds"
for any Distribution  Date will equal the sum of the Group I Available Funds and
the Group II Available Funds.

     The "Prepayment Period" is the prior calendar month.

     Subject to the paragraph  following  clause D below,  on each  Distribution
Date the Trustee shall withdraw from the Distribution Account the sum of (a) the
Group I  Available  Funds and (b) the  Group II  Available  Funds,  and make the
following  disbursements  and transfers as described  below and to the extent of
Available Funds.

     (A)  With respect to the Group I Certificates,  the Group I Available Funds
          in the following order of priority:

     (i)  to the  Trustee,  the  Trustee  fee  for  such  Loan  Group  for  such
Distribution  Date  and to the  Certificate  Insurer,  the  amount  owing to the
Certificate  Insurer  under the Insurance  Agreement for the premium  payable in
respect of the Class AF Certificates;

     (ii)  first,   to  the  Class  AF   Certificates,   the  related   Interest
Distributable Amount for such Class for such Distribution Date;

     second,  to  the  Class  BF  Certificates,  the  related  Monthly  Interest
Distributable Amount for such Distribution Date;

     (iii) to the  Certificate  Insurer,  the  amount  owing to the  Certificate
Insurer under the Insurance  Agreement for reimbursement for prior draws made on
the Policy in respect of the Class AF  Certificates  and any other amounts owing
to the  Certificate  Insurer under the Insurance  Agreement  with respect to the
Class AF Certificates;

      (iv) from the Group I Principal  Distribution  Amount (giving effect first
to the component of the Group I Principal Distribution Amount equal to the Group
I Basic Principal  Distribution  Amount and then to the component of the Group I
Principal  Distribution Amount equal to the Group I Extra Principal Distribution
Amount):

          (a)       on each  Distribution  Date to the  holders  of the Class AF
                    Certificates,  the Class AF Principal  Distribution  Amount;
                    and

          (b)       on each  Distribution  Date to the  holders  of the Class BF
                    Certificates,  the lesser of (x) the excess of (i) the Group
                    I  Principal   Distribution  Amount  over  (ii)  the  amount
                    distributed  to the  Class AF  Certificateholders  in clause
                    (A)(iv)(a) above and (y) the Class BF Principal Distribution
                    Amount,  until the Certificate  Principal Balance thereof is
                    reduced to zero;

     (v) to the Servicer,  Special  Servicer Fees in respect of Loan Group I and
certain other amounts in respect of  indemnification  that may be required to be
paid by the Trust Fund pursuant to the Pooling and Servicing Agreement;

     (vi) to the Class BF  Certificateholders,  first,  for any  related  Unpaid
Interest  Shortfall  and second,  for any related Loss  Reimbursement,  for such
Distribution Date;

     (vii) to the Class OC-I Certificates, such amounts, if any, as described in
the Pooling and Servicing Agreement;

     (B)  With  respect  to the Group II  Certificates,  the Group II  Available
          Funds in the following order of priority:

     (i) to the Trustee, the Trustee fee for Loan Group II for such Distribution
Date and to the Certificate Insurer, the amount owing to the Certificate Insurer
under the Insurance Agreement for the premium payable in respect of the Class AV
Certificates;

     (ii)first, to the Class AV Certificates, the related Interest Distributable
Amount for such Class for such Distribution Date;

     second,  to  the  Class  BV  Certificates,  the  related  Monthly  Interest
Distributable Amount for such Distribution Date;

     (iii) to the  Certificate  Insurer,  the  amount  owing to the  Certificate
Insurer under the Insurance  Agreement for reimbursement for prior draws made on
the Policy in respect of the Class AV  Certificates  and any other amounts owing
to the  Certificate  Insurer under the Insurance  Agreement  with respect to the
Class AV Certificates;

      (iv) from the Group II Principal  Distribution Amount (giving effect first
to the  component  of the Group II  Principal  Distribution  Amount equal to the
Group II Basic  Principal  Distribution  Amount and then to the component of the
Group II Principal  Distribution  Amount  equal to the Group II Extra  Principal
Distribution Amount):

          (a)  on  each  Distribution  Date  to  the  holders  of the  Class  AV
               Certificates, the Class AV Principal Distribution Amount; and

          (b)  on  each  Distribution  Date  to  the  holders  of the  Class  BV
               Certificates,  the  lesser of (x) the  excess of (i) the Group II
               Principal Distribution Amount over (ii) the amount distributed to
               the Class AV  Certificateholders  in clause  (B)(iv)(a) above and
               (y)  the  Class  BV  Principal  Distribution  Amount,  until  the
               Certificate Principal Balance thereof is reduced to zero;

     (v) to the Servicer,  Special Servicer Fees in respect of Loan Group II and
certain other amounts in respect of  indemnification  that may be required to be
paid by the Trust Fund pursuant to the Pooling and Servicing Agreement;

     (vi) to the Class BV  Certificateholders,  first,  for any  related  Unpaid
Interest  Shortfall  and second,  for any related Loss  Reimbursement,  for such
Distribution Date;

     (vii) to the Class OC-II  Certificates  for deposit into the Excess Reserve
Fund Account first to cover any Group II Available  Funds Cap  Carryover  Amount
(to the extent not covered by amounts  already on deposit in the Excess  Reserve
Fund  Account) and then to cover any  Required  Reserve  Amount,  and then to be
released to the Class OC-II Certificates,  such amounts, if any, as described in
the Pooling and Servicing Agreement.

     (C)  If a successor Servicer has been appointed, to the Successor Servicer,
          the Certificate Insurer or the Trustee, as applicable,  any Transition
          Costs.

     (D) To the holders of the Class R Certificates, the remaining amount.

     Notwithstanding  the  foregoing,   on  any  Distribution  Date,   remaining
Available Funds for either Loan Group after principal  distributions are made to
the related  Classes of Class A and Class B  Certificates,  will be available to
make  the  distributions  required  to be made on such  Distribution  Date  with
respect to the other Loan Group  pursuant  to  subclauses  (i)  through  (iv) of
clause A or B above,  as  applicable,  to the extent of a  shortfall  in related
Available Funds or any remaining Overcollateralization Deficiency Amount.

         On  each  Distribution  Date,  all  amounts   representing   prepayment
penalties from the Mortgage Loans in each Loan Group received during the related
Due Period will be distributed to the Seller.

DEFINITIONS

     Many of the  defined  terms  listed  below may apply to both Loan  Groups /
Certificate Groups and are sometimes used in this Prospectus Supplement to refer
to a particular  Loan Group /  Certificate  Group by the  adjectival  use of the
words "Group I" and "Group II".

     The "Accrual Period" for the Group I Certificates for a given  Distribution
Date will be the calendar month  preceding the month of such  Distribution  Date
based on a 360-day year consisting of twelve 30-day months.

     The "Accrual Period" for the Group II 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 Group II Certificates will be the actual
number of days included in the period  commencing on the Closing Date and ending
on December 27, 1998.

     The "Allocable Loss Amount" with respect to each Distribution Date and each
Certificate  Group  means  the  excess,  if any,  of the  aggregate  Certificate
Principal  Balance of the related  Certificate Group (after giving effect to all
distributions on such date) over the related Loan Group Balance as of the end of
the preceding Due Period.

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

     The  "Certificate  Principal  Balance" of any Class of Certificates and 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 the Class B
Certificates, Allocable Loss Amounts.

     "Class AF Principal  Distribution Amount" means as of any Distribution Date
(a)  prior  to the  Group I  Stepdown  Date or with  respect  to which a Group I
Trigger Event or an  Overcollateralization  Step-up  Trigger Event is in effect,
the lesser of (i) 100% of the Group I Principal Distribution Amount and (ii) the
Certificate  Principal  Balance of the Class AF Certificates and (b) on or after
the  Group  I  Stepdown  Date  and as long as a  Group  I  Trigger  Event  or an
Overcollateralization  Step-up  Trigger  Event is not in  effect,  the  positive
difference,  if any, of the excess of (x) the Certificate  Principal  Balance of
the Class AF Certificates  immediately  prior to such Distribution Date over (y)
the lesser of (A) the product of (i)  approximately  91.50% and (ii) the Group I
Loan  Balance as of the last day of the  related  Due Period and (B) the Group I
Loan  Balance as of the last day of the related Due Period  minus  approximately
$496,673.

     "Class AV Principal  Distribution Amount" means as of any Distribution Date
(a)  prior to the Group II  Stepdown  Date or with  respect  to which a Group II
Trigger Event or an  Overcollateralization  Step-up  Trigger Event is in effect,
the lesser of (i) 100% of the Group II  Principal  Distribution  Amount and (ii)
the Certificate  Principal  Balance of the Class AV  Certificates  and (b) on or
after the Group II Stepdown  Date and as long as a Group II Trigger  Event or an
Overcollateralization  Step-up  Trigger  Event is not in  effect,  the  positive
difference,  if any, of the excess of (x) the Certificate  Principal  Balance of
the Class AV Certificates  immediately  prior to such Distribution Date over (y)
the lesser of (A) the product of (i) approximately  84.70% and (ii) the Group II
Loan  Balance as of the last day of the  related Due Period and (B) the Group II
Loan  Balance as of the last day of the related Due Period  minus  approximately
$410,396.

     "Class BF Principal  Distribution Amount" means as of any Distribution Date
(a)  prior  to the  Group I  Stepdown  Date or with  respect  to which a Group I
Trigger Event or an  Overcollateralization  Step-up  Trigger Event is in effect,
the lesser of (i) 100% of the Group I Principal Distribution Amount and (ii) the
Certificate  Principal  Balance of the Class BF Certificates and (b) on or after
the  Group  I  Stepdown  Date  and as long as a  Group  I  Trigger  Event  or an
Overcollateralization  Step-up  Trigger  Event is not in  effect,  the  positive
difference,  if  any,  of the  excess  of (x)  the  sum of (i)  the  Certificate
Principal  Balance of the Class AF  Certificates  (after taking into account the
payment of the Class AF Principal Distribution Amount on such Distribution Date)
and  (ii)  the  Certificate  Principal  Balance  of the  Class  BF  Certificates
immediately  prior to such  Distribution  Date  over (y) the  lesser  of (A) the
product of (i) approximately  95.50% and (ii) the Group I Loan Balance as of the
last day of the  related  Due Period and (B) the Group I Loan  Balance as of the
last day of the related Due Period minus approximately $496,673.

     "Class BV Principal  Distribution Amount" means as of any Distribution Date
(a)  prior to the Group II  Stepdown  Date or with  respect  to which a Group II
Trigger Event or an  Overcollateralization  Step-up  Trigger Event is in effect,
the lesser of (i) 100% of the Group II  Principal  Distribution  Amount and (ii)
the Certificate  Principal  Balance of the Class BV  Certificates  and (b) on or
after the Group II Stepdown  Date and as long as a Group II Trigger  Event or an
Overcollateralization  Step-up  Trigger  Event is not in  effect,  the  positive
difference,  if  any,  of the  excess  of (x)  the  sum of (i)  the  Certificate
Principal  Balance of the Class AV  Certificates  (after taking into account the
payment of the Class AV Principal Distribution Amount on such Distribution Date)
and  (ii)  the  Certificate  Principal  Balance  of the  Class  BV  Certificates
immediately  prior to such  Distribution  Date  over (y) the  lesser  of (A) the
product of (i) approximately 90.20% and (ii) the Group II Loan Balance as of the
last day of the related  Due Period and (B) the Group II Loan  Balance as of the
last day of the related Due Period minus approximately $410,396.

     "Class B Adjustment"  means for any Distribution  Date and Class of Class B
Certificates, an amount equal to the Certificate Principal Balance of such Class
of Class B Certificates  immediately  prior to such  Distribution  Date plus the
difference  of  the  Overall   Overcollateralization  Target  Amount  minus  the
Overcollateralization Target Amount, in each case for such Distribution Date.

     "Cumulative Annual Loss Percentage" (with respect to each Loan Group) means
the  aggregate  Realized  Losses over the most recent 12 months  expressed  as a
percentage of the average  outstanding Loan Group Balance over the same 12 month
period.

     A "Cumulative  Loss Trigger" has occurred with respect to a Loan Group on a
Distribution  Date if cumulative  Realized  Losses in such Loan Group as of such
Distribution  Date equal or exceed the  percentages of the Loan Group Balance as
of the Cut-off Date set forth below with respect to such Distribution Date.

<TABLE>
<CAPTION>

                                                       PERCENTAGE OF              PERCENTAGE OF
                                                        GROUP I LOAN              GROUP II LOAN

                                                     BALANCE AS OF THE          BALANCE AS OF THE

     DISTRIBUTION DATE                                  CUT-OFF DATE              CUT-OFF DATE
<S>                                                    <C>                       <C>
December 1998 to November 1999                               0.50%                     0.75%
December 1999 to November 2000                               1.25%                     1.75%
December 2000 to November 2001                               2.00%                     2.50%
December 2001 to November 2002                               2.75%                     3.25%
December 2002 to November 2003                               3.50%                     4.00%
December 2003 to November 2004                               4.25%                     4.75%
December 2004 and thereafter                                 5.00%                     5.50%
</TABLE>

     The   "Delinquency   Percentage,"   with  respect  to  a  Loan  Group,  any
Distribution Date and the related Due Period, is the rolling three month average
of a fraction,  expressed as a percentage,  the numerator of which is the sum of
the aggregate  Principal  Balances of all Mortgage Loans that are (i) 90 or more
days  Delinquent,  (ii) in bankruptcy and 90 or more days  delinquent  under the
applicable  Mortgage Note, (iii) in foreclosure or (iv) REO Properties as of the
close of business on the last day of the related Due Period, and the denominator
of which is the related Loan 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 on a Due Date is
not  made by the  close of  business  on the  next  scheduled  Due Date for such
Mortgage Loan. 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" and "90 days Delinquent", etc.

     A  "Due  Period"  with  respect  to 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 a Certificate Group and any
Distribution  Date, is the lesser of (x) the related  General  Excess  Available
Amount  for such  Distribution  Date and (y) the  related  Overcollateralization
Deficiency Amount for such Distribution Date.

     The "General Excess  Available  Amount" means with respect to a Certificate
Group and each  Distribution  Date,  the  amount,  if any,  by which the related
Available  Funds  for  such  Distribution  Date  exceeds  the  aggregate  amount
distributed on such Distribution Date pursuant to subclauses (i) through (iv) of
clauses A or B, as applicable,  under  "--Allocation  of Available  Funds" above
(other than the Extra Principal  Distribution Amount) and as may be increased as
a result of the transfer of Available  Funds from one Loan Group to the other as
described above.

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

     An "Insurer Default" will occur in the event the Certificate  Insurer fails
to make a  payment  under the  Policy or if  certain  events  of  bankruptcy  or
insolvency occur with respect to the Certificate Insurer.

     "Loss Reimbursement"  means, with respect to any Distribution Date and each
Class of Class B Certificates,  the amount of the related 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 and each Certificate Group equals the amount, if any, by which
the   related   Overcollateralization   Target   Amount   exceeds   the  related
Overcollateralized  Amount on such  Distribution  Date (after  giving  effect to
distributions in respect of the related Basic Principal  Distribution Amount but
without giving effect to any related Allocable Loss Amounts on such Distribution
Date).

     "Overcollateralization   Release  Amount"  means,   with  respect  to  each
Certificate  Group and any  Distribution  Date (A) prior to the  Stepdown  Date,
zero,   and  (B)  on  or  after   the   related   Stepdown   Date  on  which  an
Overcollateralization   Step-up   Trigger   Event  or  Trigger  Event  for  such
Certificate  Group is not in  effect,  the lesser of (x) the  related  Principal
Remittance  Amount for such Distribution Date and (y) the excess, if any, of (i)
the related  Overcollateralized Amount for such Distribution Date, assuming that
100% of the  related  Principal  Remittance  Amount is  applied  as a  principal
payment on the related Certificate Group on such Distribution Date over (ii) the
related  Overcollateralization  Target  Amount for such  Distribution  Date over
(iii) the related Class B Adjustment for such Distribution Date.

     An  "Overcollateralization   Step-up  Trigger  Event"  with  respect  to  a
Certificate  Group,  means the occurrence on any Distribution Date or for any of
the prior six months, of any of the following:  (i) the related  Cumulative Loss
Trigger has occurred or (ii) the Delinquency Percentage for either Loan Group is
greater than or equal to 20.00% or (iii) the Cumulative  Annual Loss  Percentage
for Loan  Group I is  greater  than or  equal  to 1.00% or for Loan  Group II is
greater than or equal to 1.25%.

     The  "Overcollateralization  Target  Amount"  means  with  respect  to each
Certificate  Group and (a) any Distribution  Date occurring prior to the related
Stepdown  Date,  an amount  equal to 4.25%  (Group I) or 7.65% (Group II) of the
related Loan Group Balance as of the Cut-off Date; and (b) any Distribution Date
on  or  after  the  related  Stepdown  Date  as  long  as  a  Trigger  Event  or
Overcollateralization Step-up Trigger Event is not in effect, an amount equal to
the  greater of (x) 8.50%  (Group I) or 15.30%  (Group II) of the  related  Loan
Group  Balance as of the end of the  related  Due  Period and (y)  approximately
$496,673  (Group  I)  or  $410,396  (Group  II)  provided,   however,   for  any
Distribution  Date occurring after the Stepdown Date and with respect to which a
Trigger Event is in effect but an Overcollateralization Step-up Trigger Event is
not in effect, the Overcollateralization Target Amount for such Loan Group shall
be  no  less  than  the  Overcollateralization   Target  Amount  for  the  prior
Distribution    Date;   and   (c)   for   a    Distribution    Date   where   an
Overcollateralization  Step-up  Trigger Event has been breached,  the product of
5.3125% (Group I) or 9.5625% (Group II) and the related original  aggregate Loan
Group Balance as of the Cut-off Date.

     The "Overall  Overcollateralization  Target  Amount"  means with respect to
each  Certificate  Group and (a) any  Distribution  Date occurring  prior to the
related Stepdown Date, an amount equal to 2.25% (Group I) or 4.90% (Group II) of
the related Loan Group Balance as of the Cut-off Date; and (b) any  Distribution
Date on or after the  related  Stepdown  Date as long as a  Trigger  Event or an
Overcollateralization Step-up Trigger Event is not in effect, an amount equal to
the greater of (x) 4.50% (Group I) or 9.80% (Group II) of the related Loan Group
Balance as of the end of the related Due Period and (y)  approximately  $496,673
(Group I) or $410,396 (Group II) provided,  however,  for any Distribution  Date
occurring  after the Stepdown  Date and with respect to which a Trigger Event is
in effect but an  Overcollateralization  Step-up Trigger Event is not in effect,
the Overall  Overcollateralization Target Amount for such Loan Group shall be no
less  than  the  Overall  Overcollateralization  Target  Amount  for  the  prior
Distribution    Date;   and   (c)   for   a    Distribution    Date   where   an
Overcollateralization  Step-up  Trigger Event has been breached,  the product of
2.8125% (Group I) or 6.1250% (Group II) and the related original  aggregate Loan
Group Balance as of the Cut-off Date.

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

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

     The "Principal Remittance Amount" means with respect to each Loan Group and
any  Distribution  Date,  the sum of (i) each  scheduled  payment  of  principal
collected  or  advanced  on the related  Mortgage  Loans by the  Servicer in the
related Due Period, (ii) the principal portion of all partial and full principal
prepayments  of such  Mortgage  Loans  applied by the  Servicer  during such Due
Period,  (iii) the principal portion of all related 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 in such
Loan Group,  required to be deposited to the Collection  Account during such Due
Period,  (v) the  principal  portion  of any  related  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 for such Loan Group.

     A  "Realized  Loss" with  respect to any  defaulted  Mortgage  Loan that is
finally liquidated (a "Liquidated Mortgage Loan") is 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 Servicer for
related Advances,  Servicing Advances, Servicing Fees and any Successor Servicer
Fee (such amount,  the "Net  Liquidation  Proceeds") in respect of such Mortgage
Loan.

     The "Senior Credit  Enhancement  Percentage," with respect to each Class of
Class A Certificates  and any Distribution  Date, is the percentage  obtained by
dividing (i) the related  Overcollateralized  Amount after giving  effect to the
distributions of principal on such  Distribution  Date, by (ii) the related Loan
Group Balance as of the end of the related Due Period.

     The "Senior Specified Enhancement  Percentage" on any date of determination
thereof, with respect to the Class AF and Class AV Certificates, means 8.50% and
15.30%, respectively.

     The  "Stepdown  Date" with  respect  to each  Certificate  Group  means the
earlier of (A) the Distribution Date on which the Certificate  Principal Balance
of the related Class A  Certificates  equals zero and (B) the latest to occur of
(x) the Distribution  Date in December 2001 and (y) the first  Distribution Date
on which the related Senior Credit Enhancement  Percentage  (calculated for this
purpose only using the related  Loan Group  Balance as of the end of the related
Due Period but prior to any application of related Principal Distribution Amount
to the  Certificates)  is greater than or equal to the related Senior  Specified
Enhancement  Percentage and (z) the date upon which the aggregate balance of the
Mortgage Loans has been reduced to 50% of the aggregate  balance of the Mortgage
Loans as of the Cut-off Date.

     The "Successor  Servicer Fee" means the amount, if any, of the fees payable
to the  successor  Servicer that is in excess of the  Servicing  Fee;  provided,
however,  the rate at which the Successor  Servicer Fee will be calculated shall
not increase  above 0.50% per annum on the  Principal  Balance of each  Mortgage
Loan.

     A "Transition  Cost" means any  documented  fees and expenses and allocated
costs reasonably  incurred by a successor  Servicer,  the Certificate Insurer or
the Trustee in  connection  with a transfer of servicing  from the Servicer to a
successor Servicer.

     A "Trigger Event" with respect to a Certificate  Group, has occurred on any
Distribution  Date, if the related  Delinquency  Percentage for any of the prior
six months exceeds 15%.

     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"  on any  Distribution  Date  on or  prior  to the
Optional  Termination  Date with respect to the Group I Certificates  will equal
6.50% per annum.  With  respect  to any  Distribution  Date  after the  Optional
Termination  Date, the Pass-Through Rate for the Group I Certificates will equal
7.50%.  Interest in respect of any Distribution  Date will accrue on the Group I
Certificates  during the related  Accrual  Period on the basis of a 360-day year
consisting of twelve 30-day months.

     The "Pass-Through  Rate" on any Distribution Date with respect to the Group
II  Certificates  will equal the lesser of (a) the Group II Formula Rate and (b)
the Group II Available Funds Cap for such Distribution Date. With respect to the
Group II Certificates,  interest in respect of any Distribution Date will accrue
during the related  Accrual Period on the basis of a 360-day year and the actual
number of days elapsed.  The "Group II Formula Rate" is the sum of the interbank
offered rate for one-month  United  States dollar  deposits in the London market
(the "Certificate Index") as of the related LIBOR Determination Date (as defined
herein) plus a margin (the "Certificate Margin"). The Certificate Margin on each
Distribution Date on or prior to the Optional  Termination Date will equal 0.65%
and  on  each  Distribution  Date  after  the  Optional  Termination  Date,  the
Certificate  Margin will equal 1.30%. The "Group II Available Funds Cap" for any
Distribution Date shall equal the difference between (A) the average of the Loan
Rates of the Group II Mortgage Loans as of the first day of the month  preceding
the month of such Distribution  Date (or, in the case of the first  Distribution
Date, the Closing Date), weighted on the basis of the related Principal Balances
as of such  date and (B) the sum of the  Servicing  Fee Rate (as  increased,  if
applicable,  to reflect any increase in servicing fees due to the appointment of
a  successor  servicer)  and the rates at which the  Trustee Fee and the premium
payable to the Certificate Insurer with respect to the Class AV Certificates are
calculated and,  beginning with the  Distribution  Date in December 1999,  0.50%
(computed on the basis of a 360-day  year and the actual  number of days elapsed
during the related Accrual Period).

     If on any  Distribution  Date,  the  Pass-Through  Rate  for the  Class  AV
Certificates  is based upon the Group II 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 Group II Available Funds Cap, up to the Maximum Cap, over (ii) the amount of
interest such Class of Certificates  received on such Distribution Date based on
the Group II 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  Certificates,  without  giving
effect to the Group II Available Funds Cap) is the "Group II Available Funds Cap
Carryover  Amount".  Any Group II Available  Funds Cap  Carryover  Amount on the
Class AV Certificates will be paid on future  Distribution Dates from and to the
extent of funds  available  therefor in the Group II Excess Reserve Fund Account
(as described herein). The Policy does not cover the payment, nor do the ratings
assigned to the Class AV Certificates  address the likelihood of the payment, of
any Group II Available Funds Cap Carryover Amount.

     The "Maximum Cap" for any Distribution  Date is the weighted average of the
Maximum  Loan Rates on the Group II Mortgage  Loans,  excluding  those  Mortgage
Loans that have no fixed Maximum Loan Rate.

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 Certificate Index for such Accrual Period for
the Group II  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 Depositor 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  Depositor  and  (iv)  not  controlling,
controlled by or under common control with,  the Depositor,  the Servicer or any
successor  Servicer.  On the Closing Date, the Certificate Index for the initial
Accrual Period will be determined on the second LIBOR Business Day preceding the
Closing Date.

     On each LIBOR  Determination  Date, the  Certificate  Index for the related
Accrual Period for the Group II 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,  the  Certificate  Index 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,  the  Certificate  Index for the related
     Accrual  Period  will  be  the  higher  of (x)  the  Certificate  Index  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 Depositor 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, (A) in the case of any LIBOR Determination Date after
     the initial LIBOR  Determination  Date, the lowest  one-month United States
     dollar lending rate which New York City banks selected by the Depositor are
     quoting on such LIBOR  Determination  Date to leading European banks or (B)
     in the case of the initial LIBOR Determination Date, 5.53547%.

     The establishment of the Certificate Index on each LIBOR Determination Date
by the Trustee and the Trustee's  calculation of the rate of interest applicable
to the Group II 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 in a Loan Group to
zero,  any related  Allocable  Loss  Amounts will be applied in reduction of the
Certificate Principal Balances of the related Class B Certificates,  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 any Allocable Loss Amounts.  The reduction of the Certificate
Principal  Balance  of a Class of Class B  Certificates  by the  application  of
Allocable Loss Amounts  entitles such Class to  reimbursement in an amount equal
to the Loss  Reimbursement.  Each  such  Class of Class B  Certificates  will be
entitled  to  receive  its  Loss  Reimbursement,  or  any  portion  thereof,  in
accordance with the payment priorities  specified herein.  Payment in respect of
Loss  Reimbursement  will not reduce the  Certificate  Principal  Balance of the
related Class or Classes.

EXCESS RESERVE FUND ACCOUNT

     The  Pooling  and  Servicing   Agreement   establishes  for  the  Class  AV
Certificates 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 Class AV
Certificateholders.  The Excess Reserve Fund Account will not be an asset of any
REMIC. Holders of the Class AV Certificates 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 Group II Available Funds Cap Carryover  Amount. On the
Closing  Date,  $1,000 will be deposited  into the Excess  Reserve Fund Account.
Thereafter,  if the Group II Available Funds Cap does not exceed the Certificate
Rate by at least 0.25%,  the amount to be held in the Excess Reserve Fund on any
Distribution  Date  thereafter  will  equal  the  greater  of (i)  0.50%  of the
outstanding  Certificate  Principal  Balance of the Class AV  Certificates as of
such Distribution Date and (ii) $5,000 and will be funded from amounts otherwise
to be  paid  to the  Class  OC-II  Certificates.  Thereafter,  if the  Group  II
Available Funds Cap for any  Distribution  Date exceeds the Certificate  Rate 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. The amount required
to be on deposit in the Excess  Reserve  Fund Account at any time is referred to
herein as the "Required Reserve Amount."

     Amounts  on deposit in the  Excess  Reserve  Fund  Account in excess of the
Required  Reserve  Amount  will be released  therefrom  and  distributed  to the
holders of the Class OC-II  Certificates on any  Distribution  Date on which the
Group II Available Funds Cap exceeds the Certificate Rate by 0.25% or more.

THE POLICY

     The following  information has been supplied by the Certificate Insurer for
inclusion in this Prospectus Supplement. Accordingly, none of the Depositor, the
Seller  or  the  Servicer  makes  any  representation  as to  the  accuracy  and
completeness of such information.

     The Certificate Insurer, in consideration of the payment of the premium and
subject to the terms of the  Policy,  thereby  unconditionally  and  irrevocably
guarantees  to any Owner that an amount equal to each full and complete  Insured
Payment will be received by the Trustee,  or its  successor,  as trustee for the
Owners, on behalf of the Owners from the Certificate  Insurer,  for distribution
by the Trustee to each Owner of each Owner's  proportionate share of the Insured
Payment. The Certificate  Insurer's obligations under the Policy with respect to
a particular  Insured  Payment  shall be discharged to the extent funds equal to
the applicable Insured Payment are received by the Trustee,  whether or not such
funds are properly  applied by the Trustee.  Insured Payments shall be made only
at the time set forth in the Policy and no accelerated Insured Payments shall be
made regardless of any  acceleration  of the Class A  Certificates,  unless such
acceleration is at the sole option of the Certificate Insurer.

     Notwithstanding  the  foregoing  paragraph,   the  Policy  does  not  cover
shortfalls,  if any, attributable to the liability of the Trust Fund, the Master
REMIC or any  Subsidiary  REMIC or the Trustee  for  withholding  taxes,  if any
(including interest and penalties in respect of any such liability).  The Policy
does not cover any  Prepayment  Interest  Shortfalls,  any  Available  Funds Cap
Carryover Amounts or any Relief Act Interest Shortfalls.

     The  Certificate  Insurer will pay any Insured Payment that is a Preference
Amount on the  Business  Day  following  receipt on a Business Day by the Fiscal
Agent (as described  below) of (i) a certified  copy of the order  requiring the
return of a preference payment,  (ii) an opinion of counsel  satisfactory to the
Certificate Insurer that such order is final and not subject to appeal, (iii) an
assignment in such form as is reasonably  required by the  Certificate  Insurer,
irrevocably  assigning to the  Certificate  Insurer all rights and claims of the
Owner relating to or arising under the Class A  Certificates  against the debtor
that made such  preference  payment or otherwise with respect to such Preference
Amount  and (iv)  appropriate  instruments  to  effect  the  appointment  of the
Certificate  Insurer as agent for such Owner in any legal proceeding  related to
such Preference  Amount,  such instruments  being in a form  satisfactory to the
Certificate  Insurer,  provided that if such  documents are received after 12:00
noon New York City time on such Business Day, they will be deemed to be received
on the following  Business Day. Such payments shall be disbursed to the receiver
or  trustee  in  bankruptcy  named in the final  order of the  court  exercising
jurisdiction  on behalf of the Owners  and not any Owner  directly  unless  such
Owner has returned  principal or interest  paid on the Class A  Certificates  to
such  receiver or trustee in  bankruptcy,  in which case such  payment  shall be
disbursed to such Owner.

     The Certificate  Insurer will pay any other amount payable under the Policy
no later  than  12:00  noon New York City time on the later of the  Distribution
Date on which the Deficiency  Amount is due or the second Business Day following
receipt in New York,  New York on a Business  Day by State Street Bank and Trust
Company,  N.A.,  as Fiscal Agent for the  Certificate  Insurer or any  successor
fiscal agent  appointed  by the  Certificate  Insurer (the "Fiscal  Agent") of a
Notice (as  described  below);  provided  that if such Notice is received  after
12:00  noon New York City  time on such  Business  Day,  it will be deemed to be
received on the  following  Business  Day.  If any such  Notice  received by the
Fiscal Agent is not in proper form or is otherwise  insufficient for the purpose
of making claim under the Policy it shall be deemed not to have been received by
the Fiscal Agent for purposes of this paragraph,  and the Certificate Insurer or
the Fiscal Agent,  as the case may be, shall  promptly so advise the Trustee and
the Trustee may submit an amended Notice.

     Insured  Payments due under the Policy unless otherwise stated therein will
be  disbursed by the Fiscal Agent to the Trustee on behalf of the Owners by wire
transfer of  immediately  available  funds in the amount of the Insured  Payment
less, in respect of Insured Payments related to Preference  Amounts,  any amount
held by the  Trustee  for  the  payment  of such  Insured  Payment  and  legally
available therefor.

     The  Fiscal  Agent is the  agent of the  Certificate  Insurer  only and the
Fiscal  Agent  shall in no event be  liable  to the  Owners  for any acts of the
Fiscal Agent or any failure of the Certificate Insurer to deposit or cause to be
deposited, sufficient funds to make payments due under the Policy.

     As used in the  Policy,  the  following  terms  shall  have  the  following
meanings:

                 "Agreement" means the Pooling and Servicing Agreement, dated as
        of November 1, 1998, among the Seller,  the Servicer,  the Depositor and
        the  Trustee,  without  regard to any  amendment or  supplement  thereto
        unless such  amendment or  modification  has been approved in writing by
        the Certificate Insurer.

                 "Business Day" means any day other than a Saturday, a Sunday or
        a day on which the Certificate Insurer, banking institutions in New York
        City or the city in which the  corporate  trust  office  of the  Trustee
        under the  Agreement  is located are  authorized  or obligated by law or
        executive order to close.

                 "Deficiency  Amount"  means for any  Distribution  Date (A) the
        excess, if any, of (i) the Interest Distributable Amount for the Class A
        Certificates  (net  of  any  Relief  Act  Interest  Shortfalls  and  any
        Prepayment  Interest  Shortfalls)  over  (ii)  funds on  deposit  in the
        Distribution  Account  available  to be  distributed  therefor  on  such
        Distribution Date and (B) the Guaranteed Principal Amount.

                  "Final  Distribution  Date"  means  the  Distribution  Date in
         January 2034.

                 "Guaranteed  Principal  Amount" means (a) for any  Distribution
        Date (other  than the Final  Distribution  Date) the amount,  if any, by
        which the sum of the Certificate  Principal Balances of the Class AF and
        the Class AV Certificates exceeds the aggregate principal balance of the
        Mortgage  Loans at the end of the previous month (after giving effect to
        all  distributions  of  principal  on the Class A  Certificates  on such
        Distribution  Date) and (b) on the Final Distribution Date (after giving
        effect  to  all  other   distributions  of  principal  on  the  Class  A
        Certificates),  an  amount  equal to the Class A  Certificate  Principal
        Balance.

                 "Insured  Payment" means (i) as of any  Distribution  Date, any
         Deficiency Amount and (ii) any Preference Amount.

                 "Notice" means the telephonic or telegraphic  notice,  promptly
        confirmed in writing (in the case of a  telephonic  notice) by telecopy,
        substantially  in the form of  Exhibit A  attached  to the  Policy,  the
        original of which is  subsequently  delivered by registered or certified
        mail, from the Trustee specifying the Insured Payment which shall be due
        and owing on the applicable Distribution Date.

                 "Owner" means each Holder (as defined in the Agreement)  (other
        than the Trustee or the Servicer)  who, on the  applicable  Distribution
        Date, is entitled under the terms of the applicable Class A Certificates
        to payment under the Policy.

                 "Preference Amount" means any amount previously  distributed to
        an Owner on the Class A Certificates  that is recoverable  and sought to
        be  recovered  as a  voidable  preference  by a  trustee  in  bankruptcy
        pursuant to the United States  Bankruptcy  Code (11 U.S.C.),  as amended
        from time to time in accordance  with a final  nonappealable  order of a
        court having competent jurisdiction.

     Capitalized  terms  used in the  Policy  and not  otherwise  defined in the
Policy shall have the  respective  meanings set forth in the Agreement as of the
date of  execution  of the  Policy,  without  giving  effect  to any  subsequent
amendment or modification to the Agreement unless such amendment or modification
has been approved in writing by the Certificate Insurer.

     Any notice  under the Policy or service of process on the Fiscal  Agent may
be made at the address  listed below for the Fiscal Agent or such other  address
as the Certificate Insurer shall specify to the Trustee in writing.

     The notice  address of the Fiscal  Agent is 15th Floor,  61  Broadway,  New
York, New York 10006,  Attention:  Municipal Registrar and Paying Agent, or such
other address as the Fiscal Agent shall specify to the Trustee in writing.

     The Policy is being  issued  under and  pursuant to, and shall be construed
under, the laws of the State of New York,  without giving effect to the conflict
of laws principles thereof.

     The   insurance   provided   by  the   Policy   is  not   covered   by  the
Property/Casualty  Insurance  Security  Fund  specified in Article 76 of the New
York Insurance Law.

     The Policy is not cancelable  for any reason.  The premium on the Policy is
not refundable for any reason  including  payment,  or provision  being made for
payment, prior to the maturity of the Class A Certificates.

OVERCOLLATERALIZATION

     The  weighted  average  net Loan Rate for the  Mortgage  Loans in each Loan
Group is  generally  expected  to be higher  than the  weighted  average  of the
Pass-Through  Rates on the Certificates in the related  Certificate  Group. As a
result,  excess  interest  collections  will be  generated  and will be  applied
initially to principal distributions on the Class A Certificates related to such
Loan Group. This acceleration feature creates,  with respect to each Certificate
Group, overcollateralization (i.e., the excess of the related Loan Group Balance
over the  aggregate  Certificate  Principal  Balance of the related  Certificate
Group).  Once the  required  level of  overcollateralization  is  reached  for a
Certificate  Group,  and  subject  to  the  provisions  described  in  the  next
paragraph,  the  acceleration  feature for such  Certificates  Group will cease,
until necessary to maintain the required level of overcollateralization for such
Certificate Group.

     The Group I Loan  Balance as of the Cut-off  Date will equal the  aggregate
Certificate  Principal Balance of the Class AF and Class BF Certificates.  As of
the Cut-off  Date,  the Group II Loan Balance  will exceed the  aggregate of the
Class AV and Class BV Certificates by approximately  $820,792,  which represents
1.50% of the Group II Loan Balance.

     The Pooling  and  Servicing  Agreement  provides  that,  subject to certain
floors,  caps and triggers,  the required  level of  overcollateralization  with
respect to a Loan Group may increase or decrease over time.  Any decrease in the
required level of overcollateralization  for a Loan Group will occur only at the
sole  discretion  of the  Certificate  Insurer.  Any such decrease will have the
effect of reducing the  amortization of the Offered  Certificates of the related
Loan Group below what it otherwise would have been.

CROSSCOLLATERALIZATION

     Certain Available Funds with respect to one Loan Group will be available to
make certain  distributions with respect to the Offered Certificates relating to
the other Loan Group,  as described above under  "--Priority of  Distributions".
Funds generated by Loan Group I are not, however,  available to pay any Group II
Available Funds Cap Carryover Amount due Class AV Certificates.

REPORTS TO CERTIFICATEHOLDERS

     On each  Distribution  Date,  the Trustee  will forward to each holder of a
Certificate,  the  Certificate  Insurer  and the  Rating  Agencies  a  statement
generally setting forth, among other things:

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

     (vi) the Pool Balance at the end of the related Prepayment Period;

     (vii)the amount of the Servicing Fee and any Special  Servicing Fee paid to
          or retained by the Servicer;

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

     (ix) the amount of Advances for the related Prepayment Period;

     (x)  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;

     (xi) 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 Prepayment Period and the date of acquisition thereof;

     (xii)the total number and  principal  balance of any REO  Properties  as of
          the close of business on the last day of the prior calendar month;

     (xiii)  the  Pass-Through  Rate  for  the  Offered  Certificates  for  such
          Distribution Date; and

     (xiv)the  amount on  deposit on the  Excess  Reserve  Fund  Account on such
          Distribution  Date and the Available  Funds Cap  Carryover  Amount for
          each Certificate Group 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  will be  sensitive  to
defaults on the Mortgage  Loans in the related Loan Group.  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.  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,  the aggregate amount of distributions 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 in the related Loan
Group.  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 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 in a Loan
Group  (including  any optional  purchase) will result in  distributions  on the
related  Certificate  Group  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  Class of  Certificates  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 in the related
Loan Group.  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 in the
related  Loan Group 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 in the related Loan Group 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  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 Group I Mortgage Loans, the Group
II 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 Group II Mortgage Loans may differ
from  that on the Group I  Mortgage  Loans  because  the  amount of the  monthly
payments  on the Group II  Mortgage  Loans are  subject  to  adjustment  on each
Adjustment Date. In addition, a majority of the Group II 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 Group II  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.

     Except  in  the   limited   circumstances   described   herein,   principal
distributions  on the Group I Certificates  relate to principal  payments on the
Group I Mortgage Loans and principal  distributions on the Group II Certificates
relate to principal payments on the Group II Mortgage Loans.

ADDITIONAL INFORMATION

     The  Depositor  has filed  certain  yield  tables  and other  computational
materials with respect to certain  Classes of the Class A 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 Class A
Certificates  with the  Commission  in a report on Form  8-K.  Such  tables  and
materials were prepared by Greenwich Capital Markets,  Inc. (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 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 Pool."

     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  month  following  the  latest  maturity  date of any
Mortgage  Loan in a Loan  Group.  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 Seller or
the  Certificate  Insurer may cause a termination  of the Trust Fund as provided
herein.

     The model used in this  Prospectus  Supplement,  the  "Constant  Prepayment
Rate" or "CPR"  represents an assumed rate of prepayment each month expressed as
an annual rate relative to the then outstanding  principal  balance of a pool of
mortgage loans for the life of such mortgage loans. CPR does not purport to be 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.

     Each of the Prepayment  Scenarios in the table below assumes the respective
percentages of CPR described thereunder.

     The tables on pages S-74  through  S-77 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-74 through  S-77.  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-74
through S-77 were determined assuming that (the "Structuring Assumptions"):  (i)
the Mortgage Loans consist of 18 sub-pools of loans with the characteristics set
forth in the table  below,  (ii) the closing  date for the Offered  Certificates
occurs on December 14, 1998 and the Offered  Certificates were sold to investors
on such 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 December  1998,  in  accordance  with the  allocation of
Available    Funds    set    forth    above    under    "Description    of   the
Certificates--Allocation  of Available Funds", (iv) the prepayment rates are the
percentages  of CPR set forth in the  "Prepayment  Scenarios"  table below,  (v)
prepayments  include  thirty  days'  interest  thereon,  (vi) 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,  (vii) the
Overcollateralization  Target Amounts are set initially as specified  herein and
thereafter  decreases as described in the definition  thereof,  (viii) scheduled
payments  for all  Mortgage  Loans are  received  on the first day of each month
commencing in December 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,  (ix) 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,  (x) such  prepayments  are  received  on the  last day of each  month
commencing in the month prior to the Closing Date, (xi) the Certificate Index is
at all times equal to  5.53547%,  (xii) the  Pass-Through  Rates for the Offered
Certificates  are as set forth herein,  (xiii) the Loan Rate for each Adjustable
Rate  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
(xiv) with respect to the Adjustable Rate Mortgage Loans,  the National  Monthly
Median COFI Index is equal to 4.762%; the 1 Year T-Bill Index is equal to 4.41%;
the 3 Year T-Bill Index is equal to 4.33%;  the Prime Rate is equal to 7.75%;  6
Month LIBOR is equal to 5.07813%; the 5 Year T-Bill Index is equal to 4.31%; the
6 Month  T-Bill  Index is equal to 4.48%;  the 10 Year T-Bill  Index is equal to
4.58% and the FHLB Closed Loan Index is equal to 4.96%. Nothing contained in the
foregoing  assumptions should be construed as a representation that the Mortgage
Loans will not experience delinquencies or losses.

<TABLE>
<CAPTION>

                              PREPAYMENT SCENARIOS

              Loan Group          Scenario I    Scenario II  Scenario III  Scenario IV   Scenario V   Scenario VI
<S>                                 <C>          <C>          <C>            <C>          <C>          <C>
Group I (Non FHA/VA)(1)                0.0 %        12.5 %       25.0 %         32.5 %       37.5 %       50.0 %
Group I (FHA/VA) (1)                   0.0           6.0         12.0           15.6         18.0         24.0
Group II(1)                            0.0          17.5         35.0           45.5         52.5         70.0
</TABLE>

- --------------------------------------
(1) percentage of CPR.


<TABLE>
<CAPTION>
                                                                     ASSUMED MORTGAGE LOAN CHARACTERISTICS

                                            NUMBER OF
                                              MONTHS     MONTHS                                                            REMAINING
                                             BETWEEN    TO NEXT                  MAXIMUM    MINIMUM    INITIAL   PERIODIC   TERM TO
                PRINCIPAL       LOAN RATE  ADJUSTMENT ADJUSTMENT    GROSS      LOAN RATE  LOAN RATE   PERIODIC   RATE CAP  MATURITY
DESCRIPTION     BALANCE ($)        (%)       DATES      DATE      MARGIN (%)    (%)        (%)      RATE CAP (%)   (%)     (MONTHS)
- -----------     -----------     ---------  ---------- ----------  ----------   ---------  --------- ------------ -------- ----------
Loan Group I:

<S>      <C>        <C>           <C>        <C>       <C>        <C>          <C>        <C>         <C>          <C>      <C>
FHA/VA - 15 Yr      109,921.63    8.50000     N/A        N/A         N/A        N/A        N/A           N/A            N/A     125
FHA/VA - 30 Yr   21,344,195.25    9.35613     N/A        N/A         N/A        N/A        N/A           N/A            N/A     249
Fixed Rate -
Other 15 Yr       7,924,660.81    9.18060     N/A        N/A         N/A        N/A        N/A           N/A            N/A     133
Fixed Rate -
Other 30 Yr      30,848,714.64    9.57559     N/A        N/A         N/A        N/A        N/A           N/A            N/A     298
Fixed Rate -
Other Balloon     5,995,530.89   10.39603     N/A        N/A         N/A        N/A        N/A           N/A            N/A     127*

Loan Group II:

6 Month Treasury     80,532.75    7.41500       6         6      4.07500       None         None     1.00000        1.00000     198
1 Year Treasury   6,829,613.81    8.03583      12        12      2.85415    13.50863     0.77496     1.72112        1.72112     274
3 Year Treasury     714,139.39    8.69641      36        25      2.69866    15.05931     2.66995     2.00324        2.00324     230
5 Year Treasury     121,256.40    8.75000      60        38      2.75000    14.50000        None     2.00000        2.00000     218
10 Year Treasury     56,312.67    7.00000     300        10      2.50000    13.00000        None        None           None     286
6 Month Libor     5,810,586.41   10.54900       6         7      6.18042    16.13598     8.27255     1.58743        1.05249     346
6 Month Libor     1,821,219.26    9.28951       6         8      5.65186    15.28951     9.28951     1.00000        1.00000     311
6 Month Libor    30,708,300.60    9.67022       6        18      6.49227    15.87842     9.29362     1.41406        1.07047     354
6 Month Libor     1,789,544.59    9.36923       6        30      6.58930    15.80437     7.86455     1.43749        1.17832     354
6 Month Libor       141,791.77   10.75000       6        45      5.00000    17.70000        None     3.00000        1.00000     345
Cost of Funds     5,479,192.77    7.66418       4         7      2.70956    13.96127     3.33269     0.54148        0.54148     267
FHLBB               758,995.23    7.20313       6         4      0.65620    18.00000     0.05921     0.22302        0.22302     177
Prime Rate          408,005.97    9.55050       1         1      1.54919    17.37500     0.86005     0.08290        0.08290      96
</TABLE>

*  This loan has a remaining amortization term of 323 months.

         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.

**
         PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING*

<TABLE>
<CAPTION>

                                                                  CLASS AF
                                                             PREPAYMENT SCENARIO

                                 --------------------------------------------------------------------------------
Distribution Date                                Scenario     Scenario                                 Scenario
                                    Scenario I       II          III      Scenario IV   Scenario V        VI
                                    ------------ ----------- ------------ ------------ -------------   ----------
<S>                                     <C>         <C>         <C>            <C>         <C>           <C> 
Initial Percentage................      100%        100%        100%           100%        100%          100%
November, 1999....................       96          86          75         69              65             55
November, 2000....................       94          75          58             49          43             31
November, 2001....................       92          65          44             34          29             17
November, 2002....................       89          57          35             26          21             13
November, 2003....................       87          49          28             20          15              9
November, 2004....................       84          43          22             15          11              6
November, 2005....................       81          37          17             11           8              4
November, 2006....................       78          32          14              8           6              2
November, 2007....................       74          28          11              6           4              2
November, 2008....................       70          24           9              5           3              1
November, 2009....................       57          19           6              3           2              0
November, 2010....................       54          16           5              2           1              0
November, 2011....................       51          14           4              2           1              0
November, 2012....................       47          12           3              1           0              0
November, 2013....................       44          10           2              1           0              0
November, 2014....................       40           8           1              0           0              0
November, 2015....................       36           6           1              0           0              0
November, 2016....................       31           4           0              0           0              0
November, 2017....................       26           3           0              0           0              0
November, 2018....................       20           1           0              0           0              0
November, 2019....................       15           0           0              0           0              0
November, 2020....................       11           0           0              0           0              0
November, 2021....................        8           0           0              0           0              0
November, 2022....................        3           0           0              0           0              0
November, 2023....................        0           0           0              0           0              0
November, 2024....................        0           0           0              0           0              0
November, 2025....................        0           0           0              0           0              0
November, 2026....................        0           0           0              0           0              0
November, 2027....................        0           0           0              0           0              0
November, 2028....................        0           0           0              0           0              0
Weighted Average Life (years)                                                                                    
   to maturity (1)                       13.36        6.35        3.82           2.99        2.57           1.84
Weighted Average Life (years)                                                                                    
  to Optional Termination(1)......       13.25        5.53        2.79           2.04        1.70           1.11
</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.


         PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING*

<TABLE>
<CAPTION>

                                                                  CLASS AV
                                                            PREPAYMENT SCENARIO

                                      --------------------------------------------------------------------------------
Distribution Date                      Scenario I Scenario II Scenario III   Scenario IV   Scenario V   Scenario VI
                                      ----------- ----------- ------------   -----------   -----------  ---------------
<S>                                      <C>         <C>         <C>           <C>           <C>            <C> 
Initial Percentage................       100%        100%        100%          100%          100%           100%
November, 1999....................        96          78          60             49           42             24
November , 2000...................        94          62          35             22           15              1
November , 2001...................        93          49          20              8            3              0
November , 2002...................        92          39          15              7            3              0
November, 2003....................        91          32          10              4            2              0
November, 2004....................        89          26           6              2            0              0
November, 2005....................        87          21           4              1            0              0
November, 2006....................        86          17           2              0            0              0
November, 2007....................        84          14           1              0            0              0
November, 2008....................        82          11           0              0            0              0
November, 2009....................        80           9           0              0            0              0
November, 2010....................        77           7           0              0            0              0
November, 2011....................        75           6           0              0            0              0
November, 2012....................        72           5           0              0            0              0
November, 2013....................        69           4           0              0            0              0
November, 2014....................        65           3           0              0            0              0
November, 2015....................        62           2           0              0            0              0
November, 2016....................        58           1           0              0            0              0
November, 2017....................        53           1           0              0            0              0
November, 2018....................        49           0           0              0            0              0
November, 2019....................        44           0           0              0            0              0
November, 2020....................        39           0           0              0            0              0
November, 2021....................        34           0           0              0            0              0
November, 2022....................        30           0           0              0            0              0
November, 2023....................        26           0           0              0            0              0
November, 2024....................        21           0           0              0            0              0
November, 2025....................        15           0           0              0            0              0
November, 2026....................         9           0           0              0            0              0
November, 2027....................         3           0           0              0            0              0
November, 2028....................         0           0           0              0            0              0
Weighted Average Life (years)                                                                                         
   to maturity (1)                        18.23        4.32        2.00           1.38         1.08           0.64
Weighted Average Life (years)                                                                                         
  to Optional Termination(1)......        16.86        4.00        1.83           1.26         1.01       64  0.64
</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.


         PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING*

<TABLE>
<CAPTION>

                                                                 CLASS BF
                                                           PREPAYMENT SCENARIO

                                      ----------------------------------------------------------------------------------
Distribution Date                     Scenario I  Scenario II  Scenario III   Scenario IV    Scenario V   Scenario VI
                                      ----------- -----------  ------------   ------------   ----------   --------------
<S>                                      <C>         <C>           <C>         <C>            <C>             <C> 
Initial Percentage................       100%        100%          100%        100%           100%            100%
November, 1999....................       100         100           100          100           100             100
November, 2000....................       100         100           100          100           100             100
November, 2001....................       100         100           100          100           100             100
November, 2002....................       100         100            75           56            46              21
November, 2003....................       100         100            59           42            33               2
November, 2004....................       100          91            47           29            14               0
November, 2005....................       100          80            37           13             0               0
November, 2006....................       100          69            26            1             0               0
November, 2007....................       100          60            13            0             0               0
November, 2008....................       100          51             2            0             0               0
November, 2009....................       100          40             0            0             0               0
November, 2010....................       100          35             0            0             0               0
November, 2011....................       100          25             0            0             0               0
November, 2012....................       100          16             0            0             0               0
November, 2013....................        94           7             0            0             0               0
November, 2014....................        85           0             0            0             0               0
November, 2015....................        76           0             0            0             0               0
November, 2016....................        66           0             0            0             0               0
November, 2017....................        55           0             0            0             0               0
November, 2018....................        43           0             0            0             0               0
November, 2019....................        29           0             0            0             0               0
November, 2020....................        14           0             0            0             0               0
November, 2021....................         0           0             0            0             0               0
November, 2022....................         0           0             0            0             0               0
November, 2023....................         0           0             0            0             0               0
November, 2024....................         0           0             0            0             0               0
November, 2025....................         0           0             0            0             0               0
November, 2026....................         0           0             0            0             0               0
November, 2027....................         0           0             0            0             0               0
November, 2028....................         0           0             0            0             0               0
Weighted Average Life (years)                                                                                           
   to maturity (1)                        19.13       10.23          6.05         4.78          4.26            3.56
Weighted Average Life (years)                                                                                           
  to Optional Termination(1)......        19.12        9.23          4.63         3.49          3.03            1.86
</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.


         PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING*

<TABLE>
<CAPTION>

                                                                  CLASS BV
                                                            PREPAYMENT SCENARIO

                                      ----------------------------------------------------------------------------------
Distribution Date                     Scenario I   Scenario II  Scenario III   Scenario IV  Scenario V   Scenario VI
                                      ----------   -----------  ------------   -----------  -----------  ----------------
<S>                                      <C>         <C>         <C>           <C>           <C>             <C> 
Initial Percentage................       100%        100%        100%          100%          100%            100%
November, 1999....................       100         100         100            100          100             100
November , 2000...................       100         100         100            100          100             100
November , 2001...................       100         100         100            100          100              68
November , 2002...................       100          89          34             17           51               1
November, 2003....................       100          72          22              0            0               0
November, 2004....................       100          59          12              0            0               0
November, 2005....................       100          48           0              0            0               0
November, 2006....................       100          38           0              0            0               0
November, 2007....................       100          31           0              0            0               0
November, 2008....................       100          25           0              0            0               0
November, 2009....................       100          20           0              0            0               0
November, 2010....................       100          16           0              0            0               0
November, 2011....................       100           9           0              0            0               0
November, 2012....................       100           2           0              0            0               0
November, 2013....................       100           0           0              0            0               0
November, 2014....................       100           0           0              0            0               0
November, 2015....................       100           0           0              0            0               0
November, 2016....................       100           0           0              0            0               0
November, 2017....................       100           0           0              0            0               0
November, 2018....................       100           0           0              0            0               0
November, 2019....................        99           0           0              0            0               0
November, 2020....................        88           0           0              0            0               0
November, 2021....................        77           0           0              0            0               0
November, 2022....................        68           0           0              0            0               0
November, 2023....................        58           0           0              0            0               0
November, 2024....................        47           0           0              0            0               0
November, 2025....................        35           0           0              0            0               0
November, 2026....................        21           0           0              0            0               0
November, 2027....................         0           0           0              0            0               0
November, 2028....................         0           0           0              0            0               0
Weighted Average Life (years)                                                                                           
   to maturity (1)                        25.43        7.58        4.07           3.75         4.01            3.11
Weighted Average Life (years)                                                                                           
  to Optional Termination(1)......        22.38        7.23        3.89           3.61         3.03            1.86
</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.


                                 USE OF PROCEEDS

     The  Depositor  will  apply  the net  proceeds  of the sale of the  Class A
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,  the Class AV, Class AF and Class BF 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-II Certificates.  Moreover,  Tax Counsel
will deliver an opinion concluding that the rights of the  Certificateholders of
the Class AV  Certificates  to receive  payments  from the Excess  Reserve  Fund
Account  represent,  for federal  income tax purposes,  interests in an interest
rate cap contract.

     Any interest paid to the Class AF and Class BF Certificateholders in excess
of the weighted  average net mortgage rate of the Group I Mortgage Loans will be
treated as paid from the Excess  Reserve  Fund  Account  pursuant to an interest
rate cap agreement  entered into with the Class OC-I  Certificates  treated as a
notional principal contract.

TAXATION OF REGULAR INTERESTS

     A holder of an Offered  Certificate  will be treated for federal income tax
purposes as owning a regular  interest in the Master REMIC.  The Class AV, Class
AF and Class BF  Certificates  will also  represent  beneficial  ownership of an
interest in a limited recourse  interest rate cap contract (the "Cap Contract").
A  Certificateholder  of a Class  AV,  Class AF and  Class BF  Certificate  must
allocate its purchase price for such 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 Class AV, Class AF and Class BF  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 a Class AV, Class AF and
Class BF Certificate,  the  Certificateholder  must allocate the amount realized
between the two  components  of the Class AV,  Class AF or Class BF  Certificate
based on the  relative  fair market  values of those  components  at the time of
sale.  Assuming that a Class AV, Class AF or Class BF  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 a Class AV, Class
AF or Class BF 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 such  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 Class  AV,  Class AF and Class BF
Certificates  (and the Class BV  Certificate  itself)  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 a Class AV,  Class AF or Class BF  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 a Class AV, Class AF or Class BF Certificate  will
be attributable to the Cap Contract  component of such Certificate.  The portion
of the  overall  purchase  price  attributable  to the  Cap  Component  must  be
amortized  over  the life of any  such  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 a Class AV, Class AF or Class BF 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 & Co.,  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.  (the  "Underwriter")  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 interests 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  Exemption
     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 holding receivables as to which
the  fiduciary  (or its  affiliate)  is an obligor  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 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 Class A  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 B Certificates  may not meet the
requirements of Prohibited  Transaction Class Exemption 83-1 ("PTCE 83-1"),  the
Exemption or any other issued exemption under ERISA, the purchase and holding of
such Certificates by a Plan or by individual  retirement accounts or other plans
subject to Section 4975 of the Code or by persons acquiring such Certificates on
behalf of or with assets of a Plan may result in prohibited  transactions or the
imposition of excise taxes or civil  penalties.  Consequently,  transfers of the
Class B  Certificates  will not be registered by the Trustee  unless the Trustee
receives:  (i)  a  representation  from  the  transferee  of  such  Certificate,
acceptable  to and in form and  substance  satisfactory  to the Trustee,  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;  (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 Sections I and III
of PTCE 95-60;  or (iii) an opinion of counsel  satisfactory to the Trustee that
the  purchase or holding of such  Certificate  by a Plan,  any person  acting on
behalf of a Plan or using such Plan's  assets,  will not constitute a prohibited
transaction, will not result in the assets of the Trust being deemed to be "plan
assets" and subject to the prohibited transaction  requirements of ERISA and the
Code and will not  subject the  Trustee to any  obligation  in addition to those
undertaken  in the Pooling  and  Servicing  Agreement.  Such  representation  as
described  above  shall  be  deemed  to have  been  made to the  Trustee  by the
transferee's  acceptance  of a Class  B  Certificate.  In the  event  that  such
representation  is  violated,  or any  attempt to  transfer  to a plan or person
acting on behalf of a Plan or using such Plan's assets is attempted without such
opinion of counsel,  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 AV Certificates will constitute "mortgage related securities" for
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 AF Certificates will NOT constitute  "mortgage related securities" for the
purposes of SMMEA because Loan Group I includes  Owner-Financed  Mortgage  Loans
that  were  originated  by  individuals  and not by  financial  institutions  or
mortgagees approved by the Secretary of Housing and Urban Development. The Class
BF and  Class  BV  Certificates  also  will  NOT  constitute  "mortgage  related
securities" for purposes of SMMEA.

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

                                     EXPERTS

     The  consolidated   balance  sheets  of  MBIA  Insurance   Corporation  and
Subsidiaries  as of  December  31,  1997 and  December  31, 1996 and the related
consolidated  statements  of income,  changes in  shareholder's  equity and cash
flows  for each of the  three  years  in the  period  ended  December  31,  1997
incorporated by reference in this Prospectus Supplement,  have been incorporated
herein in  reliance  on the report of  PricewaterhouseCoopers  LLP,  independent
accountants,  given on the authority of that firm as experts in  accounting  and
auditing.

                             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 Class A Certificates.

     Distribution  of the Class A 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  Class A  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
Class A  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 Class A Certificates  but has no obligation to do so. There can be
no assurance that a secondary  market for the Class A 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.

     The Class B and Class OC Certificates  will be transferred to the Seller as
partial  consideration  for the Mortgage Loans. Such Certificates may be offered
by the Seller from time to time  directly or through  underwriters  or agents in
one or more  negotiated  transactions,  or  otherwise,  at varying  prices to be
determined  at the  time of  sale,  in one or more  separate  transactions.  Any
underwriters or agents that participate in the distribution of such Certificates
may be deemed to be  "underwriters"  within the meaning of the Securities Act of
1933, as amended,  and any profit on the sale of such  Certificates,  discounts,
commissions, concessions, or other compensation received by any such underwriter
or agent may be deemed to be underwriting  discounts and commissions  under such
Act.

                                  LEGAL MATTERS

     Certain  legal  matters in  connection  with the  issuance  of the  Offered
Certificates  will be passed upon for the Seller by Thacher Proffitt & Wood, New
York,  New York.  Certain  federal income tax  consequences  with respect to the
Certificates  will be passed  upon for the Trust  Fund by Brown & Wood LLP,  New
York, New York.  Brown & Wood LLP, New York,  New York,  will act as counsel for
the Depositor and the Underwriter.

                                     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  ("S&P") and "Aaa" by
Moody's Investors  Service,  Inc.  ("Moody's" and, together with S&P the "Rating
Agencies) and (ii) the Class B Certificates  be rated "BBB" by S&P and "Baa3" by
Moody's.

     A  securities   rating  addresses  the  likelihood  of  the  receipt  by  a
certificateholder  of distributions on the Mortgage Loans. The rating takes into
consideration  the  characteristics  of the Mortgage  Loans and the  structural,
legal and tax  aspects  associated  with the  certificates.  The  ratings on the
Offered  Certificates  do not,  however,  constitute  statements  regarding  the
likelihood or frequency of prepayments on the Mortgage Loans, the payment of any
Available  Funds Cap  Carryover  Amount or the  possibility  that a holder of an
Offered Certificate might realize a lower than anticipated yield.

     The ratings assigned to the Class A Certificates will depend primarily upon
the  creditworthiness  of the  Certificate  Insurer.  Any  reduction in a rating
assigned  to the  claims-paying  ability of the  Certificate  Insurer  below the
ratings initially assigned to the Class A Certificates may result in a reduction
of one or more of the ratings assigned to the Class A 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 Offered  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.

                             INDEX OF DEFINED TERMS

Accrual Period..............................................................S-59
Act.........................................................................S-84
Adjustment Date.............................................................S-29
Advance.....................................................................S-49
Agreement...................................................................S-67
Allocable Loss Amount.......................................................S-59
Arrearage...................................................................S-20
Assignment Program..........................................................S-42
Assumed Final Distribution Date.............................................S-53
Assumed Final Maturity Date.................................................S-71
Available Funds.............................................................S-57
Balloon Loan................................................................S-21
Balloon Payment.............................................................S-21
Bankruptcy Code.............................................................S-20
Bankruptcy Plan Mortgage Loan...............................................S-20
Basic Principal Distribution Amount.........................................S-60
Beneficial Owner............................................................S-54
Book-Entry Certificates.....................................................S-53
Business Day................................................................S-67
Cap Contract................................................................S-78
Cedelbank...................................................................S-55
Cedelbank Participants......................................................S-55
Certificate Index...........................................................S-64
Certificate Insurer.........................................................S-53
Certificate Margin..........................................................S-64
Certificate Owners..........................................................S-53
Certificate Principal Balance...............................................S-60
Certificateholder...........................................................S-54
Certificates................................................................S-53
Class A Certificates........................................................S-53
Class AF Principal Distribution Amount......................................S-60
Class AV Principal Distribution Amount......................................S-60
Class B Adjustment..........................................................S-60
Class B Certificates........................................................S-53
Class BF Principal Distribution Amount......................................S-60
Class BV Principal Distribution Amount......................................S-60
Class OC Certificates.......................................................S-53
CMAC........................................................................S-17
Code........................................................................S-78
Collection Account..........................................................S-49
Company.....................................................................S-16
Compensating Interest.......................................................S-51
Constant Prepayment Rate....................................................S-71
Contributions Tax...........................................................S-80
Cooperative.................................................................S-55
CPR.........................................................................S-71
Cumulative Annual Loss Percentage...........................................S-61
Cumulative Loss Trigger.....................................................S-61
Cut-off Date................................................................S-19
Cut-off Date Principal Balance..............................................S-19
DCR.........................................................................S-82
Defective Mortgage Loans....................................................S-48
Deferred Interest...........................................................S-42
Deficiency Amount...........................................................S-67
Definitions.................................................................S-59
Definitive Certificate......................................................S-54
Delayed First Adjustment Mortgage Loan......................................S-29
Delinquency Percentage......................................................S-61
Delinquent............................................................S-20, S-61
Determination Date..........................................................S-51
Distribution Account........................................................S-49
Distribution Date...........................................................S-53
DOL.........................................................................S-81
DTC.........................................................................S-91
DTC Services................................................................S-57
Due Date....................................................................S-21
Due Period..................................................................S-61
EFSG........................................................................S-44
Eleventh District COFI......................................................S-40
Eligible Account............................................................S-49
Eligible Substitute Mortgage Loan...........................................S-48
ERISA.......................................................................S-81
Euroclear...................................................................S-55
Euroclear Operator..........................................................S-55
Euroclear Participants......................................................S-55
European Depositaries.......................................................S-53
Excess Reserve Fund Account.................................................S-65
Exemption...................................................................S-81
Exemption Rating Agencies...................................................S-82
Extra Principal Distribution Amount.........................................S-61
FHA.........................................................................S-42
FHA Mortgage Loans..........................................................S-42
Final Distribution Date.....................................................S-67
Financial Intermediary......................................................S-54
Fiscal Agent................................................................S-66
Fitch.......................................................................S-82
Forbearance Plan Mortgage Loan..............................................S-20
Full Documentation..........................................................S-44
GAAP........................................................................S-17
General Excess Available Amount.............................................S-61
Global Securities...........................................................S-91
Gross Margin................................................................S-29
Group I Available Funds.....................................................S-57
Group I Loan Balance........................................................S-19
Group I Mortgage Loans......................................................S-19
Group II Available Funds....................................................S-57
Group II Available Funds Cap................................................S-64
Group II Available Funds Cap Carryover Amount...............................S-64
Group II Formula Rate.......................................................S-64
Group II Loan Balance.......................................................S-19
Group II Mortgage Loans.....................................................S-19
Guaranteed Principal Amount.................................................S-67
HUD.........................................................................S-42
IML.........................................................................S-55
Index.......................................................................S-29
Industry....................................................................S-57
Initial Periodic Rate Cap...................................................S-29
Insured Payment.............................................................S-67
Insurer Default.............................................................S-62
Interest Distributable Amount...............................................S-61
IRS.........................................................................S-80
LIBOR Business Day..........................................................S-65
LIBOR Determination Date....................................................S-64
Liquidated Mortgage Loan....................................................S-63
Litton......................................................................S-46
Loan Group..................................................................S-19
Loan Group Balance..........................................................S-19
Loan Group I................................................................S-19
Loan Group II...............................................................S-19
Loan Rate...................................................................S-21
Loss Reimbursement..........................................................S-62
Maximum Cap.................................................................S-64
Maximum Loan Rate...........................................................S-29
MBIA........................................................................S-16
MGIC........................................................................S-44
Minimum Loan Rate...........................................................S-29
Modified Scheduled Payments.................................................S-20
Monthly Interest Distributable Amount.......................................S-62
Moody's................................................................S-9, S-84
Mortgage....................................................................S-21
Mortgage Loan Purchase Agreement............................................S-19
Mortgage Loan Schedule......................................................S-47
Mortgage Loans..............................................................S-19
Mortgage Pool...............................................................S-19
mortgage related securities...........................................S-10, S-83
Mortgaged Property..........................................................S-21
National Housing Act........................................................S-42
National Monthly Median COFI................................................S-40
Negative Amortization Mortgage Loans........................................S-41
Net income from foreclosure property........................................S-80
Net Liquidation Proceeds....................................................S-63
no-bid......................................................................S-43
Non-U.S. Person.............................................................S-80
Notice......................................................................S-67
Offered Certificates........................................................S-53
OID.........................................................................S-78
One Year CMT................................................................S-40
Optional Termination Date...................................................S-52
Original Certificate Principal Balance......................................S-60
outside reserve fund........................................................S-78
Overall Overcollateralization Target Amount.................................S-62
Overcollateralization Deficiency Amount.....................................S-62
Overcollateralization Release Amount........................................S-62
Overcollateralization Step-up Trigger Event.................................S-62
Overcollateralization Target Amount.........................................S-62
Overcollateralized Amount...................................................S-63
Owner.......................................................................S-67
Owner-Financed Mortgage Loan................................................S-21
Pass-Through Rate...........................................................S-64
Payment Cap.................................................................S-41
Performing Mortgage Loan....................................................S-19
Periodic Rate Cap...........................................................S-29
Plan........................................................................S-81
plan assets.................................................................S-83
Policy......................................................................S-53
Pool Balance................................................................S-19
Pooling and Servicing Agreement.............................................S-47
Preference Amount...........................................................S-67
Prepayment Interest Shortfall...............................................S-51
Prepayment Period...........................................................S-57
Principal Balance...........................................................S-19
Principal Distribution Amount...............................................S-63
Principal Remittance Amount.................................................S-63
Prohibited Transactions Tax.................................................S-80
PTCE 83-1...................................................................S-83
PTCE 95-60..................................................................S-83
Purchase Price..............................................................S-48
Rating Agencies.............................................................S-84
Realized Loss...............................................................S-63
Record Date.................................................................S-53
Reference Banks.............................................................S-65
regular interests............................................................S-9
Regular Scheduled Payments..................................................2S-0
Related Documents...........................................................S-47
Relevant Depositary.........................................................S-53
Relief Act..................................................................S-49
REMIC.......................................................................S-78
REMICs.......................................................................S-9
REO Property................................................................S-20
Re-Performance Test.........................................................S-20
Re-Performing Mortgage Loan.................................................S-20
Required Reserve Amount.....................................................S-66
Reserve Interest Rate.......................................................S-65
Residual Certificates.......................................................S-53
residual interests...........................................................S-9
Restricted Group............................................................S-83
Rules.......................................................................S-54
S&P..............................................................S-9, S-82, S-84
SAP.........................................................................S-17
Senior Credit Enhancement Percentage........................................S-63
Senior Specified Enhancement Percentage.....................................S-63
Servicing Advance...........................................................S-50
Servicing Fee...............................................................S-50
Servicing Fee Rate..........................................................S-50
Six Month LIBOR.............................................................S-40
SMMEA.......................................................................S-83
Special Servicing Fee.......................................................S-51
Stepdown Date...............................................................S-63
Structuring Assumptions.....................................................S-72
Sub-Performing Mortgage Loan................................................S-20
Substitution Adjustment.....................................................S-48
Successor Servicer Fee......................................................S-63
Systems.....................................................................S-57
Tax Counsel.................................................................S-78
Telerate Page 3750..........................................................S-65
Termination Price...........................................................S-52
Terms and Conditions........................................................S-56
Transition Cost.............................................................S-63
Trigger Event...............................................................S-64
Trust Fund..................................................................S-19
Trustee Fee.................................................................S-50
Trustee Fee Rate............................................................S-50
U.S. Person.................................................................S-94
Underwriter...........................................................S-71, S-81
United States Housing Act...................................................S-42
Unpaid Interest Shortfall Amount............................................S-64
VA..........................................................................S-42
VA Mortgage Loans...........................................................S-42
Year 2000 problems..........................................................S-57

                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

     Except in certain limited  circumstances,  the Offered Certificates will be
offered  globally  (the  "Global  Securities")  and  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"),  Cedelbank or
Euroclear.  The Global Securities will be tradable 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  Cedelbank  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  Cedelbank or  Euroclear  and DTC
Participants holding Certificates will be effected on a delivery-against-payment
basis through the  respective  Depositaries  of Cedelbank 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, Cedelbank 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  Cedelbank 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 Cedelbank and/or Euroclear  Participants.  Secondary market
trading between Cedelbank Participants or Euroclear Participants will be settled
using the procedures applicable to conventional eurobonds in same-day funds.

     Trading  between DTC seller and  Cedelbank  or  Euroclear  purchaser.  When
Global Securities are to be transferred from the account of a DTC Participant to
the account of a Cedelbank Participant or a Euroclear Participant, the purchaser
will send instructions to Cedelbank or Euroclear through a Cedelbank Participant
or  Euroclear  Participant  at least  one  business  day  prior  to  settlement.
Cedelbank 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  Cedelbank  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 Cedelbank or Euroclear  cash
debt will be valued instead as of the actual settlement date.

     Cedelbank  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  Cedelbank or Euroclear.  Under
this approach,  they may take on credit exposure to Cedelbank or Euroclear until
the Global Securities are credited to their accounts one day later.

     As an alternative,  if Cedelbank or Euroclear has extended a line of credit
to them,  Cedelbank  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,   Cedelbank   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 Cedelbank  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 Cedelbank  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  Cedelbank or Euroclear  Seller and DTC Purchaser.  Due to
time zone  differences  in their favor,  Cedelbank  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  Cedelbank  or  Euroclear  through a Cedelbank  Participant  or
Euroclear  Participant at least one business day prior to  settlement.  In these
cases  Cedelbank  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
Cedelbank Participant or Euroclear Participant the following day, and receipt of
the cash  proceeds in the  Cedelbank  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 Cedelbank  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 Cedelbank Participant's or
Euroclear  Participant's  account  would  instead  be  valued  as of the  actual
settlement date.

     Finally,  day traders that use  Cedelbank or  Euroclear  and that  purchase
Global  Securities from DTC Participants for delivery to Cedelbank  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  Cedelbank  or  Euroclear  for one day  (until  the
purchase  side of the day trade is  reflected  in their  Cedelbank  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 Cedelbank 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  Cedelbank  Participant  or
Euroclear Participant.

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

     A  beneficial  owner  of  Global  Securities   holding  securities  through
Cedelbank 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.

                                  $120,121,722

                                  (APPROXIMATE)
                               C-BASS TRUST 1998-3

                        FINANCIAL ASSET SECURITIES CORP.
                                    DEPOSITOR

                        CREDIT-BASED ASSET SERVICING AND
                               SECURITIZATION LLC
                                     SELLER

                            LITTON LOAN SERVICING LP
                                    SERVICER

                    ASSET-BACKED CERTIFICATES, SERIES 1998-3

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

                              PROSPECTUS SUPPLEMENT

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

                         GREENWICH CAPITAL MARKETS, INC.

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

         We are not offering the Asset-Backed Certificates, Series 1998-3 in any
state where the offer is not permitted.

         We do not claim that the information in this prospectus  supplement and
prospectus  is  accurate  as of any date  other  than the  dates  stated  on the
respective covers.

         Dealers will deliver a prospectus supplement and prospectus when acting
as underwriters of the Asset-Backed Certificates, Series 1998-3 and with respect
to their unsold  allotments or subscriptions.  In addition,  all dealers selling
the  Asset-Backed  Certificates,  Series  1998-3  will be  required to deliver a
prospectus  supplement and prospectus for ninety days following the date of this
prospectus supplement.

                               December 14, 1998





                SUBJECT TO COMPLETION, DATED             , 1998
                                            ------------
                                   PROSPECTUS

                            Asset Backed Securities
                             (Issuable in Series)
                       FINANCIAL ASSET SECURITIES CORP.
                                   Depositor

Consider carefully the risk factors beginning on page 4 of this prospectus.

The securities represent  obligations of the trust only and do not represent an
interest in or obligation of the depositor,  the seller, the master servicer or
any of their affiliates.

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

The Securities

Financial Asset Securities Corp., as depositor, will sell the securities, which
may be in the form of asset backed  certificates  or asset backed  notes.  Each
issue of  securities  will have its own series  designation  and will  evidence
either:

         o the ownership of certain trust assets or

         o debt obligations secured by certain trust assets.

Each series of securities  will consist of one or more  classes.  Each class of
securities  will  represent the  entitlement  to a specified  portion of future
interest payments and a specified  portion of future principal  payments on the
assets in the related trust. In each case, the specified portion may equal from
100% to 0%. A series may include  one or more  classes of  securities  that are
senior in right of payment to one or more other classes. One or more classes of
securities may be entitled to receive  distributions of principal,  interest or
both prior to one or more other  classes or before or after  certain  specified
events have occurred.  The related  prospectus  supplement will specify each of
these features.

The Trust and Its Assets

As specified in the related prospectus  supplement,  the assets of a trust will
include primarily the following:

          o    closed-end  and/or revolving home equity loans secured by senior
               or junior liens on one- to four-family residential properties;

          o    home  improvement  installment  sales  contracts and installment
               loan agreements that are either  unsecured or secured  generally
               by junior liens on one- to four-family residential properties or
               by  purchase  money  security  interests  in  the  related  home
               improvements; and/or

          o    private asset backed securities.

Each trust may be subject to early termination in certain circumstances.

Market for the Securities

No market will exist for the  securities  of any series before they are issued.
In addition,  even after the  securities of a series have been issued and sold,
there can be no assurance that a resale market will develop.

Offers of the Securities

Offers of the  securities  may be made through one or more  different  methods,
including  through  underwriters.  All certificates  will be distributed by, or
sold through underwriters managed by, Greenwich Capital Markets, Inc.

Neither  the  Securities  and  Exchange  Commission  nor any  state  securities
commission has approved these  securities or determined that this prospectus is
accurate or complete. Any representation to the contrary is a criminal offense.


<PAGE>

                               TABLE OF CONTENTS

IMPORTANT NOTICE ABOUT INFORMATION IN THIS PROSPECTUS
AND EACH ACCOMPANYING PROSPECTUS SUPPLEMENT..............................3
RISK FACTORS.............................................................4
THE TRUST FUND..........................................................13
USE OF PROCEEDS.........................................................20
THE DEPOSITOR...........................................................20
LOAN PROGRAM............................................................21
DESCRIPTION OF THE SECURITIES...........................................23
CREDIT ENHANCEMENT......................................................36
YIELD AND PREPAYMENT CONSIDERATIONS.....................................43
THE AGREEMENTS..........................................................47
CERTAIN LEGAL ASPECTS OF THE LOANS......................................63
CERTAIN MATERIAL FEDERAL INCOME TAX CONSIDERATIONS......................79
STATE TAX CONSIDERATIONS...............................................108
ERISA CONSIDERATIONS...................................................108
LEGAL INVESTMENT.......................................................113
METHOD OF DISTRIBUTION.................................................115
LEGAL MATTERS..........................................................115
FINANCIAL INFORMATION..................................................116
AVAILABLE INFORMATION..................................................116
RATING.................................................................116
INDEX OF DEFINED TERMS.................................................118


<PAGE>


             IMPORTANT NOTICE ABOUT INFORMATION IN THIS PROSPECTUS
                  AND EACH ACCOMPANYING PROSPECTUS SUPPLEMENT

Information  about each series of  securities  is  contained  in two separate
documents:

          o    this  prospectus,  which provides general  information,  some of
               which may not apply to a particular series; and

          o    the accompanying  prospectus supplement for a particular series,
               which  describes  the specific  terms of the  securities of that
               series. If the prospectus  supplement contains information about
               a particular series that differs from the information  contained
               in this  prospectus,  you should rely on the  information in the
               prospectus supplement.

You should rely only on the  information  contained in this  prospectus and the
accompanying  prospectus  supplement.  We have not authorized anyone to provide
you with  information  that is different from that contained in this prospectus
and the accompanying prospectus supplement.  The information in this prospectus
is accurate only as of the date of this prospectus.

Beginning with the section titled "The Trust Fund",  certain  capitalized terms
are used in this  prospectus  to assist you in  understanding  the terms of the
securities.  The  capitalized  terms used in this prospectus are defined on the
pages  indicated  under the caption "Index of Defined Terms"  beginning on page
118 in this prospectus.

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

If you require  additional  information,  the mailing  address of our principal
executive  offices is Financial  Asset  Securities  Corp.,  600 Steamboat Road,
Greenwich,  Connecticut  06830 and the telephone number is (203) 625-2756.  For
other  means of  acquiring  additional  information  about  us or a  series  of
securities,  see The  Trust  Fund--"Incorporation  of  Certain  Information  by
Reference" beginning on page     of this prospectus.
                             ---

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



<PAGE>


                                  RISK FACTORS

         You should  carefully  consider the  following  information,  since it
identifies certain significant sources of risk associated with an investment in
these securities.

Limited Liquidity..........................     No  market  will  exist for the
                                              securities  of any series  before
                                              they  are  issued.  In  addition,
                                              there can be no assurance  that a
                                              resale    market   will   develop
                                              following  the  issuance and sale
                                              of any series of the  securities.
                                              Even  if  a  resale  market  does
                                              develop,  it  might  not  provide
                                              investors   with   liquidity   of
                                              investment  or  continue  for the
                                              life of the securities.

Limited Assets.............................    Unless the applicable prospectus
                                              supplement   provides  otherwise,
                                              the  securities  of  each  series
                                              will be payable  solely  from the
                                              assets  of  the  related   trust,
                                              including any  applicable  credit
                                              enhancement,  and  will  not have
                                              any claims  against the assets of
                                              any other trust. Moreover, at the
                                              times  specified  in the  related
                                              prospectus  supplement,   certain
                                              assets  of the trust  and/or  the
                                              related  security  account may be
                                              released to the depositor, master
                                              servicer,  any  servicer,  credit
                                              enhancement   provider  or  other
                                              person, if:

                                              o  all  payments then due on  the
                                                 related  securities  have been
                                                 made;
 
                                              o  adequate  provision for future
                                                 payments on certain classes of
                                                 the securities has  been made;
                                                 and

                                              o  any other  payments  specified
                                                 in   the  related   prospectus
                                                 supplement have been made.

                                                       Once   released,    such
                                              assets    will   no   longer   be
                                              available  to  make  payments  to
                                              securityholders.

                                                       There    will    be   no
                                              recourse against the depositor or
                                              the   master   servicer   if  any
                                              required   distribution   on  the
                                              securities is not made.

                                                       The securities  will not
                                              represent   an  interest  in  the
                                              depositor,  the master  servicer,
                                              any  servicer  or  any  of  their
                                              respective  affiliates,  nor will
                                              the   securities   represent   an
                                              obligation  of any of  them.  The
                                              only obligations of the depositor
                                              with respect to the related trust
                                              or  the  securities  would  arise
                                              from  the   representations   and
                                              warranties that the depositor may
                                              make   concerning   the   related
                                              assets.  The  depositor  does not
                                              have  significant  assets  and is

<PAGE>

                                              unlikely   to  have   significant
                                              assets  in  the  future.  If  the
                                              depositor  should be  required to
                                              repurchase  a loan  from a  trust
                                              because   of  the   breach  of  a
                                              representation  or warranty,  the
                                              depositor's  sole source of funds
                                              for the repurchase would be:

                                              o  funds  obtained from enforcing
                                                 any similar  obligation of the
                                                 seller  or  originator  of the
                                                 loan, or

                                              o  funds  from a reserve  account
                                                 or similar credit  enhancement
                                                 established  to pay  for  loan
                                                 repurchases.

                                                       In addition,  the master
                                              servicer may be obligated to make
                                              certain  advances  if  loans  are
                                              delinquent,   but   only  to  the
                                              extent it deems the  advances  to
                                              be  recoverable  from  amounts it
                                              expects   to   receive  on  those
                                              loans.

Credit Enhancement.........................      Credit enhancement is intended
                                              to   reduce    the    effect   of
                                              delinquent   payments   or   loan
                                              losses   on  those   classes   of
                                              securities  that have the benefit
                                              of   the   credit    enhancement.
                                              Nevertheless,  the  amount of any
                                              credit  enhancement is subject to
                                              the  limits   described   in  the
                                              related  prospectus   supplement.
                                              Moreover,  the  amount  of credit
                                              enhancement  may  decline  or  be
                                              depleted       under      certain
                                              circumstances      before     the
                                              securities are paid in full. As a
                                              result,    securityholders    may
                                              suffer   losses.   In   addition,
                                              credit  enhancement may not cover
                                              all potential  sources of risk of
                                              loss, such as fraud or negligence
                                              by a  loan  originator  or  other
                                              parties.

Prepayment and Yield 
Considerations........                        The timing of principal  payments
                                              on  the  securities  of a  series
                                              will be  affected  by a number of
                                              factors, including the following:

                                              o  the extent of  prepayments  on
                                                 the  underlying  loans  in the
                                                 trust  or,  if  the  trust  is
                                                 comprised    of     underlying
                                                 securities,   on   the   loans
                                                 backing     the     underlying
                                                 securities;

                                              o  how payments of principal  are
                                                 allocated among the classes of
                                                 securities  of that  series as
                                                 specified   in   the   related
                                                 prospectus supplement;

                                              o  if any  party has an option to
                                                 terminate  the  related  trust
                                                 early,   the   effect  of  the
                                                 exercise of the option;

                                              o  the   rate   and   timing   of
                                                 defaults  and  losses  on  the
                                                 assets

<PAGE>

                                                 in the  related  trust; and

                                              o  repurchases  of  assets in the
                                                 related  trust as a result  of
                                                 material      breaches      of
                                                 representations and warranties
                                                 made  by  the   depositor   or
                                                 master servicer.

                                                       The  rate of  prepayment
                                              of  the  loans   included  in  or
                                              underlying  the  assets  in  each
                                              trust  may  affect  the  yield to
                                              maturity of the securities.

                                                       Interest  payable on the
                                              securities     on    any    given
                                              distribution  date  will  include
                                              all interest  accrued  during the
                                              related  interest accrual period.
                                              The interest  accrual  period for
                                              the  securities  of  each  series
                                              will   be    specified   in   the
                                              applicable prospectus supplement.
                                              If the  interest  accrual  period
                                              ends two or more days  before the
                                              related  distribution  date, your
                                              effective yield will be less than
                                              it  would  be  if  the   interest
                                              accrual   period  ended  the  day
                                              before the distribution  date. As
                                              a result, your effective yield at
                                              par   would  be  less   than  the
                                              indicated coupon rate.

Balloon Payments...........................     Certain of the underlying loans
                                              may not be fully  amortizing  and
                                              may    require   a    substantial
                                              principal    payment   (i.e.,   a
                                              "balloon"   payment)   at   their
                                              stated  maturity.  Loans  of this
                                              type involve a greater  degree of
                                              risk than fully  amortizing loans
                                              since the related  borrower  must
                                              generally  be able  to  refinance
                                              the  loan  or  sell  the  related
                                              property   prior  to  the  loan's
                                              maturity   date.  The  borrower's
                                              ability  to do so will  depend on
                                              such  factors  as  the  level  of
                                              available  mortgage  rates at the
                                              time of sale or refinancing,  the
                                              relative  strength  of the  local
                                              housing  market,  the  borrower's
                                              equity  in  the   property,   the
                                              borrower's    general   financial
                                              condition and tax laws.

Nature of Mortgages........................       The  following factors, among
                                              others,  could  adversely  affect
                                              property  values  in  such  a way
                                              that the  outstanding  balance of
                                              the related loans,  together with
                                              any senior  financing on the same
                                              properties, would equal or exceed
                                              those values:

                                              o  an  overall   decline  in  the
                                                 residential     real    estate
                                                 markets  where the  properties
                                                 are located,

                                              o  failure   of    borrowers   to
                                                 maintain   their    properties
                                                 adequately, and

                                              o  natural disasters that are not
                                                 necessarily  covered by

<PAGE>

                                                 hazard   insurance,   such  as
                                                 earthquakes and floods.

                                                       If a home equity loan is
                                              in  a  junior  lien  position,  a
                                              decline in property  values could
                                              extinguish   the   value  of  the
                                              junior   mortgageholder   in  the
                                              property before having any effect
                                              on the  interest  of  the  senior
                                              mortgageholder.    If    property
                                              values  decline,  actual rates of
                                              delinquencies,  foreclosures  and
                                              losses  on the  underlying  loans
                                              could  be   higher   than   those
                                              currently   experienced   by  the
                                              mortgage   lending   industry  in
                                              general.

                                                       Even if you assume  that
                                              the properties  provide  adequate
                                              security     for    the    loans,
                                              substantial  delays  could  occur
                                              before    defaulted   loans   are
                                              liquidated   and   the   proceeds
                                              forwarded to investors.  Property
                                              foreclosure actions are regulated
                                              by state  statutes  and rules and
                                              are subject to many of the delays
                                              and  expenses  that  characterize
                                              other   types  of   lawsuits   if
                                              defenses  or  counterclaims   are
                                              made.  As a  result,  foreclosure
                                              actions   can   sometimes    take
                                              several    years   to   complete.
                                              Moreover,  some states prohibit a
                                              mortgage  lender from obtaining a
                                              judgment against the borrower for
                                              amounts  not  covered by property
                                              proceeds if the  property is sold
                                              outside of a judicial proceeding.
                                              As  a  result,   if  a   borrower
                                              defaults,  these restrictions may
                                              impede the servicer's  ability to
                                              dispose    of   the    borrower's
                                              property  and  obtain  sufficient
                                              proceeds  to  repay  the  loan in
                                              full.  In addition,  the servicer
                                              is   entitled   to  deduct   from
                                              liquidation   proceeds   all  the
                                              expenses it reasonably  incurs in
                                              trying   to    recover   on   the
                                              defaulted loan, including payment
                                              to  the  holders  of  any  senior
                                              mortgages,  legal fees and costs,
                                              real estate  taxes,  and property
                                              preservation    and   maintenance
                                              expenses.

                                                      In  general, the expenses
                                              of liquidating defaulted loans do
                                              not vary directly with the unpaid
                                              amount.   So,   assuming  that  a
                                              servicer   would  take  the  same
                                              steps to recover a defaulted loan
                                              with a small unpaid balance as it
                                              would a loan with a large  unpaid
                                              balance,  the net amount realized
                                              after paying liquidation expenses
                                              would be a smaller  percentage of
                                              the  balance  of the  small  loan
                                              than of the large loan. Since the
                                              mortgages   or   deeds  of  trust
                                              securing    home   equity   loans
                                              typically  will  be  in a  junior
                                              lien position,  the proceeds from
                                              any  liquidation  will be applied
                                              first  to  the   claims   of  the
                                              related  senior  mortgageholders,
                                              including  foreclosure  costs. In
                                              addition,   a   junior   mortgage
                                              lender may only foreclose subject
                                              to any related  senior  mortgage.
                                              As a result,  the junior mortgage
                                              lender  generally must either pay
                                              the related senior mortgage

<PAGE>

                                              lender in full at or  before  the
                                              foreclosure sale or agree to make
                                              the   regular   payments  on  the
                                              senior mortgage.  Since the trust
                                              will not have any source of funds
                                              to satisfy  any senior  mortgages
                                              or to continue making payments on
                                              them,  the  trust's  ability as a
                                              practical  matter to foreclose on
                                              any junior mortgage will be quite
                                              limited.

                                                       State   laws   generally
                                              regulate interest rates and other
                                              loan  charges,   require  certain
                                              disclosures,  and  often  require
                                              licensing of loan originators and
                                              servicers.   In  addition,   most
                                              states have other laws and public
                                              policies  for the  protection  of
                                              consumers  that  prohibit  unfair
                                              and  deceptive  practices  in the
                                              origination,     servicing    and
                                              collection of loans. Depending on
                                              the  provisions of the particular
                                              law or  policy  and the  specific
                                              facts and circumstances involved,
                                              violations  may limit the ability
                                              of  the   servicer   to   collect
                                              interest  or   principal  on  the
                                              loans.  Also, the borrower may be
                                              entitled  to a refund of  amounts
                                              previously  paid and the servicer
                                              may be subject  to damage  claims
                                              and administrative sanctions.

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  that
                                              secure  the  loans.   Failure  to
                                              comply   with   these   laws  and
                                              regulations  can  result in fines
                                              and   penalties   that  could  be
                                              assessed  against  the  trust  as
                                              owner of the related property.

                                                       In some  states,  a lien
                                              on    the    property    due   to
                                              contamination  has priority  over
                                              the lien of an existing mortgage.
                                              Further, a mortgage lender may be
                                              held  liable  as  an  "owner"  or
                                              "operator"  for costs  associated
                                              with  the  release  of  petroleum
                                              from an underground  storage tank
                                              under certain  circumstances.  If
                                              the trust is considered the owner
                                              or  operator  of a  property,  it
                                              will suffer losses as a result of
                                              any    liability    imposed   for
                                              environmental   hazards   on  the
                                              property.

Certain Other Legal Considerations
Regarding the Loans........................   The loans may also be subject to
                                              federal  laws   relating  to  the
                                              origination   and   underwriting.
                                              These   laws

                                              o  require certain disclosures to
                                                 the  borrowers  regarding  the
                                                 terms of the loans;

<PAGE>

                                              o  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;

                                              o  regulate the use and reporting
                                                 of information  related to the
                                                 borrower's credit  experience;
                                                 and

                                              o  require additional application
                                                 disclosures,   limit   changes
                                                 that  may be made to the  loan
                                                 documents      without     the
                                                 borrower's     consent     and
                                                 restrict a lender's ability to
                                                 declare   a   default   or  to
                                                 suspend or reduce a borrower's
                                                 credit    limit   to   certain
                                                 enumerated events.

                                                       Certain  loans  are also
                                              subject  to  federal  laws  which
                                              impose   additional    disclosure
                                              requirements  on  creditors  with
                                              respect  to  non-purchase   money
                                              mortgage loans with high interest
                                              rates or high  up-front  fees and
                                              charges.  These  laws can  impose
                                              specific  statutory   liabilities
                                              upon   creditors   that  fail  to
                                              comply   and   may   affect   the
                                              enforceability   of  the  related
                                              loans. In addition,  any assignee
                                              of the  creditor  (including  the
                                              trust) would generally be subject
                                              to all claims and  defenses  that
                                              the borrower could assert against
                                              the creditor, including the right
                                              to rescind the loan.

                                                       Certain  loans  relating
                                              to home improvement contracts are
                                              subject  to  federal   laws  that
                                              protect   the    borrower    from
                                              defective or incomplete work by a
                                              contractor. These laws permit the
                                              borrower to  withhold  payment if
                                              the   work   does  not  meet  the
                                              quality and durability  standards
                                              agreed to  between  the  borrower
                                              and the  contractor.  These  laws
                                              have the effect of subjecting any
                                              assignee of the seller (including
                                              the  trust)  to  all  claims  and
                                              defenses  which the borrower in a
                                              sale  transaction   could  assert
                                              against  the seller of  defective
                                              goods.

                                                       If certain provisions of
                                              these  federal laws are violated,
                                              the master servicer may be unable
                                              to  collect  all or  part  of the
                                              principal   or  interest  on  the
                                              loans.  The trust  also  could be
                                              subject    to     damages     and
                                              administrative enforcement.

Ratings of the Securities..................         Any class of securities is
                                              issued under this  prospectus and
                                              the    accompanying    prospectus
                                              supplement  will be  rated in one
                                              of  the   four   highest   rating
                                              categories    of   a   nationally
                                              recognized   rating   agency.   A
                                              rating  is based

<PAGE>

                                              on the  adequacy  of the value of
                                              the trust  assets  and any credit
                                              enhancement  for that  class  and
                                              reflects   the  rating   agency's
                                              assessment  of how  likely  it is
                                              that  holders  of  the  class  of
                                              securities   will   receive   the
                                              payments   to   which   they  are
                                              entitled.   A  rating   does  not
                                              constitute  an  assessment of how
                                              likely   it  is  that   principal
                                              prepayments   on  the  underlying
                                              loans will be made, the degree to
                                              which  the  rate  of  prepayments
                                              might differ from that originally
                                              anticipated  or the likelihood of
                                              early,  optional  termination  of
                                              the securities. You must not view
                                              a rating as a  recommendation  to
                                              purchase, hold or sell securities
                                              because it does not  address  the
                                              market  price or  suitability  of
                                              the securities for any particular
                                              investor.

                                                       There  is  no  assurance
                                              that any  rating  will  remain in
                                              effect  for any  given  period of
                                              time or that  the  rating  agency
                                              will  not  lower or  withdraw  it
                                              entirely  in  the   future.   The
                                              rating   agency  could  lower  or
                                              withdraw its rating due to:

                                              o  any  decrease in the  adequacy
                                                 of  the  value  of  the  trust
                                                 assets or any  related  credit
                                                 enhancement;

                                              o  an   adverse   change  in  the
                                                 financial  or other  condition
                                                 of   a   credit    enhancement
                                                 provider; or

                                              o  a change in the  rating of the
                                                 credit enhancement  provider's
                                                 long-term debt.

Book-Entry Registration....................       Limit  on  Liquidity   of 
                                              Securities. Securities issued  in
                                              book-entry  form  may  have  only
                                              limited  liquidity  in the resale
                                              market,  since  investors  may be
                                              unwilling to purchase  securities
                                              for  which  they  cannot   obtain
                                              physical instruments.

                                                       Limit  on   Ability   to
                                              Transfer or Pledge.  Transactions
                                              in book-entry  securities  can be
                                              effected    only    through   The
                                              Depository Trust Company ("DTC"),
                                              its participating  organizations,
                                              its  indirect   participants  and
                                              certain banks. As a result,  your
                                              ability  to  transfer  or  pledge
                                              securities  issued in  book-entry
                                              form may be limited.

                                                       Delays in Distributions.
                                              You may experience  some delay in
                                              the receipt of  distributions  on
                                              book-entry  securities  since the
                                              distributions  will be  forwarded
                                              by the  trustee to DTC for DTC to

<PAGE>

                                              credit   the   accounts   of  its
                                              participants.   In  turn,   these
                                              participants    will   thereafter
                                              credit the  distributions to your
                                              account   either    directly   or
                                              indirectly    through    indirect
                                              participants.

Pre-Funding Accounts.......................       The   related    prospectus  
                                              supplement  may provide  that the
                                              depositor   deposit  a  specified
                                              amount in a  pre-funding  account
                                              on the  date the  securities  are
                                              issued.   In   this   case,   the
                                              deposited  funds may only be used
                                              to  acquire additional assets for
                                              the  trust  during  a set  period
                                              after the initial issuance of the
                                              securities. Any amounts remaining
                                              in the  account at the end of the
                                              period will be  distributed  as a
                                              prepayment  of  principal  to the
                                              holders     of    the     related
                                              securities.

Lower Credit Quality Trust Fund Assets.....   Certain  of the trust  assets may
                                              have  been  made to lower  credit
                                              quality  borrowers  who fall into
                                              one of two categories:

                                              o  customers     with    moderate
                                                 income,   limited  assets  and
                                                 other  income  characteristics
                                                 that   cause   difficulty   in
                                                 borrowing from banks and other
                                                 traditional lenders; and

                                              o  customers  with a  history  of
                                                 irregular employment, previous
                                                 bankruptcy            filings,
                                                 repossession    of   property,
                                                 charged-off      loans      or
                                                 garnishment of wages.

                                                       The   average   interest
                                              rate  charged  on  loans  made to
                                              these  types  of   borrowers   is
                                              generally    higher   than   that
                                              charged by lenders that typically
                                              impose  more   stringent   credit
                                              requirements.  There is a greater
                                              likelihood  of late  payments  on
                                              loans  made  to  these  types  of
                                              borrowers   than  on   loans   to
                                              borrowers  with a  higher  credit
                                              quality.  Payments from borrowers
                                              with a lower  credit  quality are
                                              more  likely to be  sensitive  to
                                              changes in the  economic  climate
                                              in  the   areas  in  which   they
                                              reside.

Delinquent Trust Fund Assets...............      No more than 20% (by principal
                                              balance) of the trust assets
                                              for  any  particular   series  of
                                              securities will be  contractually
                                              delinquent   as  of  the  related
                                              cut-off date.

Other Considerations.......................     There is no assurance  that the
                                              value of the trust assets for any
                                              series of  securities at any time
                                              will    equal   or   exceed   the
                                              principal     amount    of    the
                                              outstanding   securities  of  the
                                              series.  If trust  assets have to
                                              be sold  because  of an  event of
                                              default or  otherwise,  providers
                                              of    services   to   the   trust
                                              (including   the   trustee,   the
                                              master  servicer  and the

<PAGE>

                                              credit    enhancer,    if    any)
                                              generally  will  be  entitled  to
                                              receive the  proceeds of the sale
                                              to the  extent  of  their  unpaid
                                              fees and other  amounts  due them
                                              before any  proceeds  are paid to
                                              investors.   As  a  result,   the
                                              proceeds  of  such a sale  may be
                                              insufficient   to  pay  the  full
                                              amount of interest and  principal
                                              of the related securities.


<PAGE>


                                THE TRUST FUND

          The Certificates of each Series will represent interest 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 months 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.

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 Asset Backed 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 be 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.

          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.

          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.

          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.

<PAGE>

          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  or
Substitutions",   "The   Agreements--Assignment   of  Trust  Fund  Assets"  and
"--Sub-Servicing  of Loans") 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.

          As specified  in the related  Prospectus  Supplement,  the Trust fund
Assets  for a  Series  of  Securities  may  consist  of (i)  closed-end  and/or
revolving  home equity  loans (the "Home  Equity  Loans")  secured by senior or
junior  liens  on  one-  to  four-family  residential  properties,   (ii)  have
improvement  installment  sales contracts and installment  loan agreements (the
"Home Improvement Contracts") that are either unsecured or secured primarily by
junior  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  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.

<PAGE>

The Loans

          General.  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 a "balloon"  payment).
                  Principal  may include  interest  that has been  deferred and
                  added to the principal balance of the Loan.

<PAGE>

                  (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

<PAGE>

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  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 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

<PAGE>

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

<PAGE>

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

<PAGE>

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.

         Investors may read and copy the documents and/or reports  incorporated
herein by reference at the Public Reference Room of the Securities and Exchange
(the "SEC") at 450 Fifth Street, N.W.,  Washington,  D.C. 20549.  Investors may
obtain information on the operation of the Public Reference Room by calling the
SEC  at   1-800-SEC-0330.   In  addition,   the  SEC  maintains  a  website  at
http://www.sec.gov  containing  reports,  proxy and information  statements and
other  information  regarding  issuers,  including  each Trust Fund,  that file
electronically with the SEC.

                                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  representationes  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

<PAGE>

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 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

<PAGE>

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

<PAGE>

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"  herein.  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.

<PAGE>

         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 (as defined  below) or the
                  Trustee that were  deposited into the Security  Account,  and
                  amounts representing

<PAGE>

                  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

<PAGE>

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" herein.

         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

<PAGE>

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

<PAGE>

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  (each,  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 "--Distributions on Securities" above.

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;

<PAGE>

                  (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

<PAGE>

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.  ("Cede"),  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.

<PAGE>

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  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

<PAGE>

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.  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 the  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

<PAGE>

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,  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 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

<PAGE>

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.

<PAGE>

         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 (each, a "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.

<PAGE>

         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

<PAGE>

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.

<PAGE>

         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  Aspects of the Loans -- The Title I  Program",  herein),
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,

<PAGE>

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

<PAGE>

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

<PAGE>

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" herein. 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.

<PAGE>

         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

<PAGE>

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.

<PAGE>

                                 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" herein.

         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

<PAGE>

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--

<PAGE>

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  Federal  Deposit  Insurance
Corporation  (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

<PAGE>

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
                  Substitutions"  herein or "--Assignment of Trust Fund Assets"
                  above and all proceeds of any Loan  repurchased  as described
                  under "--Termination; Optional Termination" below;

<PAGE>

                  (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 (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
(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

<PAGE>

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"
below.

         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.

<PAGE>

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,

<PAGE>

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" herein.

         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

<PAGE>

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" herein.

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,

<PAGE>

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

<PAGE>

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.

<PAGE>

         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.

<PAGE>

         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.

<PAGE>

         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
66 2/3% of the Percentage Interests of each Class of Notes of such Series.

<PAGE>

         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 an 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

<PAGE>

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.

Termination; 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" herein),  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

<PAGE>

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.

<PAGE>

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 attorney's 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

<PAGE>

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" below.

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  imposes  liability for
such costs on any and all "responsible parties," including owners or operators.
However,  CERCLA  excludes from the definition of "owner or operator" a secured
creditor  who holds  indicia of  ownership  primarily  to protect its  security
interest but does not  "participate  in the  management"  of the property  (the
"secured creditor exclusion"). Thus, if a lender's activities begin to encroach
on the actual management of a contaminated facility or property, the lender may
incur liability as an "owner or operator" under CERCLA.  Similarly, if a lender
forecloses

<PAGE>

and takes title to a  contaminated  facility or property,  the lender may incur
CERCLA liability in various circumstances,  including, but not limited to, when
it holds the  facility  or  property as an  investment  (including  leasing the
facility or property to a third  party),  or fails to market the  property in a
timely fashion.

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

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

         If a  lender  is or  becomes  liable,  it  can  bring  an  action  for
contribution  against  any other  "responsible  parties,"  including a previous
owner or operator,  who crated the environmental  hazard,  but those persons or
entities may be bankrupt or otherwise judgment proof. The costs associated with
environmental  cleanup may be  substantial.  It is conceivable  that such costs
arising  from the  circumstances  set  forth  above  would  result in a loss to
Certificateholders.

         CERCLA does not apply to petroleum products,  and the secured creditor
exclusion does not govern  liability for cleanup costs under federal laws other
than CERCLA, in particular Subtitle I of the federal Resource  Conservation and
Recovery Act ("RCRA"),  which  regulates  underground  petroleum  storage tanks
(except  heating oil tanks).  The EPA has adopted a lender  liability  rule for
underground  storage tanks under Subtitle I of RCRA.  Under such rule, a holder
of a  security  interest  in an  underground  storage  tank  or  real  property
containing  an  underground  storage tank is not  considered an operator of the
underground  storage tank as long as  petroleum  is not added to,  stored in or
dispensed  from the  tank.  Moreover,  under the Asset  Conservation  Act,  the
protections  accorded to lenders  under CERCLA are also  accorded to holders of
security interests in underground  petroleum storage tanks. It should be noted,
however, that liability for cleanup of petroleum  contamination may be governed
by state law,  which may not provide for any  specific  protection  for secured
creditors.

<PAGE>

         The  Asset  Conservation  Act  specifically  addresses  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 Asset  Conservation
Act, however,  does 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

<PAGE>

         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 Relief Act (as defined below) 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.

<PAGE>

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.

<PAGE>

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.

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

<PAGE>

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

<PAGE>

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 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

<PAGE>

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

<PAGE>

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

<PAGE>

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

<PAGE>

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

<PAGE>

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.

<PAGE>

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 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

<PAGE>

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 section  7701(a)(19)(C)(v) of the Code;
and (ii)  Securities  held by a real estate  investment  trust will  constitute
"real estate assets" within the meaning of section 856(c)(4)(A) of the Code 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 section 856(c)(3)(B) of the Code.

         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  through 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

<PAGE>

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)

<PAGE>

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  Services  (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 section 1272(a)(6) of the Code, such as the
Debt Security.  Additionally,  the OID  Regulations  do not contain  provisions
specifically  interpreting  section  1272(a)(6) of the Code. 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
section 1272(a)(6) of the Code, 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

<PAGE>

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" below) 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 IRS could assert that income derived from an Interest

<PAGE>

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 IRS
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" below.

         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 through
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

<PAGE>

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 of the Code 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 section  7701(a)(19)(C)(xi) of the Code (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 section 7701(a)(19)(C) of the Code); and (ii)

<PAGE>

Securities held by a real estate  investment trust will constitute "real estate
assets" within the meaning of section 856(c)(4)(A) of the Code, 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 section 856(c)(3)(B) of the Code (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

<PAGE>

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.

<PAGE>

Residual 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.

<PAGE>

         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 section 511 of the
Code,  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"
below. 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

<PAGE>

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 through  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" below.

<PAGE>

         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

<PAGE>

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

<PAGE>

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 Internal
Revenue  Service 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

<PAGE>

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 Loans 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.

<PAGE>

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  advisers  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

<PAGE>

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  "--Residual
Interest Securities--Excess Inclusions" above.

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

<PAGE>

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.

<PAGE>

         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.

<PAGE>

         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.

<PAGE>

         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

<PAGE>

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 Securities
Exchange  Act of  1934,  as  amended,  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

<PAGE>

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.

<PAGE>

                                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  (on  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" herein.

         If a FASIT Security fails to meet one or more of the  requirements set
out in  clauses  (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  "--TAX  TREATMENT  OF  FASIT  REGULAR   SECURITIES
AND--TREATMENT OF HIGH-YIELD INTERESTS" below.

         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 OID or acquired with market discount or
premium, interest paid or accrued on a FASIT Regular Security generally will be

<PAGE>

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"  herein.  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" herein.

         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  section  7701(a)(19)  of the  Code 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"
herein. 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

<PAGE>

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" herein.

         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"  herein.  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 the Employment
Retirement  Income  Security Act of 1974, as amended  ("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 section 3 of ERISA), 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 sections 401(a) and 501(a) of the Code,  however, is
subject to the  prohibited  transaction  rules set forth in Code section 503 of
the Code.

         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

<PAGE>

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, or give rise to, a prohibited
transaction under ERISA Sections 406 and 407 and subject to an excise tax under
section  4975 of the Code  unless a  statutory,  regulatory  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

<PAGE>

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

<PAGE>

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 IBCA, 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.

         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.

<PAGE>

                  (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) In  order  to  insure  that  the  characteristics  of the
                  Additional  Obligations  are  substantially  similar  to  the
                  original Obligations which were transferred to the Trust:

                                    (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 or the three  highest  generic  rating  categories  by an
                  Exemption Rating Agency ("DOC Permitted Investments").

                  (8) The related  prospectus  or  prospectus  supplement  must
                  describe:

<PAGE>

                       (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.

         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.

                                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

<PAGE>

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

<PAGE>

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.

               INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

         There are  incorporated  herein by reference all documents and reports
filed or caused to be filed by Financial Asset Securities Corp.  ("FASCO") with
respect  to a  Trust  Fund  pursuant  to  Section  13(a),  14 or  15(d)  of the
Securities  Exchange Act of 1934, as amended,  prior to the  termination of the
offering of  Certificates  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 Certificates, FASCO 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 Certificates, other than the exhibits to such

<PAGE>

documents  (unless such exhibits are specifically  incorporated by reference in
such  documents).  Requests to FASCO  should be directed in writing to: Paul D.
Stevelman,  Financial Asset Securities  Corp.,  600 Steamboat Road,  Greenwich,
Connecticut 06830,  telephone number (203) 625-2700.  FASCO has determined that
its financial statements are not material to the offering of any Certificates.

                             AVAILABLE INFORMATION

         The Depositor has filed with the SEC 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 SEC.  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 SEC 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  SEC  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.

                                     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

<PAGE>

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 additional,  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.


<PAGE>


                             INDEX OF DEFINED TERMS


Accrual Securities....................................................28
Additional Obligations...............................................112
Agreement.............................................................14
APR...................................................................17
Asset Conservation Act................................................66
Available Funds.......................................................27
Average Interest Rate................................................112
Bankruptcy Bond.......................................................39
BIF...................................................................49
Book-Entry Securities.................................................32
Cash Flow Bond Method.................................................93
Cede..................................................................33
CEDEL.................................................................33
CEDEL Participants....................................................34
CERCLA................................................................66
Certificates..........................................................13
Code..................................................................79
Collateral Value......................................................18
Combined Loan-to-Value Ratio..........................................18
Contingent Regulations................................................82
Cooperative...........................................................35
Cut-off Date..........................................................13
Debt Securities.......................................................80
Definitive Security...................................................33
Detailed Description..................................................14
Determination Date....................................................27
DOL..................................................................109
DOL Permitted Investments............................................113
DTC...................................................................33
Eligible Corporations................................................105
Euroclear.............................................................33
Euroclear Participants................................................35
European Depositaries.................................................33
FASCO.................................................................20
FASIT Qualification Test.............................................105
FDIC..................................................................49
Financial Intermediary................................................33
Garn-St. Germain Act..................................................69
GCM..................................................................115
High-Yield Interest..................................................105
Home Equity Loans.....................................................14
Home Improvement Contracts............................................14
Home Improvements.....................................................14
HUD...................................................................41
Indenture.............................................................24
Installment Contract..................................................72
Insurance Proceeds....................................................50
Insured Expenses......................................................50
Interest Weighted Securities..........................................84
IO...................................................................105
IRS...................................................................82
Liquidation Expenses..................................................50
Liquidation Proceeds..................................................50
Loan Rate.............................................................15
Mark-to-Market Regulations............................................91
Morgan................................................................33
Mortgage..............................................................48
NCUA.................................................................114
New Regulations.......................................................95
Nonresidents..........................................................96
Notes.................................................................13
Obligations..........................................................112
OID...................................................................80
OID Regulations.......................................................80
PABS Agreement........................................................18
PABS Issuer...........................................................18
PABS Servicer.........................................................18
PABS Trustee..........................................................18
Participants..........................................................33
Parties in Interest..................................................109
Pass-Through Rate.....................................................13
Pass-Through Securities...............................................91
Pay-Through Security..................................................82
Permitted Investments.................................................50
Plans................................................................108
Policy Statement.....................................................114
Pool..................................................................13
Pool Insurance Policy.................................................40
Pool Insurer..........................................................40
Pooling and Servicing Agreement.......................................24
Pre-Funded Amount.....................................................51
Pre-Funding Account...................................................51
Pre-Funding Limit....................................................112
Pre-Funding Period...................................................112
Premium...............................................................77
Prepayment Assumption.................................................82
Primary Insurer.......................................................56
Principal Prepayments.................................................29
Properties............................................................15
Property Improvement Loans............................................75
PTE 83-1.............................................................109
Purchase Price........................................................23
Rating Agency........................................................116
Ratio Strip Securities................................................93
RCRA..................................................................67
Record Date...........................................................25
Refinance Loan........................................................18
Regular Interest Securities...........................................80
Relevant Depositary...................................................33
Relief Act............................................................73
REMIC.................................................................26
Reserve Account.......................................................26
Residual Interest Security............................................88
Retained Interest.....................................................24
Rules.................................................................33
SAIF..................................................................49
SEC...................................................................20
Security Account......................................................49
Security Owners.......................................................33
Security Register.....................................................25
Sellers...............................................................13
Senior Securities.....................................................37
Servicing Agreement...................................................13
Servicing Fee.........................................................91
Short-Term Note.......................................................97
Single Family Properties..............................................15
Single Family Securities.............................................109
Small Mixed-Use Properties............................................17
SMMEA................................................................113
Special Hazard Insurance Policy.......................................38
Special Hazard Insurer................................................38
Stripped Securities...................................................91
Sub-Servicers.........................................................13
Sub-Servicing Account.................................................49
Sub-Servicing Agreement...............................................51
Support Agreement.....................................................30
Support Servicer......................................................30
Tax Counsel...........................................................79
Terms and Conditions..................................................35
TIN...................................................................95
Title I Loans.........................................................75
Title I Program.......................................................75
Title V...............................................................70
Trust Agreement.......................................................14
Trust Fund............................................................13
Trust Fund Assets.....................................................13
Trustee...............................................................24
U.S. Person...........................................................80
UCC...................................................................70
Underwriter Exemption................................................111
VA Guaranty Policy....................................................42



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